6-K 1 elpitr3q11_6k.htm ITR 3Q11 elpitr3q11_6k.htm - Generated by SEC Publisher for SEC Filing
 
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 December, 2011
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) 3222-2027
(Address of principal executive offices)
 

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

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

Yes _______ No ___X____


 


Companhia Paranaense de Energia - Copel

     CNPJ/MF 76.483.817/0001-20
Inscrição Estadual 10146326-50
Companhia de Capital Aberto - CVM 1431-1
www.copel.com copel@copel.com
Rua Coronel Dulcídio, 800, Batel - Curitiba - PR
CEP 80420-170

Quarterly Financial Information
ITR

September / 2011


 

SUMÁRIO
QUARTERLY FINANCIAL INFORMATION    3

Balance Sheets 

3    

Balance Sheets 

4    

Statements of Income 

5    

Statements of Income - Turnover for the Third Quarter 

6    

Statements of Income - Turnover for the Third Quarter 

7    

Statements of Comprehensive Income 

8    

Statements of Changes in Shareholders Equity 

9    

Statements of Cash Flows 

10    

Statements of Cash Flows 

11    

Statements of Added Value 

12    

Statements of Added Value 

13    
NOTES TO THE QUARTERLY FINANCIAL INFORMATION   14
1   General Information    14  
2   Main Accounting Policies    14  
3   Cash and Cash Equivalents    16  
4   Bonds and Securities    17  
5   Trade Accounts Receivable    19  
6   Recoverable Rate Deficit (CRC) Transferred to the Government of the State of Paraná  20  
7   Accounts Receivable related to the concession    22  
8   Other Receivables    24  
9   Inventories    24  
10   Income Tax, Social Contribution and Other Taxes    25  
11   Prepaid Expenses    29  
12   Judicial Deposits    29  
13   Receivable from related parties    31  
14   Investments    32  
15   Property, Plant and Equipment    38  
16   Intangible Assets    45  
17   Payroll, Social Charges and Labor Accruals    49  
18   Suppliers    49  
19   Loans and Financing    51  
20   Debentures    61  
21   Post-Employment Benefits    62  
22   Regulatory Charges    64  
23   Research and Development and Energy Efficiency    64  
24   Accounts Payable related to concession Use of Public Asset    65  
25   Other Accounts Payable    67  
26   Reserve for Contingencies    67  
27   Shareholders Equity    72  
28   Operating Revenues    75  
29   Operating Costs and Expenses    77  
30   Financial Income (Expenses)    84  
31   Operational Segments    84  
32   Operating Lease Agreements    87  
33   Financial Instruments    88  
34   Related Party Transactions    99  
35   Insurance    102  
COMMENTS ON PERFORMANCE FOR THE QUARTER      103
OTHER INFORMATION THAT THE COMPANY UNDERSTANDS TO BE RELEVANT    115
GROUPS IN CHARGE OF GOVERNANCE    117
INDEPENDENT AUDITORS` REVIEW REPORT  118

 


 

QUARTERLY FINANCIAL INFORMATION

Balance Sheets

as of September 30, 2011 and December 31, 2010
In thousands of Reais - R$

Code  Description  Note  Parent Company  Consolidated 
      9.30.2011  12.31.2010  9.30.2011  12.31.2010 
1  Total assets    13,244,465  12,654,419  18,900,644  17,859,432 
1.01  Current assets    1,307,316  1,102,815  4,176,943  4,157,790 
1.01.01  Cash and Cash Equivalents  3  14,796  89,822  1,490,455  1,794,416 
1.01.02  Financial Investments  4  161  175  527,166  598,173 
1.01.02.01  Financial Investments Stated at Fair Value    161  175  518,624  536,677 
1.01.02.01.01  Financial Investments Held for Trading    -  -  3  - 
1.01.02.01.02  Financial Investments Held for Sale    161  175  517,360  472,599 
1.01.02.01.03  Collaterals and Escrow Accounts    -  -  1,261  64,078 
1.01.02.02  Financial Investments Stated at Amortized Cost  4  -  -  8,542  61,496 
1.01.02.02.01  Bonds and Securities    -  -  8,542  61,496 
1.01.03  Accounts Receivable    1,192,002  889,823  1,848,031  1,443,063 
1.01.03.01  Trade Accounts Receivable    -  -  1,509,468  1,162,627 
1.01.03.01.01  Trade Accounts Receivable  5  -  -  1,509,468  1,162,627 
1.01.03.02  Other Accounts Receivable    1,192,002  889,823  338,563  280,436 
1.01.02.03.01  Dividends Receivable  13  1,191,973  889,823  7,805  5,851 
1.01.02.03.02  CRC transferred to the State Government of Paraná  6  -  -  63,734  58,816 
1.01.02.03.03  Account Receivable related to concession  7  -  -  73,086  54,700 
1.01.02.03.04  Other Receivables  8  29  -  193,938  161,069 
1.01.04  Inventories  9  -  -  124,510  121,424 
1.01.06  Taxes Recoverable    100,357  122,995  170,837  195,749 
1.01.06.01  Current Taxes Recoverable    100,357  122,995  170,837  195,749 
1.01.06.01.01  Income Tax and Social Contribution  10.1  100,357  122,995  130,985  158,213 
1.01.06.01.02  Other current recoverable taxes  10.3  -  -  39,852  37,536 
1.01.07  Prepaid expenses  11  -  -  15,944  4,965 
1.02  Noncurrent assets    11,937,149  11,551,604  14,723,701  13,701,642 
1.02.01  Long Term Assets    1,508,535  1,442,994  5,455,751  4,805,293 
1.02.01.01  Financial Investments Stated at Fair Value    -  -  42,660  26,280 
1.02.01.01.02  Financial Investments Held for Sale    -  -  12,156  - 
1.02.01.01.03  Collaterals and escrow accounts  4  -  -  30,504  26,280 
1.02.01.02  Financial Investments Stated at Amortized Cost    -  -  -  7,151 
1.02.01.02.01  Bonds and Securities  4      -  7,151 
1.02.01.03  Accounts Receivable    -  -  39,190  43,729 
1.02.01.03.01  Trade Accounts Receivable  5  -  -  39,190  43,729 
1.02.01.06  Deferred Taxes    138,984  144,757  672,503  507,710 
1.02.01.06.01  Deferred Income Tax and Social Contribution  10.2  138,984  144,757  672,503  507,710 
1.02.01.08  Receivable from Related Parties    1,146,711  1,068,002  -  1,575 
1.02.01.08.02  Receivable from Subsidiaries  13  1,146,711  1,068,002  -  - 
1.02.01.08.04  Receivable from Other Related Parties  13  -  -  -  1,575 
1.02.01.09  Other Noncurrent Assets    222,840  230,235  4,701,398  4,218,848 
1.02.01.09.03  Account Receivable related to concession  7  -  -  2,900,387  2,423,345 
1.02.01.09.04  CRC transferred to the State Government of Paraná  6  -  -  1,288,889  1,282,377 
1.02.01.09.05  Judicial Deposits  12  222,840  230,235  403,681  400,699 
1.02.01.09.06  Income Tax and Social Contribution  10.1  -  -  18,744  12,341 
1.02.01.09.07  Other noncurrent recoverable taxes  10.3  -  -  73,679  84,862 
1.02.01.09.08  Other Receivables  8  -  -  16,018  15,224 
1.02.02  Investments  14  10,428,614  10,108,610  512,177  483,450 
1.02.02.01  Investments Interests    10,428,614  10,108,610  512,177  483,450 
1.02.02.01.01  Investments in Associated Companies    146,476  141,428  493,991  465,242 
1.02.02.01.02  Investments in Subsidiaries    9,920,931  9,629,368  -  - 
1.02.02.01.03  Investments in Joint Venture    348,735  325,342  -  - 
1.02.02.01.04  Other Investment Interests    12,472  12,472  18,186  18,208 
1.02.03  Property, Plant and Equipment, net  15  -  -  6,963,739  6,663,945 
1.02.03.01  Property, Plant and Equipment in Operation    -  -  5,787,888  6,015,235 
1.02.03.02  Property, Plant and Equipment in Progress    -  -  1,175,851  648,710 
1.02.04  Intangible Assets  16  -  -  1,792,034  1,748,954 
1.02.04.01  Intangible Assets    -  -  1,792,034  1,748,954 
1.02.04.01.01  Concession Contract    -  -  1,739,249  1,699,506 
1.02.04.01.02  Authorization and Concession of Subsidiaries    -  -  18,478  19,043 
1.02.04.01.03  Others    -  -  34,307  30,405 
See the accompanying notes to the quarterly information

 

3


 

Balance Sheets

as of September 30, 2011 and December 31, 2010 (continued)
In thousands of Reais - R$

Code  Description  Note  Parent Company  Consolidated 
      9.30.2011  12.31.2010  9.30.2011  12.31.2010 
2  Total liabilities    13,244,465  12,654,419  18,900,644  17,859,432 
2.01  Current liabilities    190,627  895,791  2,015,197  2,536,801 
2.01.01  Payroll, social charges and accruals  17  190  293  278,427  175,584 
2.01.01.01  Social charges and accruals    190  293  57,217  48,853 
2.01.01.02  Payroll and accruals    -  -  221,210  126,731 
2.01.02  Suppliers    393  333  684,614  612,568 
2.01.02.01  Domestic Suppliers  18  393  333  684,614  612,568 
2.01.03  Tax Liabilities    48,123  97,113  468,942  532,120 
2.01.03.01  Federal Taxes    48,123  97,113  262,442  356,723 
2.01.03.01.01  Income Tax and Social Contribution Payable  10.1  -  14,985  139,285  153,249 
2.01.03.01.02  Other Federal Taxes  10.3  48,123  82,128  123,157  203,474 
2.01.03.02  State Taxes  10.3  -  -  203,312  173,988 
2.01.03.03  Municipal Taxes  10.3  -  -  3,188  1,409 
2.01.04  Loans and Financing    19,236  639,017  87,021  704,252 
2.01.04.01  Loans and Financing  19  19,236  17,860  87,021  83,095 
2.01.04.01.01  In Domestic Currency    12,696  12,582  80,476  68,579 
2.01.04.01.02  In Foreign Currency    6,540  5,278  6,545  14,516 
2.01.04.02  Debentures  20  -  621,157  -  621,157 
2.01.05  Other Liabilities    122,685  159,035  496,193  512,277 
2.01.05.02  Others    122,685  159,035  496,193  512,277 
2.01.05.02.01  Dividends and interests on own capital payable    122,603  -  128,129  - 
2.01.05.02.02  Minimum Compulsary Dividend Payable    -  158,916  -  163,634 
2.01.05.02.04  Post Employment Benefits  21  81  119  24,541  24,255 
2.01.05.02.05  Custumer charges due  22  -  -  76,766  56,105 
2.01.05.02.06  Research and Development and Energy Efficiency  23  -  -  130,119  155,991 
2.01.05.02.07  Payables related to Concession - Use of Public Property  24  -  -  45,056  40,984 
2.01.05.02.08  Other Accounts Payable  25  1  -  91,582  71,308 
2.02  Noncurrent liabilities    1,301,075  728,505  4,891,870  4,026,805 
2.02.01  Loans and Financing    984,170  380,997  2,070,924  1,280,982 
2.02.01.01  Loans and Financing  19  984,170  380,997  2,070,924  1,280,982 
2.02.01.01.01  In Domestic Currency    929,600  329,600  2,016,340  1,229,570 
2.02.01.01.02  In Foreign Currency    54,570  51,397  54,584  51,412 
2.02.02  Other Liabilities    -  23,751  1,036,657  992,227 
2.02.02.01  Payable to Related Parties    -  3,675  -  - 
2.02.02.01.02  Payable to Subsidiaries    -  3,675  -  - 
2.02.02.02  Others    -  20,076  1,036,657  992,227 
2.02.02.02.03  Suppliers  18  -  -  118,267  144,936 
2.02.02.02.04  Tax Liabilities  10.3  -  20,076  267  32,252 
2.02.02.02.05  Post Employment Benefits  21  -  -  413,491  384,208 
2.02.02.02.06  Research and Development and Energy Efficiency  23  -  -  134,926  90,732 
2.02.02.02.07  Payables related to Concession - Use of Public Property  24  -  -  369,706  340,099 
2.02.02.02.08  Other Accounts Payable  25  -  -  -  - 
2.02.03  Deferred Taxes    25,297  25,297  907,036  887,218 
2.02.01.06.02  Deferred Income Tax and Social Contribution  10.2  25,297  25,297  907,036  887,218 
2.02.04  Provisions  26  291,608  298,460  877,253  866,378 
2.02.04.01  Tax, Social Security, Labor and Civil Provisions    281,312  288,164  830,823  827,489 
2.02.04.01.01  Provisions for Taxes    270,931  280,281  300,714  321,479 
2.02.04.01.02  Labor and Social Security Provisions    -  -  137,112  146,348 
2.02.04.01.03  Provisions for Employee Benefits    -  -  51,103  53,245 
2.02.04.01.04  Civil Provisions    10,381  7,883  341,894  306,417 
2.02.04.02  Other Provisions    10,296  10,296  46,430  38,889 
2.02.04.02.01  Provisions for Environmental and Deactivation Liabilities    -  -  104  42 
2.02.04.02.02  Provisions for Regulatory Liabilities    10,296  10,296  46,326  38,847 
2.03  Consolidated shareholders' equity  27  11,752,763  11,030,123  11,993,577  11,295,826 
2.03.01  Share capital    6,910,000  6,910,000  6,910,000  6,910,000 
2.03.04  Profit Reserves    2,534,828  2,560,607  2,534,828  2,560,607 
2.03.04.01  Legal Reserves    478,302  478,302  478,302  478,302 
2.03.04.02  Retaindes earnings    2,056,526  2,056,526  2,056,526  2,056,526 
2.03.04.08  Additional Dividend Proposed    -  25,779  -  25,779 
2.03.05  Accumulated Profit    812,670  -  812,670  - 
2.03.06  Equity Evaluation Adjustments    1,495,265  1,559,516  1,495,265  1,559,516 
2.03.06  Attributable Non Controlling Interest  27.2  -  -  240,814  265,703 
See the accompanying notes to the quarterly information

 

4


 

Statements of Income

For the nine months period ended September 30, 2011 and 2010
In thousands of Reais - R$

Code  Description  Note  Controladora  Consolidated 
3  Statement of income           
3.01  Income from sale of goods and/or services  28  -  -  5,682,614  5,010,925 
3.01.01  Eletrecity sales to final customers    -  -  1,736,863  1,662,389 
3.01.02  Eletrecity sales to distributors    -  -  1,056,703  943,036 
3.01.03  Use of main distribution and transmission grid    -  -  2,043,484  1,618,534 
3.01.04  Construction revenues    -  -  476,592  455,216 
3.01.05  Telecomunications    -  -  87,137  71,437 
3.01.06  Distribution of Piped Gas    -  -  199,619  179,444 
3.01.07  Other Operating Income    -  -  82,216  80,869 
3.02  Cost of goods and/or services sold  29  -  -  (3,934,801)  (3,591,419) 
3.02.01  Electricity Purchased for Resale    -  -  (1,611,531)  (1,460,014) 
3.02.02  Charges for the Use of the Main Transmition Grid    -  -  (473,562)  (431,204) 
3.02.03  Personnel    -  -  (520,731)  (434,413) 
3.02.04  Private Pension and Health Plans    -  -  (75,727)  (61,606) 
3.02.05  Materials    -  -  (51,467)  (57,057) 
3.02.06  Raw Material and Supplies for Electrical Energy Production    -  -  (20,149)  (19,179) 
3.02.07  Natural Gas and Supplies for Gas Operations    -  -  (132,925)  (104,417) 
3.02.08  Third Party Services    -  -  (188,869)  (176,755) 
3.02.09  Depreciation and Amortization    -  -  (383,920)  (388,462) 
3.02.10  Construction Cost        (475,228)  (454,983) 
3.02.11  Other Costs    -  -  (692)  (3,329) 
3.03  Gross profit    -  -  1,747,813  1,419,506 
3.04  Operational expenses / income    1,042,963  836,659  (552,676)  (423,234) 
3.04.01  Selling Expenses  29  -  -  (58,858)  (42,677) 
3.04.01.01  Personnel    -  -  (5,453)  (3,781) 
3.04.01.02  Private Pension and Health Plans    -  -  (540)  (434) 
3.04.01.03  Materials    -  -  (519)  (849) 
3.04.01.04  Third Party Services    -  -  (22,789)  (21,499) 
3.04.01.05  Depreciation and Amortization    -  -  (30)  (6) 
3.04.01.06  Allowances (reversal) for doubtful debts    -  -  (32,513)  (20,716) 
3.04.01.07  Other selling expenses    -  -  2,986  4,608 
3.04.02  General and Administrative Expenses  29  (17,956)  (9,618)  (322,770)  (236,436) 
3.04.02.01  Personnel    (5,710)  (5,030)  (151,242)  (113,716) 
3.04.02.02  Private Pension and Health Plans    (443)  (270)  (21,064)  (16,370) 
3.04.02.03  Materials    (37)  (9)  (6,674)  (5,909) 
3.04.02.04  Third Party Services    (3,225)  (3,721)  (63,805)  (48,074) 
3.04.02.05  Depreciation and Amortization    -  -  (22,917)  (20,724) 
3.04.02.06  Other General and Administrative Expenses    (8,541)  (588)  (57,068)  (31,643) 
3.04.04  Other Operational Income  29  148  173  2,511  2,526 
3.04.05  Other Operational Income  29  5,769  (15,816)  (221,658)  (210,848) 
3.04.05.01  Provisions for legal claims    6,335  (15,250)  (32,774)  (79,683) 
3.04.05.02  Provisions for losses on taxes recoverable    -  -  (16,133)  - 
3.04.05.03  Amortization of Goodwill    (566)  (566)  (1,113)  (2,872) 
3.04.05.04  Other operational expenses    -  -  (171,638)  (128,293) 
3.04.06  Equity in Income of Subsidiaries    1,055,002  861,920  48,099  64,201 
3.05  Profit before financial results and taxes    1,042,963  836,659  1,195,137  996,272 
3.06  Financial Results  30  (61,359)  6,167  165,843  242,572 
3.06.01  Financial Income    92,864  92,160  460,202  458,919 
3.06.02  Financial Expenses    (154,223)  (85,993)  (294,359)  (216,347) 
3.07  Profit before tax and social contribution    981,604  842,826  1,360,980  1,238,844 
3.08  Income Tax and Social Contribution on Profit  10.5  (5,773)  (4,807)  (372,890)  (378,892) 
3.08.01  Current    -  (6,317)  (524,501)  (433,395) 
3.08.02  Deferred    (5,773)  1,510  151,611  54,503 
3.09  Net income for de period    975,831  838,019  988,090  859,952 
3.11  Consolidated net income for the quarter    975,831  838,019  988,090  859,952 
3.11.01  Attributed to Controlling Shareholders    -  -  975,831  838,019 
3.11.02  Attributed to Non-Controlling Interest  27.2  -  -  12,259  21,933 
3.99  Basic and diluted net earning per share attributed           
  To parent company shareholders - in reais  27.1         
  Class "A" Preferred shares    3.7435  3.2161  3.7435  3.2161 
  Class "B" Preferred shares    3.7464  3.2173  3.7464  3.2173 
  Ordinary shares    3.4058  2.9248  3.4058  2.9248 
See the accompanying notes to the quarterly information

 

5


 

Statements of Income - Turnover for the Third Quarter

for the quarters and nine months period ended September 30, 2011 and 2010
In thousands of Reais - R$

Code  Description        Consolidated 
    7.01.2011  1.01.2011  7.01.2010  1.01.2010 
    to 9.30.2011  to 9.30.2011  to 9.30.2010  to 9.30.2010 
3  Statement of income         
3.01  Income from sale of goods and/or services  2,014,076  5,682,614  1,746,058  5,010,925 
3.01.01  Electricity sales to final customers  582,154  1,736,863  559,870  1,662,389 
3.01.02  Electricity sales to distributors  377,448  1,056,703  296,823  943,036 
3.01.03  Use of main distribution and transmission grid  721,355  2,043,484  582,985  1,618,534 
3.01.04  Construction revenues  200,137  476,592  182,296  455,216 
3.01.05  Telecomunications  30,122  87,137  25,419  71,437 
3.01.06  Distribution of Piped Gas  75,476  199,619  61,896  179,444 
3.01.07  Other Operating Income  27,384  82,216  36,769  80,869 
3.02  Cost of goods and/or services sold  (1,425,874)  (3,934,801)  (1,263,544)  (3,591,419) 
3.02.01  Electricity Purchased for Resale  (559,185)  (1,611,531)  (514,636)  (1,460,014) 
3.02.02  Charges for the Use of the Main Transmition Grid  (171,156)  (473,562)  (147,807)  (431,204) 
3.02.03  Personnel  (195,464)  (520,731)  (139,905)  (434,413) 
3.02.04  Private Pension and Health Plans  (25,660)  (75,727)  (20,930)  (61,606) 
3.02.05  Materials  (17,082)  (51,467)  (22,179)  (57,057) 
3.02.06  Raw Material and Supplies for Electrical Energy Production  (6,781)  (20,149)  (8,297)  (19,179) 
3.02.07  Natural Gas and Supplies for Gas Operations  (54,843)  (132,925)  (35,111)  (104,417) 
3.02.08  Third Party Services  (65,615)  (188,869)  (66,782)  (176,755) 
3.02.09  Depreciation and Amortization  (129,108)  (383,920)  (129,182)  (388,462) 
3.02.10  Construction Cost  (199,658)  (475,228)  (182,091)  (454,983) 
3.02.11  Other Costs  (1,322)  (692)  3,376  (3,329) 
3.03  Gross profit  588,202  1,747,813  482,514  1,419,506 
3.04  Operational expenses / income  (209,905)  (552,676)  (153,709)  (423,234) 
3.04.01  Selling Expenses  (26,605)  (58,858)  (15,236)  (42,677) 
3.04.01.01  Personnel  (1,881)  (5,453)  (1,311)  (3,781) 
3.04.01.02  Private Pension and Health Plans  (190)  (540)  (156)  (434) 
3.04.01.03  Materials  (89)  (519)  (38)  (849) 
3.04.01.04  Third Party Services  (8,242)  (22,789)  (6,153)  (21,499) 
3.04.01.05  Depreciation and Amortization  (10)  (30)  (2)  (6) 
3.04.01.06  Allowances (reversal) for doubtful debts  (17,236)  (32,513)  (9,774)  (20,716) 
3.04.01.07  Other selling expenses  1,043  2,986  2,198  4,608 
3.04.02  General and Administrative Expenses  (118,741)  (322,770)  (80,289)  (236,436) 
3.04.02.01  Personnel  (58,212)  (151,242)  (36,926)  (113,716) 
3.04.02.02  Private Pension and Health Plans  (7,778)  (21,064)  (5,621)  (16,370) 
3.04.02.03  Materials  (1,982)  (6,674)  (1,809)  (5,909) 
3.04.02.04  Third Party Services  (22,627)  (63,805)  (18,295)  (48,074) 
3.04.02.05  Depreciation and Amortization  (8,606)  (22,917)  (7,074)  (20,724) 
3.04.02.06  Other General and Administrative Expenses  (19,536)  (57,068)  (10,564)  (31,643) 
3.04.04  Other Operational Income  (715)  2,511  430  2,526 
3.04.05  Other Operational Income  (77,061)  (221,658)  (67,946)  (210,848) 
3.04.05.01  Provisions for legal claims  (17,524)  (32,774)  (25,689)  (79,683) 
3.04.05.02  Provisions for losses on taxes recoverable  (360)  (16,133)  -  - 
3.04.05.03  Amortization of Goodwill  (371)  (1,113)  (957)  (2,872) 
3.04.05.04  Other operational expenses  (58,806)  (171,638)  (41,300)  (128,293) 
3.04.06  Equity in Income of Subsidiaries  13,217  48,099  9,332  64,201 
3.05  Profit before financial results and taxes  378,297  1,195,137  328,805  996,272 
3.06  Financial Results  18,704  165,843  59,890  242,572 
3.06.01  Financial Income  151,723  460,202  159,330  458,919 
3.06.02  Financial Expenses  (133,019)  (294,359)  (99,440)  (216,347) 
3.07  Profit before tax and social contribution  397,001  1,360,980  388,695  1,238,844 
3.08  Income Tax and Social Contribution on Profit  (51,223)  (372,890)  (99,453)  (378,892) 
3.08.01  Current  (85,340)  (524,501)  (135,948)  (433,395) 
3.08.02  Deferred  34,117  151,611  36,495  54,503 
3.09  Net income for de period  345,778  988,090  289,242  859,952 
3.11  Consolidated net income for the quarter  345,778  988,090  289,242  859,952 
3.11.01  Attributed to Controlling Shareholders  341,172  975,831  279,396  838,019 
3.11.02  Attributed to Non-Controlling Interest  4,606  12,259  9,846  21,933 
See the accompanying notes to the quarterly information

 

6


 

Statements of Income - Turnover for the Third Quarter

for the quarters and nine months period ended June 30, 2011 and 2010
In thousands of Reais - R$

Code  Description        Parent Company 
    7.01.2011  1.01.2011  7.01.2010  1.01.2010 
    to 9.30.2011  to 9.30.2011  to 9.30.2010  to 9.30.2010 
3  Statement of income         
3.04  Operational expenses / income  400,696  1,042,963  294,144  836,659 
3.04.02  General and Administrative Expenses  (3,057)  (17,956)  (2,765)  (9,618) 
3.04.02.01  Personnel  (1,474)  (5,710)  (1,392)  (5,030) 
3.04.02.02  Private Pension and Health Plans  (120)  (443)  (104)  (270) 
3.04.02.03  Materials  (11)  (37)  (2)  (9) 
3.04.02.04  Third Party Services  (857)  (3,225)  (1,230)  (3,721) 
3.04.02.06  Other General and Administrative Expenses  (595)  (8,541)  (37)  (588) 
3.04.04  Other Operational Income  4  148  8  173 
3.04.05  Other Operational Income  (1,042)  5,769  (244)  (15,816) 
3.04.05.01  Provisions for legal claims  (853)  6,335  (55)  (15,250) 
3.04.05.03  Amortization of Goodwill  (189)  (566)  (189)  (566) 
3.04.06  Equity in Income of Subsidiaries  404,791  1,055,002  297,145  861,920 
3.05  Profit before financial results and taxes  400,696  1,042,963  294,144  836,659 
3.06  Financial Results  (50,235)  (61,359)  (8,586)  6,167 
3.06.01  Financial Income  31,926  92,864  30,041  92,160 
3.06.02  Financial Expenses  (82,161)  (154,223)  (38,627)  (85,993) 
3.07  Profit before tax and social contribution  350,461  981,604  285,558  842,826 
3.08  Income Tax and Social Contribution on Profit  (9,289)  (5,773)  (6,162)  (4,807) 
3.08.01  Current  -  -  (4,334)  (6,317) 
3.08.02  Deferred  (9,289)  (5,773)  (1,828)  1,510 
3.09  Net income for de period  341,172  975,831  279,396  838,019 
3.11  Consolidated net income for the quarter  341,172  975,831  279,396  838,019 
3.99  Basic and diluted net earning per share attributed         
  To parent company shareholders - in reais         
  Class "A" Preferred shares  3.7435  3.2161  3.7435  3.2161 
  Class "B" Preferred shares  3.7464  3.2173  3.7464  3.2173 
  Ordinary shares  3.4058  2.9248  3.4058  2.9248 
See the accompanying notes to the quarterly information

 

7


 

Statements of Comprehensive Income

For the nine months period ended September 30, 2011 and 2010
In thousands of Reais - R$

    Parent Company    Consolidated 
  9.30.2011  09.30.2010  9.30.2011  09.30.2010 
Net income for the quarter  975,831  838,019  988,090  859,952 
Adjustments related to Financial Assets classified as         
available for sale - distribution concession  (2,421)  4,881  (2,421)  4,881 
(-) Taxes on adjustments to financial assets  823  (1,659)  823  (1,659) 
Total comprehensive income for the quarter  974,233  841,241  986,492  863,174 
Attributed to Parent Company      974,233  841,241 
Attributed to non controlling interests  -  -  12,259  21,933 
See the accompanying notes to the quarterly information

 

8


 

Statements of Changes in Shareholders Equity

For the quarters and nine months period ended September 30, 2011 and 2010
In thousands of Reais - R$

  Note  Attributable to owners of the company Total Attributable
to
non
controlling
interests  
Total 
Consolidated
Capital Equity
evaluation
adjustments 
 Profit reserves

Legal
reserve
Profit
retention
reserve
 Additional
dividends
proposed
Accumulated
profit
Balance as of December 31, 2010    6,910,000  1,559,516  478,302  2,056,526  25,779  -  11,030,123  265,703  11,295,826 
Net profit for the period  27.1.3  -  -  -  -  -  975,831  975,831  12,259  988,090 
Other comprehensive income                     

Adjustments related to financial assets classified as 

                   

available for sale, net of taxes 

7  -  (1,598)  -  -  -  -  (1,598)  -  (1,598) 

Total comprehensive income for the period 

  -  (1,598)  -  -  -  975,831  974,233  12,259  986,492 
Approval of additional dividends proposed    -  -  -  -  (25,779)  -  (25,779)  -  (25,779) 
Realization of equity evaluation adjustments  27.1.2  -  (62,653)  -  -  -  62,653  -  -  - 
Reimbursement of advances for future capital increase 27.2    -  -  -  -  -  -  -  (30,814)  (30,814) 
Allocations proposed to GSM                     
Interest on own capital  27.2  -  -  -  -  -  (225,814)  (225,814)  -  (225,814) 

Dividends 

27.2  -  -  -  -  -  -  -  (6,334)  (6,334) 
Balance as of September 30, 2011    6,910,000  1,495,265  478,302  2,056,526  -  812,670  11,752,763  240,814  11,993,577 
See the accompanying notes to the quarterly information

 

 

  Note  Attributable to owners of the company Total Attributable
to
non
controlling
interests 
Total
Consolidated 
Capital Capital
reserve  
Equity
evaluation
adjustments
 Profit reserves
Legal
reserve 
Profit
retention
reserve 
Additional
dividends
proposed 
Balance as of December 31, 2009    4,460,000  838,340  1,660,634  428,912  2,908,112  -  10,295,998  228,365  10,524,363 
Capital increase    2,450,000  (838,340)  -  -  (1,611,660)  -  -  -  - 
Realization of equity evaluation adjustments  27.1.2  -  -  (78,087)  -  -  78,087  -  -  - 
Advances for future capital increase  27.2  -  -  -  -  -  -  -  54,000  54,000 
Net profit for the period  27.1.3  -  -  -  -  -  838,019  838,019  21,933  859,952 
Allocations proposed to GSM                     

Dividends 

27.2  -  -  -  -  -  -  -  (1,278)  (1,278) 
Interest on own capital  27.2  -  -  -  -  -  (85,000)  (85,000)  -  (85,000) 
Balance as of September 30, 2010    6,910,000  -  1,582,547  428,912  1,296,452  831,106  11,049,017  303,020  11,352,037 
See the accompanying notes to the quarterly information

 

9


 

Statements of Cash Flows

For the nine months period ended September 30, 2011 and 2010 In thousands of Reais - R$

           
  Note   Parent Company Consolidated 
     9.30.2011  09.30.2010  9.30.2011  09.30.2010 
         
Cash flows from operational activities           
Net income for the period    975,831  838,019  988,090  859,952 
         
Adjustments for reconciliation of the net income for the period with cash generated           
from the operational activities           
Depreciation  15.3  -  -  247,360  259,044 
Amortization of intangible assets - concessions  16  -  -  158,935  149,630 
Amortization of intangible assets - others  16  -  -  1,138  2,843 
Unrealized monetary and exchange variations - net    -  -  547  547 
Remuneration of Accounts Receivable related to concession  7  38,556  10,731  138,574  (91,246) 
Equity in income of subsidiaries  14.6  -  -  (228,673)  (132,158) 
Income tax and social contribution    (1,055,002)  (861,920)  (48,099)  (64,201) 
Deferred income tax and social contribution    -  6,317  524,501  433,395 
Provision for losses from Accounts Receivable related to concession  7  5,773  (1,510)  (151,611)  (54,503) 
Provision for doubtful debts  29.6  -  -  32,513  20,716 
Provisions for losses on taxes recoverable  29.6  -  -  16,133  - 
Provision (reversal) for legal demands  29.6  (6,335)  15,250  32,774  79,683 
Provision for post employment benefits  21.3  443  270  102,661  83,902 
Provision for research and development and energy efficiency  23  -  -  50,497  45,708 
Write off of Accounts Receivable related to concession  7  -  -  9,103  11,238 
Write off of investments  14.6  -  6  -  6 
Property, plant and equipment written off  15.3  -  -  18,059  1,355 
Intangible assets written off  16  -  -  20,777  30,529 
         
Decrease (increase) in assets           
Trade accounts receivable    -  -  (233,769)  32,242 
Dividends and interest on own capital received    381,977  92,007  17,040  15,670 
CRC transferred to the Government of the State of Paraná  6  -  -  107,763  96,821 
Legal deposits    7,395  (176,276)  (2,982)  (239,301) 
Other receivables    (29)  (20)  (33,480)  (35,301) 
Inventories    -  -  (3,086)  698 
Income tax and social contribution    22,638  (2,211)  20,825  61,942 
Other current taxes recoverable    -  -  2,597  7,071 
Receivable from related parties    -  -  1,575  - 
Prepaid expenses    -  -  (10,979)  (11,242) 
         
Increase (decrease) in liabilities           
Payroll, social charges and accruals    (103)  (99)  102,843  (27,528) 
Suppliers    60  (152)  (80,101)  (45,418) 
Income tax and social contribution paid    (14,985)  (6,317)  (538,465)  (395,354) 
Other taxes    (60,380)  (56,832)  (81,372)  (77,018) 
Interest on loans and financing  19  (57,757)  (31,040)  (108,313)  (87,443) 
Debenture interest  20  (69,251)  (55,599)  (69,251)  (71,279) 
Post employment benefits    (481)  (256)  (73,092)  (75,440) 
Customer charges due    -  -  20,661  28,823 
Research and development and energy efficiency  23  -  -  (46,180)  (27,128) 
Payable related to the concession - use of public property    -  -  (30,737)  (28,521) 
Other accounts payable    (4,191)  (3,442)  20,277  (4,561) 
Provisions for legal claims  26 -  -  (33,840) (24,405)
              
Net cash generated from (used in) operational activities    164,159  (233,074)   861,213  729,768 
(continued)           

 

10


 

Statements of Cash Flows

For the nine months period ended September 30, 2011 and 2010 (continued) In thousands of Reais - R$

(continued)
  Note    Parent Company    Consolidated 
     9.30.2011  09.30.2010  9.30.2011  09.30.2010 
         
Cash flows from investment activities           
Financial investments    14  78,958  66,002  (159,560) 
Additions in investments  14.6  48,707  (126,146)  (194)  (150) 
Additions to property, plant and equipment  15.3  -  -  (530,833)  (205,520) 
Additions to intangible assets related to the concession  16  -  -  (549,371)  (491,339) 
Additions to other intangible assets  16  -  -  (6,214)  (23,446) 
Financial participation of customers  16  -  -  17,344  58,380 
           
Net cash generated from (used in) investments activities    48,721  (47,188)  (1,003,266)  (821,635) 
           
Cash flows from financial activities           
Payment (reimbursement) of capital in subsidiaries by non controlling interests  27.2  -  -  (30,814)  54,000 
Loans and financing obtained from third parties  19  600,000  -  799,197  430,059 
Amortization of principal loans and financing  19  -  -  (36,856)  (35,201) 
Amortization of principal debentures  20  (600,000)  -  (600,000)  (177,908) 
Dividends and interest on own capital paid    (287,906)  (169,262)  (293,432)  (175,439) 
           
Net cash used in the financing activities    (287,906)  (169,262)  (161,905)  95,511 
           
Total effects on cash and cash equivalents    (75,026)  (449,524)  (303,958)  3,644 
           
Cash and cash equivalents at the beginning of the period  3  89,822  479,044  1,794,416  1,518,523 
Cash and cash equivalents at the end of the period  3  14,796  29,520  1,490,458  1,522,167 
           
Change in cash and cash equivalents    (75,026)  (449,524)  (303,958)  3,644 
See the accompanying notes to the quarterly information

 

 

Additional information on cash flows       
Transactions not involving cash       
Acquisitions of fixed asssets with an increase in the balance of accounts payable to suppliers  -  -  22,736  9,004 

 

11


 

Statements of Added Value

For the nine months period ended September 30, 2011 and 2010 In thousands of Reais - R$

         
  Parent Company    Consolidated 
  9.30.2011  09.30.2010  9.30.2011  09.30.2010 
         
Income         
Sale of energy, services and other income  -  -  8,298,084  7,236,192 
Other operational income  148  173  (52,850)  (18,320) 
Construction income  -  -  476,592  455,216 
Allowance for doubtful debts  -  -  (32,513)  (20,716) 
Total  148  173  8,689,313  7,652,372 
         
( - ) Supplies acquired from third parties         
Energy purchased for resale  -  -  1,754,561  1,614,285 
Charges for use of the main transmission grid ( - )         
ESS  -  -  507,526  465,084 
Materials, supplies and third parties services  3,262  3,730  364,343  339,770 
Natural gas and supplies for gas operations  -  -  168,774  132,566 
Construction costs  -  -  475,228  454,983 
Other charges  -  -  10,755  9,488 
Other supplies  1,724  15,768  77,743  88,229 
Total  4,986  19,498  3,358,930  3,104,405 
         
( = ) Gross added value  (4,838)  (19,325)  5,330,383  4,547,967 
         
( - ) Depreciation and amortization  566  566  407,980  412,064 
         
( = ) Net added value  (5,404)  (19,891)  4,922,403  4,135,903 
         
( + ) Transferred added value         
Financial income  92,864  92,160  460,202  458,919 
Results from investment interests  1,055,002  861,920  48,099  64,201 
         
Total  1,147,866  954,080  508,301  523,120 
         
Value added to distribute  1,142,462  934,189  5,430,704  4,659,023 
(continued)

 

12


 

Statements of Added Value

For the nine months period ended September 30, 2011 and 2010 (continued) In thousands of Reais - R$

(continued)
      Parent Company      Consolidated 
  9.30.2011  %  09.30.2010  %  9.30.2011  %  09.30.2010  % 
Distribution of added value:                 
                 
Personnel                 
Remuneration and fees  4,509    3,983    446,447    370,524   
Private pension and health plans  443    270    97,331    78,410   
Meal and education assistance  -    -    50,268    44,836   
Social security charges - FGTS  299    251    35,130    29,603   
Labor indemnities (reversals)  -    -    50,748    13,958   
Profit sharing  -    -    69,912    42,266   
Transfers to property, plant and equipment in progress  -    -    (96,233)    (54,003)   
Total  5,251  0.5  4,504  0.5  653,603  12.0  525,594  11.3 
                 
Government                 
Federal  47,494    5,662    1,789,538    1,542,312   
State  2    1    1,734,594    1,514,956   
Municipal  -    -    2,064    2,273   
Total  47,496  4.2  5,663  0.6  3,526,196  65.0  3,059,541  65.6 
                 
Third Parties                 
Interest and fines  113,757    85,983    244,300    199,410   
Leasing and rent  7    20    13,236    11,732   
Donations, subsidies and contributions  120    -    5,279    2,794   
Total  113,884  10.0  86,003  9.2  262,815  4.8  213,936  4.6 
                 
Shareholders                 
Non controlling interests  -    -    12,259    21,933   
Retained profits  975,831    838,019    750,017    838,019   
Remuneração do Capital Próprio          225,814       
Total  975,831  85.3  838,019  89.7  988,090  18.2  859,952  18.5 
                 
  1,142,462  100  934,189  100  5,430,704  100  4,659,023  100 
See the accompanying notes to the quarterly information

 

13


 

NOTES TO THE QUARTERLY FINANCIAL INFORMATION
For the quarter and nine months period ended September 30, 2011
In thousands of Reais - R$

1    General Information

Companhia Paranaense de Energia - Copel (Copel, the Company or the Parent Company), with headquarters at Rua Coronel Dulcídio, 800, Batel, Curitiba, Estado do Paraná, is a public company with shares traded on Corporate Governance Level 1 of BM&FBOVESPA s Special Listings and on stock exchanges in the United States of America and Spain. Copel is a mixed capital company, controlled by the Government of the State of Paraná, engaged, through its subsidiaries, in researching, studying, planning, building, and exploiting the production, transformation, transportation, distribution, and sale of energy, in any form, but mainly electric energy. These activities are regulated by the National Electric Energy Agency - ANEEL, which reports to the Ministry of Mines and Energy - MME. Additionally, Copel takes part in consortiums, private enterprises, or mixed capital companies in order to operate mostly in the areas of energy, telecommunications, natural gas, and water supply and sanitation.

The direct and indirect subsidiaries of the Company are described in note 14.

2    Main Accounting Policies

2.1 Statement of Compliance

The Company s quarterly financial information includes:

The consolidated quarterly financial information prepared in accordance with International Financial Reporting Standards - IFRS issued by the International Accounting Standards Board - IASB and also in accordance with accounting practices adopted in Brazil; 
 
The individual quarterly financial information of the parent company prepared in accordance with accounting practices adopted in Brazil.

 

Accounting practices adopted in Brazil include those in Brazilian Corporate Legislation and the pronouncements, orientations and interpretations issued by the Accounting Pronouncements Committee CPC and approved by the Securities and Exchange Comission - CVM (Comissão de Valores Mobiliários).

The individual quarterly financial information present the values for investments in subsidiaries, joint ventures and associated companies using the equity method, in accordance with Brazilian legislation in force. Thus, these individual quarterly financial information are not in compliance with the IFRSs, which require that these investments reported in the parent company s individual statements be stated at fair value or cost.

14


 

Given that there is no difference between the consolidated shareholders´ equity and the consolidated profit attributed to the owners of the parent company, stated in the consolidated quarterly financial information prepared in accordance with the IFRSs and the accounting practices adopted in Brazil and the shareholders equity and net profit of the parent company, stated in the individual quarterly financial information prepared in accordance with accounting practices adopted in Brazil, the Company opted to present these individual and consolidated quarterly financial information side by side, in one set of accounts.

This quarterly information is presented considering the rulings included in CPC 21 and IAS 34 -Interim Information and the CVM SNC/SEP Official Circular 03/11.

Consequently, certain information disclosed in the notes to the financial statements for the year ended December 31, 2010 which did not alter during the quarter has not been presented. Therefore, this quarterly information should be read together with the financial statements at December 31, 2010.

2.2 Basis of Presentation

Authorization for the completion of these quarterly financial information was granted at the Meeting of the Board of Officers held on Nov 07, 2011.

The quarterly financial information were prepared based on historic cost, except for certain financial instruments which were stated at fair values, as disclosed in the accounting practices below. The historic cost is generally based on the fair value of the consideration paid in exchange for the assets at the time of initial recognition.

2.3 Basis for consolidation and investments in subsidiaries

The consolidated quarterly financial information includes the quarterly financial information of the Company, those of its subsidiaries and the exclusive investment funds.

The reporting dates of the quarterly financial information of the investments in subsidiaries, joint ventures and associated companies used to calculate the equity values and for consolidation coincide with that of the parent company dates.

The individual components of the quarterly financial information of the joint ventures are consolidated in proportion to the investment interest held.

When necessary, the quarterly financial information of the subsidiaries are adjusted to adapt the accounting policies established by the Group. All of the transactions, balances, income and expenses between the Group companies are eliminated in the consolidated quarterly financial information.

15


 

2.4 Significant accounting policies

The significant accounting policies used for preparing this quarterly information are consistent with those presented in Note 2 of the Annual Financial Statements at December 31, 2010, available in the CVM and Copel s web sites.

2.5 Significant accounting judgments and estimates

In applying the Group s accounting policies, Management has to make judgments and prepare estimates for the accounting values of assets and liabilities which are not easily obtained from other sources. These estimates and respective assumptions are based on historic experience and other factors considered relevant. The actual results could differ from these estimates.

The underlying estimates and assumptions are continually revised. The effects from the reviews of the accounting estimates are recognized in the period in which the estimates are revised, if the review affects only this period, and also in subsequent periods if the review affects the present period and future periods.

The main judgments from applying the accounting policies, used in preparing this quarterly information, are consistent with those presented in Note 3 of the Annual Financial Statements at December 31, 2010, available in the CVM and Copel s web sites.

3    Cash and Cash Equivalents

.         
 
Parent Company
 
 Consolidated 
  9.30.2011  12.31.2010  9.30.2011  12.31.2010 
Cash and bank accounts  1,562  456  44,588  58,958 
Financial investments with immediate liquidity  13,234  89,366  1,445,867  1,735,458 
  14,796  89,822  1,490,455  1,794,416 

 

Financial investments with immediate liquidity are readily convertible to known amounts of cash and are subject to an insignificant risk of change in value. These short-term investments comprise Certificates of Deposit (CDs) issued by official banks and also financial investments in Government Bonds with repurchase agreements with the issuer banks, in which the Bank has the obligation to repurchase these bonds from Copel on request. These investments have yielded on average 100% of the variation of the Interbank Deposit Rate as of September 30, 2011 and December 31, 2010.

16


 

4    Bonds and Securities

         
  Parent Company  Consolidated 
  9.30.2011  12.31.2010  9.30.2011  12.31.2010 
Current assets         
Bonds and securities (4.1)  161  175  525,905  534,095 
Collaterals and escrow accounts  -  -  1,261  64,078 
  161  175  527,166  598,173 
Noncurrent assets         
Bonds and securities (4.1)  -  -  12,156  7,151 
Collaterals and escrow accounts (STN - Note 19.2)  -  -  30,504  26,280 
  -  -  42,660  33,431 
          

 

4.1 Securities

       
Category  Index    Consolidated 
    9.30.2011  12.31.2010 
Securities held for sale       
CDB (1 and 2)  CDI  90,281  100,785 
Committed Operation (3 and 5)  CDI  42,663  17,328 
Committed Operation (2)  Selic  4,315  2,961 
Committed Operation (2)  PRE-FIXED  82,267  98,552 
Quotas in Funds (3 and 4)  CDI  109  124 
NTN - F  CDI  10,065  27,309 
NTN - B  IPCA  1,747  - 
LFT (2)  Selic  166,565  175,043 
LTN (2)  PRE-FIXED  98,642  44,482 
LFBB  CDI  18,772  6,015 
LF Caixa  CDI  8,049   
CDB BB  CDI  6,041   
    529,516  472,599 
Securities held for trading       
Derivatives  DI Futuro BMF  3  - 
    3  - 
Securities held to maturity       
LFT (2)  Selic  6,549  60,662 
LTN (2)  PRE-FIXED  -  6,140 
Quotas in Funds (3 and 4)  CDI  1,993  1,845 
    8,542  68,647 
    538,061  541,246 
  Current  525,905  534,095 
  NonCurrent - NC  12,156  7,151 
Financial Treasury Bonds - LFT       
National Treasury Bonds - LTN       
National Treasury Bill - Series F - NTN-F       
Financial Bills Committed to Banco do Brasil - LFBB       

 

       
Category  Index  Parent Company 
    9.30.2011  12.31.2010 
Securities held for sale       
CDB  CDI  81  76 
Fund Quotas  CDI  80  99 
  Current  161  175 

 

Copel holds securities with variable interest rates. The maturity of these securities varies between 1 and 48 months, as from the reporting date of this report. The counter parties for these securities are classified with at least the credit rating A. None of these assets was overdue or presented recovery problems or impairment losses at the end of the period.

17


 

The main amounts invested include:

1)  The amount of R$ 71,315 invested with Banco do Brasil, corrected to September, 30, 2011 (R$ 65,612 as of December 31, 2010), remunerated at the rate of 100% of the DI rate, as guarantee provided to Aneel to comply with the construction of the Hydro Electric Plant at Mauá, by Copel Geração e Transmissão; 
 
2)  Constitution of a guarantee for the Aneel auction by Copel Geração e Transmissão and Copel Distribuição in the amount of R$ 32,966 at September 30, 2011 (R$ 67,162 as of December 31, 2010); 
 
3)  Constitute a guarantee for the Contracts for the Sale of Energy in the Regulated Environment CCEARS in CCEE R$ 20,096 at September 30, 2011 (R$ 27,146 as of December 31, 2010); 
 
4)  An allowance related to a financing contract agreement signed with BNDES in 2001 by UEG Araucária in the amount of R$ 28 at September 30, 2011 (R$ 26 as of December 31, 2010); and 
 
5)  Constitute a guarantee for the financing contract agreement signed for the construction of the Hydro Electric Plant at Mauá in the amount of R$ 18,276 at September 30, 2011. 
 

 

18


 

5    Trade Accounts Receivable

             
    Balances  Overdue  Overdue for    Total 
    falling due  up to 90 days  more than 90 days  Consolidated 
          9.30.2011  12.31.2010 
Customers             
Residential    170.103  101.508  13.127  284.738  199.649 
Industrial    148.841  37.301  40.341  226.483  184.039 
Commercial    109.299  47.868  10.508  167.675  118.540 
Rural    22.666  8.865  4.575  36.106  24.004 
Public Entities    24.500  25.871  23.984  74.355  43.266 
Public lighting    18.125  181  132  18.438  15.673 
Public service    16.256  15.076  102  31.434  14.335 
Unbilled    236.823  -  -  236.823  198.363 
Energy installments plan    79.564  7.498  17.163  104.225  101.841 
Energy installments plan - Non Current    32.502  -  -  32.502  40.498 
Low income subsidy - Eletrobrás    17.434  -  -  17.434  24.376 
Fines and charges on energy bills    4.236  5.340  5.793  15.369  9.611 
State Government "Luz Fraterna" program    1.899  6.986  22.731  31.616  11.528 
Other receivables    19.340  1.572  3.471  24.383  24.289 
Other receivables - non current    6.583  -  -  6.583  3.231 
    908.171  258.066  141.927  1.308.164  1.013.243 
Concessionaires and Permission holder             
Energy supplies             
CCEAR - auction    147.955  15.619  8  163.582  133.004 
Bilateral contracts    32.501  -  123  32.624  26.709 
CCEE    22.143  -  105  22.248  21.551 
Reimbursement to generators    -  -  1.225  1.225  1.194 
    -  -  -  -  - 
Charges from using transmission grid    202.599  15.619  1.461  219.679  182.458 
Transmission grid    13.653  1.830  1.873  17.356  21.552 
Basic network and conection grid    24.158  2.576  735  27.469  15.104 
    37.811  4.406  2.608  44.825  36.656 
             
Telecommunications             
Telecommunication services    9.258  5.798  18.289  33.345  17.571 
Telecommunication services - NC    105  -  -  105  - 
    9.363  5.798  18.289  33.450  17.571 
              
Gas distribution    27.110  547  217  27.874  18.547 
              
Allowance for doubtful accounts (5.1)    -  -  (85.334)  (85.334)  (62.119) 
    1.185.054  284.436  79.168  1.548.658  1.206.356 
9.30.2011  Current  1.145.864  284.436  79.168  1.509.468   
Noncurrent - NC  39.190  -  -  39.190   
12.31.2010  Current  941.517  198.873  22.237    1.162.627 
Noncurrent - NC  43.729  -  -    43.729 

 

The average collection period for the electricity sold to customers is 12 days and 10 days for concessionaries and other entities permitted to supply electricity.

19


 

5.1 Allowance for Doubtful Accounts

Copel s senior management has considered the following amounts as sufficient to cover potential losses on the realization of receivables:

         
Consolidated    Additions /  Reversal   
  Balance  (reversals)  of write offs  Balance 
  12.31.2010      9.30.2011 
Customers, concessionaries and permission holder         
Residential  7,654  19,372  (7,147)  19,879 
Industrial  40,761  1,809  (67)  42,503 
Commercial  10,880  5,059  (1,673)  14,266 
Rural  69  1,376  (313)  1,132 
Public Entities  1,453  4,464  -  5,917 
Public lighting  155  (76)  -  79 
Public service  2  21  -  23 
Concessionaries and permission holder  224  -  -  224 
Telecommunications  921  390  -  1,311 
  62,119  32,415  (9,200)  85,334 
 
 
Consolidated    Additions /  Reversal   
  Balance   (reversals)  of write offs  Balance 
  12.31.2009      9.30.2010 
Customers, concessionaries and permission holder         
Residential  6,245  8,774  -  15,019 
Industrial  40,101  4,282  -  44,383 
Commercial  5,863  7,086  (7)  12,942 
Rural  185  (55)  -  130 
Public Entities  1,272  235  (36)  1,471 
Public lighting  149  1  -  150 
Public service  -  2  -  2 
Concessionaries and permission holder  203  21  -  224 
Telecommunications  931  184  -  1,115 
  54,949  20,530  (43)  75,436 

 

The applied criteria, in addition to taking into account management s experience of the history of losses experienced, also complies with the criteria recommended by ANEEL.

6    Recoverable Rate Deficit (CRC) Transferred to the Government of the State of Paraná

By means of a fourth amendment dated January 21, 2005, the Company renegotiated with the Government of Paraná the outstanding CRC (Account for Compensation of Income and Losses) balance as of December 31, 2004, in the amount of R$ 1,197,404, to be paid in 244 installments under the Price amortization system, restated according to the IGP-DI inflation index plus interest of 6.65% p.y., with the first installment due on January 30, 2005 and the others due in subsequent and consecutive months.

The State Government has been in compliance with the payments of the renegotiated installments according to the terms of the fourth amendment to the CRC agreement. Amortizations are secured by resources from dividends.

20


 

Maturity of noncurrent installments:

       
    Consolidated 
  9.30.2011  12.31.2010 
2012  16,754  62,728 
2013  69,778  66,899 
2014  74,419  71,348 
2015  79,368  76,093 
2016  84,646  81,154 
2017  90,276  86,551 
2018  96,280  92,307 
2019  102,683  98,446 
2020  109,511  104,993 
2021  116,794  111,976 
2022  124,562  119,423 
2023  132,846  135,836 
after 2023  190,972  174,623 
  1,288,889  1,282,377 

 

Changes in CRC

       
  Current  Noncurrent   
  assets  assets  Consolidated 
Balance as of December 31, 2010  58,816  1,282,377  1,341,193 
Interest and fees  64,007  -  64,007 
Monetary variations  691  54,495  55,186 
Transfers  47,983  (47,983)  - 
Amortizations  (107,763)  -  (107,763) 
Balance as of September 30, 2011  63,734  1,288,889  1,352,623 
 
 
  Current  Noncurrent   
  assets  assets  Consolidated 
Balance as of December 31, 2009  49,549  1,205,025  1,254,574 
Interest and fees  59,960  -  59,960 
Monetary variations  1,377  95,550  96,927 
Transfers  41,098  (41,098)  - 
Amortization  (96,821)  -  (96,821) 
Balance as of September 30, 2010  55,163  1,259,477  1,314,640 

 

21


 

7    Accounts Receivable related to the concession

7.1 Change in accounts receivable related to the concession

         
  Current  Noncurrent  Noncurrent   
  assets  assets   special liabilities   Consolidated 
Balance as of December 31, 2010  54.700  3.849.462  (1.426.117)  2.478.045 
Capitalization of intangible assets in progress  -  308.198  -  308.198 
Transfers from non current to current  161.380  (161.380)  -  - 
Transfers to charges for use of main distributions and transmission grid - customers  (142.994)  -  -  (142.994) 
Transfers to fixed assets in use  -  (732)  -  (732) 
Adjustment to financial assets classified as available for sale  -  (2.421)  -  (2.421) 
Monetary variations  -  139.187  (112.969)  26.218 
Remuneration  -  228.673  -  228.673 
Construction income  -  87.589  -  87.589 
Write off  -  (9.103)  -  (9.103) 
Balance as of September 30, 2011  73.086  4.439.473  (1.539.086)  2.973.473 
 
 
  Current  Non current  Noncurrent   
  assets  assets   special liabilities  Consolidated 
Balance as of December 31, 2009  44,070  3,045,323  (1,217,103)  1,872,290 
Capitalization of intangible assets in progress  -  355,477  (43,979)  311,498 
Transfers from non current to current  147,051  (147,051)  -  - 
Transfers to charges for use of main distributions and transmission grid - customers  (141,557)  -  -  (141,557) 
Monetary variations  -  198,086  (96,358)  101,728 
Remuneration  -  132,158  -  132,158 
Construction income  -  15,248  -  15,248 
Write off  -  (11,238)  -  (11,238) 
Balance as of September 30, 2010  49,564  3,588,003  (1,357,440)  2,280,127 

 

7.2 Accounts receivable related to the concession Distribution

Management adopted Technical Interpretation ICPC 01/IFRIC 12 and SIC 29 Concession Contracts, which provide guidelines on accounting for public service concessions granted to private operators, as follows:

(a) Estimated amount of investments made and not amortized or depreciated at the end of the concession period classified as a financial asset since it refers to an unconditional right to receive cash or another financial asset from the Conceding Power; and

(b) Remaining balance from determining the financial asset (residual value) classified as an intangible asset given that recovery of such is dependent on the use of the public service, in this case, the consumption of energy by consumers (see Note 16).

Remuneration of this financial asset is based on the regulatory WACC homologated by the ANEEL in the four yearly tariff review, and is included in the composition of income from the amounts billed to consumers and received monthly.

During the periods between the last and following periodic tariff review, the balance for financial asset is adjusted based on management s expectation of an increase or decrease in its cash flows related to the changes in assets included in the infra-structure (physical assets). These variations in the estimated cash flows are registered directly to the profit or loss for the period.

 

22


 

Given that there is no active market for trading this financial asset, the variations in the fair value of the balance for the financial asset related to the perception of market players in relation to the difference between the regulatory remuneration rate and the market rate is periodically adjusted based on the methodology determined by Management and this adjustment, when applicable, is registered directly to the equity evaluation account, to shareholders equity

Further information is available in note 9.2 of the Annual Financial Statements at December 31, 2010.

7.3 Accounts Receivable related to the concession - Transmission

Refer to amounts receivable from concession contracts for transmission and are represented by the following amounts: (i) revenue from construction of the infra-structure for transmission to be made available to users; (ii) revenue from the operation and maintenance of the infra-structure when actually realized; and (iii) financial income guaranteed by the Conceding Power during the concession period on this revenue.

Income from the transmission concession contracts is earned from making the infrastructure available to users of the system, it is not subject to the risk from demand and is therefore considered as guaranteed income referred to as Permitted Annual Income RAP (Receita Annual Permitida) to be received during the concession period. The amounts are billed monthly to the users of the infrastructure, in accordance to the report issued by the National System Operator ONS.

When the concession matures, if there is a balance remaining that has not been received from the construction, operation and maintenance of the infrastructure, this will be received directly from the Conceding Power, since it represents an unconditional right to receive cash, as provided in the concession contract, as indemnity for the investments made and not recovered through the tariffs (RAP).

Further information is available in note 9.3 of the Annual Financial Statements at December 31, 2010.

7.4 Commitments related to the transmission concessions

7.4.1 LT 525 KV Araraquara 2 Taubaté

This transmission line was awarded to the Company at ANEEL auction 001/10, on June 10, 2010.

The total commitments assumed with suppliers of equipment and services related to LT 525 KV Araraquara 2 Taubaté amounted to R$ 243,517 at September 30, 2011.

7.4.2 SUBSTATION CERQUILHO III 230 KV

This 230/138KV (300MVA) substation was awarded to the Company at ANEEL auction 001/10 Aneel, on June 10, 2010.

 

23


 

The total commitments assumed with suppliers of equipment and services related to Substation Cerquilho III, amounted to R$ 43,182 at September 30, 2011.

8    Other Receivables

     
    Consolidated 
  9.30.2011  12.31.2010 
Current assets     
Services in progress, net  117,334  110,374 
Advance payments to employees  23,311  9,126 
Decommissioning in progress  9,936  2,406 
Advance payments for judicial deposits  9,838  6,284 
Advance payments to suppliers  5,820  9,927 
Services provided to third parties  5,272  3,248 
Employee salary granted - recoverable  6,171  3,631 
Installment plan for Onda Provedor de Serviços  4,607  4,174 
Purchase of fuel by CCC  4,348  4,348 
Lease of the Araucária power plant  2,730  4,296 
Disposal of property and rights  2,190  9,048 
Allowance for doubtful debts  (10,077)  (9,979) 
Other receivables  12,458  4,186 
  193,938  161,069 
Noncurrent assets     
Advance payments to suppliers  10,770  9,902 
Compulsory loans  2,991  2,833 
Disposal of property and rights  2,093  2,325 
Other receivables  164  164 
  16,018  15,224 

 

9    Inventories

         
Consolidated        Fixed assets 
  Operation/Maintenance  in progress - materials at deposits 
  9.30.2011  12.31.2010  9.30.2011  12.31.2010 
Copel Geração e Transmissão  21,334  24,429  -  - 
Copel Distribuição  86,902  83,893  -  - 
Copel Telecomunicações  14,853  11,758  25,472  17,511 
Compagás  1,421  1,344  -  - 
Elejor  -  -  2,575  2,702 
  124,510  121,424  28,047  20,213 

 

24


 

10    Income Tax, Social Contribution and Other Taxes

10.1 Income Tax (IR) and Social Contribution (CSLL)

           
 


Parent Company
 

Consolidated 
  9.30.2011  12.31.2010  9.30.2011  12.31.2010 
Current assets         
IR and CSLL paid in advance  100,357  155,461  515,995  518,889 
IR and CSLL to be offset against  -  (20,347)  (385,010)  (348,557) 
IRRF on JSCP to be offset against liability  -  (12,119)  -  (12,119) 
  100,357  122,995  130,985  158,213 
Noncurrent assets         
IR and CSLL paid aadvance  -  -  18,744  12,341 
  -  -  18,744  12,341 
Current liabilities         
IR and CSLL due  -  35,332  524,295  501,806 
IR and CSLL to be offset against  -  (20,347)  (385,010)  (348,557) 
  -  14,985  139,285  153,249 

 

The amounts registered for income tax and social contribution in advance refer to prepayments and credits on the Annual Corporate Tax Return DIPJ, which are compensated against the taxes payable, in accordance with Brazilian tax legislation.

10.2 Deferred income and social contribution taxes

Company records deferred income tax, calculated at the rate of 15%, plus an additional rate of 10%, and deferred social contribution, at the rate of 9%.

Tax credits related to the pension and healthcare plans are realized according the movement of the related accrual based on the actuarial valuation conducted annually by an independent actuary, pursuant to the rules set forth in CVM Resolution no. 600/2009. Deferred taxes on all other accruals will be realized as judicial rulings are issued and regulatory assets are realized.

Under current tax legislation, tax losses and negative bases for social contributions may be offset against future income, up to the limit of 30% of the taxable income for each year, without expiration period.

 

25


 

Tax credits have been recorded as follows:

.         
 


Parent Company
 

Consolidated 
  9.30.2011  12.31.2010  9.30.2011  12.31.2010 
Noncurrent assets         
Tax losses and negative tax basis  15,773  1,170  18,259  10,966 
Private pension and health plans  -  -  145,479  135,384 
Other temporary additions  -  -  -  - 

Provisions for legal claims 

99,211  120,877  312,620  290,385 

Allowance for doubtful debts 

1,478  1,478  32,404  24,477 

Amortization - concession 

17,765  17,573  36,109  35,917 

Provision for impact of grid charges 

-  -  6,922  6,922 

Provision for financing 

4,757  3,659  4,757  3,659 

Provision for energy purchases 

-  -  92,478  - 

Provision for profit sharing 

-  -  23,475  - 
  138,984  144,757  672,503  507,710 
Noncurrent liabilities         
Transitional tax system - RTT  -  -  -  - 

Effects from applying CPC 27 - Deemed cost 

-  -  763,349  802,556 

Effects from applying ICPC 01 

-  -  108,030  47,607 
Other temporary exclusions  -    -  - 

Capitalization of financial charges 

-  -  4,541  4,595 

Provisions for negative goodwill 

25,297  25,297  25,297  25,297 

Gas supply 

-  -  5,819  7,163 
  25,297  25,297  907,036  887,218 
  113,687  119,460  (234,533)  (379,508) 

For the period ending December 31, 2010, the Company s Board of Directors and Fiscal Council have examined and approved the technical study prepared by the Chief Finance, Investor Relations, and Corporate Partnerships Office on future profitability projections, which points out to the realization of deferred taxes. Until September 30, 2011, there were no events that required the review of the calculations of recovery of the deferred tax asset.

According to the estimate of future taxable income, the realization of deferred taxes is shown below:

               
  .      Parent Company      Consolidated 
    Estimated  Actual  Estimated  Estimated  Actual  Estimated 
    Realizable  Realized  Realizable   Realizable   Realized  Realizable 
  .  Amount  Amount  Amount  Amount  Amount  Amount 
2010    2,145  22,295  -  17,311  120,983  - 
2011    -  -  15,069  -  -  159,946 
2012    -  -  6,118  -  -  15,002 
2013    -  -  2,643  -  -  11,527 
2014    -  -  2,643  -  -  11,527 
2015    -  -  2,643  -  -  274,817 
2016 to 2018    -  -  3,711  -  -  (10,685) 
2019 to 2021    -  -  2,469  -  -  (28,760) 
after 2021    -  -  78,391  -  -  (667,907) 
    2,145  22,295  113,687  17,311  120,983  (234,533) 

 

26


 

10.3 Other recoverable taxes and other taxes due

          
 


Parent Company
 

Consolidated 
  9.30.2011  12.31.2010  9.30.2011  12.31.2010 
Current assets         
Recoverable ICMS (VAT) (10.3.1)  -  -  39,816  36,785 
Recoverable PIS/Pasep and Cofins taxes  -  -  15,151  7,966 
PIS/Pasep and Cofins to be offset against liabilities  -  -  (15,151)  (7,966) 
Other recoverable taxes  -  -  36  751 
  -  -  39,852  37,536 
Noncurrent assets         
ICMS (VAT) payable (10.3.1)  -  -  72,569  82,029 
Recoverable income tax withheld on finance investments  -  -  1,110  2,833 
  -  -  73,679  84,862 
Current liabilities         
ICMS (VAT) payable  -  -  203,312  173,989 
PIS/Pasep and Cofins payable  -  21,016  65,880  75,511 
PIS/Pasep and Cofins to be offset against assets  -  -  (15,151)  (7,966) 
Tax Recovery Programs (10.3.2)  47,280  60,229  63,697  94,887 
IRRF on JSCP  -  12,119  -  45,813 
IRRF on JSCP to be offset against assets  -  (12,119)  -  (12,119) 
Other taxes  843  883  11,919  8,756 
  48,123  82,128  329,657  378,871 
Noncurrent liabilities         
ICMS (VAT) payable  -  -  267  623 
Tax Recovery Programs (10.3.2)  -  20,076  -  31,629 
  -  20,076  267  32,252 

 

10.3.1 Recoverable ICMS (VAT)

The amounts recorded as recoverable ICMS (VAT), R$ 96,965 refer to credits from the acquisition of property, plant, and equipment under Supplemental Law no. 87/96, which shall be recovered monthly at the rate of 1/48 pursuant to Supplemental Law no. 102, dated July 11, 2000.

10.3.2 Tax recovery programs

             
       Parent Company     
            Balance of 
   Debt  Benefits  Selic  Corrected     corrected 
  amount   Law 11,941   interest  debt value  Antecipation  debt 
Law 11,941/09             
Cofins Rescission Claim  229.933  (80.927)  17.348  166.354  (119.237)  47.117 
INSS  311  (93)  40  258  (95)  163 
  230.244  (81.020)  17.388  166.612  (119.332)  47.280 

 

               
      Consolidated       
              Balance of 
  Value of  Benefits  Tax loss    Corrected    corrected 
  debt   Law 11,941   carryforward  Selic interest    debt value   Antecipation  debt 
Law 11,941/09               
IRPJ  43,256  (8,898)  (3,123)  3,253  34,488  (26,914)  7,574 
CSLL  5,925  (1,460)  (428)  408  4,445  (3,668)  777 
Cofins  43,198  (9,633)  (3,118)  3,137  33,584  (26,854)  6,730 
PIS/Pasep  8,893  (1,992)  (642)  648  6,907  (5,571)  1,336 
Cofins Rescission Claim  229,933  (80,927)  -  17,348  166,354  (119,237)  47,117 
INSS  311  (93)  -  40  258  (95)  163 
  331,516  (103,003)  (7,311)  24,834  246,036  (182,339)  63,697 

 

27


 

The effect on profit or loss for the nine months period ended September 30, 2011, registered to financial expenses, was R$ 6,786 in the parent company and R$ 8,118 on consolidated (Note 30).

10.4 Installment Plan Law no. 11,941/09

Pursuant to a ruling by the 4th District Federal Court, which became final on August 18, 1998, Copel was granted immunity from the levy of COFINS tax on power sales. Even though this ruling was final, the Federal Revenue Service (RFB) issued Copel two notices for failure to collect COFINS tax: on February 19, 2002, notice no. 10980.000932/2002-90, for fiscal year 1997, and on August 22, 2003, notice no. 10980.007831/2003-21, for the first three quarters of 1998. Simultaneously, it filed a lawsuit requesting the cancellation of the immunity ruling, which, after a long legal battle regarding the lapse of RFB's right to dispute the ruling, has been submitted to 4th District Federal Court for judgment on the merits. Copel has thus reclassified the corresponding risk of loss as probable, since there s consolidated legal precedent in favor of the federal government.

Due to the risk classification of this action as a probable loss, the Company had recorded a provision in the amount of R$ 184,464, comprising R$ 61,872 in principal and R$ 122,165 in Selic interest. Considering the level of risk of this action as probable, the Company chose to include it in the scheme for payment in installments established by Law 11,941 of May 27, 2009, with payment in 30 installments, considering the benefits of a reduction in the charges on arrears. Accordingly, the total debt, with the increase of a fine on arrears in the amount of R$ 12,375, now became R$ 196,839.

On June 29, 2011, the Brazilian Federal Revenue Department consolidated the debt, in which the difference of the ex-officio fine was included only in the notice of infraction related to 1998, and additional interest in the amount of R$ 33,094. Accordingly, the total amount of the debt now became R$ 229,933. After the consolidation of this debt, considering the benefits of a decrease in charges on arrears of R$ 80,927, the debt related to the rescissory action now became R$ 149,006.

Debts of the National Institute of Social Security (INSS) referring to the Tax Notification of Issuing of Debt nº 35.273.873-1 were also included in the consolidation in the amount of R$ 311, which when the benefits of payment in installments were included, results in a debt of R$218.

Accordingly, the Company's total debt included in the payment in installments is R$ 149,224. Considering the Selic interest on the payment in installments, as established in paragraph 3 of article 3 of the abovementioned law until September 30, 2011 in the amount of R$ 17,388, and also considering prepayments in the amount of R$ 119,332, the balance of the debt amounts to R$ 47,280.

 

28


 

With respect to Copel Distribuição, tax debts referring to income tax (IRPJ) and social contribution on net income (CSLL) for February 2004 and to income tax for December 2007, March and April 2008, which total R$ 49,181, were included in the aforementioned payment in installments. These taxes were settled in their respective accrual periods through Declarations of Offsetting (Dcomp), which were not ratified by the Federal Revenue Department. Furthermore, in the same scheme for payment in installments debts related to the review of the calculation basis for PIS/Pasep and Cofins from 2005 to 2008, which after consolidation amounted to R$ 52,091, were included. The benefits of the decrease in the charges on arrears granted by Law 11,941/09, in the scheme for payment in 30 installments, amount to R$ 21,983. In the consolidation of the debt before the Federal Revenue Department, tax loss carry forwards and the negative calculation base of CSLL were used for settlement of part of the charges on arrears in the amount of R$ 7,311.

Accordingly, the total debt of Copel Distribuição included in the scheme for payment in installments is R$ 71,978. With the addition of Selic interest on the payment in installments, as established in paragraph 3 of article 3 of the abovementioned law until September 30, 2011 in the amount of R$ 7,746, and also considering prepayments in the amount of R$ 63.007, the balance of the debt amounts to R$ 16,417.

Copel has rigorously fulfilled its obligations in connection with these installment plans.

10.5 Reconciliation of the provision for income tax and social contribution

The reconciliation of the provision for income tax (IRPJ) and social contribution (CSLL), calculated at the applicable rates, with the amounts recorded in the statement of income is shown below:

         
   


Parent Company
 

  Consolidated 
  9.30.2011  09.30.2010  9.30.2011  09.30.2010 
Income before IRPJ and CSLL  981,604  842,826  1,360,980  1,238,844 
IRPJ and CSLL (34%)  (333,745)  (286,561)  (462,733)  (421,207) 
Tax effects on:         
Interest on own capital  76,777  28,900  79,530  30,373 
Dividends  33  15  33  15 
Equity in income  251,402  252,820  13,233  20,340 
Non deductible expenses  (7,057)  -  (10,455)  (2,737) 
Tax benefits Law 11,941/09  7,056  -  7,056  - 
Tax incentives  -  -  3,670  1,999 
Others  (239)  19  (3,224)  (7,675) 
Current IRPJ and CSLL  -  (6,317)  (524,501)  (433,395) 
Deferred IRPJ and CSLL  (5,773)  1,510  151,611  54,503 
Actual rate - %  0.6%  0.6%  27.4%  30.6% 

 

11    Prepaid Expenses

     
    Consolidated 
  9.30.2011  12.31.2010 
Current assets     
Program of incentive to alternative energy sources - Proinfa  9,426  35 
Insurance premiums  6,456  4,855 
Other  62  75 
  15,944  4,965 

 

29


 

12    Judicial Deposits

         
   


Parent Company
 

  Consolidated 
  9.30.2011  12.31.2010  9.30.2011  12.31.2010 
         
Taxes claims  222,840  230,235  226,179  231,429 
Labor claims  -  -  69,446  73,596 
Civil         
Suppliers  -  -  73,399  73,400 
Civil  -  -  25,732  14,197 
Easements  -  -  2,352  2,144 
Customers  -  -  2,102  1,677 
  -  -  103,585  91,418 
        
Others  -  -  4,471  4,256 
  222,840  230,235  403,681  400,699 

 

 

30


 

13    Receivable from related parties

         
  Parent Company    Consolidated 
  9.30.2011  12.31.2010  9.30.2011  12.31.2010 
Associated companies          
Dividends and/or interests on own capital         

Dona Francisca Energética 

17  955  17  955 

Sanepar 

-  -  7,788  4,896 
17  955  7,805  5,851 
Subsidiaries         
Dividends and/or interest on own capital         

Copel Geração e Transmissão 

708,280  510,952  -  - 

Copel Distribuição 

450,874  355,968  -  - 

Copel Telecomunicações 

17,382  10,474  -  - 

Compagas 

5,752  4,910  -  - 

Centrais Eólicas do Paraná 

2,188  1,920  -  - 

Dominó Holdings 

7,480  4,644  -  - 
  1,191,956  888,868  -  - 
Financing tranferred - STN         

Copel Distribution (13.1) 

61,110  56,675  -  - 
  61,110  56,675  -  - 
Loan contract         

Copel Distribution (13.2) 

764,677  715,539  -  - 

Elejor (13.3) 

320,924  295,788  -  - 
  1,085,601  1,011,327  -  - 
Other related parties         

Paineira Participações e Empreendimentos 

-  -  -  1,575 
  -  -  -  1,575 
  2,338,684  1,957,825  7,805  7,426 
Current assets - Dividends receivable  1,191,973  889,823  7,805  5,851 
Non current assets  1,146,711  1,068,002  -  1,575 

 

13.1 Financing transferred STN

The Company transferred loans and financing to its wholly owned subsidiaries at the time of constitution in 2001. However, since the contracts for the transfers to the respective subsidiaries were not formalized with the financial institutions, they also remain registered in the parent company.

This financing is transferred and incurs the same charges assumed by the Company and is reported separately, as receivable from the wholly owned subsidiaries, and as liabilities for loans and financing in the subsidiaries (Note 19.2).

13.2 Loan Contract - Copel Distribuição

On February 27, 2007, Aneel approved the loan contract agreed between the Company (lender) and Copel Distribution (borrower), for the amount of R$ 1,100,000. The loan is for a period of five years, bearing interest of 104% of the DI rate, and the funds were allocated to the concession investment program and payment of the debentures transferred to Copel Distribuição, which matured on March 01, 2007.

 

31


 

13.3 Loan Contract Elejor

On April 07, 2004, a loan contract was signed between Copel (lender) and Elejor (borrower), for the purpose of guaranteeing the continuity of the project to construct Usinas Hidrelétricas do Complexo Energético Fundão - Santa Clara, with amortization in 120 monthly consecutive installments, plus pro rata temporis interest, according to contract clauses. The grace period for the loan was extended to February 2016, in accordance with the Second Amendment to the Shareholders Agreement on April 18, 2005.

14 Investments

14.1 Main information about Copel s investees

               
            Net  Part. 
  Main      Shareholders'    income  Group 
6.30.2011  activity  Assets (1)   Liabilities (1)  equity (1)  Revenues  (loss) (1)  % 
Cia. Saneamento do Paraná               
- Sanepar  Basic sanitation  2,445,758  1,450,363  995,395  574,155  96,151  34.75 
Sercomtel S.A. - Telecom.  Telecomunications  277,806  113,143  164,663  104,907  3,630  45.00 
Foz do Chopim Energética Ltda.  Energy  48,688  2,739  45,949  26,336  21,782  35.77 
Dona Francisca Energética S. A.  Energy  302,979  67,791  235,188  55,783  23,420  23.03 
Sercomtel Celular S.A.  Telecomunications  9,950  34,376  -  20,836  (4,904)  45.00 
Dois Saltos Empreend. de               
Ger. de Energia Elétrica Ltda.  Energy  1,350  350  1,000  -  -  30.00 
Copel Amec S/C Ltda.  Serv. and consulting  342  3  339  -  14  48.00 
Carbocampel S.A.  Serv. and consulting  3,553  1,097  2,456  -  (37)  49.00 
Escoelectric Ltda.  Serv. and consulting  2,745  5,474  (2,729)  -  (82)  40.00 
(1) Balances adjusted to accounting practices             

 

14.1.1 Sanepar

In 1998, the acquisition of shares in Sanepar by Dominó Holdings S.A. generated the concession right for the total amount of R$ 24,316, which at September 30, 2011 reported a balance of R$ 3.647. Copel s proportional investment (45%), in this balance corresponded to R$ 1,641 and is being amortized over 15 years, as from 1999, at the rate of R$ 61 per month, and the amount registered to profit/loss for the nine month period ending September 30, 2011 was R$ 547 (R$ 547 as of September 30, 2010).

14.1.2 Sercomtel

The impairment testing of the Company s assets, which was concluded in December 2009, adopted, when applicable, the same assumptions stated in the note on property, plant and equipment (Note 15.5) and identified, with a reasonable level of assurance, that the assets tied to the associated company Sercomtel S.A. Telecomunicações were stated above their recoverable values of R$ 35,927 and in Sercomtel Celular S.A. R$ 6,195. In 2010, the methodology was applied again, and the need to reverse the loss in Sercomtel S.A. Telecomunicações for the amount of R$ 23,390 was identified. There were no alterations during the nine months period ending September 30, 2011.

 

32


 

14.2 Main information about the controlled companies

Copel s wholly owned subsidiaries are: Copel Geração e Transmissão S.A., Copel Distribuição S.A. and Copel Telecomunicações S.A.

The other companies controlled by Copel are: Companhia Paranaense de Gás - Compagas (51% Copel), Elejor - Centrais Elétricas do Rio Jordão S.A. (70% Copel), UEG Araucária Ltda. (20% Copel and 60% Copel Geração e Transmissão), Centrais Eólicas do Paraná Ltda. (30% Copel and 70% Copel Geração e Transmissão).

On December 28, 2006, UEG Araucária agreed the Contract for Leases and Other Agreements with Petróleo Brasileiro S.A. - Petrobras, a non controlling partner, for the leasing of plant, extended in various stages until December 31, 2011, with clauses that provide for the possibility of anticipated rescission by UEG Araucária, in the event it participates in energy auctions organized by Aneel. This contract provides for the use, by Petrobras, of the Plant Complex for generating energy at its own expense, with UEG Araucária entitled to the lease income consisting of fixed and variable installments defined in the contract.

14.3 Main information on the joint venture

14.3.1 Dominó Holdings S.A.

This is a closed corporate entity, in which Copel holds a 45% investment in the joint venture with other shareholders. Its corporate activities include investing in other companies. It currently holds 34.75% of the capital of Companhia de Saneamento do Paraná Sanepar, a mixed economy entity, whose corporate activities include exploiting basic sanitation services, mainly the distribution of water, collection and treatment of sanitary sewage.

The main items of assets, liabilities, and the statement of operations of Dominó Holdings, as well as the corresponding consolidated shares, are shown below:

     
Dominó Holdings S.A.  Balance as of 9.30.2011 
  Adjusted balance (1)  Share (45%) 
     
Assets  791,600  356,220 
Current assets  19,127  8,608 
Noncurrent assets  772,473  347,612 
   
Liabilities  791,600  356,220 
Current liabilities  16,626  7,482 
Noncurrent liabilities  7  3 
Shareholders' equity  774,967  348,735 
   
Statement of income     
Operational expenses  (2,574)  (1,159) 
Financial income  (1,686)  (758) 
Equity in income of subsidiaries  74,245  33,410 
     
Net income for the period  69,985  31,493 
(1) Balances adjusted to accounting practices     

33


 

14.4 Financial statements of subsidiaries and the joint venture

Presented below are the balance sheets and statements of income at September 30, 2011, reclassified for purposes of standardizing the plan of accounts.

                 
ASSETS  GET  DIS  TEL  COM  ELE  UEG  CEO  DOM 
9.30.2011                 
                 
Total Assets  8,702,013  7,590,322  350,095  282,698  758,859  648,883  11,582  356,220 
Current Assets  1,454,412  2,322,613  59,836  84,522  26,994  148,830  10,449  8,608 
Cash and cash equivalents  908,795  734,957  3,268  45,321  8,379  144,074  10,033  638 
Bonds and securities  109,490  33,638  -  1,993  600  28  -  - 
Restricted financial investments - Pledges and related deposits  533  2  -  726  -  -  -  - 
Trade account receivable  261,470  1,210,626  35,549  33,302  17,651  -  154  - 
Dividends receivable  5,106  -  -  -  -  -  -  7,787 
CRC transferred to the State Government of Paraná  -  63,734  -  -  -  -  -  - 
Accounts Receivable related to concession  73,086  -  -  -  -  -  -  - 
Other receivables  69,808  119,022  1,797  828  3  2,932  -  - 
Inventories  21,334  86,902  14,853  1,421  -  -  -  - 
Income tax and social contribution  2,189  25,546  666  4  -  1,787  261  175 
Other current taxes recoverable  (352)  36,431  3,200  564  -  9  -  - 
Prepaid expenses  2,953  11,755  503  363  361  -  1  8 
Noncurrent Assets  7,247,601  5,267,709  290,259  198,176  731,865  500,053  1,133  347,612 
Long Term Assets  1,090,742  3,935,699  18,465  23,931  16,739  20,104  -  97 
Financial investments  12,156  30,504  -  -  -  -  -  - 
Trade account receivable  -  39,085  105  11,850  -  -  -  - 
CRC transferred to the State Government of Paraná  -  1,288,889  -  -  -  -  -  - 
Judicial deposits  15,373  164,282  508  215  117  249  -  97 
Accounts Receivable related to concession  939,607  1,960,780  -  -  -  -  -  - 
Advance to suppliers  -  -  -  10,770  -  -  -  - 
Other receivables  1,878  3,206  -  164  -  -  -  - 
Income tax and social contribution  -  -  -  -  -  18,744  -  - 
Other current taxes recoverable  83  63,461  9,024  -  -  1,111  -  - 
Deferred income tax and social contribution  121,645  385,492  8,828  932  16,622  -  -  - 
Investments  389,589  4,232  -  -  -  -  -  347,515 
Property, plant and equipment  5,727,623  -  256,689  -  498,443  479,851  1,133  - 
Intangible assets  39,647  1,327,778  15,105  174,245  216,683  98  -  - 
                   

 

 

                 
LIABILITIES  GET  DIS  TEL  COM  ELE  UEG  CEO  DOM 
9.30.2011                 
                 
TOTAL LIABILITIES  8,702,013  7,590,322  350,095  282,698  758,859  648,883  11,582  356,220 
CURRENT LIABILITIES  1,204,916  1,682,729  47,774  67,562  56,281  3,657  7,346  7,482 
Payroll, social charges and accruals  71,421  186,201  16,557  3,787  161  110  -  - 
Suppliers  188,133  484,978  10,404  43,888  3,377  3,099  1  - 
Income tax and social contribution  107,979  23,189  -  4,528  3,589  -  -  - 
Other tax liabilities  19,251  256,038  2,148  2,270  1,444  436  51  2 
Loans and financing  53,055  19,626  -  1,644  -  -  -  - 
Dividends payable  708,280  450,874  17,382  11,277  -  -  7,294  7,480 
Post employment benefits  6,631  16,719  1,110  -  -  -  -  - 
Customer charges payable  4,335  72,431  -  -  -  -  -  - 
Research and development and energy efficiency  11,543  116,332  -  -  2,243  1  -  - 
Payable related to concession - use of public property  794  -  -  -  44,262  -  -  - 
Other accounts payable  33,494  56,341  173  168  1,205  11  -  - 
NON CURRENT LIABILITIES  1,770,916  2,276,760  40,440  7,600  666,774  3,323  -  3 
Associated and subsidiary companies  -  764,677  23,000  -  320,924  -  -  - 
Suppliers  130,117  -  -  -  -  -  -  - 
Tax liabilities  -  (3)  -  -  -  270  -  - 
Deferred income tax and social contribution  818,406  57,513  -  5,820  -  -  -  - 
Loans and financing  434,584  706,740  -  -  -  -  -  - 
Post employment benefits  112,575  282,716  17,035  1,165  -  -  -  - 
Research and development and energy efficiency  34,605  100,321  -  -  -  -  -  - 
Payable related to concession - use of public property  24,176  -  -  -  345,530  -  -  - 
Other accounts payable  -  -  -  -  -  -  -  - 
Provisions for legal claims  216,453  364,796  405  615  320  3,053  -  3 
SHAREHOLDERS' EQUITY  5,726,181  3,630,833  261,881  207,536  35,804  641,903  4,236  348,735 
Capital  3,505,994  2,624,841  194,755  135,943  69,450  707,440  3,061  113,368 
Capital reserve  -  -  -  -  1,322  -  -  - 
Equity evaluation Adjustments  1,479,094  11,865  -  -  -  -  -  4,306 
Legal reserve  182,162  108,500  3,521  14,636  -  -  -  14,717 
Profit retention reserve Reserva de retenção de lucros  145,364  570,007  43,086  31,172  -  -  -  - 
Unrealized revenue reserve  -  -  -  -  -  -  -  191,899 
Accumulated profits (losses)  413,567  315,620  20,519  25,785  (34,968)  (65,537)  1,175  24,445 
                   

 

34


 

                 
STATEMENT O F INCOME  GET  DIS  TEL  COM  ELE  UEG  CEO  DOM 
9.30.2011                 
                 
OPERATIONAL INCOME  1,488,099  4,012,954  117,052  211,967  144,942  22,307  688  - 
Eletricity sales to final customers  74,310  1,666,748  -  -  -  -  -  - 
Eletricity sales to distributors  1,059,654  62,426  -  -  144,942  -  688  - 
Availability of grid system  245,681  1,862,780  -  -  -  -  -  - 
Construction income  83,986  381,411  -  11,195  -  -  -  - 
Telecommunications  -  -  117,052  -  -  -  -  - 
Distribution of piped gas  -  -  -  199,619  -  -  -  - 
Leasing and rents  902  41,830  -  -  -  24,614  -  - 
Other operating income  23,566  (2,241)  -  1,153  -  (2,307)  -  - 
OPERATING COSTS AND EXPENSES  (855,327)  (3,627,011)  (80,536)  (177,024)  (59,632)  (38,027)  (216)  (1,159) 
Energy purchased for resale  (53,308)  (1,768,595)  -  -  (635)  -  -  - 
Charges from use of grid system  (143,443)  (378,350)  -  -  (7,353)  (9,393)  -  - 
Personnel and management  (166,671)  (451,599)  (40,167)  (11,200)  (1,416)  (644)  -  (19) 
Private pension and healthcare plans  (24,129)  (67,291)  (4,700)  (768)  -  -  -  - 
Materials  (10,348)  (45,772)  (1,304)  (935)  (190)  (73)  -  (1) 
Raw material and supplies - energy porduction  (18,676)  -  -  -  -  (1,473)  -  - 
Natural gas and supplies - gas operations  -  -  -  (132,925)  -  -  -  - 
Third parties services  (58,199)  (220,648)  (12,716)  (8,015)  (6,354)  (4,230)  (48)  (567) 
Depreciation and amortization  (193,191)  (143,650)  (17,519)  (9,459)  (21,179)  (21,714)  (155)  (547) 
Provisions and reversals  1,815  (89,465)  102  (232)  25  -  -  - 
Construction costs  (82,623)  (381,411)  -  (11,194)  -  -  -  - 
Compensation for use of water resources  (89,466)  -  -  -  (4,789)  -  -  - 
Other operational costs and expenses  (17,088)  (80,230)  (4,232)  (2,296)  (17,741)  (500)  (13)  (25) 
EQUITY IN INCOME OF SUBSIDIARIES  (573)  -  -  -  -  -  -  33,410 
PROFIT BEFO RE FINANCIAL RESULTS AND TAXES  632,199  385,943  36,516  34,943  85,310  (15,720)  472  32,251 
Financial income  86,452  206,142  2,601  4,323  (85,737)  13,394  785  (758) 
OPERATIONAL PROFIT  718,651  592,085  39,117  39,266  (427)  (2,326)  1,257  31,493 
Income tax and social contribution  (201,730)  (286,574)  (12,871)  (15,073)  (8,171)  -  (82)  - 
Deferred income tax and social contribution  22,730  121,764  2,400  1,592  8,898  -  -  - 
PROFIT (LOSS) FOR THE PERIOD  539,651  427,275  28,646  25,785  300  (2,326)  1,175  31,493 

 

35


 

14.5 Consolidated income statement segregated by company

Aiming to enable analysis of outcome by type of expenditure, costs and expenses are presented in aggregate form. These statements represent the result of the activities of the nine months period ending September 30, 2011, excluding revenue from the equity of subsidiaries.

                     

Income Statement

9.30.2011

GET  DIS  TEL  COM  ELE  UEG Others Holding     Eliminations
and non controlling
interests
Consolidated 
                     
OPERATIONAL INCOME  1,488,099  4,012,954  117,052  211,967  144,942  22,307  688  -  (315,395)  5,682,614 
Eletricity sales to final customers  74,310  1,666,748  -  -  -  -  -  -  (4,195)  1,736,863 
Eletricity sales to distributors  1,059,654  62,426  -  -  144,942  -  688  -  (211,007)  1,056,703 
Availability of grid system  245,681  1,862,780  -  -  -  -  -  -  (64,977)  2,043,484 
Construction income  83,986  381,411  -  11,195  -  -  -  -  -  476,592 
Telecomunications  -  -  117,052  -  -  -  -  -  (29,915)  87,137 
Distribution of piped gas  -  -  -  199,619  -  -  -  -  -  199,619 
Lease and rents  902  41,830  -  -  -  24,614  -  -  (871)  66,475 
Other operating revenue  23,566  (2,241)  -  1,153  -  (2,307)  -  -  (4,430)  15,741 
OPERATING COSTS AND EXPENSES  (855,327)  (3,627,011)  (80,536)  (177,024)  (59,632)  (38,027)  (1,375)  (12,039)  315,395  (4,535,576) 
Energy purchased for resale  (53,308)  (1,768,595)  -  -  (635)  -  -  -  211,007  (1,611,531) 
Charges from use of grid system  (143,443)  (378,350)  -  -  (7,353)  (9,393)  -  -  64,977  (473,562) 
Personnel and management  (166,671)  (451,599)  (40,167)  (11,200)  (1,416)  (644)  (19)  (5,710)  -  (677,426) 
Private pension and health plans  (24,129)  (67,291)  (4,700)  (768)  -  -  -  (443)  -  (97,331) 
Materials  (10,348)  (45,772)  (1,304)  (935)  (190)  (73)  (1)  (37)  -  (58,660) 
Raw material and supplies - energy production  (18,676)  -  -  -  -  (1,473)  -  -  -  (20,149) 
Natural gas and supplies - gas operations  -  -  -  (132,925)  -  -  -  -  -  (132,925) 
Third parties services  (58,199)  (220,648)  (12,716)  (8,015)  (6,354)  (4,230)  (615)  (3,225)  38,539  (275,463) 
Depreciation and amortization  (193,191)  (143,650)  (17,519)  (9,459)  (21,179)  (21,714)  (702)  (566)  -  (407,980) 
Provisions and reversals  1,815  (89,465)  102  (232)  25  -  -  6,335  -  (81,420) 
Construction cost  (82,623)  (381,411)  -  (11,194)  -  -  -  -  -  (475,228) 
Compensation for use of water resources  (89,466)  -  -  -  (4,789)  -  -  -  -  (94,255) 
Losses in the decommissioning and disposal of assets  (323)  (33,597)  95  -  (16,765)  -  -  -  -  (50,590) 
Other costs and operational expenses  (16,765)  (46,633)  (4,327)  (2,296)  (976)  (500)  (38)  (8,393)  872  (79,056) 
EQUITY IN INCOME OF SUBSIDIARIES  -  -  -  -  -  -  33,410  14,689  -  48,099 
PROFIT BEFORE FINANCIAL RESULTS AND TAXES  632,772  385,943  36,516  34,943  85,310  (15,720)  32,723  2,650  -  1,195,137 
Financial income  86,452  206,142  2,601  4,323  (85,737)  13,394  27  (61,359)  -  165,843 
OPERATIONAL PROFIT  719,224  592,085  39,117  39,266  (427)  (2,326)  32,750  (58,709)  -  1,360,980 
Income tax and social contribution  (201,730)  (286,574)  (12,871)  (15,073)  (8,171)  -  (82)  -  -  (524,501) 
Deferred income tax and social income  22,730  121,764  2,400  1,592  8,898  -  -  (5,773)  -  151,611 
PROFIT (LOSS) FOR THE PERIOD  540,224  427,275  28,646  25,785  300  (2,326)  32,668  (64,482)  -  988,090 

 

36


 

14.6 Changes in Investments

               
Parent Company      Equity  Investment  Amortization  Proposed   
  Balance as of  Shareholders'  evaluation  and  of concession  dividends  Balance as of 
  12.31.2010  Equity  adjustments  Afac (1)  rights  and JCP  9.30.2011 
Associated companies               

Sercomtel Telecom. - NE nº 14.1.2 

72,464  1,634  -  -  -  -  74,098 

Dona Francisca Energética 

50,161  5,394  -  -  -  (1,390)  54,165 

Foz do Chopim Energética 

17,086  7,792  -  -  -  (8,442)  16,436 

Carbocampel 

1,224  (20)  -  110  -  -  1,314 

Dois Saltos Empreend. 

300  -  -  -  -  -  300 

Copel Amec 

156  7  -  -  -  -  163 

Escoelectric 

37  (118)  -  81  -  -  - 
  141,428  14,689  -  191  -  (9,832)  146,476 
Investees               

Copel Geração e Transmissão 

5,726,083  539,651  -  -  -  (539,553)  5,726,181 

Copel Distribuição 

3,316,811  427,275  (1,598)  -  -  (111,655)  3,630,833 

Copel Telecomunicações 

241,362  28,646  -  23,000  -  (8,127)  284,881 

UEG Araucária 

128,846  (465)  -  -  -  -  128,381 

Compagas 

99,286  13,149  -  -  -  (6,592)  105,843 

Elejor 

115,795  210  -  (71,898)  (566)  -  43,541 

Centrais Eólicas do Paraná 

1,185  354  -  -  -  (268)  1,271 
  9,629,368  1,008,820  (1,598)  (48,898)  (566)  (666,195)  9,920,930 
Joint ventures               

Dominó Holdings 

325,342  31,493  -  -  -  (8,100)  348,735 
  325,342  31,493  -  -  -  (8,100)  348,735 
Other investments               

Finam (2) 

2,456  -  -  -  -  -  2,456 

Finor (3) 

769  -  -  -  -  -  769 

Investco S.A. 

7,903  -  -  -  -  -  7,903 

Other investments 

1,344  -  -  -  -  -  1,344 
  12,472  -  -  -  -  -  12,472 
  10,108,610  1,055,002  (1,598)  (48,707)  (566)  (684,127)  10,428,613 
(1) Afac - Advance for future capital increase             
(2) Amazon investment fund - Finam               
(3) Northeast investment fund - Finor               

 

 

               
Parent Company      Investment  Amortization  Proposed     
  Balance as of  Shareholders'  and   of concession  dividens    Balance as of 
  12.31.2009  equity  Afac  rights  and JCP  Right off  6.30.2010 
Associated companies               

Sercomtel - Telecomunicações 

39,863  3,627  -  -  -  -  43,490 

Dona Francisca 

19,616  31,782  -  -  (2,346)  -  49,052 

Foz do Chopim 

16,616  7,581  -  -  (7,583)  -  16,614 

Carbocampel 

1,117  29  83  -  -  -  1,229 

Dois Saltos Empreend. 

300  -  -  -  -  -  300 

Copel Amec 

154  6  -  -  -  -  160 

Escoelectric 

(679)  524  63  -  -  -  (92) 
  76,987  43,549  146  -  (9,929)  -  110,753 
Investees               

Copel Geração e Transmissão 

5,783,192  393,977  -  -  (543,684)  -  5,633,485 

Copel Distribuição 

3,051,476  349,023  -  -  (95,213)  -  3,305,286 

Copel Telecomunicações 

221,722  26,643  -  -  (8,754)  -  239,611 

UEG Araucária 

130,253  (553)  -  -  -  -  129,700 

Compagas 

95,211  18,373  -  -  (1,328)  -  112,256 

Elejor 

35,277  11,279  126,000  (566)  -  -  171,990 

Centrais Eólicas do Paraná 

1,153  300  -  -  (235)  -  1,218 
  9,318,284  799,042  126,000  (566)  (649,214)  -  9,593,546 
Joint ventures               

Dominó Holdings 

309,756  19,329  -  -  (3,668)  -  325,417 
  309,756  19,329  -  -  (3,668)  -  325,417 
Other investments               

Finam 

2,456  -  -  -  -  -  2,456 

Finor 

858  -  -  -  -  -  858 

Investco S.A. 

7,903  -  -  -  -  -  7,903 

Other investments 

2,412  -  -  -  -  (6)  2,406 
  13,629  -  -  -  -  (6)  13,623 
  9,718,656  861,920  126,146  (566)  (662,811)  (6)  10,043,339 

 

37


 

     
     
 Consolidated Balance as of
12.31.2010
 Shareholders'
equity
Investment
and
Afac
Proposed
dividends
and JCP
 Amortization
of concession
rights
Tranf. to
assets held
for sale
Balance as of
9.30.2011
Associated companies               

Sanepar 

323,814  33,410  -  (9,162)  (547)  -  347,515 

Sercomtel - Telecomunicações 

72,464  1,634  -  -  -  -  74,098 

Dona Francisca 

50,161  5,394  -  (1,390)  -  -  54,165 

Foz do Chopim 

17,086  7,792  -  (8,442)  -  -  16,436 

Carbocampel 

1,224  (20)  110  -  -  -  1,314 

Dois Saltos Empreend. 

300  -  -  -  -  -  300 

Copel Amec 

156  7  -  -  -  -  163 

Escoelectric 

37  (118)  81  -  -  -  - 
  465,242  48,099  191  (18,994)  (547)  -  493,991 
Other investments               

Finam 

2,456  -  -  -  -  -  2,456 

Finor 

769  -  -  -  -  -  769 

Investco S.A. 

7,903  -  -  -  -  -  7,903 

Assets allocated for future use 

4,538  -  -  -  -  (25)  4,513 

Other investments 

2,542  -  3  -  -  -  2,545 
  18,208  -  3  -  -  (25)  18,186 
  483,450  48,099  194  (18,994)  (547)  (25)  512,177 

 

 Consolidated Balance as of
12.31.2009
Shareholders'
equity
Investment
and
Afac
 Proposed
dividendsand
JCP
 Amortization
of concession
rights
Others Balance as of
9.30.2010
Investees               

Sanepar 

308,243  20,652  -  (4,334)  (547)  -  324,014 

Dona Francisca 

19,616  31,782  -  (2,346)  -  -  49,052 

Sercomtel - Telecomunicações 

39,863  3,627  -  -  -  -  43,490 

Foz do Chopim 

16,616  7,581  -  (7,583)  -  -  16,614 

Carbocampel 

1,117  29  83  -  -  -  1,229 

Dois Saltos Empreend. 

300  -  -  -  -  -  300 

Copel Amec 

154  6  -  -  -  -  160 

Escoelectric 

(679)  524  63  -  -  -  (92) 
  385,230  64,201  146  (14,263)  (547)  -  434,767 
Other investments               

Finam 

2,456  -  -  -  -  -  2,456 

Finor 

858  -  -  -  -  -  858 

Investco S.A. 

7,903  -  -  -  -  -  7,903 

Assets allocated for future use 

5,596  -  -  -  -  (15)  5,581 

Other investments 

3,610  -  4  -  -  (6)  3,608 
  20,423  -  4  -  -  (21)  20,406 
  405,653  64,201  150  (14,263)  (547)  (21)  455,173 

 

38


 

15    Property, Plant and Equipment

15.1 Asset in service by account nature

 
 Consolidated Cost  Accumulated
depreciation
Fixed assets
in use, net
      6.30.2011 
Machinery and equipment  4.405.238  (2.210.378)  2.194.860 
Reservoirs, dams and acqueducts  7.114.598  (4.169.843)  2.944.755 
Buildings  1.380.393  (927.200)  453.193 
Land  182.322  -  182.322 
Vehicules  37.929  (27.860)  10.069 
Furniture and implements  10.444  (7.755)  2.689 
  13.130.924  (7.343.036)  5.787.888 
 
 Consolidated Cost  Accumulated
depreciation
Fixed assets
in use, net
      12.31.2010 
Machinery and equipment  4.388.067  (2.103.285)  2.284.782 
Reservoirs, dams and acqueducts  7.122.207  (4.059.368)  3.062.839 
Buildings  1.381.957  (905.487)  476.470 
Land  182.322  -  182.322 
Vehicules  32.043  (25.951)  6.092 
Furniture and implements  11.097  (8.367)  2.730 
  13.117.693  (7.102.458)  6.015.235 

 

39


 

15.2 Fixed Asset by company

 
 Consolidated Cost  Accumulated
depreciation
Net fixed
assets
      9.30.2011 
In service       

Copel Geração e Transmissão 

11.463.144  (6.784.358)  4.678.786 

Copel Telecomunicações 

428.955  (271.349)  157.606 

Elejor 

587.532  (98.906)  488.626 

UEG Araucária 

647.164  (185.427)  461.737 

Centrais Eólicas do Paraná 

4.129  (2.996)  1.133 
  13.130.924  (7.343.036)  5.787.888 
In progress       

Copel Geração e Transmissão 

1.048.837  -  1.048.837 

Copel Telecomunicações 

99.083  -  99.083 

Elejor 

9.817  -  9.817 

UEG Araucária 

18.114  -  18.114 
  1.175.851  -  1.175.851 
  14.306.775  (7.343.036)  6.963.739 
 
 
 
 
 Consolidated Cost  Accumulated
depreciation
Net fixed
assets
      12.31.2010 
In service       

Copel Geração e Transmissão 

11.452.043  (6.592.462)  4.859.581 

Copel Telecomunicações 

407.446  (256.316)  151.130 

Elejor 

606.907  (87.101)  519.806 

UEG Araucária 

647.168  (163.738)  483.430 

Centrais Eólicas do Paraná 

4.129  (2.841)  1.288 

Dominó Holdings 

-  -  - 
  13.117.693  (7.102.458)  6.015.235 
In progress       

Copel Geração e Transmissão 

567.606  -  567.606 

Copel Telecomunicações 

71.161  -  71.161 

Elejor 

9.943  -  9.943 
  648.710  -  648.710 
  13.766.403  (7.102.458)  6.663.945 

Under Articles 63 and 64 of Decree no. 41,019, dated February 26, 1957, the assets and facilities mostly used in the generation of energy are related to these services and cannot be retired, sold, or motgaged without the prior written approved of the ANEEL. ANEEL Resolution no. 20/1999 establishes the procedures for assets to be retired or sold and determines that the proceeds from the sales of assets which are no longer useful to the concessions should be deposited in a restricted bank account to be invested in the concession. For the concession contracts of the Use of Public Property UBP, the restrictions on the use of the infrastructure are established in article 19, of ANEEL Decree number 2003/96.

40


 

15.3 Changes in Property, Plant and Equipment

  Fixed asset   
Balances  in service  in progress   Consolidated 
As of December 31, 2010  6.015.235  648.710  6.663.945 

Investment program 

-  530.833  530.833 

Investment program - to pay 

-  22.736  22.736 

Fixed assets for projects 

37.359  (37.359)  - 

Transfers from account receivable related to concession 

732  -  732 

Transfers to intangible assets in service 

(13)  -  (13) 

Provision for contingencies 

-  11.941  11.941 

Depreciation quotas to profit and loss 

(247.360)  -  (247.360) 

Depreciation quotas - Pasep/Cofins credits 

(1.016)  -  (1.016) 

Write off 

(17.049)  (1.010)  (18.059) 
As of September 30, 2011  5.787.888  1.175.851  6.963.739 
 
  Fixed asset   
Balances  in service  in progress   Consolidated 
As of December 31, 2009  6.284.238  375.410  6.659.648 

Investment program 

-  205.520  205.520 

Investment program - to pay 

-  9.004  9.004 

Fixed assets for projects 

73.265  (73.265)  - 

Depreciation quotas to profit and loss 

(259.044)  -  (259.044) 

Depreciation quotas - Pasep/Cofins credits 

1.046  -  1.046 

Write off 

(503)  (849)  (1.352) 
As of September 30, 2010  6.099.002  515.820  6.614.822 

 

15.4 Depreciation Rates

  Depreciation rates (%) 
  9.30.2011  12.31.2010 
Generation     

General equipment 

9.73  9.73 

Generators 

3.09  3.09 

Reservoirs, dams and headrace channel 

2.00  2.00 

Hidraulic turbines 

2.47  2.47 

Gas and steam turbines 

5.00  5.00 

Water cooling and treatment facilities 

5.00  5.00 

Gas conditioning equipament 

5.00  5.00 

Central administration 

   

Buildings 

4.00  4.00 

Office machinery and equipment 

10.00  10.00 

Furniture and implements 

10.00  10.00 

Vehicles 

20.00  20.00 

Telecommunications 

   

Transmission equipment 

7.70  7.70 

Terminal equipment 

10.50  10.50 

Infrastructure 

6.30  6.30 

 

When applicable, the Company uses the depreciation rates defined by the regulatory in light of the right to reimbursement at the end of the concession contract.

41


 

15.5 Impairment of assets

The Company s practice is to evaluate and periodically monitor the impairment of its assets. Accordingly, and considering the ruling in Technical Pronouncement CPC 01/IAS 36 Impairment of Assets, if there is clear evidence that the Company has assets that are registered for amounts that are not recoverable, or whenever events or changes in circumstances indicate that the book value may unrecoverable in the future, the Company must immediately account for such discrepancies by means of a provision for losses.

The time horizon for the analysis takes into consideration the maturity date of each concession.

The assumptions that sustain the conclusions of the impairment tests are presented in note 17.6 of the Annual financial statements at December 31, 2010. During the semester, there were no events that required new tests to be performed.

15.6 Consórcio Energético Cruzeiro do Sul - UHE Mauá

Consórcio Energético Cruzeiro do Sul, an independent power producer owned by Copel Geração e Transmissão (51%) and by Eletrosul Centrais Elétricas S.A. (49%), won, on October 10, 2006, at the ANEEL Auction of Power from New Projects 004/2006, the rights to build and run the Mauá Hydroelectric Power Plant, which will have installed potential of 361 MW, and is valid for 35 years, as from July 3, 2007, the date of signing the contract.

The facility s total power output was sold at an ANEEL auction at a price of R$ 112.96/MWh, as of November 1, 2006, restated annually according to the variation of the IPCA inflation index, this tariff was R$ 134.09, at December 31, 2010. The company sold 192 average MW, for supply starting in January 2011 for 30 years. The assured power of the project, established in its concession agreement, was 197.7 average MW, after full motorization.

The enterprise will become operational at the beginning of 2012.

Due to the legal preliminary order in the ambit of Public Civil Action 1999.7001.007514-6 which caused a delay in the start-up of commercial generation of each one of the generating units, Copel is pegging the CCEARs (Contracts for Electric Power Trading) related to UHE Mauá to its own generation and to the power acquired in contracts in the Free Contracting Environment (ACL).

The costs incurred in this enterprise have been registered to fixed assets, in the proportion to the quota-part in the consortium. At September 30, 2011, the balance for fixed assets in progress for Copel Geração e Transmissão that refer to the enterprise amounted to R$ 637,476.

Total commitments assumed with suppliers of equipment and services that refer to UHE Mauá amounted to R$ 12,775 at September 30, 2011 (R$ 162.035 as of December 31, 2010).

Further information with respect to the consortium are presented in note 17.7 of the Annual Financial Statements at December 31, 2010.

42


 

15.7 Colíder Hydroelectric Power Plant

On July 30, 2010, through the new energy Auction number 003/10 by ANEEL, Copel Geração e Transmissão won the concession to exploit the Colíder hydroelectric plant, which will have installed potential of 300 MW, and the contract will be valid for a period of 35 years, as from January 17, 2011, the date of signing Concession Contract number 001/11 MME UHE Colíder.

The total forecast investment for the project is approximately R$ 1,570,400, with this value at the base date July 2010.

The energy from the Colider Hydro electric plant was sold in the 10th Auction for New Energy (A-5) on July 30, 2010 at the final tariff of R$ 103.40/MWh, for the base date July 1, 2010. After correction using the variation in the IPCA, this tariff was equivalent to R$ 106.23, at December 31, 2010. A total of 125 MW average, was negotiated, to be supplied as from January 2015 for 30 years. The physical guarantee for the enterprise, established in the concession contract, is 179.6 MW average, after the complete motorization. The energy not negotiated in this auction will be sold on the market in the short term.

The total commitments assumed with suppliers of equipment and services for the UHE Colíder amounted to R$ 1,090,040 at September 30, 2011.

The service order that authorizes the start of the implementation works was signed on March 1, 2011. The construction work was interrupted on September 20, 2011 as determined by SEMA-MT. At the time of the suspension of the work, accesses and installations for the building site and accommodation were being executed, together with the first stage of the cofferdam, regular excavation of the dam, approximation and restitution channels, excavation through the rocks in the region for the installation, power house and spill way.

On October 18, 2011, the Environmental Secretary for the State of Mato Grosso authorized that the activities be resumed at the UHE Colíder, which guaranteed that all of the actions necessary to preserve the environmental guidelines for the enterprise be realized and to ensure the stability of the slopes.

The negotiations with the municipals affected by the reservoir and with the Public Ministry, regarding the social-environmental mitigation measures are at an advanced stage and should be concluded during October.

Further information with respect to the consortium are presented in note 17.8 of the Annual Financial Statements at December 31, 2010.

43


 

15.8 Cavernoso II Small Hydropower Plant (SHP)

On August 26, 2010 at ANEEL Auction, number 07/10 ANEEL, Copel Geração e Transmissão S.A. sold the energy from River Cavernoso II SHP, an enterprise with 19 MW of installed capacity, located on the Cavernoso River, in the cities of Virmond and Candói, in the State of Paraná. As a result of this sale, it received authorization to build and exploit the enterprise, for a period of 35 years, as from February 28, 2011, the date of publication of ordance no. 133 issued on February 25, 2011 by the Ministry of Mines and Energy.

The enterprise is part of the Growth Accelerated Program - PAC, from the Federal Government, and will consist of a power house with installed potential of 19 MW, sufficient to attend approximately 50 thousand inhabitants.

The total forecast investment for the project is approximately R$ 120,000, with this value at the base date August 2010.

The energy from Cavernoso II SHP was sold at the final tariff of R$ 146.99/MWh, for the base date August 1, 2010. After correction using the variation of the IPCA, this tariff was equivalent to R$ 151,11, at December 31, 2010. A total of 7.73 MW average, was negotiated, to be supplied as from November 2012 for 30 years. The physical guarantee for the enterprise, established in the Ordinance 133 was published by the Ministry of Mines and Energy dated February 25, 2011 10.56 MW average. The energy not negotiated in Aneel auction 07/10 of August 26, 2010, will be sold on the market in the short term.

The total commitments assumed with suppliers of equipment and services for the PCH Cavernoso amounted to R$ 74,425 at September 30, 2011.

The service order that authorizes the start of the mobilization and consequent start of the works was signed on April 18, 2011 and the implementation is in the excavation stage of the deviation structures of the river.

44


 

16    Intangible Assets

       
  Right to use
software
 Concession
rights
 Concession
contracts
Accumulated
amortization
 Other Consolidated
              9.30.2011 
In service               

Assets with finite useful life 

             

Copel Geração e Transmissão 

3,082  -  -  (2,201)  (1)  43  924 

Copel Distribuição (16.1) 

-  -  3,734,965  (2,837,710)  (2)  -  897,255 

Copel Telecomunicações 

4,653  -  -  (3,881)  (1)  -  772 

Compagas (16.2) 

4,051  -  199,157  (73,657)  (2)  -  129,551 

Elejor (16.3) 

-  -  263,920  (50,027)  (2)  -  213,893 

UEG Araucária 

190  -  -  (92)  (1)  -  98 

Direito de concessão - Elejor (16.3) 

-  22,626  -  (4,148)  (2)  -  18,478 
  11,976  22,626  4,198,042  (2,971,716)    43  1,260,971 

Assets with indefinite useful life 

             

Copel Geração e Transmissão 

-  -  -  -    18  18 

Compagas 

-  -  -  -    20  20 
  -  -  -  -    38  38 
  11,976  22,626  4,198,042  (2,971,716)    81  1,261,009 

In progress 

             

Copel Geração e Transm. (16.4) 

12,032  -  24,970  -    1,703  38,705 

Copel Distribuição (16.1) 

-  -  701,551  -    -  701,551 

Copel Telecomunicações 

14,330  -  -  -    3  14,333 

Compagas 

-  -  44,674  -    -  44,674 

Elejor 

-  -  -  -    2,790  2,790 
  26,362  -  771,195  -    4,496  802,053 

Special Liabilities 

             

Copel Distribuição (16.5) 

-  -  (423,677)  152,649    -  (271,028) 
  -  -  (423,677)  152,649    -  (271,028) 
              1,792,034 
(1) Anual amortization rate: 20%               
(2) Amortization over the concession period               

 

       
  Right to use
software
Concession
rights
 Concession
contracts
Accumulated
amortization
Others   Consolidated 
              12.31.2010 
In service               

Assets with finite useful life 

             

Copel Geração e Transmissão 

2.287  -  -  (1.984)  (1)  43  346 

Copel Distribuição (16.1) 

-  -  3.675.078  (2.675.783)  (2)  -  999.295 

Copel Telecomunicações 

4.067  -  -  (3.659)  (1)  -  408 

Compagas (16.2) 

3.473  -  195.767  (64.199)  (2)  -  135.041 

Elejor (16.3) 

-  -  263.920  (43.812)  (2)  102  220.210 

UEG Araucária 

190  -  -  (72)  (1)  -  118 

Concession right - Elejor (16.3) 

-  22.626  -  (3.583)  (2)  -  19.043 
  10.017  22.626  4.134.765  (2.793.092)    145  1.374.461 

Assets with indefinite useful life 

             

Copel Geração e Transmissão 

-  -  -  -    18  18 

Compagas 

-  -  -  -    20  20 
  -  -  -  -    38  38 
  10.017  22.626  4.134.765  (2.793.092)    183  1.374.499 

In progress 

             

Copel Geração e Transm. (16.4) 

11.591  -  22.249  -    1.222  35.062 

Copel Distribuição (16.1) 

-  -  583.261  -    -  583.261 

Copel Telecomunicações 

12.476  -  -  -    3  12.479 

Compagas 

-  -  34.440  -    -  34.440 

Elejor 

-  -  -  -    2.790  2.790 
  24.067  -  639.950  -    4.015  668.032 

Special liabilities 

             

Copel Distribuição (16.5) 

-  -  (406.333)  112.756    -  (293.577) 
  -  -  (406.333)  112.756    -  (293.577) 
1.748.954 

 

45


 

Changes in Intangible Assets

 
  Concession contract  Others Concession/ authorization
(goodwill)
Conoslidated
  in service in progress special liabilities  in service in progress
Balances  in service in progress
As of December 31, 2010  1,353,133  639,950  (229,031)  (64,546)  2,323  28,082  19,043  1,748,954 

Investment program 

-  549,371  -  -  -  6,214  -  555,585 

Customers' financial participation 

-  -  -  (17,344)  -  -  -  (17,344) 

Aneel concession - use of public assets 

-  4,454  -  -  -  -  -  4,454 

Capitalizations - indemnifiable assets 

-  (308,198)  -  -  -  -  -  (308,198) 

Capitalizations - intangible assets in service 

108,158  (108,158)  (16,864)  16,864  3,438  (3,438)  -  - 

Amortization quotas - concession and authorization 

(196,546)  -  37,611  -  (573)  -  (565)  (160,073) 

Amortization of quotas - Pasep/Cofins credits 

(10,962)  -  2,282  -  (167)  -  -  (8,847) 

Transfers from assets in service 

-  -  -  -  13  -  -  13 

Write offs 

(14,701)  (4,491)  -  -  (1,585)  -  -  (20,777) 

Monetary variations 

-  (1,733)  -  -  -  -  -  (1,733) 
As of September 30, 2011  1,239,082  771,195  (206,002)  (65,026)  3,449  30,858  18,478  1,792,034 

 

 
  Concession Contract  Other Concession/ authorization
(goodwill)
Consolidated
  in service in progress special liabilities  in service in progress
Balances   in service in progress
As of December 31, 2009  1,452,475  628,304  (254,612)  (68,194)  2,470  1,055  66,715  1,828,213 

Investment program 

-  491,339  -  -  -  23,446  -  514,785 

Customers financial participation 

-  -  -  (58,380)  -  -  -  (58,380) 

Aneel concession- use of public assets 

-  963  -  -  -  -  -  963 

Capitalizations - indemnifiable assets 

-  (355,477)  -  43,979  -  -  -  (311,498) 

Capitalizations - intangible assets in service 

135,148  (135,148)  (14,709)  14,709  427  (427)  -  - 

Amortization of quotas - concession and authorization 

(183,801)  -  34,171  -  (519)  -  (2,324)  (152,473) 

Amortization of quotas - Pasep/Cofins credits 

(8,735)  -  1,773  -  -  -  -  (6,962) 

Write offs 

(28,933)  (1,573)  -  -  (23)  -  -  (30,529) 

Tranf. between intangible assets and assets allocated for future use 

-  15  -  -  -  -  -  15 

Monetary variations 

-  (144)  -  -  -  -  -  (144) 
As of September 30, 2010  1,366,154  628,279  (233,377)  (67,886)  2,355  24,074  64,391  1,783,990 

 

46


 

16.1 Concession - Copel Distribuição

The intangible asset for the concession represents the right to exploit the construction services and the supply of energy services and will be recovered through consumption and consequent billing to customers.

ANEEL establishes the estimated useful economic life of each asset of the distribution infrastructure, for purposes of determining the tariff, and to calculate the indemnity value of the assets that are returned when the concession period expires. This estimate is reasonable and adequate for accounting and regulatory effects and represents the best estimates of the economic useful lives of the assets accepted by the market for this industry.

Amortization of intangible assets reflects the standard expectation for the future economic benefits of the asset to be consumed by Copel Distribuição, with expected average amortization of 15% per annum, limited to the concession period.

The residual value of each asset that exceeds the maturity period of the concession is allocated as accounts receivable related to the concession (Note 7).

16.2 Concession Contract Compagas

Intangible assets for the construction of the infrastructure and acquisition of the assets necessary to provide the gas distribution services and the right to charge users for the supply of gas. The construction of the infrastructure and acquisition of the assets are considered as services rendered from the Conceding Power.

The amortization period for the intangible asset reflects the standard expectation for the future economic benefits of the asset to be consumed by Compagas.

Upon extinction of the concession, reimbursement is anticipated for the investments made in the ten years prior to the end of the concession at the amortized reposition value, which results in recognition of a financial asset as from July 2014.

Amortization of the Intangible Assets reflects the anticipated standard consumption of the future economic benefits of the asset by Copel Distribuição, with average amortization anticipated at 15.14% per annum, limited to the concession period

47


 

16.3 Concession Contract Elejor Concession Rights

The acquisition of the shares held by Triunfo Participações S.A., in December 18, 2003, resulted in total concession intangible asset of R$ 22,626, which corresponded to a balance of R$ 18,476 as of September 30, 2011 (R$ 19.043 as of December 31, 2010). The straight line method amortization of concession intangible asset was economically determined by the expected income from the commercial operation of the concession, which expires in October 2036, and its effect on the statement of operations as of September 30, 2011 was R$ 565 (R$ 565 as of September 30, 2010).

Concession Contract

Intangible assets that refer to the right to use public assets UBP, under an onerous concession. These intangible assets are being amortized over the period of the concession contract and the liability is being amortized through payment (Note 24 Contracts payable related to the concession - use of public asset).

16.4 Copel Geração e Transmissão

Intangible asset that refers to the right to use public asset UBP, in the form of an onerous concession. These intangible asset is being amortized over the period of the concession contract and the liability is being amortized through payment (Note 24 Contracts payable related to the concession - use of public asset).

At September 30, 2011, the Group had R$ 12,099 (R$ 10,926 as of December 31, 2010) registered for the Concession Contract UHE Mauá, and R$ 12,871 (R$ 11,323 as of December 31, 2010) registered for the Concession Contract - UHE - Colíder.

16.5 Special liabilities

The special liabilities represent resources from the financial participation by customers, budget donations from the Government, federal, state and municipal funds and special credits assigned to investments used in the enterprises tied to the concession.

The scheduled date for settlement of these liabilities was the date for the end of the concession. As a result of Aneel Normative Resolution number 234, dated October 31, 2006, altered by ANEEL Regulatory Resolution number 338 of November 5, 2008, which establishes the general concepts, the methodologies applicable and the initial procedures for realizing the second cycle for the periodic review of tariffs for the concessionaries of electrical energy distribution services, the nature of these obligations was altered. Both the balance and the new additions are now amortized in the accounting records as from July 01, 2008, in accordance with ANEEL Ruling 3,073/06 and Official Circular letter number 1,314/07. Amortization is calculated using the same average rate for the corresponding assets.

48


 

16.6 Recoverable value of intangible asset (finite useful life)

At the end of 2010, the Company evaluated the recoverable value of its intangible assets based on the present value of estimated future cash flows, as reported in Note 18.7 of the Annual Financial Statements at December 31, 2010.

During the semester there were no events that required a new evaluation of the recoverable values of the intangible assets.

17    Payroll, Social Charges and Labor Accruals

   
    Consolidated 
  9.30.2011  12.31.2010 
Social security liabilities     

Taxes and social contribution 

23,972  29,987 

Social security charges on paid vacation and 13th salary 

33,245  18,866 
  57,217  48,853 
Labor Liabilities     

Payroll, net 

1,847  242 

Vacation and 13th salary 

106,118  60,022 

Profit sharing 

-  66,151 

Profit sharing for the year 

69,044  - 

Voluntary redundancy 

44,200  314 

Assignements to third parties 

1  2 
  221,210  126,731 
  278,427  175,584 

 

18    Suppliers

     
    Consolidated 
    9.30.2011  12.31.2010 
     
Charges for use of grid system    79,298  67,771 
     
Energy supplies    293,708  286,941 
     
Materials       

Petróleo Brasileiro S.A. - Petrobras - gas purchased by Compagas 

  42,671  25,720 

Petróleo Brasileiro S.A. - Petrobras - renegotiation (18.1) 

  52,563  48,312 

Petróleo Brasileiro S.A. - Petrobras - renegotiation - NC (18.1) 

  118,267  144,936 

Other suppliers 

  216,374  183,824 
    429,875  402,792 
    802,881  757,504 
  Current  684,614  612,568 
  Noncurrent - NC  118,267  144,936 

 

49


 

18.1 Petróleo Brasileiro S.A. - Petrobras Renegotiation

On March 6, 2006, Copel signed an agreement with Petrobras to settle the pending issues regarding the gas purchase agreement for the Araucária Thermoelectric Power Plant. This agreement comprised the signing of an Out-of-Court Agreement, under which Copel Geração Company, with Copel as joint debtor, acknowledged a R$ 150,000 debt to Petrobras, as the assignee of Compagas credits to Copel Geração, which shall be paid in 60 monthly installments adjusted by the Selic rate, starting in January 2010.

On May 30, 2006, Copel Generation signed a Statement for the Ratification of mutual settlement with Compagas under which both parties fully and irrevocably release each other from all obligations and rights under the Natural Gas Purchase and Sale Agreement signed by them on May 30, 2000 and terminated on May 31, 2005, renouncing any claims against each other, on any grounds, as of the date of the Out of Court Agreement and the acknowledgement of debt signed by them and by Petrobras, with the participation of Copel. The acknowledgement of debt by Copel Generation remains.

18.2 Main power purchase agreements

The table features the main power purchase agreements signed in the regulated power trading environment. These contracts are shown at original value and restated annually according to the IPCA inflation index.

  Supply
period
Energy purchased
(anual average MW)
Auction
date
Average purchase
price (R$/MWh)
Auction of power from existing facilities         

1º Auction - Product 2005 

2005 to 2012  947.98  07.12.2004  57.51 

1º Auction - Product 2006 

2006 to 2013  457.85  07.12.2004  67.33 

1º Auction - Product 2007 

2007 to 2014  11.12  07.12.2004  75.46 

2º Auction - Product 2008 

2008 to 2015  69.59  02.04.2005  83.13 

4º Auction - Product 2009 

2009 to 2016  43.79  11.10.2005  94.91 

5º Auction - Product 2007 

2007 to 2014  160.11  14.12.2006  104.74 

10º Auction Adjust . P -04M 

March to June 2011  7.69  17.02.2011  101.80 

10º Auction Adjust . P -10M 

March to December 2011  20.12  17.02.2011  115.04 

11º Auction Adjust . P -12M 

Jan a Dez 2012  26.89  9.30.2011  73.63 
    1,745.12     
Auction of power from new facilities         

1º Auction - Product 2008 Hydro 

2008 to 2037  3.61  16.12.2005  106.95 

1º Auction - Product 2008 Therm 

2008 to 2022  25.93  16.12.2005  132.26 

1º Auction - Product 2009 Hydro 

2009 to 2038  3.26  16.12.2005  114.28 

1º Auction - Product 2009 Therm 

2009 to 2023  41.59  16.12.2005  129.26 

1º Auction - Product 2010 Hydro 

2010 to 2039  66.31  16.12.2005  114.57 

1º Auction - Product 2010 Therm 

2010 to 2024  64.30  16.12.2005  121.81 

3º Auction - Product 2011 Hydro 

2011 to 2040  57.66  10.10.2006  120.86 

3º Auction - Product 2011 Therm 

2011 to 2025  54.22  10.10.2006  137.44 

4º Auction - Product 2010 Therm 

2010 to 2024  18.32  26.07.2007  134.64 

5º Auction - Product 2012 Hydro 

2012 to 2041  52.50  16.10.2007  129.14 

5º Auction - Product 2012 Therm 

2012 to 2026  117.27  16.10.2007  128.37 

6º Auction - Product 2011 Therm 

2011 to 2025  51.07  17.09.2008  128.42 

7º Auction - Product 2013 Hydro 

2013 to 2042  12.24  30.09.2008  98.98 

7º Auction - Product 2013 Therm 

2013 to 2027  303.99  30.09.2008  145.23 

Santo Antonio 

2012 to 2041  106.00  10.12.2007  78.87 

Jirau 

2013 to 2042  141.51  19.05.2008  71.37 
    1,119.78     

 

50


 

19    Loans and Financing

       
 Consolidated       Current
liabilities
  Non current
liabilities
      9.30.2011  12.31.2010  9.30.2011  12.31.2010 
  Principal  Charges  Total       
Foreign currency             

IDB (19.1) 

-  -  -  9,233  -  - 

STN (19.2) 

5,265  1,275  6,540  5,278  54,570  51,397 

Eletrobrás 

5  -  5  5  14  15 
  5,270  1,275  6,545  14,516  54,584  51,412 
Local currency             

Banco do Brasil (19.3) 

200  12,698  12,898  12,779  1,476,380  691,007 

Eletrobrás (19.4) 

45,307  9  45,316  44,643  227,014  257,673 

BNDES - Compagas (19.5) 

1,644  -  1,644  6,330  -  43 

Finep (19.6) 

1,952  11  1,963  1,967  4,392  5,855 

BNDES (19.7) 

6,708  2,552  9,260  1,389  154,277  137,496 

Banco do Brasil 

           

Repasse BNDES (19.8) 

6,707  2,688  9,395  1,471  154,277  137,496 
  62,518  17,958  80,476  68,579  2,016,340  1,229,570 
  67,788  19,233  87,021  83,095  2,070,924  1,280,982 

 

       
 Parent Company       Current
liabilities
Non current
liabilities
      9.30.2011  12.31.2010  9.30.2011  12.31.2010 
  Principal  Charges  Total       
Foreign currency             

STN (19.2) 

5,265  1,275  6,540  5,278  54,570  51,397 
  .           
Local currency             

Banco do Brasil (19.3) 

-  12,696  12,696  12,582  929,600  329,600 
  5,265  13,971  19,236  17,860  984,170  380,997 

 

Breakdown of loans and financing by type of currency and index

Currency (equivalent in R$) / Index         
  9.30.2011  %  12.31.2010  % 
Foreign currency         

US dollar 

61,129  2.83  56,695  4.16 

Yen 

-  -  -  - 

IDB currency basket 

-  -  9,233  0.68 
  61,129  2.83  65,928  4.83 
Local currency         

TJLP 

30  -  285,709  20.94 

IGP -M 

503  0.03  616  0.05 

UFIR 

118,255  5.48  125,363  9.19 

FINEL 

154,075  7.14  176,954  12.97 

UMBND 

335,208  15.53  6,373  0.47 

CDI 

1,488,745  68.99  703,134  51.54 
  2,096,816  97.17  1,298,149  95.15 
  2,157,945  100  1,364,077  100 

 

51


 

Index and change in the main foreign currencies and indexes applied to the loans and financing

Currency/Index        Variation (%) 
      9.30.2011  12.31.2010 

U.S. dollar 

    11.30  (4.31) 

IDB currency basket 

    0.00  3.86 

TJLP 

    6.00  6.00 

IGP -M 

    4.14  11.32 

FINEL 

    0.82  2.18 

UMBND 

    0.00  (3.76) 

CDI 

    11.65  24.44 

 

52


 

Maturity of noncurrent installments

     
  Foreign
currency
Local
currency
  Consolidated
      9.30.2011  12.31.2010 

2012 

1,244  16,911  18,155  67,701 

2013 

2,489  199,842  202,331  188,168 

2014 

1,248  729,279  730,527  516,517 

2015 

-  552,442  552,442  183,780 

2016 

-  250,359  250,359  46,919 

2017 

-  33,126  33,126  30,188 

2018 

-  32,216  32,216  29,278 

2019 

-  29,468  29,468  26,530 

2020 

-  26,873  26,873  23,935 

2021 

-  21,773  21,773  18,834 

2022 

-  21,767  21,767  17,186 

after 2022 

49,603  102,284  151,887  131,946 
  54,584  2,016,340  2,070,924  1,280,982 

 

Changes in loans and financing

  Foreign currency  Local currency   
Consolidated  current  non current  current  non current  Total 
As of December 31, 2010  14,516  51,412  68,579  1,229,570  1,364,077 

Funding 

-  -  -  799,197  799,197 

Charges 

1,875  -  95,204  35,568  132,647 

Monetary and exchange variations 

611  5,408  39  1,135  7,193 

Transfers 

2,236  (2,236)  49,130  (49,130)  - 

Amortization - principal 

(6,393)  -  (30,463)  -  (36,856) 

Amortization - interest and variation 

(6,300)  -  (102,013)  -  (108,313) 
As of September 30, 2011  6,545  54,584  80,476  2,016,340  2,157,945 
 
 
  Foreign currency  Domestic currency   
Consolidated  current  non current  current  non current  Total 
As of December 31, 2009  24,778  67,865  56,920  716,279  865,842 

Funding 

-  -  -  430,059  430,059 

Charges 

2,739  -  59,406  2,757  64,902 

Monetary and exchange variation 

(708)  (833)  297  2,534  1,290 

Transfers 

12,348  (12,348)  40,935  (40,935)  - 

Amortization - principal 

(11,214)  -  (23,987)  -  (35,201) 

Amortization - interest and variation 

(12,639)  -  (74,804)  -  (87,443) 
As of September 30, 2010  15,304  54,684  58,767  1,110,694  1,239,449 

 

19.1 Inter-American Development Bank IDB

Loan for the Segredo Hydroelectric Power Plant and for the Jordão River Diversion Project, received on January 15, 1991, in the amount of US$ 135,000. This debt is amortized semi-annually, with final maturity in January 2011. Interest is calculated according to the IDB funding rate, which in the fourth quarter of 2010 was 4.13% p.a.

53


 

The contract was settled on its maturity date, on January 15, 2011.

19.2 Secretaria do Tesouro Nacional - STN

The restructuring of medium and long-term debt, signed on May 20, 1998, in connection with the financing received under Law no. 4,131/62, is shown below:

     
Type of bonus  Term
(years)
Final
Maturity
Grace period
(years)
Consolidated
        9.30.2011  12.31.2010 

Par Bond 

30  15.04.2024  30  30,047  26,591 

Capitalization Bond 

20  15.04.2014  10  7,730  7,947 

Debt Conversion Bond 

18  15.04.2012  10  2,803  3,761 

Discount Bond 

30  15.04.2024  30  20,530  18,376 
        61,110  56,675 

 

The annual interest rates and repayments are as follows:

  .   
Type of bonus  Anual interest rate (%)  Amortizations 

Par Bond 

6.0  Single 

Capitalization Bond 

8.0  Six monthly 

Debt Conversion Bond 

Libor six monthly + 0.8750  Six monthly 

Discount Bond 

Libor six monthly + 0.8125  Single 

 

As collateral for this agreement, the Company has assigned and transferred to the Federal Government, conditioned to the non-payment of any financing installment, the credits that are made to the Company s centralized revenues account, up to a limit sufficient to cover the payment of installments and other charges payable upon each maturity. For the Discount and Par Bonds, there are collateral deposits of R$ 12,599 e R$ 17,905, as of September 30, 2011 (R$ 10,850 e R$ 15,430 as of December 31, 2010), respectively. (Note 04).

19.3 Banco do Brasil S.A.

Contracts    Consolidated 
  9.30.2011  12.31.2010 

Private contract for credit assignme 

533  651 

Credit notes (2) 

942,296  342,182 

Contract for providing fixed credit 

391,679  360,953 

Contract for providing fixed credit 

154,770  - 
  1,489,278  703,786 

 

1) 

Private Credit Assignment Agreement with the Federal Government, through Banco do Brasil S.A., signed on March 30, 1994, repayable in 240 monthly installments based on the Price amortization system starting on April 1, 1994, monthly restated by the TJLP and IGP-M plus interest of 5.098% p.a. and guaranteed by Copel s accounts receivables; 

 
2)  The following Parent Company credit notes: 

 

54


 

       
Credit notes  Emission
date
Maturity of
principal
Financial charges
maturing six monthly
Principal  Charges  Total 

Comercial nº 330.600.129 

31.01.2007  31.01.2014  106,5% da taxa média do CDI  29,000  611  29,611 

Industrial nº 330.600.132 

28.02.2007  28.02.2014  106,2% da taxa média do CDI  231,000  2,540  233,540 

Industrial nº 330.600.151 

31.07.2007  31.07.2014  106,5% da taxa média do CDI  18,000  379  18,379 

Industrial nº 330.600.156 

28.08.2007  28.08.2014  106,5% da taxa média do CDI  14,348  144  14,492 

Industrial nº 330.600.157 

31.08.2007  31.08.2014  106,5% da taxa média do CDI  37,252  373  37,625 

Industrial nº 330.600.609 

19.08.2011  21.07.2014  109,41% da taxa média do CDI  200,000  2,883  202,883 

Industrial nº 330.600.609 

19.08.2011  21.07.2015  109,41% da taxa média do CDI  200,000  2,883  202,883 

Industrial nº 330.600.609 

19.08.2011  21.07.2016  109,41% da taxa média do CDI  200,000  2,883  202,883 
         929,600  12,696  942,296 

 

 

Industrial Credit Note, number 330.600.609 for the amount of R$ 600,000, for the exclusive and only purpose of paying the debts. The financial charges will be paid every six months, due on every base date, such that with payment of the last installment, the debt will be liquidated. The full amount of R$ 600,000 was liberated on August 31, 2011. 

 
 

As a guarantee, Banco do Brasil has been authorized to deduct any amounts credited, on any grounds, to the Company's deposit account to cover, in part or in full, the outstanding balance due under the line of credit. It has also been irrevocably authorized, regardless of prior notice, to offset the bank s receivable, which corresponds to the outstanding balance due under the line of credit, with any credits the Company has or accrues at Banco do Brasil. 

 
3) 

Fixed credit assignement, number 21/02155-4 for the amount of R$ 350,000, agreed between Copel Distribuição and Banco do Brasil, signed on September 10, 2010, allocated exclusively to financing working capital. 

 
 

The debt will be paid in three annual successive installments, the first falling due on August 25, 2013, for the amount of R$ 116,666, and the other for the amount of R$ 116,667, maturing on July 11, 2014 and August 15, 2015, plus financial charges in proportion to the amount of the principal sum amortized, such that, with the payment of the last installment, will repay the deb in full. 

 
 

Financial charges will be due on the debtor balance, calculated based on the basic remuneration rate for savings accounts - IRP and additional charges based on the variable interest rate, which will be calculated using the exponential method, based on the daily equivalent rate civil year (365 or 366 days). The effective rate resulting from adding the variable interest rate and the IRP, will be equivalent, in each calculation period, to 98.5% of the variation in the CDI for this same period. The charges will be debited and capitalized monthly to the account tied to the contract, on each base date for the maturity and liquidation of the debt, to be paid together with the principal payments. 

 
 

To ensure payment of any liabilities under this agreement, Copel Distribuição agrees to assign, bind and pledge as guarantee in favor of Banco do Brasil, trade bills receivable, endorsed and accompanied by the corresponding signed authorization for withdrawal. 

 
 

The contract includes clauses providing for anticipated maturity in certain conditions. 

 

55


 

 

The amount of R$ 350,000 was liberated in full on September 9, 2010. 

 
4) 

Contract nº 21/02248-8 for opening a fixed loan facility in the amount of R$ 150,000, entered into between Copel Distribuição and Banco do Brasil, signed on June 22, 2011, intended solely and exclusively for financing working capital. 

 
 

The debt will be paid in one lump sum with maturity on June 1, 2015. 

 
 

Charges will be levied on the debit balance, calculated based on the index for basic remuneration of passbook savings accounts (IRP) and additional charges based on the floating interest rate that will be calculated by the exponential method, based on the daily equivalent rate civil year (365 or 366 days). The effective rate resulting from the unification of the floating interest rate with the index for remuneration of savings accounts (IRP) will be equivalent in each calculation period to 99.5% of the variation of the interbank deposit certificate (CDI) in the same period. The charges will be debited and capitalized monthly in the account subject to the contract each base date on the due date and on the settlement of the debt, for payment together with the payment of the principal on June 1, 2015. 

 
 

To assure payment of any obligations of the contract, Copel Distribuição is bound to yield, bond and pledge as collateral to Banco do Brasil, trade bills duly endorsed and accompanied by bordereaux. 

 
 

The contract contains clauses establishing accelerated maturity in certain situations. 

 
 

The amount of R$ 150,000 was fully released on June 22, 2011. 

 

19.4 Eletrobrás - Centrais Elétricas Brasileiras S.A.

Loans originated from the Eletrobras Financing Fund (FINEL) and from the Global Reversal Reserve (RGR) for the expansion of the generation, transmission, and distribution systems. Repayments started in February 1999, and the last payment is due in August 2021. Interest of 5.0% to 8.0% p.a. and principal are repaid monthly, adjusted by the FINEL and Federal Reference Unit (UFIR) rates.

56


 

Contract ECFS 142/2006, was signed on May 11, 2006 by Copel Distribuição and Eletrobras, in the amount of R$ 74,340, for use in the Luz para Todos rural electrification program. Out of the total amount, R$ 42,480 came from RGR funds, and R$ 31,860 were economic subsidies from CDE (Energy Development Account) funds. This loan has a grace period of 24 months and bears interest of 5% p.a. plus a commission of 1% p.a. It is repayable in 120 equal monthly installments, with final maturity on September 30, 2018.

The total amount disbursed was R$ 63,104, of which R$ 36,056 came from RGR funds and R$ 27,048 from CDE funds. There will be no further disbursements under this agreement.

Contract ECFS - 206/07, signed on March 3, 2008 between Copel Distribuição and Eletrobrás, for the amount of R$ 126,430 to be invested in the Luz para Todos Rural Electricity Program. On September 14, 2010 amendment ECFS-206-D / 2010 was signed, which altered the value of the financing to R$ 109,642 being R$ 93,979 financed with funds from RGR and R$ 15,663 as an economic subsidy. The contract has a grace period of 24 months, and interest of 5% p.a. and commission of 1% p.a., and will be paid in 120 monthly, successive, equal installments, with the final payment to be made on August 30, 2020. In August 2008, the amount of R$ 37,929 was liberated, being R$ 32,511 in funds from RGR and R$ 5,418 in funds from CDE. In June 2009, R$ 25,286 was liberated, being R$ 21,674 in funds from RGR and R$ 3,612 in funds from CDE. In March 2010, R$ 25,286 was liberated, being R$ 21,674 in funds from RGR and R$ 3,612 in funds from CDE.

Contract ECFS - 273/09, signed on February 18, 2010 between Copel Distribuição and Eletrobrás, for the amount of R$ 63,944 to be invested in the Luz para Todos Rural Electricity Program, being R$ 54,809 financed with funds from RGR and R$ 9,134 with funds from CDE, as an economic subsidy. The contract has a grace period of 24 months, and interest of 5% p.a. and commission of 1% p.a., and will be paid in 120 monthly, successive, equal installments, with the final payment to be made on November 30, 2022. In December 2010, R$ 19,183 was liberated, being R$ 16,443 in funds from RGR and R$ 2,740 in funds from CDE.

Contract ECF - 2540/06, signed on May 12, 2009 between Copel Distribuição and Eletrobrás, for the amount of R$ 2,844 to be invested in the National Program for Efficient Public Lighting - ReLuz, with R$ 2,844 financed with funds from RGR allocated to cover 75% of the total cost of the Project to Improve the Public Lighting System for the City of Ponta Grossa, in the State of Paraná. The contract has a grace period of 9 months, and interest of 5% p.a. and commission of 1.5% p.a., and will be paid in 60 successive, equal installments, with the final payment to be made on December 30, 2016. In January 2011, R$ 284 was liberated, and in August 2011, another R$ 1,935 was liberated, with funds from RGR. Interest due each month during the grace period will be included in the debtor balance.

The guarantee is represented by the income, supported by power of attorney granted by a public instrument, and the issue of promissory notes equal to the number of installments falling due.

57


 

19.5 BNDES - Compagas

Financing obtained from BNDES to expand the gas distribution network. This financing agreement is divided into subcredits, with one part corrected by the interest rate of 4% p.a. plus TJLP, and another part by the variation in the BNDES Monetary Unit - UMBND. There are no restrictive clauses in this contract, and the last installment falls due on January 15, 2012.

This guarantee financing by Compagas gas supply network, equivalent to the two financing installments, shall be deposited to be exclusively kept and in checking account with Banco Itaú S.A.

19.6 Financiadora de Estudos e Projetos - Finep

Contracts    Consolidated 
  9.30.2011  12.31.2010 

Contact 02070791-00 (1) 

3,727  4,586 

Contact 02070790-00 (2) 

2,628  3,236 
  6,355  7,822 

 

1) 

Loan agreement no. 02070791-00, signed on November 28, 2007 to partially cover expenses incurred in the preparation of the Generation Research and Development Project for 2007 . 

 
 

The total credit amounts of R$ 5,078, with the first installment, of R$ 1,464 liberated in April 2008, and the second one in the amount of R$ 2,321 in May 2009, the third installment for the amount of R$ 866 in December 2010 and the remaining installments will be liberated depending on financial and budget availability; 1% of the funds obtained are allocated to cover inspection and supervision expenses. The principal amount of this debt will be subject to interest of 6.37% p.a., resulting from the equalization factor, paid on the 15th of each month, including during the grace period. The debtor balance will be paid to FINEP in 49 monthly successive installments, with the first installment due on December 15, 2010 and the last one on December 15, 2014. 

 
 

In order to guarantee the contract, Copel Geração e Transmissão has authorized Banco do Brasil to withhold the amounts due to FINEP from the bank account in which its monthly revenues are deposited. 

 
2) 

Loan agreement no. 02070790-00, signed on November 28, 2007 to partially cover expenses incurred in the preparation of the Transmission Research and Development Project for 2007 . 

 

58


 

 

The total credit amounts to R$ 3,535. The first installment, in the amount of R$ 844, was released in October 2008, the second one, in the amount of R$ 2,451, was released in December 2009, and the remaining ones will be deposited to the extent there is financial and budget availability. A share of 1% of the funds will be allocated to cover inspection and supervision expenses. The principal amount of this debt will be subject to equalized interest of 6.13 % p.a., due on the 15th day of each month, including the months of the grace period. The outstanding balance will be paid to FINEP in 49 monthly and successive installments, the first one due on December 15, 2010, and the last one on December 15, 2014. 

 
 

To secure the contract, Copel Geração e Transmissão has authorized Banco do Brasil to withhold the amounts due to FINEP from the checking account in which its monthly revenues are deposited. 

 
3) 

Loan Agreement no. 02100567-00, signed on November 11, 2010, for the purpose of covering part of the costs incurred in preparing the BEL Project by Copel Telecomunicações. No disbursements under this agreement have been made as of the date hereof. 

 
 

Refers to a loan of R$ 52,198 to be made available in 6 installments, depending on the financial and budget availability of Finep. The principal debt incurs fixed interest of 4% p.a. resulting from the equalization factor, paid on the 15th of each month, including during the grace period. The debtor balance will be paid to Finep in 81 monthly successive installments, with the first installment due on August 8, 2012 and the last one on April 15, 2019. 

 
 

As of September 30, 2011, no amounts related to this loan have been liberated. 

 

19.7 BNDES - Copel Geração e Transmissão

On March 17, 2009, Copel Geração e Transmissão signed with BNDES Loan Agreement no. 08.2.0989.1, with Copel as a intervening agent, to fund the construction of the Mauá Hydroelectric Power Plant and its transmission system, in consortium with Eletrosul. The loan amounts to R$ 169,500, which will be released in installments as funds are required and pursuant to BNDES' financial scheduling.

This loan will be paid off in 192 monthly installments, starting on February 15, 2012 and ending on January 15, 2028, bearing interest of 1.63% p.y. above the Long-Term Interest Rate (TJLP), which will be paid quarterly during the grace period and monthly after the first payment of the principal amount.

59


 

As a guarantee for the payment of all amounts due under this agreement, Copel Geração e Transmissão has pledged in favor of BNDES a lien on all the revenues from the sale of energy under Agreements for Energy Trade on the Regulated Power Market ( Contratos de Compra de Energia no Ambiente Regulado or CCEARs) in connection with this project, which shall be collected in a special main account for this purpose. The Company shall also set up two "reserve accounts" to cover any shortfalls in the main account. This guarantee will be operated under an Agreement on Revenue Transfer and Attachment, Account Management, and Other Covenants signed by Copel Geração e Transmissão, BNDES, and Banco do Brasil.

The first installment was made available in July 2009, in the amount of R$ 55,748, the second in February 2010 for the amount of R$ 29,193, the third in December 2010, for the amount of R$ 52,555 and the fourth in June 2010, for the amount of R$ 27,489.

The contract contains provisions on accelerated maturity in certain conditions.

19.8 Banco do Brasil - Distribution of Funds from BNDES

On April 16, 2009, Copel Geração e Transmissão signed with Banco do Brasil Loan Agreement no. 21/02000-0, with Copel as an intervening agent, to fund the construction of the Mauá Hydroelectric Power Plant and its transmission system, in consortium with Eletrosul. The loan amounts to R$ 169,500, which will be released in installments pursuant to the Uses and Sources Schedule attached to the agreement.

This loan will be paid off in 192 monthly installments, starting on February 15, 2012 and ending on January 15, 2028, bearing interest of 2.13% p.y. above the Long-Term Interest Rate (TJLP), which will be paid quarterly during the grace period and monthly after the first payment of the principal amount. As a guarantee for the payment of all amounts due under this agreement, Copel Geração e Transmissão has pledged in favor of Banco do Brasil a lien on all the revenues from the sale of energy under Agreements for Energy Trade on the Regulated Power Market ( Contratos de Compra de Energia no Ambiente Regulado or CCEARs) in connection with this project, which shall be collected in a special main account for this purpose. The Company shall also set up two "reserve accounts" to cover any shortfalls in the main account. This guarantee will be operated under an Agreement on Revenue Transfer and Attachment, Account Management, and Other Covenants signed by Copel Geração e Transmissão, BNDES, and Banco do Brasil.

The first installment was made available in August 2009, in the amount of R$ 55,748, the second in March 2010 for the amount of R$ 29,193 and the third in December 2010, for the amount of R$ 52,555 and the fourth in June 2011, for the amount of R$ 27,488.

The contract contains provisions on accelerated maturity in certain conditions.

60


 

19.9 Contracts with clauses for anticipated maturity

The Company and its subsidiaries have loan contracts which include clauses requiring that they maintain certain economic-financial indices within previously established parameters, as well as other conditions that have to be observed, such as: no alterations to the investment interest of the Company in the capital that represents a change in control, without prior notice; specifically for Copel Geração e Transmissão, no dividend distributions or payments for interest on own capital to be made, for which the amount, individually or together, exceeds the minimum compulsory amount, without prior and express authorization. Non compliance with these terms could result in the anticipated maturity of the debts.

At September 30, 2011 all of the terms were analyzed, and it was identified that all of the parameters in the contracts had been complied with.

20    Debentures

Changes in Debentures

     
Consolidated    Current
liabilities
Total 
As of December 31, 2010    621,157  621,157 

Charges 

  48,094  48,094 

Amortization - principal 

  (600,000)  (600,000) 

Amortization - interest and variation 

  (69,251)  (69,251) 
As of September 30, 2011    -  - 
 
 
   
Consolidated  Current
liabilities
Non current
liabilities
Total 
As of December 31, 2009  54,195  753,384  807,579 

Charges 

46,628  -  46,628 

Transfers 

753,384  (753,384)  - 

Amortization - principal 

(177,908)  -  (177,908) 

Amortization - interest and variation 

(71,279)  -  (71,279) 
As of September 30, 2010  605,020  -  605,020 

 

20.1 Debentures - Controladora

The issuance of 60,000 debentures constituted the fourth single issuance carried out by the Company on September 1, 2006, in the amount of R$ 600,000, completed on October, 6, 2006, with full subscription totaling R$ 607,899, valid for five years as from date of issuance and with final maturity, in sole series, on September 1, 2011. Debentures are single, non-convertible into shares, book-entry, nominative and without guarantee.

61


 

The interest on the nominal value of the debentures is 104% of the One-day Interbank Deposit (DI over) rate, "extra group", stated as a percentage per annum, on the basis of 252 business days, disclosed daily by the Clearing House for the Custody and Financial Settlement of Securities (CETIP) (at the DI rate) and calculated on the compound and cumulative interest method on a pro rata temporis basis for the business days elapsed. The interest corresponding to the capitalization period will be due and paid on a semi-annual basis, with the first due date on March 1, 2007 and the last on September 1, 2011. The debentures may not be renegotiated.

The funds obtained from the public distribution of debentures were used to extend debt maturities through the payment of financial obligations, as well as to the injection of cash. The funds obtained from the Issuance were used for the financial settlement of 1/3 of the principal value of the debentures of the 3rd issuance of the Issuer, due on February 1, 2007 and settlement of the principal of the debentures of the 2nd issuance of the Issuer, due on September 1, 2011.

The debentures from the fourth simple issue were liquidated in full on 01.09.2011.

21    Post-Employment Benefits

21.1 Benefit Pension Plan

The Company and its subsidiaries sponsor retirement and pension plans (Pension Plans I, II, and III) and a medical and dental care plan (Healthcare Plan) to both current and retired employees and their dependents.

The pension plans I and II are defined benefit plans for which the income is previously determined based on the salary level of each individual and the pension plan III is a defined contribution plan. (CD).

The costs assumed by the sponsors for these plans are registered according to the actuarial evaluation prepared annually by independent actuaries in accordance with the rules established in CVM Decision 600/09, which approved and made Technical Pronouncement CPC 33/IAS 19 and IFRC 14, issued by the Accounting Pronouncements Committee CPC compulsory for public stock corporations, and refer to employee benefits, and correlated to IAS 19. The economic and financial assumptions and for purposes of the actuarial evaluation are discussed with the independent actuaries and approved by the sponsors management.

21.2 Healthcare Plan

The Company and its subsidiaries allocate resources for the coverage of health-care expenses incurred by their employees and their dependents, within rules, limits, and conditions set in specific regulations. Coverage includes periodic medical exams and is extended to all retirees and pensioners for life.

62


 

21.3 Balance sheet and statement of income

Amounts recognized in the balance sheet, under Post-Employment Benefits, are summarized below:

      Consolidated 
    9.30.2011  12.31.2010 
   

Pension plan (21.1) 

  8988  9111 

Healthcare plan (21.2) 

  429,044  399,352 
    438,032  408,463 
  Current  24,541  24,255 
  Non current  413,491  384,208 

 

The amounts recognized in the statement of income are shown below:

   
    Consolidated 
  9.30.2011  09.30.2010 

Pension plan (CD) 

35,963  39,907 

Pension plan (CD) - management 

414  292 

Healthcare plan - post employment 

41,304  20,868 

Healthcare plan 

24,951  22,829 

Healthcare plan - management 

29  6 
  102,661  83,902 

(-) Appropriation in fixed and intangible assets in progress (a) 

(5,330)  (5,492) 
  97,331  78,410 

 

a) Amount refers to appropriation of direct labor for fixed assets and intangible assets in progress, not considered to be administrative costs.

21.4 Changes in the Post-Employment Benefits balance

  Current  Noncurrent   
Consolidated  liabilities  liabilities  Total 
As of December 31, 2010  24.255  384.208  408.463 

Appropriation of actuarial calculation 

-  41.304  41.304 

Pension and healthcare contributions 

61.357  -  61.357 

Transfers 

12.021  (12.021)  - 

Amortizations 

(73.092)  -  (73.092) 
As of September 30, 2011  24.541  413.491  438.032 
 
  Current  Noncurrent   
Consolidated  laibilities  liabilities  Total 
As of December 31, 2009  22.505  352.976  375.481 

Appropriation of actuarial calculation 

-  20.868  20.868 

Private pension and health contributions 

63.034  -  63.034 

Transfers 

13.288  (13.288)  - 

Amortizations 

(75.440)  -  (75.440) 
As of September 30, 2010  23.387  360.556  383.943 

 

63


 

21.5 Actuarial valuation pursuant to CVM Ruling no. 600/2009

The Company, in compliance with CVM Decision 600/09, opted to prepare an annual actuarial report.

The information, prepared in accordance with the Actuarial Evaluation Report of December 31, 2010, is presented in note 23 to the Annual Financial Statements at December 31, 2010.

22    Regulatory Charges

   
    Consolidated 
  9.30.2011  12.31.2010 

Fuel consumption account - CCC 

30,154  27,607 

Energy development account - CDE 

20,718  18,807 

Global reversal of reserve - RGR 

25,894  9,691 
  76,766  56,105 

 

23    Research and Development and Energy Efficiency

The concessionaries for public distribution, generation and transmission of electricity services are required to allocate 1% of their annual net operational income to research and development in the electrical sector and to energy efficiency programs, according to Law 9,991/00 and ANEEL Normative Resolutions 316/08 and 300/08.

Copel s balances allocated to Research and Development (P&D) and Energy Efficiency (PEE) are detailed below:

Balances registered to invest in P&D and PEE

.  Applied and  Balance  Balance as of  Balance as of Balance as of
  unfinished  to collect  apply  9.30.2011  12.31.2010 
Research and Development - R&D           

FNDCT 

-  3,043  -  3,043  2,686 

MME 

-  1,525  -  1,525  1,344 

R&D 

13,547  -  103,307  116,854  109,061 
  13,547  4,568  103,307  121,422  113,091 
Energy efficiency program - EEP  65,132  -  78,491  143,623  133,632 
  78,679  4,568  181,798  265,045  246,723 
      Current  130,119  155,991 
      Noncurrent  134,926  90,732 

 

64


 

Changes in balances for P&D and PEE

  FNDCT  MME    R&D    EEP   
  current  current  current  non current  current  non current Consolidated  
As of December 31, 2010  2,686  1,344  40,333  68,728  111,628  22,004  246,723 

Additions 

13,017  6,508  1,239  11,808  -  17,925  50,497 

Selic Interest rate 

-  -  173  7,711  -  6,121  14,005 

Transfers 

-  -  (629)  629  -  -  - 

Payments 

(12,659)  (6,328)  -  -  -  -  (18,987) 

Concluded projects 

-  -  (13,138)  -  (14,055)  -  (27,193) 
As of September 30, 2011  3,044  1,524  27,978  88,876  97,573  46,050  265,045 
 
 
  FNDCT  MME    R&D    EEP   
  current  current  current  non current  current  non current Consolidated  
As of December 31, 2009  1,325  682  49,653  54,908  69,345  35,585  211,498 

Additions 

11,863  5,913  943  11,203  -  15,786  45,708 

Selic Interest rate 

-  -  574  4,185  -  10,479  15,238 

Transfers 

-  -  (13)  13  -  -  - 

Payments 

(10,419)  (5,207)  -  -  -  -  (15,626) 

Concluded projects 

-  -  (9,653)  -  (1,849)  -  (11,502) 
As of September 30, 2011  2,769  1,388  41,504  70,309  67,496  61,850  245,316 

 

24    Accounts Payable related to concession Use of Public Asset

Referem-se aos encargos de outorga de concessão pela Utilização do Bem Público - UBP incorridos a partir do início de operação do empreendimento até a data final da concessão, sendo a contrapartida do valor registrada no ativo Intangible Assets.

Consolidated      Noncurrent Liabilities 
    Current Liabilities 
  9.30.2011  12.31.2010  9.30.2011  12.31.2010 
Copel Geração e Transmissão         

Mauá HPP (24.1.1) 

794  -  11,305  10,926 

Colider HPP (24.1.2) 

-  -  12,871  11,323 
Elejor         

Fundão-Santa Clara Hidroelectric Power Plant (24.2.1) 

44,262  40,984  345,530  317,850 
  45,056  40,984  369,706  340,099 

 

For the nine months period ended September 30, 2011, the amount of R$ 61,696 (R$ 38,600 for the same period in 2010) was registered as expenses to financial expenses and the amount of R$ 6,064 (R$ 6,824 for the same period in 2010) as amortization of intangible assets.

24.1 Generation and Transmission

24.1.1 Mauá Hydroelectric Power Plant (Note 15.6)

As compensation for the use of the public property under this concession contract, Copel shall pay to the Federal Government, from the facility s start of commercial operation until the 35th year of the concession, or as long as it runs the corresponding hydropower project, monthly installments equivalent to 1/12 of the annual proposed payment of R$ 643 (51% of 1,262), pursuant to article 6 of Concession Contract no. 001/07 - MME UHE Mauá.

65


 

These installments are restated annually or at the legally applicable intervals, according to the IPCA (Amplified Cusumer Price Index) inflation index.

The calculation of present value was made taking into account an actual net discount rate of around 5.65% p.a., compatible with the estimated noncurrent rate and not related to the expected rate of return of the project.

The present value of accounts payable related to the concession use of public property at September 30, 2011 was R$ 12,099.

24.1.2 Colíder Hydroelectric Power Plant (Note 15.7)

As compensation for the use of the public property under this concession contract, Copel shall pay to the Federal Government, from the facility s start of commercial operation until the 35th year of the concession, or as long as it runs the corresponding hydropower project, monthly installments equivalent to 1/12 of the annual proposed payment of R$ 1,256, pursuant to article 6 of Concession Contract no. 001/11 - MME UHE Colíder.

These installments are restated annually or at the legally applicable intervals, according to the IPCA (Amplified Consumer Price Index) inflation index.

The calculation of present value was made taking into account an actual net discount rate of around 7.74% p.a., compatible with the estimated noncurrent rate and not related to the expected rate of return of the project.

The present value of accounts payable related to the concession use of public property at September 30, 2011 was R$ 12,871.

24.2 Elejor

24.2.1 Complexo Energético Fundão Santa Clara AHEs Fundão e Santa Clara

As payment for the use of the public property, referred to in this contract, Elejor will pay the Government, from the 6th until the 35th year of the concession, or whilst it exploits the hydroelectric activities, the value of the monthly installments equivalent to 1/12 of the proposed annual payment of R$ 19,000, in accordance with Bidding Confirmation Term, in accordance with clause six of Concession Contract 125/01 ANEEL Complexo Energético Fundão Santa Clara AHE s Fundão e Santa Clara.

The installments will be corrected annually or during a period permitted by legislation, based on the variation in the IPCA Consumer Price index as from May 2001.

The main amount on the date of signing the concession contract was R$ 570,000. This amount is corrected monthly by the variation in the IGP-M and offset against the monthly amounts paid, and as of September 30, 2011 amounted to R$ 1,083,018 (as of December 31, 2010, R$ 1,041,968).

As of September 30, 2011, the balance adjusted to present value was recorded to liabilities for the amount of R$ 389,792 (R$ 358,834 as of December 31, 2010).

66


 

The present value calculation was based on a real and net discount rate of approximately 11% p.a., compatible with the estimated long term rate, and not tied to the expected return from the project.

This concession was granted on October 23, 2001, and the contract was signed on October 25, 2001 and the maturity date is anticipated for October 25, 2036.

25    Other Accounts Payable

   
    Consolidated 
  9.30.2011  12.31.2010 
Current Liabilities     

Financial compensation for use of water resources 

22,861  16,135 

Public lighting fee collected 

12,843  18,224 

Customers 

21,586  7,107 

Reimbursements to customer contributions 

8,574  7,027 

Pledges in guarantee 

7,048  5,946 

Indemnity Apucaraninha indigenous community 

2,896  2,759 

Aneel investigation fee 

1,694  1,638 

Consortium partners 

2,634  339 

Advances received from customers 

256  606 

Insurance entities 

4,669  3,005 

Other liabilities 

6,521  8,522 
  91,582  71,308 

 

26    Reserve for Contingencies

The Company is a party to several labor, tax and civil claims filed before different courts. Copel s management, based on the opinion of its legal counsel, maintains a reserve for contingencies in connection with lawsuits with probable chance of an unfavorable outcome.

67


 

Changes in this reserve

      Recorded fixed     
Consolidated  Balance as of  Adições  asset    Balance as of 
  12.31.2010  (-) Reversões  in progress  Settled  9.30.2011 
Tax           

Cofins (26.1) 

234,563  -  -  -  234,563 

Others taxes 

86,916  (19,913)  -  (852)  66,151 
  321,479  (19,913)  -  (852)  300,714 
Labor  146,348  2,434  -  (11,670)  137,112 
Employee Benefits  53,245  10,262  -  (12,404)  51,103 
Civil           

Suppliers (26.2) 

86,101  1,745  -  -  87,846 

Civil and administration claims 

73,237  28,730  -  (8,412)  93,555 

Easements 

9,065  (3,789)  -  (484)  4,792 

Condemnation and real estate (26.3) 

132,709  5,595  11,941  -  150,245 

Customers 

5,305  169  -  (18)  5,456 
  306,417  32,450  11,941  (8,914)  341,894 
Environmental claims  42  62  -  -  104 
Regulatory (26.4)  38,847  7,479  -  -  46,326 
  866,378  32,774  11,941  (33,840)  877,253 

 

Consolidated  Balance as of  Recorded    Balance as of 
  31.12.2009  (-) Reversals  Settled  09.30.2010 
Tax  77,858  19,754  (2)  97,610 
Labor  123,259  38,490  (7,610)  154,139 
Employee Benefits  35,172  10,891  (5,017)  41,046 
Civil         

Suppliers 

84,024  1,467  -  85,491 

Civil and administration claims 

57,213  (5,048)  (5,289)  46,876 

Easements 

14,902  (4,775)  (124)  10,003 

Condemnation and real estate 

125,339  7,242  (70)  132,511 

Customers 

5,324  20  (15)  5,329 
  286,802  (1,094)  (5,498)  280,210 
Environmental claims  10  30  -  40 
Regulatory  37,010  (7)  (6,278)  30,725 
  560,111  68,064  (24,405)  603,770 
 
 
Parent Company  Balance as of  Recorded    Balance as of 
  12.31.2010  (-) Reversals  Settled  9.30.2011 
Tax         

Cofins (26.1) 

234,563  -  -  234,563 

Others taxes 

45,718  (8,833)  (517)  36,368 
  280,281  (8,833)  (517)  270,931 
Civil  7,883  2,498  -  10,381 
Regulatory (26.4)  10,296  -  -  10,296 
  298,460  (6,335)  (517)  291,608 
 
 
Parent Company  Balance as of      Balance as of 
  31.12.2009  Recorded  Settled  09.30.2010 
Tax  44,357  8,985  -  53,342 
Civil  328  6,265  (2,318)  4,275 
Regulatory  9,249  -  -  9,249 
  53,934  15,250  (2,318)  66,866 

 

68


 

Lawsuits with Likelihood of Losses deemed as probable

Details of the nature of the claims defended by the Company as of June 31, 2011 are consistent with those reported in Note 28 of the Annual Financial Statements as of December 31, 2010.

26.1 COFINS Tax

Lawsuit no. 10980.004398/2010-09 Curitiba Federal Revenue Service Office

In the second half of 2010, the 4th District Federal Court s ruling favorable to the Federal Government in lawsuit no. 2000.04.01.100266-9 became final, overturne the ruling in lawsuit no. 95.0011037-7 which had recognized the Company s immunity from payment of COFINS tax.

As a result of this ruling, on December 7, 2010 the Federal Revenue Service Office in Curitiba issued Notice no.9/2010 to Copel, requesting payment of COFINS tax from August 1995 to December 1996.

This charge arises from the understanding by the Brazilian Federal Revenue Services that Copel had declared through DCTF and/or DIPJ, at the appropriate time, that it had a debtor balance for the amount of R$ 40,678 for Cofins in the period charged, and that the liability period for the tax authorities to collect this tax credit had been suspended as from the time of the sentence for the injunction 95.0011037-7, which recognized the Company s immunity from paying Cofins, but that this was rescinded by the sentence passed by the Federal Regional Courts from the 4th Region in the sentence for process 2000.04.01.100266-9.

This understanding by the Federal Revenue Service and the complexity and peculiarity of the facts and of the legal matter involved have led the Chief Legal Office s to consider the principal amount of R$ 40,246 a probable loss.

On the other hand, the Company argues in its defense that the declarations contained in its tax liability statements were not acknowledgements of debt, because the liabilities at hand were already under legal dispute (lawsuit no. 95.0011037-7), and that the Federal Revenue Service s right to collect had already lapsed.

In order to suspend the liability for this tax credit an injunction was filed, number 5005264-27.2011.404.7000, with the lower federal courts in Curitiba, for which a sentence was given against COPEL, and which recognized the right of the Superintendency of the Federal Revenue Services to examine the rejection by the Company of Tax Summons number 09/2010, without the need to be subject to the regular proceedings for the administrative rejections of the tax entries, which have a suspension effect and which are governed by the Double degree of administrative jurisdiction. An appeal requesting clarification of the decision given in the sentence was filed by Copel, which is pending judgment. An appeal on the merits of the case will subsequently be filed which will seek to amend the content of the aforementioned sentence.

Since Summons number 09/2010 was judged as valid by the Supreme Court, it is possible that the Government will immediately register the tax credit as an outstanding debt and implement the tax enforcement of such, with respect to the principal sum for the COFINS debt, of R$ 40,246, for the period August 1995 to December 1996. The interest and fines being charged on this tax debt are the object of administrative process number 11453.720001/2011-23.

69


 

Lawsuit no. 10980.720458/2011-15 Curitiba Federal Revenue Service Office.

In the second half of 2010, the 4th District Federal Court s ruling favorable to the Federal Government in lawsuit no. 2000.04.01.100266-9 became final, overturning the ruling in lawsuit no. 95.0011037-7 which had recognized the Company s immunity from payment of COFINS tax.

As a result of this sentence, the Federal Revenue Services filed the assessment, through which it intends to demand payment of Cofins for the period from October 1998 to June 2001, as a result of rescission claim 2000.04.01.100266-9 being accepted as legally valid.

The Federal Revenue Services understands that the sentence for the Rescission Claim had suspended the liability period for constituting the aforementioned tax credit.

This understanding of the Federal Revenue Services, together with the complexity and peculiarity of both the facts and the legal question involved in the process, explains the Legal Director s decision to consider the principal amount of R$ 194,317 as representing a probable loss.

Nevertheless, the Company has argued in its defense, that the Federal Government no longer has the right to constitute this tax credit, given the lack of timely constitution of the tax credit, to prevent the liability period from lapsing.

26.2 Rio Pedrinho Energética S.A. and Consórcio Salto Natal Energética S.A.

The companies Rio Pedrinho Energética S.A. and Consórcio Salto Natal Energética S.A. required the filing of the arbitration proceedings with the Chamber of Arbitrage of the Getúlio Vargas Foundation, through which they plead the payment of the overdue installment values, as well as the cancellation fines, related to the electric energy purchase and sale agreements signed with Copel Distribuição. The arbitrage proceedings were judged to be valid and, consequently, Copel Distribuição was sentenced to pay the claimed amounts plus the attorney s fees. The Company has filed for a court order making the arbitration ruling void.

70


 


Given that both companies have identified the pledged amounts (R$ 35,913 on June 17, 2010, R$ 22,823 on October 1, 2009 and R$ 11,833 on February 03, 2010), the legal directors have continued to classify the action as representing a probable loss, highlighting that the same bank bond letters were presented as guarantee for the amounts identified, and thus what remains, besides the legal discussion in question, is the possibility of execution of any remaining balance that may be determined as a result of the legal actions in question, which is the reason why management decided to record a financial provision for the legal claims, for the original value of the debts corrected to September 30, 2011, which amounts to R$ 103,990. Of this amount, R$ 16,145 has been recorded to suppliers.

26.3 Ivaí Engenharia de Obras S.A.

In the declaratory action that was considered in the lower Treasury Courts for Curitiba, recognized the right of the company Ivai to receive credits from Copel Geração e Transmissão as a result of executing contract D-01, the object of which was to execute deviation works from the River Jordão, and consisting of the amount to compensate for the supposed financial imbalance from this contract. Based on this decision, Ivai filed a collection claim, which was considered by the 4th Treasury Courts for Curitiba, and the sentenced, which is being contested by Copel, determined the payment of R$ 180,917, which is the historic value as of October 31, 2005, which should be corrected by the average between the INPC and the IGP-DI, plus interest for late payment of 1% per month, from this date, as well as the legal fees, which amount to 3.2% of this amount.

With respect to the dispute in question, in the Writ of Prevention in the report from the state secretary Castro Meira, filed with the STJ under number 15,372 PR, an injunction was granted in favor of Copel to attribute a suspensive effect for the collection process in question, which also resulted in the suspension of the provisionary execution that had been filed by Ivai.

The Special Appeal received in the collection action is awaiting judgment, which is also in the report from the state secretary Castro Meira, filed under number 1096906 and special appeal in the rescissory action of a report of Judge Arnaldo Esteves Lima, filed under number 1121458.

In summary, given the peculiarities of the process in question, the Legal Directors consider this demand to represent a probable loss. Consequently, a financial provision has been recorded for this legal claim at September 30, 2011, for the amount of R$ 124,213.

71


 

26.4 Regulatórias

The Company is discussing, in the administrative and judicial spheres, notifications from the Regulatory Body regarding possible non compliance with regulatory norms, amongst others, the amount of R$ 33,812, which refers to legal actions involving Companhia Estadual de Energia Elétrica - CEEE and Dona Francisca Energética S.A., against Aneel Order number 288/02. The probable successful outcome of the actions referred to above will result in alterations to the accounting registers of CCEE, which will require provisions to be recorded for these amounts, given that Copel will be asked to settle the amounts for which it is responsible.

Possible Lawsuits

  9.30.2011  12.31.2010 

Tax 

1,135,874  1,049,099 

Labor 

166,556  115,626 

Employee Benefits 

34,681  32,796 

Civil 

333,999  141,233 

Regulatory (a) 

13,820  1,629,001 
  1,684,930  2,967,755 

 

a) Mercado Atacadista de Energia MAE was extinct, and on November 12, 2004, its activities, its assets and liabilities were absorbed by CCEE, which was incorporated in the form of a private corporate entity, under regulation and investigation by Aneel.

The data on sales of energy by Copel Distribuição, considered in the accounting records of MAE, now CCEE, were not recognized by the Company as being effective and definitive for the years 2000, 2001 and the first quarter of 2002. These data were calculated based on criteria and amounts that take into consideration decisions by the regulatory agency, which are being contested, and the Company has forwarded, via administrative and legal means, measures against such decisions.

The claim is based mainly on the fact that the Company had sold energy, which should not act as the basis for the calculation prepared by the regulatory body, to comply exclusively with contracts with customers located in the market for the South east region. At December 31, 2010, the estimated amount for the differences in the calculation was approximately R$ 1,473,000, which had not been recognized by the Company to liabilities - suppliers.

At March 31, 2011, Management, based on the decision given by the lower courts in favor of the Company and supported by the opinion given by its legal advisors, considered the chances of loss from the final decision for these legal processes to be remote, maintaining this decision at September 30, 2011.

72


 

27    Shareholders Equity

27.1 Equity attributable to Parent Company

27.1.1 Stock Capital

As of September 30, 2011, Copel s paid-in share capital was R$ 6,910,000 (R$ 6,910,000 as of December 31, 2010). The different classes of shares (with no par value) and main shareholders are detailed below:

In shares 
Shareholders  Common Classe A Preferred  Classe B Preferred  Total
   

%

 

% 

 

% 

 

% 

State fo Paraná  85,028,598  58.63  -  -  13,639  0.01  85,042,237  31.08 
BNDESPAR  38,298,775  26.41  -  -  27,282,006  21.27  65,580,781  23.96 
Eletrobras  1,530,774  1.06  -  -  -  -  1,530,774  0.56 
Free Float:                 

BM&FBOVESPA (1) 

19,486,289  13.44  129,439  33.69  57,520,418  44.85  77,136,146  28.19 

NYSE (2) 

135,075  0.09  -  -  43,254,632  33.73  43,389,707  15.86 

Latibex (3) 

-  -  -  -  129,297  0.10  129,297  0.05 
Municipalities  178,393  0.12  9,326  2.43  3,471  0.01  191,190  0.07 
Other shareholders  373,176  0.25  245,385  63.88  36,682  0.03  655,243  0.23 
  145,031,080  100  384,150  100  128,240,145  100  273,655,375  100 
(1) São Paulo Stock, Commodities, and Futures Exchange
(2) New York Stock Exchange
(3) Latin American Exchange in Euros, related to the Madrid Exchange

 

The market value of Company stock as of September 30, 2011 is shown below:

  Number of shares  Market value 
     
Common shares  145,031,080  4,350,971 
Class A preferred shares  384,150  15,370 
Class B preferred shares  128,240,145  4,341,594 
  273,655,375  8,707,935 

 

Each common share entitles its holder to one vote in the general shareholders meetings. Preferred shares, which do not carry voting rights, are divided into classes A and B.

Class A preferred shares have priority in the distribution of minimum annual dividends of 10%, calculated proportionately to the capital represented by the shares of this class, paid until December 31, 2011.

Class B preferred shares have priority in the reimbursement of capital and the right to the distribution of minimum dividends, calculated as 25% of adjusted net income, pursuant to the corporate legislation and to the Company s by-laws, calculated proportionately to the capital represented by the shares of this class. Class B shareholders have priority only over the common shareholders in the distribution of mandatory dividends, which shall only be paid out of the remaining net income after the payment of priority dividends to class A shareholders.

According to Article 17 and following paragraphs of Federal Law 6,404/76, dividends paid to preferred shares must be at least 10% higher than those paid to common shares.

27.1.2 Equity Valuation Adjustments

73


 


The Company recognized the fair value adjustment of its property, plant and equipment of the date of the first-time adoption of the IFRSs. A counterpart entry to this adjustment, net of deferred income tax and social contribution, was recorded in the equity valuation adjustments account, under equity. The realization is accounted for in the retained earnings account, as depreciation and write-off of the property, plant, and equipment fair value adjustment are recorded to income.

27.1.3 Basic and diluted profit per share

.     
    Parent Company 
  9.30.2011  9.30.2010 
Basic and diluted numerator     

Basic and diluted net income per share category, attributable 

   

to parent company 

   

Class A preferred shares 

1,453  1,268 

Class B preferred shares 

480,427  412,558 

Common shares 

493,951  424,193 
  975,831  838,019 
Basic and diluted denominator     

Weighted average number of shares (in thousands) 

   

Class A preferred shares 

388,140  394,264 

Class B preferred shares 

128,236,155  128,230,031 

Common shares 

145,031,080  145,031,080 
  273,655,375  273,655,375 
Basic and diluted earning per share attributable to     
Parent Company     

Class A preferred shares 

3.7435  3.2161 

Class B preferred shares 

3.7464  3.2173 

Common shares 

3.4058  2.9248 

 

The weighted average amount of common shares used in the calculation of the basic earnings per share is reconciliated with the weighted average amount of common shares used in the calculation of diluted earnings per share, since there are no financial instruments with diluting potential.

27.2 Equity attributable to non-controlling interest

Consolidated         
  Compagas  Elejor  UEG Araucária  Total 
As of December 31, 2010  95,393  41,464  128,846  265,703 

Reimbursement of advance for future capital increase - AFAC 

-  (30,814)  -  (30,814) 

Proposed dividends 

(6,334)  -  -  (6,334) 

Results for the period 

12,634  90  (465)  12,259 
As of September 30, 2011  101,693  10,740  128,381  240,814 

 

Consolidated         
  Compagas  Elejor UEG Araucária   Total 
As of December 31, 2009  91,478  6,634  130,253  228,365 

Funds for capital increase 

-  54,000  -  54,000 

Proposed dividends 

(1,278)  -  -  (1,278) 

Results for the period 

17,652  4,834  (553)  21,933 
As of September 30, 2010  107,852  65,468  129,700  303,020 

 

74


 

28    Operating Revenues

Consolidated  Gross PIS/Pasep     Regulatory Service tax   Net 
  revenues Cofins taxes   ICMS (VAT)  charges  (ISSQN )  revenues 
            9.30.2011 

Electricity sales to final customers 

2,748,977  (256,507)  (733,388)  (22,219)  -  1,736,863 

Electricity sales to distributors 

1,216,704  (114,579)  (296)  (45,126)  -  1,056,703 

Charges for the use of the main transmission grid 

3,865,352  (350,463)  (955,923)  (515,482)  -  2,043,484 

Construction revenues 

476,592  -  -  -  -  476,592 

Revenues from telecommunications 

112,835  (6,892)  (18,347)  -  (459)  87,137 

Distribution of piped gas 

254,791  (23,200)  (31,964)  -  (8)  199,619 

Other operating revenues 

99,425  (9,553)  (1)  (6,886)  (769)  82,216 
  8,774,676  (761,194)  (1,739,919)  (589,713)  (1,236)  5,682,614 
 
 
Consolidated  Gross PIS/Pasep     Regulatory  Service tax   Net 
  revenues Cofins taxes  ICMS (VAT)  charges  (ISSQN )  revenues 
            9.30.2010 

Electricity sales to final customers 

2,640,756  (244,846)  (711,782)  (21,739)  -  1,662,389 

Electricity sales to distributors 

1,090,691  (106,885)  (308)  (40,462)  -  943,036 

Charges for the use of the main transmission grid 

3,082,570  (285,183)  (761,977)  (416,876)  -  1,618,534 

Construction revenues 

455,216  -  -  -  -  455,216 

Revenues from telecommunications 

94,553  (5,452)  (17,026)  -  (638)  71,437 

Distribution of piped gas 

226,815  (18,775)  (28,546)  -  (50)  179,444 

Other operating revenues 

100,807  (12,825)  (2)  (6,389)  (722)  80,869 
  7,691,408  (673,966)  (1,519,641)  (485,466)  (1,410)  5,010,925 

 

28.1 Regulatory Charges

   
    Consolidated 
  9.30.2011  9.30.2010 

Fuel Consumptuon Account (CCC) 

257,111  197,995 

Energy Development Account (CDE) 

187,078  170,221 

Global Reversal Reserve (RGR) 

84,275  62,235 

Research and Development and Energy Efficiency Programs - R&D and EEP 

50,497  45,526 

Other charges 

10,752  9,489 
  589,713  485,466 

 

75


 

28.2 Power sales to final customers and use of the power grid by customer category

Consolidated         
  Electicity sales to final customers  Use of the power grid 
  9.30.2011  9.30.2010  9.30.2011  9.30.2010 

Residential 

917,277  872,425  1,194,599  972,060 

Industrial 

921,684  898,425  1,066,256  881,426 

Commercial, services and other activities 

601,807  569,811  818,130  640,166 

Rural 

116,786  110,880  158,037  123,054 

Public agencies 

77,112  76,068  104,641  84,938 

Public lighting 

56,440  58,541  81,216  65,442 

Public services 

57,871  54,606  78,546  61,150 

Free consumers 

-  -  152,644  129,889 

Basic Network, BN connections, and connection grid 

-  -  1,956  2,095 

Operation and maintenance (O&M) revenues 

-  -  33,113  32,677 

Effective interest revenues 

-  -  176,214  89,673 
  2,748,977  2,640,756  3,865,352  3,082,570 

 

28.3 Power sales to distributors

    Consolidated 
  9.30.2011  9.30.2010 

Agreements for Power Trade on the Regulated Market - CCEAR (auction) 

936,284  841,759 

Bilateral contracts 

176,021  164,728 

Electric Energy Trading Chamber - CCEE 

104,399  84,204 
  1,216,704  1,090,691 

 

28.4 Other operating revenues

    Consolidated 
  9.30.2011  9.30.2010 

Leases and rents 

66,475  68,557 

Revenues from services 

28,103  25,166 

Charged service 

3,641  5,755 

Other revenues 

1,206  1,329 
  99,425  100,807 

 

76


 

29    Operating Costs and Expenses

Consolidated operating costs and expenses are broken down below:

  Costs of  Sales  General and  Other   
Nature of costs and expenses  goods and/or  expenses  administrative  rev. (exp.),  Total 
  services    expenses  net  Consolidated 
          9.30.2011 
Electricity purchased for resale (29.1)  (1,611,531)  -  -  -  (1,611,531) 
Use of main distribution and transmission grid (29.2)  (473,562)  -  -  -  (473,562) 
Personnel and management (29.3)  (520,731)  (5,453)  (151,242)  -  (677,426) 
Pension and healthcare plans (21)  (75,727)  (540)  (21,064)  -  (97,331) 
Materials and supplies (29.4)  (51,467)  (519)  (6,674)  -  (58,660) 
Raw materials and supplies for power           
generation  (20,149)  -  -  -  (20,149) 
Natural gas and supplies for the gas business  (132,925)  -  -  -  (132,925) 
Third-party services (29.5)  (188,869)  (22,789)  (63,805)  -  (275,463) 
Depreciation and amortization  (383,920)  (30)  (22,917)  (1,113)  (407,980) 
Accruals and provisions (29.6)  -  (32,513)  -  (48,907)  (81,420) 
Construction cost (29.7)  (475,228)  -  -  -  (475,228) 
Other costs and expenses (29.8)  (692)  2,986  (57,068)  (169,127)  (223,901) 
  (3,934,801)  (58,858)  (322,770)  (219,147)  (4,535,576) 
 
 
  Costs of  Sales  General and  Other   
Nature of costs and expenses  goods and/or  expenses  administrative  rev. (exp.),  Total 
  services    expenses  net  Consolidated 
          9.30.2010 

Electricity purchased for resale (29.1) 

(1,460,014)  -  -  -  (1,460,014) 

Use of main distribution and transmission grid (29.2) 

(431,204)  -  -  -  (431,204) 

Personnel and management (29.3) 

(434,413)  (3,781)  (113,716)  -  (551,910) 

Pension and healthcare plans (21) 

(61,606)  (434)  (16,370)  -  (78,410) 

Materials and supplies (29.4) 

(57,057)  (849)  (5,909)  -  (63,815) 

Raw materials and supplies for power 

         

generation 

(19,179)  -  -  -  (19,179) 

Natural gas and supplies for the gas business 

(104,417)  -  -  -  (104,417) 

Third-party services (29.5) 

(176,755)  (21,499)  (48,074)  -  (246,328) 

Depreciation and amortization 

(388,462)  (6)  (20,724)  (2,872)  (412,064) 

Accruals and provisions (29.6) 

-  (20,716)  -  (79,683)  (100,399) 

Construction cost (29.7) 

(454,983)  -  -  -  (454,983) 

Other costs and expenses (29.8) 

(3,329)  4,608  (31,643)  (125,767)  (156,131) 
  (3,591,419)  (42,677)  (236,436)  (208,322)  (4,078,854) 

 

77


 

The parent company s operating costs and expenses comprise the following:

  General and  Other   
Nature of costs and expenses  administrative  rev. (exp.),  Total 
  expenses  net  Parent Company 
      9.30.2011 

Personnel and management (29.3) 

(5.710)  -  (5.710) 

Pension and healthcare plans 

(443)  -  (443) 

Materials and supplies 

(37)  -  (37) 

Third-party services (29.5) 

(3.225)  -  (3.225) 

Depreciation and amortization 

-  (566)  (566) 

Accruals and provisions (29.6) 

-  6.335  6.335 

Other operating expenses 

(8.541)  148  (8.393) 
  (17.956)  5.917  (12.039) 
 
 
  General and  Other   
Nature of costs and expenses  administrative  rev. (exp.),  Total 
  expenses  net  Parent Company 
      9.30.2010 

Personnel and management (29.3) 

(5.030)  -  (5.030) 

Pension and healthcare plans 

(270)  -  (270) 

Materials and supplies 

(9)  -  (9) 

Third-party services (29.5) 

(3.721)  -  (3.721) 

Depreciation and amortization 

-  (566)  (566) 

Accruals and provisions (29.6) 

-  (15.250)  (15.250) 

Other operating expenses 

(588)  173  (415) 
  (9.618)  (15.643)  (25.261) 

 

78


 

29.1 Electricity purchased for resale

.     
  Consolidated 
  9.30.2011  9.30.2010 

Eletrobrás - Centrais Elétricas Brasileiras S.A. (Itaipu) 

338,208  355,873 

Furnas Centrais Elétricas S.A. - auction 

281,893  264,056 

Companhia Hidro Elétrica do São Francisco - Chesf - auction 

261,389  246,080 

Itiquira Energética S.A. 

101,947  95,284 

Tradener Ltda. 

95,627  87,733 

Companhia Energética de São Paulo - Cesp - auction 

86,625  81,259 

Centrais Elétricas do Norte do Brasil S. A. - Eletronorte - auction 

77,531  62,560 

Program for incentive to alternative energy sources - Proinfa 

77,160  79,523 

Petróleo Brasileiro S.A. - Petrobras - auction 

46,494  44,922 

Electric Energy Trading Chamber - CCEE 

41,507  38,695 

Dona Francisca Energética S.A. 

29,579  27,878 

Companhia Energética de Minas Gerais - Cemig - auction 

26,373  4,464 

Companhia de Geração Térmica de Energia Elétrica - Eletrobras CGTEE - auction 

25,355  56,128 

Cia. Estadual de Geração e Transmissão de Energia Elétrica S. A. - CEEE - auction 

22,437  21,115 

Light S.A. - auction 

21,854  - 

ThyssenKrupp CSA Companhia Siderúrgica - UTE Atlântico - auction 

16,480  15,390 

Tractbel Energia S. A. - auction 

15,333  14,294 

Duke Energy International, Geração Paranapanema S.A. - auction 

11,481  - 

(-) PIS/Pasep/Cofins taxes on electricity purchased for resale 

(143,030)  (154,271) 

Others - auction 

177,288  119,031 
  1,611,531  1,460,014 

 

79


 

29.2 Use of main transmission grid

   
    Consolidated 
  9.30.2011  9.30.2010 

Furnas Centrais Elétricas S.A. 

97,516  96,710 

Cia Transmissora de Energia Elétrica Paulista - Cteep 

56,304  51,690 

Companhia Hidro Elétrica do São Francisco - Chesf 

45,847  45,705 

Centrais Elétricas do Norte do Brasil S. A. - Eletronorte 

41,510  36,592 

Eletrosul Centrais Elétricas S.A. 

32,484  33,883 

Companhia Energética de Minas Gerais - Cemig 

16,956  20,264 

TSN Transmissora Nordeste Sudeste de Energia S.A. 

16,827  15,690 

Novatrans Energia S.A. 

16,666  15,705 

National System Operator - ONS 

14,446  14,333 

Empresa Amazonense de Transmissão de Energia - Eate 

13,894  13,074 

Cia Estadual de Geração e Transmissão de Energia Elétrica S. A. - CEEE 

13,711  13,497 

ATE II Transmissora de Energia S.A. 

7,252  6,680 

Empresa Norte de Transmissão de Energia S.A. - Ente 

7,187  6,645 

Itumbiara Transmissora de Energia Ltda 

6,838  6,318 

Expansion Transmissora de Energia Elétrica S.A. 

6,379  6,027 

Empresa Transmissora de Energia Oeste Ltda - Eteo 

5,725  5,330 

STN Sistema de Transmissão Nordeste S.A 

5,703  5,399 

NTE Nordeste Transmissora de Energia S.A 

4,943  4,675 

ATE Transmissora Energia S.A 

4,764  4,252 

Integração Transmissão Energia - Intesa 

4,489  4,141 

Serra Mesa Transm. Energia Ltda. - SMTE 

4,253  3,623 

ATE III Transmissora Energia S.A 

3,815  3,558 

LT Triângulo S.A. 

3,797  3,494 

SC Energia - Empresa Transmissora Energia Sta Catarina 

3,541  3,369 

Empresa Paraense Transmissão de Energia S/A - Etep 

3,179  3,032 

Arthemis Transmissora de Energia S.A 

3,076  2,828 

IENNE - Interligação Elétrica Norte Nordeste 

1,839  - 

Encargo de Energia de Reserva - ER 

10,486  - 

System Service Charges - ESS 

9,894  14,241 

(-) PIS/Pasep/Cofins taxes on charges for use of power grid 

(43,858)  (48,121) 

Others 

54,099  38,570 
  473,562  431,204 

 

80


 

29.3 Personnel and Management Expenses

       
    Parent Company  Consolidated 
  9.30.2011  9.30.2010  9.30.2011  9.30.2010 
Personnel         

Wages and salaries 

-  -  439,878  364,224 

Social charges on payroll 

-  -  154,760  132,985 
  -  -  594,638  497,209 

Profit sharing 

-  -  69,912  42,266 

Meal assistance and education allowance 

-  -  50,268  44,836 

Compensation - Voluntary termination Program/retirement 

-  -  50,748  13,958 
  -  -  765,566  598,269 

(-) Transfers to construction in progress (a) 

-  -  (96,233)  (54,003) 
  -  -  669,333  544,266 
Management         

Wages and salaries 

4,509  3,983  6,569  6,286 

Social charges on payroll 

1,201  1,047  1,524  1,344 

Other expenses 

-  -  -  14 
  5,710  5,030  8,093  7,644 
  5,710  5,030  677,426  551,910 

 

a) Amount related to the allocation of construction in progress direct labor, not taking into account administrative expenses.

29.4 Materials and Supplies

   
    Consolidated 
  9.30.2011  9.30.2010 

Fuel and vehicle parts 

19,057  18,200 

Materials for the electric system 

17,925  22,965 

Cafeteria supplies 

6,815  5,731 

Materials for civil construction 

4,146  5,423 

Office supplies 

3,220  3,112 

Security 

1,905  1,368 

Tools 

1,354  1,220 

Lodging Supplies 

1,144  1,087 

IT Equipment 

1,080  786 

Clothing and uniforms 

779  1,857 

Cleaning and preservation 

539  447 

Other Materials 

696  1,619 
  58,660  63,815 

 

81


 

29.5 Services from third-parties

       
    Parent Company  Consolidated 
  9.30.2011  9.30.2010  9.30.2011  9.30.2010 

Transmission grid 

-  -  65,757  65,051 

Authorized and registered agents 

-  -  19,034  18,011 

Data processing and transmission 

-  -  18,865  15,207 

Meter reading and bill delivery 

-  -  18,534  21,424 

Telephone services 

-  -  14,676  9,159 

Administrative support services 

-  -  14,619  13,186 

Technical, scientific and administrative consulting 

1,058  1,315  14,295  18,558 

Security 

-  -  13,955  12,633 

Travel 

337  137  12,954  10,299 

Civil maintenance services 

-  -  10,200  7,917 

Personnel training 

26  1  8,705  6,948 

Upkeep of right of way areas 

-  -  8,677  7,785 

Services in "green areas" 

-  -  7,096  4,888 

Customer service 

-  -  5,118  5,423 

Vehicle maintenance and repairs 

-  -  4,572  3,812 

Cargo shipping 

-  -  3,402  3,236 

Postal services 

-  -  3,069  2,614 

Telephone operator 

-  -  2,636  2,631 

Auditing 

1,274  1,484  2,090  2,300 

Satellite communications 

-  -  2,065  3,519 

Advertising 

383  326  1,505  1,271 

Other services 

147  458  23,639  10,456 
  3,225  3,721  275,463  246,328 

 

29.6 Accruals and provisions

       
  Parent Company    Consolidated 
  9.30.2011  9.30.2010  9.30.2011  9.30.2010 
Allowance for doubtful accounts         
Trade account receivable  -  -  32,415  20,530 
Other receivables      98  186 
      32,513  20,716 
         
Provisions for losses on taxes recoverable  -  -  16,133  - 
         
Reserve (reversals) for risks (Note 26)         

Tax 

(8,833)  8,985  (19,913)  19,754 

Labor 

-  -  2,434  38,489 

Employee benefits 

-  -  10,262  10,891 

Suppliers 

-  -  1,745  1,467 

Civil and administrative claims 

2,498  6,265  28,730  (5,048) 

Easement of necessity 

-  -  (3,789)  7,507 

Expropriation and equity 

-  -  5,595  6,580 

Customers 

-  -  169  20 

Environmental 

-  -  62  30 

Regulatory 

-  -  7,479  (7) 
  (6,335)  15,250  32,774  79,683 
  (6,335)  15,250  81,420  100,399 

 

82


 

29.7 Cost of construction

The table below shows the balances of the cost of construction allocated to the respective types of expenditure:

   
    Consolidated 
  9.30.2011  9.30.2010 
Materials and supplies  276,258  281,565 
Third-party services  137,232  98,297 
Personnel and management  48,059  41,750 
Other  13,679  33,371 
  475,228  454,983 

 

29.8 Other operating costs and expenses

   
    Consolidated 
  9.30.2011  9.30.2010 

Financial compensation for use of water resources 

94,254  88,980 

Losses in the decommissioning and disposal of assets 

48,092  18,022 

Indemnities 

31,101  11,296 

Taxes 

14,669  10,687 

ANEEL inspection fee 

14,614  15,005 

Leases and rents 

13,236  11,732 

Insurance 

5,675  5,565 

Own power consumption 

5,471  4,799 

Advertising 

3,173  2,811 

Provision for losses - receivables related to concession 

5,464  15,355 

Sports incentives, Rouanet Law and fund for the rights of children and t e 

2,510  2,580 

Recovery of costs and expenses 

(30,944)  (37,416) 

Other costs and expenses, net 

16,586  6,715 
  223,901  156,131 

 

83


 

30    Financial Income (Expenses)

       
  Parent Company    Consolidated 
  9.30.2011  9.30.2010  9.30.2011  9.30.2010 
Financial revenues         

Return on financial investments held for trading 

3,063  17,620  167,790  106,576 

Return on financial investments held for sale 

13  10  11,418  6,256 

Return on financial investments held until maturity 

-  42  2,636  3,435 

Monetary variation of receivables related to concession 

-  -  79,951  100,411 

Monetary variation of CRC transfer (Note 6) 

-  -  55,186  96,927 

Return on CRC transfer (Note 6) 

-  -  64,007  59,960 

Penalties on overdue bills 

-  -  50,305  53,918 

Interest on prepaid taxes 

7,914  6,626  13,971  13,758 

Fines 

-  -  10,793  8,944 

Interest and commissions on loan agreements 

81,026  63,275  -  - 

Other financial revenues 

848  4,587  4,145  8,734 
  92,864  92,160  460,202  458,919 
(-) Financial expenses         

Debt charges 

94,706  67,773  115,184  94,641 
Monetary variation of payables related to concession - use of public property 

-  -  61,696  38,600 

PIS/Pasep and Cofins tax of interests on own capital 

29,196  10,958  30,043  11,359 

Monetary and exchange variations 

1  1  19,104  16,981 

Interest on R&D and EEP 

-  -  14,005  15,238 

Interest on tax installments 

6,786  7,251  8,118  11,482 

IOF tax 

11,270  10  20,016  16,937 

Other financial expenses 

12,264  -  26,193  11,109 
  154,223  85,993  294,359  216,347 
  (61,359)  6,167  165,843  242,572 

 

31    Operational Segments

31.1 Products and services which generate revenues for the reporting segment

The Company operates in five reporting segments identified by management, through the Chief Executive Office and the chief offices of each business area, taking into consideration the regulatory environments, the strategic business units, and the different products and services. These segments are managed separately, since each business and each company requires different technologies and strategies.

In the quarter ended September 30, 2011 all sales were made within Brazilian territory.

We have not identified any Company customer who individually accounts for more than 10% of total net revenues during the nine months period ended September 30, 2011.

84


 

The Group s reporting segments are:

Power generation and transmission (GET) this segment comprises the generation of electric energy from hydraulic, wind, and thermal projects, the transport and transformation of the power generated by the Company, and the construction, operation, and maintenance of all power transmission substations and lines. This segment operates through Copel Geração e Transmissão, Elejor, UEG Araucária and Centrais Eólicas do Paraná;

Power distribution and sales (DIS) - this segment comprises the distribution and sale of electric energy, the operation and maintenance of the distribution infrastructure, and related services. It operates through Copel Distribuição;

Telecommunications (TEL) - this segment comprises telecommunications and general communications services. It operates through Copel Telecomunicações;

Gas - this segment comprises the public service of piped natural gas distribution. It operates through Compagas; and

Holding Company (HOL) - this segment comprises participation in other companies. It operates through Copel and Dominó Holdings.

The Company evaluates the performance of each segment based on information derived from accounting records.

The accounting policies of the operational segments are the same as those described in the summary of main accounting practices and record transactions between segments as transactions with third-parties, i.e., at current market prices.

85


 

31.2 Assets per reporting segment

ASSETS
9.30.2011 
GET DIS TEL GÁS HOL Eliminations Consolidated
               

TOTAL ASSETS 

10,121,337  7,590,322  350,095  282,698  13,600,685  (13,044,493)  18,900,644 

CURRENT ASSETS 

1,640,685  2,322,613  59,836  84,522  1,315,924  (1,246,637)  4,176,943 

Cash and cash equivalents 

1,071,281  734,957  3,268  45,321  15,434  (379,806)  1,490,455 

Financial investments - securities 

110,118  33,638  -  1,993  161  379,995  525,905 

Restricted Financial investments - collaterals and escrow accounts 

533  2  -  726  -  -  1,261 

Trade accounts receivable 

279,275  1,210,626  35,549  33,302  -  (49,284)  1,509,468 

Dividends receivable 

5,106  -  -  -  1,199,760  (1,197,061)  7,805 

CRC tranferred to State Government of Paraná 

-  63,734  -  -  -  -  63,734 

Receivable related to concession 

73,086  -  -  -  -  -  73,086 

Other receivables 

72,743  119,022  1,797  828  29  (481)  193,938 

Inventories 

21,334  86,902  14,853  1,421  -  -  124,510 

Income tax and social contribution 

4,237  25,546  666  4  100,532  -  130,985 

Other current recoverable taxes 

(343)  36,431  3,200  564  -  -  39,852 

Prepaid expenses 

3,315  11,755  503  363  8  -  15,944 

NONCURRENT ASSETS 

8,480,652  5,267,709  290,259  198,176  12,284,761  (11,797,856)  14,723,701 

Long term assets 

1,127,585  3,935,699  18,465  23,931  1,508,632  (1,158,561)  5,455,751 

Financial investments 

12,156  30,504  -  -  -  -  42,660 

Trade accounts receivable 

-  39,085  105  11,850  -  (11,850)  39,190 

CRC tranferred to State Government of Paraná 

-  1,288,889  -  -  -  -  1,288,889 

Judicial deposits 

15,739  164,282  508  215  222,937  -  403,681 

Receivable related to concession 

939,607  1,960,780  -  -  -  -  2,900,387 

Advances to suppliers 

-  -  -  10,770  -  -  10,770 

Other receivables 

1,878  3,206  -  164  -  -  5,248 

Income tax and social contribution 

18,744  -  -  -  -  -  18,744 

Other current recoverable taxes 

1,194  63,461  9,024  -  -  -  73,679 

Deferred Income tax and social contribution 

138,267  385,492  8,828  932  138,984  -  672,503 

Receivable from other related parties 

-  -  -  -  1,146,711  (1,146,711)  - 

Investments 

389,589  4,232  -  -  10,776,129  (10,657,773)  512,177 

Property, plant and equipment, net 

6,707,050  -  256,689  -  -  -  6,963,739 

Intangible assets 

256,428  1,327,778  15,105  174,245  -  18,478  1,792,034 

 

31.3 Liabilities per reporting segment

LIABILITIES
9.30.2011 
GET DIS TEL GÁS HOL Eliminations Consolidated
               

TOTAL LIABILITIES 

10,121,337  7,590,322  350,095  282,698  13,600,685  (13,044,493)  18,900,644 

CURRENT LIABILITIES 

1,272,200  1,682,729  47,774  67,562  198,109  (1,253,177)  2,015,197 

Payroll and labor provisions 

71,692  186,201  16,557  3,787  190  -  278,427 

Suppliers 

194,610  484,978  10,404  43,888  393  (49,659)  684,614 

Income tax and social contribution 

111,568  23,189  -  4,528  -  -  139,285 

Other taxes 

21,182  256,038  2,148  2,270  48,125  (106)  329,657 

Loans and financing 

53,055  19,626  -  1,644  19,236  (6,540)  87,021 

Debentures 

-  -  -  -  -  -  - 

Dividends payable 

715,574  450,874  17,382  11,277  130,083  (1,197,061)  128,129 

Post employment benefits 

6,631  16,719  1,110  -  81  -  24,541 

Customer charges payable 

4,335  72,431  -  -  -  -  76,766 

Research and development and energy efficiency 

13,787  116,332  -  -  -  -  130,119 

Payable related to concession - use of public property 

45,056  -  -  -  -  -  45,056 

Other accounts payable 

34,710  56,341  173  168  1  189  91,582 

NON CURRENT LIABILITIES 

2,441,013  2,276,760  40,440  7,600  1,301,078  (1,175,021)  4,891,870 

Associated and subsidiary companies 

320,924  764,677  23,000  -  -  (1,108,601)  - 

Suppliers 

130,117  -  -  -  -  (11,850)  118,267 

Taxes 

270  (3)  -  -  -  -  267 

Deferred Income tax and social contribution 

818,406  57,513  -  5,820  25,297  -  907,036 

Loans and financing 

434,584  706,740  -  -  984,170  (54,570)  2,070,924 

Post employment benefits 

112,575  282,716  17,035  1,165  -  -  413,491 

Research and development and energy efficiency 

34,605  100,321  -  -  -  -  134,926 

Payable related to concession - use of public property 

369,706  -  -  -  -  -  369,706 

Other accounts payable 

-  -  -  -  -  -  - 

Provisions for legal claims 

219,826  364,796  405  615  291,611  -  877,253 

SHAREHOLDERS' EQUITY 

6,408,124  3,630,833  261,881  207,536  12,101,498  (10,616,295)  11,993,577 

Capital 

4,285,945  2,624,841  194,755  135,943  7,023,368  (7,354,852)  6,910,000 

Capital reserves 

1,322  -  -  -  -  (1,322)  - 

Equity evaluation adjustments 

1,479,094  11,865  -  -  1,499,571  (1,495,265)  1,495,265 

Legal reserve 

182,162  108,500  3,521  14,636  493,019  (323,536)  478,302 

Profit retention reserve 

145,364  570,007  43,086  31,172  2,056,526  (789,629)  2,056,526 

Unrealized income reserve 

        191,899  (191,899)  - 

Accumulated income (losses) 

314,237  315,620  20,519  25,785  837,115  (700,606)  812,670 

Attributable to non controlling interest 

-  -  -  -  -  240,814  240,814 

 

86


 

31.4 Statement of income per reporting segment

STATEMENT OF INCOME
6.30.2011 
GET DIS TEL GÁS HOL Eliminations Consolidated
               

OPERATIONAL INCOME 

1,656,036  4,012,954  117,052  211,967  -  (315,395)  5,682,614 

Electricity sales to final customers - third-parties 

74,310  1,662,553  -  -  -  -  1,736,863 

Electricity sales to final customers - between segments 

-  4,195  -  -  -  (4,195)  - 

Electricity sales to distributors - third-parties 

994,277  62,426  -  -  -  -  1,056,703 

Electricity sales to distributors - between segments 

211,007  -  -  -  -  (211,007)  - 

Use of the power grid - third-parties 

190,517  1,852,967  -  -  -  -  2,043,484 

Use of the power grid - between segments 

55,164  9,813  -  -    (64,977)  - 

Construction revenues 

83,986  381,411  -  11,195  -  -  476,592 

Telecommunications services to third-parties 

-  -  87,137  -  -  -  87,137 

Telecommunications services between segments 

-  -  29,915  -    (29,915)  - 

Distribution of piped gas 

-  -  -  199,619  -  -  199,619 

Other operating revenues from third-parties 

42,405  38,658  -  1,153  -  -  82,216 

Other operating revenues between segments 

4,370  931  -  -  -  (5,301)  - 

OPERATIONAL COSTS AND EXPENSES 

(953,202)  (3,627,011)  (80,536)  (177,024)  (13,198)  315,395  (4,535,576) 

Electricity purchased for resale 

(53,943)  (1,768,595)  -  -  -  211,007  (1,611,531) 

Charges for the use of the power grid 

(160,189)  (378,350)  -  -  -  64,977  (473,562) 

Personnel and management 

(168,731)  (451,599)  (40,167)  (11,200)  (5,729)  -  (677,426) 

Pension and healthcare plans 

(24,129)  (67,291)  (4,700)  (768)  (443)  -  (97,331) 

Materials and supplies 

(10,611)  (45,772)  (1,304)  (935)  (38)  -  (58,660) 

Raw materials and supplies for generation 

(20,149)  -  -  -  -  -  (20,149) 

Natural gas and supplies for gas business 

-  -  -  (132,925)  -  -  (132,925) 

Third party services 

(68,831)  (220,648)  (12,716)  (8,015)  (3,792)  38,539  (275,463) 

Depreciation and amortization 

(236,239)  (143,650)  (17,519)  (9,459)  (1,113)  -  (407,980) 

Provisions and reversals 

1,840  (89,465)  102  (232)  6,335  -  (81,420) 

Construction cost 

(82,623)  (381,411)  -  (11,194)  -  -  (475,228) 

Other operating costs and expenses 

(129,597)  (80,230)  (4,232)  (2,296)  (8,418)  872  (223,901) 

RESULT OF EQUITY IN INVESTEES AND SUBSIDIARIES 

(573)  -  -  -  1,088,412  (1,039,740)  48,099 

RESULT OF OPERATIONS 

702,261  385,943  36,516  34,943  1,075,214  (1,039,740)  1,195,137 

Interest income (expenses) 

14,894  206,142  2,601  4,323  (62,117)  -  165,843 

OPERATING INCOME (LOSSES) 

717,155  592,085  39,117  39,266  1,013,097  (1,039,740)  1,360,980 

Income tax and social contribution 

(209,983)  (286,574)  (12,871)  (15,073)  -  -  (524,501) 

Deferred Income tax and social contribution 

31,628  121,764  2,400  1,592  (5,773)  -  151,611 

INCOME (LOSSES) FOR THE PERIOD 

538,800  427,275  28,646  25,785  1,007,324  (1,039,740)  988,090 

 

32    Operating Lease Agreements

32.1 The Group as a lessee

   
Consolidated 
  9.30.2011  9.30.2010 

Real estate 

12.128  10.124 

Photocopiers 

1.105  2.343 

Others 

983  283 

(-) Pis and Cofins tax credits 

(980)  (1.018) 
  13.236  11.732 

 

Copel s estimate for expenses for the next fiscal years is basically the same as 2010, plus contractual monetary restatement rates, and there are no risks in connection with contract rescission.

Out of the total R$ 12,128 spent in rental properties, R$ 6,337 refer to the rental of the Km 3 Center facilities, signed by Copel and the Copel Foundation, and which is the most significant rental agreement held by the Company. In future periods, this amount will be restated according to a real estate appraisal of the property.

The Company has not identified any operating lease commitments which are non cancelable.

87


 

32.2 The Group as a lessor

   
Consolidated 
Lease and rental income  9.30.2011  9.30.2010 

Equipment and facilities 

40,636  37,824 

Araucária Thermal power plant 

24,614  29,571 

Real estate 

630  612 

Facilities sharing 

595  550 
  66,475  68,557 

 

The Company has not identified any operating lease receivables which are non cancelable.

33    Financial Instruments

The use of financial instruments by the Company is restricted to cash and cash equivalents, trade accounts receivable, bonds and securities, accounts receivable from government agencies, CRC transferred to the Government of the State of Paraná, accounts receivable related to the concession, accounts payable related to the concession, loans and financing, debentures, and suppliers

Consolidated       
  Level    Book value 
    9.30.2011  12.31.2010 
Financial assets       

Cash and cash equivalent (Note 3) 

-  1,490,455  1,794,416 

Trade accounts receivable (Note 5) 

-  1,357,607  1,039,377 

Accounts receivable from government entities (Note 5) 

-  191,051  166,979 

CRC transferred to state of Paraná (Note 6) 

-  1,352,623  1,341,193 

Securities (Note 4) 

2  538,061  541,246 

Collaterals and escrow accounts (Note 4) 

-  31,765  90,358 

Receivable related to concession (Note7) 

3  2,973,473  2,478,045 
Financial liabilities       

Loans and financing (Note 19) 

-  2,157,945  1,364,077 

Debentures (Note 20) 

-  -  621,157 

Derivatives 

3  189  47 

Payable related to concession - use of public property (Note 24) 

-  414,762  381,083 

Eletrobrás - Itaipu 

-  76,533  74,316 

Petrobras - Compagas 

-  42,671  25,720 

Other suppliers 

-  683,677  657,468 

Level 1: obtained from prices quoted (not adjusted) on active markets for identical assets or liabilities

Level 2: obtained from other variables other than prices quoted included in level 1, which can be observed for assets or liabilities

Level 3: obtained through evaluation techniques that include variables for the asset or liability, but are not based on observable market data

 

33.1 Fair value and rating level for assessment of fair value of financial instruments

33.1.1 Non-derivative financial assets

Cash and cash equivalents, trade accounts receivable and receivables from government agencies have fair values that are approximate to their book values, due to their nature and realization schedules.

88


 


The CRC transferred to the State of Paraná has fair value of R$ 1,442,680 as of September 30, 2011. Company based its calculation on the comparison with a noncurrent, variable interest rate National Treasury bond (NTN-B), which yields approximately 5.5% p.a. plus the IPCA inflation index.

Bonds and Securities have fair values of R$ 537,871 as of September 30, 2011. The fair values have been calculated according to information made available by the financial agents for each security and to the market values of the bonds issued by the Brazilian government.

collaterals and escrow accounts have fair values of R$ 21,515 as of September 30, 2011. The fair values have been calculated based on the cost of the last issue by the Company, 109,41% of the CDI variation.

33.1.2 Non-derivative financial liabilities

Liabilities to Eletrobras Itaipu, Petrobras, and other suppliers have fair values that are approximate to their book values, due to their nature and maturity.

The Company's loans and financing have fair value of R$ 2,041,796 as of September 30, 2011, calculated based on the cost of the last issue by the Company, 109,41% of the CDI variation.

Accounts payable related to concession use of public asset have fair value of R$ 520,898 as of September 30, 2011, calculated based on the rate of return for the last project auctioned by ANEEL and won by the Company.

33.1.3 Derivative Financial Assets and Liabilities

The derivative financial liabilities, other liabilities derivatives have fair value of R$ 189 as of September 30, 2011 (R$ 47 as of December 31, 2010). The derivative financial assets, securities DI Future have fair value of R$ 3 as of September 30, 2011 (Note 33.4.9).

33.1.4 Rating level 3 for assessment of fair value

This rating level includes accounts receivable related to concession and other liabilities -derivatives.

The detailed breakdown of receivables related to concession is featured in note 7, as detailed below:

§ A table reconciling initial and final balances, with a separate breakdown of additions, disposals,transfers, losses, monetary variation, and fair value adjustments;

§ Criteria for identification and measurement; and

§ Assumptions adopted by Company management to restate the recoverable amount.

89


 

33.2 Financial instruments by category

Consolidated     
    Book value 
  9.30.2011  12.31.2010 
Financial assets     
Held for trading     

Cash equivalents - open market investments 

1,445,866  1,735,457 

Bonds and securities 

3  - 
Loans and receivables     

Cash and cash equivalent 

44,589  58,959 

Customers, concessionaires and permission holder 

1,357,607  1,039,377 

Accounts receivable from government entities 

191,051  166,979 

CRC transferred to state of Paraná 

1,352,623  1,341,193 

Receivables related to concession 

1,012,693  840,157 

Collaterals and escrow accounts 

31,765  90,358 
Available for sale     

Receivables related to concession 

1,960,780  1,637,888 

Securities 

529,516  472,599 
Held to maturity     

Securities 

8,542  68,647 
Financial liabilities     
Fair value through profit or loss     
Held for trading     

Other liabilities - derivatives 

189  47 
Other financial liabilities     

Loans and financing 

2,157,945  1,364,077 

Debentures 

-  621,157 

Payable related to concession - use of public property 

414,762  381,083 

Eletrobrás - Itaipu 

76,533  74,316 

Petrobras - Compagas 

42,671  25,720 

Other suppliers 

683,677  657,468 

 

33.3 Summary of bonds and securities held to maturity

Consolidated                  Net 
              Fair value    book value 
Description  Classification   Taxa p.a.   Issue date   Maturity  Type  9.30.2011  12.31.2010  9.30.2011  12.31.2010 
                   
  Held to        Amortized         
LTN  maturity  10.45%  4/23/2009  1/3/2011  cost  -  1,183  -  1,183 
  Held to        Amortized         
LTN  maturity  10.42%  4/29/2009  1/3/2011  cost  -  4,957  -  4,957 
  Held to        Amortized         
LFT  maturity  SELIC  7/14/2009  3/7/2012  cost  5,765  5,303  5,766  5,306 
  Held to        Amortized         
LFT  maturity  SELIC 8/7/2009  3/16/2011  cost  -  22,651  -  22,654 
  Held to        Amortized         
LFT  maturity  SELIC  11/30/2009  6/15/2011  cost  -  9,949  -  9,946 
  Held to        Amortized         
LFT  maturity  SELIC  7/13/2010  6/15/2011  cost  -  22,044  -  22,037 
  Held to        Amortized         
LFT  maturity  SELIC  9/2/2009  12/21/2011  cost  782  720  783  719 

 

90


 

33.4 Risk Factors

33.4.1 Credit risk

The Company s credit risk comprises the possibility of losses due to difficulties in collecting payment of bills issued to customers, concession holders, and permission holders. This risk is closely related to factors that are either internal or external to Copel. To mitigate this risk, the Company focuses on the management of receivables, detecting customer segments which are most likely not to pay their bills, suspending power supply, and implementing specific collection policies, related to real estate or personal securities whenever possible.

Doubtful accounts are properly covered by provisions to offset potential losses in their realization.

33.4.2 Foreign currency risk (US Dollar)

This risk comprises the possibility of losses due to fluctuations in exchange rates, which may reduce assets or increase liabilities denominated in foreign currencies.

The Company s foreign currency indebtedness is not significant and it is not exposed to foreign exchange derivatives. The Company monitors all relevant exchange rates.

The effect of the exchange rate variation resulting from the power purchase agreement with Eletrobras (Itaipu) is passed on to customers in Copel Distribuição's next rate rewiew.

The exchange rate variation resulting from the purchase of gas from Petrobras by Compagas has a direct impact on the Company's results, Compagas continually negotiates with its customers, trying whenever possible to pass these costs on to them.

The Company s exposure to foreign currency (US dollar) risk is shown below:

.      Net 
  Asset  Liability  exposure 
      9.30.2011 

Collaterals and escrow accounts (STN) 

30,504  -  30,504 

Loans and financing 

-  (61,129)  (61,129) 

Suppliers 

     

Eletrobrás (Itaipu) 

-  (76,533)  (76,533) 

Petrobras (acquisiton of gas by Compagas) 

-  (42,671)  (42,671) 
  30,504  (180,333)  (149,829) 

 

Sensitivity analysis

The Company has developed a sensitivity analysis in order to measure the impact of the devaluation of the U.S. dollar on its loans and financing subject to exchange risk.

91


 

The baseline takes into account the existing balances in each account as of September 30, 2011 and the likely scenario takes into account the balances subject to the exchange rate variations end of period (R$/US$ 1.73) estimated as market average projections for 2011 according to the Focus Report issued by the Brazilian Central Bank as of September 30, 2011. For the adverse and remote scenarios, deteriorations of 25% and 50%, respectively, were considered for the main risk factor for financial instruments compared to the rate used for the likely scenario.

           
.     Base  Forecast scenarios - Dec.2011 
  Risk  9.30.2011  Probable  Adverse  Remote 
.             
Financial assets            

Collaterals and escrow accounts 

 USD appreciation  30,504  28,458  35,572  42,687 
        30,504  28,458  35,572  42,687 
Financial liabilities             

Loans and financing 

           

STN 

USD appreciation  61,110  57,011  71,263  85,516 

Eletrobrás 

USD appreciation  19  18  22  27 
     61,129  57,029  71,285  85,543 
Suppliers            

Eletrobrás (Itaipu) 

USD appreciation  76,533  71,399  89,249  107,098 

Petrobras (acquisiton of gas by Compagas) 

USD appreciation  42,671  39,808  49,761  59,713 
     119,204  111,207  139,010  166,811 
Net exposure     (149,829)  (139,778)  (174,723)  (209,667) 

 

In addition to the sensitivity analysis required by CVM Resolution no. 475/08, the Company evaluates its financial instruments considering the possible effects on profit or loss and shareholders equity of the risks evaluated by Company management on the reporting date for the financial instruments, as recommended by CPC 40 and IFRS 7. Based on the equity position and the notional value of the financial instruments held as of December 31, 2011, it is estimated that these effects will approximate the amounts stated in the above table in the column for the forecast probable scenario, since the assumptions used by the Company are similar to those previously described.

33.4.3 Interest rate and monetary variation risk

This risk comprises the possibility of losses due to fluctuations in interest rates or other indicators, which may reduce revenues or increase financial expenses in connection with assets and liabilities on the market.

The Company has not engaged in transactions with derivatives to cover this risk, except for the exclusive investment funds (Note 33.4.9), but it has continually monitored interest rates and market indicators, in order to assess the potential need for such transactions for protection for interest rate risks.

92


 

The Company s exposure to interest rate and monetary variation risks is shown below:

        Net 
   Asset  Liability  exposure 
      9.30.2011 

Financial investments - equivalent to cash 

1,445,867  -  1,445,867 

Financial investments - bonds and securities 

539,322  -  539,322 

CRC transferred to the State of Paraná 

1,352,623  -  1,352,623 

Receivables related to concession 

2,973,473  -  2,973,473 

Loans and financing 

-  (2,096,816)  (2,096,816) 

Debentures 

-  -  - 
  6,311,285  (2,096,816)  4,214,469 

 

Sensitivity analysis

The Company has developed a sensitivity analysis in order to measure the impact of variable interest rates and monetary variations on its financial assets and liabilities subject to these risks.

The baseline takes into account the existing balances in each account as of September 30, 2011 and the likely scenario takes into account the indicators (CDI/SELIC of 11.00%, IGP-DI of 5.77%, IGP-M of 5.82% and TJLP of 6.00%) estimated as market average projections for 2011 according to the Focus Report issued by the Brazilian Central Bank as of September 30, 2011. For the adverse and remote scenarios, deteriorations of 25% and 50%, respectively, were considered for the main risk factor for the financial instrument compared to the rate used in the likely scenario.

    Base  Forecast scenarios - Dec.2011 
Operation  Risk  9.30.2011 Probable   Adverse  Remote 
           
Financial assets           

Financial investments - equivalent to cash 

Low CDI/SELIC  1,445,867  1,486,640  1,476,447  1,466,254 

Financial investments - bonds and securities 

Low CDI/SELIC  539,322  554,530  550,728  546,925 

CRC transferred to the State of Paraná 

Low IGP-DI  1,352,623  1,371,513  1,352,808  1,334,103 

Receivables related to concession 

Low IGP-M  2,973,473  3,021,194  2,979,653  2,938,113 
    6,311,285  6,433,877  6,359,636  6,285,395 
.           
Financial liabilities           

Loans and financing 

         

Banco do Brasil 

High CDI  1,489,278  1,528,645  1,538,026  1,547,238 

Eletrobrás - Finel 

High IGP-M  146,967  147,454  147,878  148,303 

Eletrobrás - RGR 

No Risk (1)  125,363  125,363  125,363  125,363 

BNDES - Compagás 

High TJLP  1,644  1,668  1,674  1,680 

Finep 

High TJLP  6,355  6,448  6,471  6,493 

BNDES Copel Geração e Transmissão 

High TJLP  163,537  165,937  166,521  167,099 

Banco do Brasil Repasse BNDES funds 

High TJLP  163,672  166,074  166,658  167,236 
    2,096,816  2,141,589  2,152,591  2,163,412 
           
(1) Loan indexed to UFIR           

 

93


 


In addition to the sensitivity analysis required by CVM Resolution no. 475/08, the Company evaluates its financial instruments considering the possible effects on profit or loss and shareholders equity of the risks evaluated by Company management on the reporting date for the financial instruments, as recommended by CPC 40 and IFRS 7. Based on the equity position and the notional value of the financial instruments held as of 12.31.2011, it is estimated that these effects will approximate the amounts stated in the above table in the column for the forecast probable scenario, since the assumptions used by the Company are similar to those previously described.

33.4.4 Accelerated maturity risk

This risk results from the potential noncompliance with contract covenants, such as those contained in the loan, financing, and debenture agreements of the Company, which usually require that certain economic and financial indicators, which are calculated and analyzed periodically for compliance, be kept at determined levels (financial covenants).

As of September 30, 2011 all of the conditions were analyzed and it was identified that all of the levels provided in the contracts had been complied with.

33.4.5 Environmental Risks

The activities of the energy sector could have significant negative impacts and damage on the environment. The applicable legislation imposes on those who directly or indirectly cause environmental harm the duty to repair or compensate for the damages to the environment and to affected third-parties, regardless of culpability (strict liability). The costs of environmental recovery of compensation may force the Company to delay or redirect investments in other areas and may have an adverse effect on the Company. The Company ensures the balance between environmental conservation and the operation of its business by establishing guidelines and practices to be observed in all operations, in order to reduce environmental impact, focusing on the sustainable development of its business.

33.4.6 Power shortage risk

This risk results from the possibility of periods with low levels of rainfall, since Brazil relies heavily on hydroelectric sources, which depend on the water levels in their reservoirs to operate.

A long period of drought may reduce the water levels in power plant reservoirs and result in losses due to reduced revenues if a new rationing program is implemented.

94


 


According to the Annual Plan for Electricity Operation - PEN 2011, published annually on the website: www.ons.org.br, the conditions for attending the electricity load are considered satisfactory for the time horizon 2011/2015, and also considering that there is excess electricity guaranteed with SIN during this period, the sensitivity analysis in relation to market growth, retaining the timetables programmed in PEN 2011, average annual growth in the electricity load of up to 8 % p.a., approximately 78 GWmed in 2015 can be tolerated, compared to the 5% p.a. from the Reference Scenario, approximately 72 GWmed in the same year. This means that even with anticipation of a little more than one year in the increase in the electricity load, as from 2013, it will still be possible to maintain the conditions to attend the market within the guarantee criteria postulated by CNPE (risk of deficit not higher than 5%).

33.4.7 Risk of non-renewal of concessions

Copel holds concessions for power generation, transmission, and distribution services, with the expectation that they will be renewed by the Ministry of Mines and Energy (MME) with the support of ANEEL. If the extension of these concessions is not approved by the regulatory authority or even if it occurs at additional costs to the Company ("onerous concession"), current profitability and activity levels may be affected.

95


 

Maturty date
of concessions/authorizations 
Concessions - Copel Geração e Transmissão   

Hydroelectric 

 

Gov. Bento Munhoz da Rocha Netto (Foz do Areia) 

05.23.2023 

Gov. Ney Aminthas de Barros Braga (Segredo) 

11.15.2029 

Gov. José Richa (Caxias) 

05.04.2030 

Gov. Pedro Viriato Parigot de Souza 

07.07.2015 

Guaricana 

08.16.2026 

Chaminé 

08.16.2026 

Apucaraninha 

10.12.2025 

Mourão 

07.07.2015 

Derivação do Rio Jordão 

11.15.2029 

Marumbi 

- (a) 

São Jorge 

12.03.2024 

Chopim I 

07.07.2015 

Rio dos Patos (b) 

02.14.2014 

Cavernoso 

01.07.2031 

Cavernoso II (em construção) 

02.27.2046 

Melissa 

- (c) 

Salto do Vau 

- (c) 

Pitangui 

- (c) 

Mauá 

07.02.2042 

Colíder 

01.16.2046 

Thermo-electric 

 

Figueira 

03.26.2019 

Transmission concessions 

 

Contract 060/01 - Transmission system 

07.07.2015 

Contract 075/01 - Transmission line - Bateias - Jaguariaíva 

08.16.2031 

Contract 006/08 - Transmission line Bateias - Pilarzinho 

03.16.2038 

Contract 027/09 - Transmission line Foz do Iguaçu - Cascavel Oeste 

11.18.2039 

Contract 010/10 - Transmission line Araraquara 2 - Taubaté 

10.05.2040 

Contract 015/10 - Sub-station Cerquilho III 

10.05.2040 
Concession - Copel Distribuição  07.07.2015 
Concession - Compagas  07.06.2024 
Concession - Elejor  10.25.2036 
Authorization - UEG Araucária  12.22.2029 
(a) In progress for homologation from Aneel
(b) Sent on 1.27.2011 requesting extension of concession (art .19 of law 9,074/95) 
(c) at plants with capacity of less than 1 MW, only register with Aneel

 

As far as potential reimbursements at the end of the concession, there is uncertainty regarding how to measure the amounts to be paid for reversal of concession assets to the granting authority.

33.4.8 Gas shortage risk

This risk involves potential periods of shortage of natural gas supply to meet the Company s gas distribution and thermal generation business requirements.

Long periods of gas shortage could result in losses due to lower revenues by subsidiaries Compagas and UEG Araucária.

33.4.9 Derivative financial instruments

The Company employs derivative financial instruments with the sole purpose of protecting itself against variable interest rate volatility.

96


 

Consolidated 
  9.30.2011  12.31.2010 

Derivative Financial Instruments 

   

Future DI Daily Adjustments - Assets 

3  - 

Future DI Daily Adjustments - Liabilities 

(189)  (47) 

Current quota 

(186)  (47) 

 

In order to protect against the effects of volatility on active exposures (DI interest rates) of bonds and securities, the Company hired future DI rate operations, negotiated at BM&FBOVESPA and registered at CETIP, whose nominal balances and conditions are as follows:

For the nine months period ended September 30, 2011, the result of operations with derivative financial instruments on the futures market was a loss of R$ (2,471) (losses of R$ (171), as of September 30, 2010).

Contracts are adjusted daily in accordance with the future DI rates published by BM&FBOVESPA. The reference (notional) values of these outstanding contracts as of September 30, 2011 corresponded to R$ 85,274 (R$ 57,253, as of December 31, 2010).

On September 30, 2011, a share of the Company s federal bonds in the amount of R$ 5,775, was deposited as collateral for transactions at BM&FBOVESPA S.A. Stock, Commodities, and Futures Exchange of São Paulo, (R$ 7.993, as of December 31, 2010).

Sensitivity analysis

In order to measure the effects of the variations in the indices and rates tied to the derivative operations, the following sensitivity analysis table was prepared in accordance with the terms provided by CVM Resolution no. 475/08, which includes a scenario considered probable by Company management, a situation considered adverse of at least a 25% deterioration in the variables used and a situation considered remote, with a deterioration of at least 50% in the risk variables. The balances reported at September 30, 2011 were considered for the base scenario, and for the probable scenario, the balances with variations in the indices (DI) forecast for the average market expectations for 2011 in the Bacen Focus Report at September 30, 2011 were considered.

.    Base  Forecast scenarios - Dec.2011 
  Risk  9.30.2011  Probable  Adverse  Remote 
.           
Financial assets (liabilities)           

Derivatives - Assets 

Increase in DI rate  3  (37)  22  88 

Derivatives - Liabilities 

Decrease in DI rate  (189)  43  (4,082)  (8,952) 
    (186)  6  (4,060)  (8,864) 

 

97


 

33.5 Indebtedness index

Parent Company  Consolidated 
  9.30.2011  12.31.2010  9.30.2011  12.31.2010 

Debt - loans and financing 

1,003,406  398,857  2,157,945  1,364,077 

Debt - Debentures 

-  621,157  -  621,157 

Cash and cash equivalents and financial investments 

14,957  89,997  2,017,621  2,392,589 

Net debt 

988,449  930,017  140,324  (407,355) 

Shareholders' equity 

11,752,763  11,030,123  11,993,577  11,295,826 

Net indebtedness index 

8.41%  8.43%  1.17%  -3.61% 

 

33.6 Financing lines

Copel does not employ financing lines such as: non-guaranteed overdraft accounts; non-guaranteed bills of exchange; guaranteed overdraft accounts; and guaranteed bank credit lines.

33.7 Liquidity and interest table

              Consolidated 
    Less than 1    3 month to 1    More than   
  Interest (1)  month  1 to 3 month  year  1 to 5 years  5 years  Total 

September 30, 2011 

             

Cash and cash equivalent 

-  1.490.455  -  -  -  -  1.490.455 

Derivatives 

0,71%  3  -  -  -  -  3 

Trade accounts receivable 

  30.498  10.288  28.626  49.695  -  119.107 

CRC transferred to the State of Paraná 

6.65% a. a. + IGP-DI  11.974  23.947  114.077  683.028  2.027.760  2.860.786 

Securities + exclusive funds 

99.9% do CDI  -  1.432  91.375  87.482  -  180.289 

Collaterals and escrow accounts 

TR e Dólar (3)  -  -  -  -  84.984  84.984 

Receivables related to concession 

WACC+Tx retorno (2)  26.999  55.268  255.808  4.996.501  1.938.185  7.272.761 
    1.559.929  90.935  489.886  5.816.706  4.050.929  12.008.385 

December 31, 2010 

             

Cash and cash equivalent 

-  1.794.416  -  -  -  -  1.794.416 

Trade accounts receivable 

0,76%  22.051  9.508  28.459  60.000  -  120.018 

CRC transferred to the State of Paraná 

6.65% a. a. + IGP-DI  11.973  23.947  107.759  840.030  1.981.717  2.965.426 

Securities + exclusive funds 

99.9% do CDI  357.492  26.089  45.592  133.362  -  562.535 

Collaterals and escrow accounts 

TR e Dólar (3)  64.078  -  -  -  98.724  162.802 

Receivables related to concession 

WACC+Tx retorno (2)  29.587  59.304  273.828  5.050.599  2.076.135  7.489.453 
    2.279.597  118.848  455.638  6.083.991  4.156.576  13.094.650 
(1) Effective interest rate - weighted average
(2) WACC regulatory + rate of return from enterprise
(3) National currency TR; Foreign currency: see note 19.2

 

              Consolidated 
    Less than  1 to 3  3 month to    More than 5   
  Interest (1)  1 month  month  1 year  1 to 5 years  years  Total 

September 30, 2011 

             

Loans and financing 

Note 19  16,535  11,217  195,585  2,340,233  488,227  3,051,797 

Debentures 

Note 20  -  -  -  -  -  - 

Derivatives 

DI Futures  189  -  -  -  -  189 

Payables related to concession - 

Rate of return +             

use of public asset 

IGP-M e IPCA  3,670  7,340  33,665  207,308  2,139,587  2,391,570 

Eletrobrás - Itaipu 

Dollar  -  79,126  357,867  2,421,720  6,584,929  9,443,642 

Petrobras - Compagas 

100% of CDI  4,380  8,884  41,947  147,947  -  203,158 

Other suppliers 

-  503,672  114,229  41,726  150,814  -  810,441 

Post employment benefits 

7.17%            - 

Purchase liabilities 

IGP-M and IPCA  -  546,554  2,573,895  11,690,870  52,099,924  66,911,243 
    528,446  767,350  3,244,685  16,958,892  61,312,667  82,812,040 

December 31, 2010 

             

Loans and financing 

Note 19  22,916  28,656  99,167  1,455,068  434,672  2,040,479 

Debentures 

Note 20  -  32,247  641,103  -  -  673,350 

Derivatives 

DI Futures  47  -  -  -  -  47 

Payables related to concession - 

Rate of return +            - 

use of public asset 

IGP-M and IPCA  3,524  7,048  31,715  253,278  2,061,329  2,356,894 

Eletrobrás - Itaipu 

Dollar  -  77,507  353,466  3,284,329  7,125,809  10,841,111 

Petrobras - Compagas 

100% of CDI  3,988  8,158  38,647  194,202  -  244,995 

Other suppliers 

-  214,026  125,151  185,168  14,944  -  539,289 

Post employment benefits 

7.17%  28,269  56,537  254,417  1,213,013  1,807,966  3,360,202 

Purchase liabilities 

IGP-M and IPCA  -  457,253  2,245,114  14,554,719  43,263,760  60,520,846 
    272,745  792,557  3,848,797  20,969,553  54,693,536  80,577,188 
(1) Effective interest rate - weighted average               

 

98


 

34    Related Party Transactions

34.1 Parent Company

  Consolidated 
Related parties / Nature of operation    Assets  Liabilities  Results 
  9.30.2011  12.31.2010  9.30.2011  12.31.2010  9.30.2011  9.30.2010 
           
Controlling shareholders             

State of Paraná 

           

Dividends payable(1) 

-  -  125,157  58,140  -  - 
           

BNDESPAR (5) 

           

Dividends payable(1) 

-  -  -  42,601  -  - 
           
Key management personnel             

Fees, social security charges and other (Note 29 

-  -  -  -  (5,710)  (5,030) 

Private pension and health plans 

-  -  -  -  (443)  (270) 
.             

 

The balances of transactions between the Company and its investees and subsidiaries are shown in Note 13 and Note 14.

In 2002, the Company became guarantor of the loans signed by its investee Dona Francisca Energética S.A. with the National Economic and Social Development Bank (BNDES) (joint debtor), and with Bradesco (joint debtor), As of September, 2011, the outstanding debt was R$ 22,486 and R$ 13,508, respectively.

99


 

34.2 Consolidated

  Consolidated 
Related parties / Nature of operation  Assets  Liabilities  Results 
  9.30.2011  12.31.2010  9.30.2011 12.31.2010   9.30.2011  9.30.2010 
Controlling shareholders             

State of Paraná 

           

Dividends payable (1) 

-  -  125,157  58,140  -  - 

Installment bills for energy (2) 

39,838  39,838  -  -  -  1,177 

"Luz Fraterna" program (3) 

31,616  11,528  -  -  -  - 

Installment bills for telecommunication serv. (2) 

4,376  4,376  -  -  -  166 

Remuneration and employ. social security charges assigned (4) 

2,721  2,457  -  -  -  - 

CRC (Note 6) 

1,352,623  1,341,193  -  -  119,193  156,887 

ICMS (Note 10.3) 

112,385  118,814  203,579  174,612  -  - 
           

BNDES (5) 

           

Financing for investment in the gas 

           

system (Note 19.5) 

-  -  1,644  6,373  (297)  (773) 

Financing UHE Mauá and system for 

           

associated transmission (Note 19.7) 

-  -  163,537  138,885  (8,194)  (4,435) 
           

BNDESPAR (5) 

           

Debentures - Elejor 

-  -  -  -  -  (3,248) 

Dividends payable(1) 

-  -  -  42,601  -  - 
             
Associated companies             

Dona Francisca Energética 

           

Purchase of energy (6) 

-  -  5,048  5,506  (46,494)  (44,922) 

Dividends receivable by Copel (Note 13) 

17  955  -  -  -  - 
           

Sanepar 

           

Dividends receivable by Dominó Holdings (Note 13) 

7,788  4,896  -  -  -  - 
           
Key mangement personnel             

Fees, social security charges and other (Note 29.3) 

-  -  -  -  (8,093)  (7,644) 

Private pension and health plans (Note 21) 

-  -  -  -  (443)  (298) 
           
Other related parties             

Petrobras 

           

Rental plant UTE Araucária (Note 32.2) 

2,730  4,296  -  -  24,614  29,571 

Supply and transport of gas (7) 

263  174  -  -  4,116  6,376 

Acquisition of gas for resale (7) 

-  -  42,671  25,720  (132,852)  (104,317) 

Advances to suppliers (7) 

10,770  9,902  -  -  -  - 

Dividends payable (7) 

-  -  2,763  2,359  -  - 
           

Mitsui Gás e Energia do Brasil Ltda. (8) 

           

Dividends payable 

-  -  2,763  2,359  -  - 

Remuneration and employ. social security charges assigned 

-  -  111  27  -  - 
           

Fundação Copel 

           

Rental of administrative real estate 

-  -  -  -  (6,698)  (6,220) 

Private pension and health plans (Note 21) 

-  -  438,032  408,463  -  - 
           

Instit. de Tecnol. p/ o Desenvolvimento - Lactec (9) 

           

Services rendered and research and development 

21,092  28,064  157  433  (6,511)  (6,925) 

 

The amounts resulting from the operating activities of Copel Distribuição involving related parties are billed at the rates approved by ANEEL, and those of Copel Telecomunicações are accounted for according to terms and conditions similar to those in effect in transactions with independent parties.

1)

In 2010, out of the total dividends proposed to the Government for the State of Paraná and to BNDESPAR, for the amounts of R$ 83,366 and R$ 59,826, the Company made advance payments during 2010 of R$ 25,226 and R$ 17,225, respectively. 

 
2) Agreement for renegotiation of power bills and Luz Fraterna Program bills with Copel Distribuição, in the original amount of R$ 84,883, and agreement for renegotiation of the bills for internet connection at public schools with Copel Telecomunicações, in the amount of R$12,000. These agreements were signed on April 20, 2007, for payment in 45 monthly installments.

 

100


 

 
 
3)

The Luz Fraterna Program, created under Law no. 491, dated September 11, 2003, allows the State Government to pay for the electricity bills of low income families in Paraná – which have duly applied for the program – provided their consumption does not exceed 100 kWh a month. This benefit is available to residential customers with single phase connections, rural customers with single phase connections or two phase connections with circuit breakers of up to 50 ampères. Applicants must not have more than one electricity bill under their names and must not have any pending debts to Copel. 

 
4)

Reimbursement of wages and social charges for employees transferred to the Paraná State Government. The Company set aside a provision in the amount of R$ 2.200 in connection with the September 30, 2011 balances and the amount of R$ 2.036 for the December 31, 2010 balance. 

 
5)

BNDESPAR holds 26.41% of the Company’s common shares and has the right, under a shareholders’ agreement, to appoint two members of the Board of Directors. BNDESPAR is a wholly-owned subsidiary of BNDES, with which the Company has financing agreements, described in Note 19. 

 
6) Power purchase agreement signed by Dona Francisca Energética and Copel Geração e Transmissão, expiring on October 6, 2015. 
 
7)

Petrobras holds a 24,5% interest in Compagas. The balances refer to transactions with Petrobras and its subsidiaries, Petrobras Distribuidora S.A. and Petrobras Gás S.A. – Gaspetro, with Compagas. 

 
The supply and transport of piped gas and the purchase of gas for resale are conducted at market prices and conditions. 
 

Advance payments to suppliers refer to the gas purchase contract covering guaranteed volumes and transport capacity, higher than those actually consumed and used, which contains a future compensation clause. Compagas has the right to receive unused gas in subsequent months, and it may offset amounts under contract but not consumed over a period of up to 10 years. This balance is adjusted monthly, updating the value of recovery. 

 

101


 

In light of the prospects of increased consumption by the market, Company management believes it will consume the accumulated gas volumes as of September 30, 2011 in the next fiscal years. 

 
8) 

Mitsui Gás e Energia do Brasil Ltda. holds 24.5% of Compagas share capital. 

 
9)

The Institute of Technology for Development (Lactec) was constituted on February 6, 1997 as a not for profit organization whose goal is to promote economic, scientific, technological, and social development and the sustainable conservation of the environment. In 2000, it was qualified by the Ministry of Justice, based on Law no. 9,970, as a Public Interest Civil Society Organization (OSCIP), which allows it, among other things, to enter partnerships with government agencies with no need for competitive bidding. Its members are: Copel, the Federal University of Paraná (UFPR), the Engineering Institute of Paraná (IEP), the Paraná Federation of Industries (FIEP), and the Commercial Association of Paraná (ACP). 

 

Lactec has service and R&D contracts with Copel Geração e Transmissão and Copel Distribuição, which are subject to prior or later control and approval by ANEEL. 

 

The asset balances refer to Energy Efficiency and R&D programs, recorded under current assets, in service in progress, until the respective projects are concluded, pursuant to ANEEL. 

 

35 Insurance

The specifications by type of risk and maturity dates for the Company s main insurance is reported in Note 38 of the Annual Financial Statements as of December 31, 2010.

102


 

     COMMENTS ON PERFORMANCE FOR THE QUARTER
(Amounts expressed in thousands of reais, except when stated otherwise)

1. Distribution

Customers connections In September 2011, Copel provided energy to 3,884,497 Customers (3,718,949 in September 2010), representing an increase of 165,548 Customers in the last 12 months, a variation of 4.5%.

Compact Grids - Copel has implemented compact networks in urban areas with significant urban forestry close to the distribution grids. This technology avoids having to prune and cut trees and improves the quality of the supply, since it reduces the number of disconnections. At the end of September 2011, the extension of the compact grids installed was 2,502 km (2,018 km at September 2010), representing an increase of 484 km in 12 months, a variation of 24.0%.

Isolated Secondary Grid Copel is also investing in secondary isolated grids for low voltage (127/220 V), which provide significant advantages compared to the conventional aerial grid, such as: improvement in the DEC and FEC indices, increased difficulty for electric energy stealing, improvement in the environmental conditions and reduction to the pruned area, increased safety, reduction to the drops in voltage throughout the network, and increased useful life of the transformers from the decrease in the number of short circuits in the network, amongst others. By the end of September 2011, the extent of the installed secondary isolated distribution grids was 7,288 km (5,937 km in September 2010), representing an increase of 1,351 km in the previous 12 months, a variation of 22,8%.

Market behavior The energy generated by Copel during the first nine months of 2011 was 19,449 GWh (19,262 GWh in the same period for 2010). The energy purchased from CCEAR (auctions) was 13,733 GWh (12,405 GWh in the same period for 2010) and from Itaipu it was 3,949 GWh (3,969 GWh in the same period for 2010), as demonstrated in the following flow chart:

103


 


(a) The energy negotiated between the subsidiaries Copel has been included
(b) Subject to alterations after closing by CCEE
CCEAR - Contracts for Sale of Energy on Regulated Environment
CCEE(MCP) - Câmara de Comercialização de Energia Elétrica (Short term market)
MRE- Mechanism for reallocation of energy
CG - Centre of gravity for submarket (difference between energy contracted and received in CG -established in the contract).

Sale of energy (MWh) The following table presents total energy sales by Copel between Copel Distribuição and Copel Geração e Transmissão:

104


 

     
Class      In MWh 
  January to  January to   
  September  September   
  2011  2011 Variation
Copel Distribuição       
Captive market  16,857,977  15,981,460  5.5% 

Industrial 

5,604,261  5,320,432  5.3% 

Residential 

4,690,047  4,446,297  5.5% 

Commercial 

3,578,079  3,345,706  6.9% 

Rural 

1,400,686  1,336,298  4.8% 

Others 

1,584,904  1,532,727  3.4% 
Concessionaries and permission holder  446,953  426,169  4.9% 
CCEE (MCP)  270,090  3,362  - 
Total Copel Distribuição  17,575,020  16,410,991  7.1% 
       
Copel Geração e Transmissão       

CCEAR (Copel Distribuição) 

987,441  916,521  7.7% 

CCEAR (other concessionaries) 

10,463,955  9,862,201  6.1% 

Free customers 

690,310  772,563  -10.6% 

Bi-lateral contracts 

791,295  1,188,922  -33.4% 

CCEE(MCP) 

94,261  88,085  7.0% 
Total Copel Geração e Transmissão  13,027,262  12,828,292  1.6% 
Total  30,602,282  29,239,283  4.7% 

Obs. Does not include energy available through MRE Mechanism for reallocation of energy CCEE(MCP): Câmara de Comercialização de Energia Elétrica (Short term market) CCEAR: Contracts for Sale of Energy on Regulated Environment

Captive market of Copel Distribuição From January to September 2011, the captive market of Copel Distribuição increased 5.5% and was responsible for the consumption of 16,858 GWh.

The Industrial class increased 5.3%, amounting to 5,604 GWh in the nine months period ended September 30, 2011. This result was influenced by the growth in industrial production in Paraná, particularly the Machinery, Vehicles, and Eletric Devices sectors. At the end of September, this class represented 33.2% of Copel s captive market, with 78,107 customers attended.

Consumption by the residential class was of 4,690 GWh from January to September, 2011, registering growth of 5.5%, due to the Paraná State economy expansion. By the end of September, 2011, this class represented 27.8% of consumption by Copel s captive market, with 3,065,136 residential customers.

The commercial class consumed 3,578 GWh, representing na increase of 6.9%, influenced by the expansion of credit and increase in income. At the end of the third quarter of 2011, this class represented 21.2% of consumption of Copel s captive market, with 325,862 customers attended.

The rural class consumed 1.401 GWh from january to september 2011, registering an increase of 4.8% when compared to the same period for 2010. This occurred due to the increase in agriculture production. This class represents 8.3% of consumption of Copel s captive market, and at the end of September, 2011, a total of 364,308 rural customers had been attended.

105


 


The other classes (Government agencies, public lighting, public services and own consumption) consumed 1,585 GWh, an increase of 3.4%, in line with the increase of 3.8% in this class customer base, which totaled 51,076 consumers at the end of September, 2011. The consumption from these classes represents 9.5% of consumption by Copel s captive market.

Number of customers The number of end customers (captive from Copel Distribuição plus free customers from Copel Geração e Transmissão) Billed in September 2011 was 3,884,497, representing an increase of 4,5% compared to the same month in 2010.

     
Class      Customers 
  September 2011  September 2010  Variation 
       

Residential 

78,107  66,820  16.9% 

Industrial 

3,065,136  2,933,515  4.5% 

Commercial 

325,862  306,938  6.2% 

Rural 

364,308  362,453  0.5% 

Others 

51,076  49,213  3.8% 
Total captive  3,884,489  3,718,939  4.5% 

Free customers - Copel Geração e Transmissão 

8  10  -20.0% 
Total  3,884,497  3,718,949  4.5% 

 

2. Administration

Number of employees - Copel ended the first nine months of 2011, with a total of 9,396 employees distributed between the Company s wholly owned subsidiaries and 146 employees distributed between companies controlled by Copel, as follows:

.     
Employees 
  September 2011  September 2010 
Wholly owned subsidiaries     

Copel Geração e Transmissão 

1,853  1,680 

Copel Distribuição 

7,039  6,785 

Copel Telecomunicações 

504  485 
  9,396  8,950 
Subsidiaries     

Compagas 

129  115 

Elejor 

7  7 

UEG Araucária 

10  9 
  146  131 

 

3. Market relations

From January to September 2011, the nominative ordinary shares (ON - code CPLE3) and the nominative preference shares class B (PNB - code CPLE6) of COPEL were present on 91% and 100% respectively, of the floors of the Stock, Futures and Commodities Exchange, (BM&FBOVESPA).

The shares for trading amounted 45% of the Company s capital. At the end of September 2011, the market value of Copel, considering quotations from all of the markets, was R$ 8,707.9 million. Of the 68 securities that comprise the theoretical portfólio of Ibovespa, the PNB shares in COPEL participated with 0.6% and with a Beta index of 0.4. In the IEE portfolio (Index for the Energy Sector), COPEL participated with 6.6%. Copel s participation in the Business Sustainability Indexo f BM&FBOVESPA (ISE) was 1.0%.

106


 


On the BM&FBOVESPA, the ordinary shares closed the quarter quoted at R$ 30.00 and the preference shares at R$ 33.90, recording negative variations of 21.1% e 18.3% respectively. During the same period the IBOVESPA reported a negative variation of 24,5%.

On the New York Stock Exchange (NYSE), the preference shares are traded at Level 3 in the form of ADS s, under the code ELP, which were present on 100% of the floors, closing the quarter quoted at US$ 18.21 representing a negative variation of 27.7%. During the same period the DOW JONES index reported a negative variation of 5.7%.

On the LABITEX (Latin American Exchange Market in Euros) tied to the Madrid Stock Exchange, the Company s PNB shares are traded under the code XCOP, and were present on 100% of the floors, closing the quarter quoted at € 13.40 representing a negative variation of 28.2%. During the same period the LABITEX All Shares reported a negative variation of 29.4%.

.         
Share performance - January to September 2011 

ON 

PNB
  Total  Daily average  Total  Daily average
Bovespa         

Traded 

3,773  22  431,131  2,293 

Quantity 

2,969,800  17,266  125,890,000  669,628 

Volume (R$ thousand) 

108,727  632  5,056,720  26,897 

Presence on exchanges 

172  91%  188  100% 
Nyse         

Quantity 

48,895  1,019  97,647,205  516,652 

Volume (US$ thousand) 

1,111  23  2,411,056  12,757 

Presence on exchanges 

48  25%  189  100% 
Latibex         

Quantity 

-  -  191,727  1,020 

Volume (€ thousand) 

-  -  3,389  18 

Presence on exchanges 

-  -  188  100% 

 

4. Tariffs

Energy Supplies

In September 2011, the average tariff for energy supply was R$ 252.17 /MWh, representing na increase of 3.7% compared to June of the previous year.

107


 

The average tariffs for energy supply are presented in the following table:

     
Average supply tariffs (a)      R$/MWh 
  September 2011  September 2010  Variation 

Industrial (b) 

226,78  217,29  4.4% 

Residential 

300,96  294,14  2.3% 

Commercial 

271,06  261,46  3.7% 

Rural 

177,85  173,65  2.4% 

Others 

209,04  204,04  2.5% 
  252,17  243,10  3.7% 
(a) Without ICMS (VAT)       
(b) Does not include free customers       

 

Purchasing Energy

Copel s main tariffs for purchasing energy are demonstrated in the following table:

Tariffs for the purchase of energy      R$/MWh 
September 2011  September 2010  Variation 

Itaipu

100,53  91,20  10.2% 

Auction - CCEAR 2005-2012 

79,35  74,49  6.5% 

Auction - CCEAR 2006-2013 

92,76  87,12  6.5% 

Auction - CCEAR 2007-2014 

102,46  96,42  6.3% 

Auction - CCEAR 2007-2014 (A-1) 

132,75  124,59  6.5% 

Auction - CCEAR 2008-2015 

111,58  104,78  6.5% 

Auction - CCEAR 2008-H30 

139,79  131,21  6.5% 

Auction - CCEAR 2008-T15 (a) 

172,91  162,27  6.6% 

Auction - CCEAR 2009-2016 

125,08  117,22  6.7% 

Auction - CCEAR 2009-H30 

149,40  140,22  6.5% 

Auction - CCEAR 2009-T15 (a) 

168,98  158,59  6.6% 

Auction - CCEAR 2010 - H30 

149,78  137,33  9.1% 

Auction - CCEAR 2010 - T15 (a) 

159,24  149,45  6.6% 

Auction - CCEAR 2011 - H30 

154,40  -  - 

Auction -CCEAR 2011 - T15 (3rd new power auction) 

175,58  -  - 

Auction - CCEAR 2011 - T15 (6th new power auction) 

148,75  -  - 

Auction - 10th adjustment 

115,04  -  - 

Itiquira

143,90  129,29  11.3% 

Elejor

169,13  152,92  10.6% 

(a) Average auction price fixed by the IPCA. In practice the price is comprised of three components: a fixed portion, a variable portion and expense in the CCEE. The cost of the last two items depends on the order of plants as programming of the National System Operator - ONS.

 

108


 

Supply of power

Copel s main tariffs for the supply of energy are presented in the following table:

     
Tariffs for the supply of energy      R$/MWh 
  September 2011  September 2010  Variation 

Auction - CCEAR 2005-2012 

78,65  73,92  6.4% 

Auction - CCEAR 2006-2013 

92,17  86,73  6.3% 

Auction - CCEAR 2007-2014 

102,85  96,74  6.3% 

Auction - CCEAR 2008-2015 

109,37  102,91  6.3% 

Auction - CCEAR 2009-2016 

125,71  118,11  6.4% 

Auction - CCEAR 2011-2040 

-  -  - 

Concessionaries within the State of Paraná 

137,40  135,71  1.2% 

 

Transmission Revenues Readjustment

Aneel adjusted Copel s transmission revenues as from July 2011 so that the 2011/2012 cycle was R$ 295,127. In accordance with the concession agreement the index used was the accumulated annual IGP-M (general market price index) of 9.77%. For the new facilities (RBNI) Aneel recalculated the IRT (tariff readjustment index) for 2010 which had repositioned the revenue by -22.88% and the new repositioning index stood at -19.94%. This resulted in additional annual revenue of R$ 5,000. New transmission facilities were also considered which entered into operation bringing an increase in annual revenue of around R$ 14,800.

     5. Economic financial results Income (Note 28)

At September 2011, net income from sales and services reached R$ 5,682,614, an increase of 13.4% compared to the amount of R$ 5,010,925 registered to September 2010.

This variation was due mainly to the following factors:

(i) increase of 4.5% in income from the supply of energy, which reflects only income from the sale of energy, without considering the Tusd, as a result of the increase in the total market (the captive market increased 5.5% from January to September 2011 when comparing to the same period for 2010), extinction of the policy for offering discounts on tariffs to customers who paid their bills on the due date, and an average increase in the tariff as provided by Aneel

(ii) increase of 12.1% in income from the supply of energy, mainly due to the increase in the income earned from auction, for the amount of R$ 94,525;

(iii) increase in the availability of the energy grid (consisting of TUSD income, income from the basic transmission grid and income from the connection grid) of 26.3% due mainly to the increase of 4.9% reported on the wire market and the tariff adjustment;

109


 

(iv) increase of 22.0% in income reported by Copel Telecomunicações as a result of attending new clients and the greater volume of services provided to existing clients; and

(v) increase of 1.7% from other operational income due mainly to the increase in income related to services provided.

Operational costs and expenses (Note 29)

At the end of September 2011, total operational costs and expenses amounted to R$ 4,535,576, which represented an increase of 11.2% compared to the R$ 4,078,854 registered in the same period for 2010. The main highlights are as follows:

Increase of 10.4% to the account for energy purchased for resale due mainly to the increase in the purchase of energy in auctions, for the amount of R$ 160,551 offset by the lower value for the energy purchase from CCEE, for the amount of R$ 30,773.

Decrease of 18.9% in provisions and reversals arising mainly from the reversal of provisions for taxes claims of R$ 39,667 and labor, for the amount of 36,055, offset by the additional provision for civil and administrative claims, for the amount of R$ 33,778, and the provision for losses of tax credits, for the amount of R$ 16,133.

The increase of 11,8% in third party services, which is due mainly to the increase in telephone expenses, data processing and transmission, travel expenses e administrative support, civil maintenance and green area services.

The balance presented as Personnel and officers registered an increase of 22.7% compared to the same period of 2010, reflecting mainly the amounts referring to adherence to the Permanent Program for Succession and Voluntary Termination (PSDV) and the adjustments performed during the careers and salaries structure review, which occurred in June/2011.

A 24.1% increase in the pension and healthcare plans resulting mainly from the effects of the actuarial valuation, calculated by a contracted actuary.

The increase of 43.4% in other expenses is due, mainly to the higher losses from the deactivation and disposal of assets, for the amount of R$ 30,070 and the increase in indemnities, for the amount of R$ 19,805.

110


 

Financial results (Note 30)

The decrease of 31.6% in Financial Income (Expenses) is due mainly to:

The increase of 0,3% in financial income due mainly to the increase in income from Bonds and Securities held for trading, for the amount of R$ 66,375, compensated by the decrease in the monetary variation in the CRC, which is corrected using the IGP-DI. The variation in this index, from January to September 2011, was 4.3% positive, whilst for the same period from 2010; the variation was 8.0% positive.

Increase of 36.1% in financial expenses due mainly to the increase in debt charges, for the amount of R$ 20,543, arising from the resources obtained from the National Credit Note - NCI in August 2011.

Ebitda - adjusted

Adjusted Ebitda (earnings before interest, taxes, depreciation and amortization) reached R$ 1,555,018 in September 2011, 15.69% higher than that reported for the same period from the previous year, as demonstrated below:

   
Calculation of Lajida/Ebitda    Consolidated 
  9.30.2011  9.30.2010 

Net income for the period 

988,090  859,952 

Deferred IRPJ and CSLL 

(151,611)  (54,503) 

Provision for IRPJ and CSLL 

524,501  433,395 

Equity in income of subsidiaries 

(48,099)  (64,201) 

Financial expenses (income), net 

(165,843)  (242,572) 

Lajir/Ebit 

1,147,038  932,071 

Depreciation and amortization 

407,980  412,064 

Lajida/Ebitda - adjusted 

1,555,018  1,344,135 

Net operational results - ROL 

5,682,614  5,010,925 

Ebitda% (Ebitda ÷ ROL) 

27.4%  26.8% 

 

Net profit for the period

Between January and September 2011, Copel reported net profit of R$ 988,090, 14.9% higher than that reported for the same period for 2010.

Compensation Account for Part A

As a result of adopting international accounting Standards, the Company no longer registers regulatory assets and liabilities, and reversed the existing balances.

These assets and liabilities continue to be registered in the regulatory records, introduced by Aneel Normative Resolution 396.

111


 


The Compensation Account for Variations in Items from Part A - CVA accompanies the variations reported between the amounts homologated for tariff adjustments, and the amounts actually incurred during the tariff period, from the following cost components of Part A : Purchase of electric power (Bilateral, Itaipu and Auctions), Energy Transportation Cost (Transport from Itaipu and the Basic Grid) and Sector Charges (Fuel Consumption Account - CCC; Energy Development Account - CDE; System Service Charges - ESS and Incentive Program for Alternative Energy Sources - Proinfa).

Aneel authorized Copel Distribuição, through Homologatory Resolution 1,158, of June 21, 2011, to adjust its supply tariffs as from June 24, 2011, by an average rate of 5.55%, with 5.77% that refers to the tariff adjustment index and -0.22% for the pertinent financial components, of which, CVA, represents a total of (R$ 120,071), consisting of 2 parts : CVA being processed, for the tariff year 2010-2011, for the amount of (R$ 119,409), and the balance to compensate for CVA from prior years for the amount of R$ (662)

A Aneel autorizou a Copel Distribuição, por meio da Resolução Homologatória n° 1.158, de 21.06.2011, a aplicar em suas tarifas de fornecimento, a partir de 24.06.2011, reajuste médio de 5,55%, sendo 5,77% relativos ao índice de reajuste tarifário e -0,22% relativos aos componentes financeiros pertinentes, dentre os quais, a CVA, representando o total de R$ (120.071), sendo composta por 2 parcelas: a CVA em processamento, relativa ao ano tarifário 2010-2011, no valor de R$ (119.409), e o saldo a compensar da CVA de períodos anteriores no valor de R$ (662).

If the regulatory assets and liabilities had been registered, the Company would have reported the following balances in its quarterly information:

112


 

Composition of balances for CVA

Consolidated  Current
assets 
Non current
assets 
  9.30.2011  12.31.2010  9.30.2011  12.31.2010 
CVA recoverable tariff adjustment 2010         

CCC (Fuel consumption account) 

-  31.758  -  - 

Charges for use of transmission system (basic grid) 

-  20.871  -  - 

Energy purchased for resale (Itaipu) 

-  20.861  -  - 

CDE 

-  5.220  -  - 

Proinfa 

-  4.974  -  - 

Energy purchased for resale (CVA Energ) 

-  6.345  -  - 

Transport of energy purchased (Itaipu) 

-  1.156  -  - 
  -  91.185  -  - 
CVA recoverable tariff adjustment 2011         

CCC (Fuel consumption account) 

9.882  7.023  -  7.023 

Charges for use of transmission system (basic grid) 

-  981  -  981 

CDE 

6.034  1.134  -  1.134 

Proinfa 

-  188  -  188 

Transport of energy purchased (Itaipu) 

1.667  801  -  801 
  17.583  10.127  -  10.127 
CVA recoverable tariff adjustment 2012         

Charges for use of transmission system (basic grid) 

5.384  -  16.155  - 

CDE 

1.464  -  4.391  - 

Transport of energy purchased (Itaipu) 

350  -  1.049  - 
  7.198  -  21.595  - 
  24,781  101.312  21,595  10.127 

 

Consolidated  Current
liabilities
Non current
liabilities
  9.30.2011  12.31.2010  9.30.2011  12.31.2010 
CVA compensable tariff adjustment 2010         

ESS 

-  40.434  -  - 

Energy purchased for resale (CVA Energ) 

-  20.439  -  - 
  -  60.873  -  - 
CVA compensable tariff adjustment 2011         

Charges for use of transmission system (basic grid) 

6.352  -  -  - 

Energy purchased for resale (Itaipu) 

15.621  6.040  -  6.040 

ESS 

19.345  3.600  -  3.600 

Proinfa 

973  -  -  - 

Energy purchased for resale (CVA Energ) 

53.668  26.158  -  26.158 
  95.959  35.798  -  35.798 
CVA compensable tariff adjustment 2012         

CCC 

13    40   

Energy purchased for resale (Itaipu) 

8.688  -  26.063  - 

ESS 

6.156  -  18.467  - 

Proinfa 

74  -  223  - 

Energy purchased for resale (CVA Energ) 

10.718  -  32.153  - 
  25.649  -  76.946  - 
  121,608  96.671  76,946  35.798 

 

113


 

Changes in CVA

Balance as of
12.31.2010 
Differ.  Amortiz .  Correction  Transf.  Balance as of
9.30.2011 
Assets             

CCC 

45,804  (1,445)  (36,782)  2,305  -  9,882 

Charges for use of transmission system (basic grid) 

22,833  19,514  (21,833)  1,025  -  21,539 

Energy purchased for resale (Itaipu) 

20,861  -  (21,732)  871  -  - 

CDE 

7,488  11,163  (7,592)  830  -  11,889 

Proinfa 

5,350  (375)  (5,184)  209  -  - 

Energy purchased for resale (CVA Energ) 

6,345  -  (6,345)  -  -  - 

Transport of energy purchased (Itaipu) 

2,758  1,909  (1,798)  197  -  3,066 
  111,439  30,766  (101,266)  5,437  -  46,376 

                                            Current 

101,312  4,820  (101,266)  4,906  15,009  24,781 
                                                        Non current - NC  10,127  25,946  -  531  (15,009)  21,595 
Liabilities             

CCC 

  37  -  16  -  53 

Charges for use of transmission system (basic grid) 

-  8,261  (2,262)  353  -  6,352 

Energy purchased for resale (Itaipu) 

12,080  41,341  (5,543)  2,494  -  50,372 

ESS 

47,634  41,691  (49,316)  3,959  -  43,968 

Proinfa 

-  1,531  (347)  86  -  1,270 

Energy purchased for resale (CVA Energ) 

72,755  56,555  (40,099)  7,328  -  96,539 
  132,469  149,416  (97,567)  14,236  -  198,554 
                                                                  Current  96,671  43,503  (97,567)  11,238  67,763  121,608 
                                                        Noncurrent - NC  35,798  105,913  -  2,998  (67,763)  76,946 

 

114


 

OTHER INFORMATION THAT THE COMPANY UNDERSTANDS TO BE
RELEVANT

In compliance with the Rules of Differentiated Practices of Level 1 Corporate Governance of BOVESPA, we present the shareholding position of holders of more than 5% of the shares of each type and class of the Company and the consolidated shareholding position of the controllers and administrators of outstanding shares:

C O M P A N H I A  P A R A N A E N S E  D E  E N E R G I A  -  C O P E L As of 9.30.2011 (in shares)
 
SHAREHOLDING POSITION OF THE HOLDERS OF MORE THAN 5% OF EACH CLASS OF STOCK (ENTITIES AND INDIVIDUALS)
SHAREHOLDERS Common shares Class A Preferred Shares Class B Preferred Shares Total
Shares  %  Shares  %  Shares  %  Shares  % 
CONTROLLING
SHAREHOLDERS
STATE OF PARANÁ

85,028,598

58.63

-

-

13,639

0.01

85,042,237

31.08

BNDES PARTICIPAÇÕES
S.A. - BNDESPAR

38,298,775

26.41

-

-

27,282,006

21.27

65,580,781

23.96

OTHER SHAREHOLDERS 

21,703,707

14.96

384,150

100.00

100,944,500

78.72

123,032,357

44.96

TOTAL

145,031,080

100.00

384,150

100.00

128,240,145

100.00

273,655,375

100.00

Obs.: BNDES Participações S.A. - BNDESPAR is a public company, wholly-owned by Banco Nacional de Desenvolvimento Social - BNDES, which is 100.0% owned by the Federal Government. It holds a shareholders' agreement with the State Government.

 

 

C O M P A N H I A P A R A N A E N S E  D E  E N E R G I A  -  C O P E L As of 6.30.2010 (in shares)
 
SHAREHOLDING POSITION OF THE HOLDERS OF MORE THAN 5% OF EACH CLASS OF STOCK (ENTITIES AND INDIVIDUALS)
SHAREHOLDERS Common shares Class A Preferred Shares Class B Preferred Shares Total
Shares % Shares % Shares % Shares %
CONTROLLING
SHAREHOLDERS
STATE OF PARANÁ 

85,028,598

58.63

-

-

13,639

0.01

85,042,237

31.08

BNDES PARTICIPAÇÕES
S.A. - BNDESPAR 

38,298,775

26.41

-

-

27,282,006

21.28

65,580,781

23.96

OTHER SHAREHOLDERS 

21,703,707

14.96

392,871

100.00

100,935,779

78.71

123,032,357

44.96

TOTAL

145,031,080

100.00

392,871

100.00

128,231,424

100.00

273,655,375

100.00

Obs.: BNDES Participações S.A. - BNDESPAR is a public company, wholly-owned by Banco Nacional de Desenvolvimento Social - BNDES, which is 100.0% owned by the Federal Government. It holds a shareholders' agreement with the State Government.

 

115


 

C O M P A N H I A  P A R A N A E N S E  D E  E N E R G I A  -  C O P E L As of 9.30.2011 (in shares)
CONSOLIDATED SHAREHOLDING POSITION OF THE MAJORITY SHAREHOLDERS AND SENIOR MANAGEMENT OF THE
COMPANY AND FREE-FLOATING STOCK
SHAREHOLDERS Common shares Class A Preferred Shares Class B Preferred Shares Total
Shares  %  Shares  %  Shares  %  Shares  % 
MAJORITY SHAREHOLDER

123,327,373

85.04

-

-

27,295,645

21.29

150,623,018

55.04

S.MANAGEMENT BOARD OF DIRECTORS

8

0.00

-

-

-

-

8

0.00

BOARD OF OFFICERS

3

0.00

-

-

2,500

0.00

2,503

0.00

FISCAL COUNCIL

20,000

0.01

10

0.00

20,010

0.01

OTHER SHAREHOLDERS

21,683,696

14.96

384,150

100.00

100,941,990

78.71

123,009,836

44.95

TOTAL

145,031,080

100

384,150

100

128,240,145

100.00

273,655,374

100.00

FREE-FLOAT

21,683,696

14.95

384,150

100.00

100,941,990

78.71

123,009,836

44.95

 

 

 

C O M P A N H I A  P A R A N A E N S E  D E  E N E R G I A  -  C O P E L As of 9.30.2010 (in shares)
CONSOLIDATED SHAREHOLDING POSITION OF THE MAJORITY SHAREHOLDERS AND SENIOR MANAGEMENT OF THE
COMPANY AND FREE-FLOATING STOCK
SHAREHOLDERS Common shares Class A Preferred Shares Class B Preferred Shares Total
Shares  %  Shares  %  Shares  %  Shares  % 
MAJORITY SHAREHOLDER

123,327,373

85.04

-

-

27,295,645

21.29

150,623,018

55.04

S.MANAGEMENT BOARD OF DIRECTORS

8

0.00

-

-

-

-

8

0.00

BOARD OF OFFICERS

102

0.00

-

-

-

-

102

0.00

OTHER SHAREHOLDERS

21,703,597

14.96

392,871

100.00

100,935,779

78.71

123,032,247

44.96

TOTAL

145,031,080

100.00

392,871

100.00

128,231,424

100.00

273,655,375

100.00

FREE-FLOAT

21,703,597

14.96

392,871

100.00

100,935,779

78.71

123,032,247

44.96

 

116


 

GROUPS IN CHARGE OF GOVERNANCE 
 
 
Management Board   
President:  MAURICIO SCHULMAN 
Executive Secretary:  LINDOLFO ZIMMER 
Members:  PAULO PROCOPIAK DE AGUIAR 
  JOSE RICHA FILHO 
  PEDRO LUIZ CERIZE 
  FABIANO BRAGA CORTES 
  CARLOS HOMERO GIACOMINI 
  NILTON CAMARGO COSTA 
AUDIT COMMITTEE   
President:  PAULO PROCOPIAK DE AGUIAR 
Members:  JOSE RICHA FILHO 
  PEDRO LUIZ CERIZE 
FISCAL COUNCIL   
President:  JOAQUIM ANTONIO GUIMARÃES DE 
  OLIVEIRA PORTES 
Full Members:  LUIZ EDUARDO DA VEIGA SEBASTIANI 
  JOSÉ TAVARES DA SILVA NETO 
  JORGE MICHEL LEPELTIER 
  WANCLER FERREIRA DA SILVA 
Alternate Members:  OSNI RISTOW 
  ROBERTO BRUNNER 
  MARCELO CERIZE 
  JOSÉ LUIZ MONTANS ANACLETO JUNIOR 
BOARD OF DIRECTORS   
Managing Director  LINDOLFO ZIMMER 
Director of Corporate Management  YÁRA CHRISTINA EISENBACH 
Distribution Director  PEDRO AUGUSTO DO NASCIMENTO NETO 
Engineering Director  JORGE ANDRIGUETTO JUNIOR 
Director of Finance, investor relations and controls of   
investment interests  RICARDO PORTUGAL ALVES 
Director of energy generation and transmission and   
telecommunications  JAIME DE OLIVEIRA KUHN 
Director of the environment and Business Citizenship  GILBERTO MENDES FERNANDES 
Legal Director  JULIO JACOB JUNIOR 
ACCOUNTANT   
Accountant - CRC-PR-045809/0-2  ADRIANO FEDALTO 
INFORMATION ON THIS REPORT:   
rsustentabilidade@copel.com  Phone: +55 (41) 3331-4051 
Information  Phones: +55 (41) 3222-2027 / 3331-4359 
  Fax: +55 (41) 3331-2849 

 

117


 

ABCD




KPMG Auditores Independentes
Al. Dr. Carlos de Carvalho, 417 - 16º
80410-180 - Curitiba, PR - Brasil
Caixa Postal 13533
80420-990 - Curitiba, PR - Brasil 
Central Tel
Fax
Internet
55 (41) 3544-4747
55 (41) 3544-4750
www.kpmg.com.br

 

REPORT ON QUARTERLY INFORMATION REVIEW

To the Shareholders and Management
Companhia Paranaense de Energia - COPEL
Curitiba - PR

Introduction

We have revised the individual and consolidated interim financial information of Companhia Paranaense de Energia - COPEL included in the Quarterly Information Forms, for the quarter ended September 30, 2011, which include the balance sheet at September 30, 2011 and related statements of income for the quarter and nine months then ended, the statements of changes in shareholders equity and cash flows for the nine months then ended, including a summary of the significant accounting practices and other notes to the financial statements.

Management is responsible for preparing the individual interim financial information in accordance with Technical Pronouncement CPC 21 - Interim Statements and consolidated interim financial statements and with the international standard IAS 34 Interim Financial Reporting, issued by the International Accounting Standards Board IASB, and for presenting this information in a manner consistent with the norms issued by the Securities and Exchange Commission of Brazil (CVM), applicable for preparing Quarterly Information Forms - ITR. Our responsibility is to express a conclusion on these interim financial statements based on our review.

Extent of our review

We performed our review in accordance with Brazilian and international standards for reviewing interim information (NBC TR 2410 Review of Interim Information Performed by the Entity s Auditors and ISRE 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity, respectively). A review of interim information consists of making enquiries, mainly of persons responsible for financial and accounting issues and applying analytical procedures and other review procedures. The extent of our review is significantly less than that for an audit undertaken in accordance with auditing standards and consequently, did not enable us to obtain assurance that we were informed of all of the significant issues that could be identified during an audit. Therefore, we do not express an audit opinion.

118

KPMG Auditores Independentes., uma sociedade simples brasileira, de  KPMG Auditores Independentes, a Brazilian limited liability company 
responsabilidade limitada, e firma-membro da rede KPMG de firmas-  and a member firm of the KPMG network of independent member firms 
membro independentes e afiliadas à KPMG International Cooperative  affiliated with KPMG International Cooperative ( KPMG International ), a 
( KPMG International ), uma entidade suíça.  Swiss entity. 

 




Conclusion on the individual interim financial information

Based on our review, we are not aware of any fact that leads us to understand that the aforementioned interim individual financial information included in the Quarterly Information referred to above were not prepared, in all material respects, in accordance with CPC 21 applicable to the preparation of Quarterly Information Forms ITR and presented in a manner consistent with the norms issued by the Securities and Exchange Commission of Brazil (CVM).

Conclusion on the consolidated interim financial information

Based on our review, we are not aware of any fact that leads us to understand that the aforementioned interim consolidated financial information included in the Quarterly Information Forms - ITR referred to above were not prepared, in all material respects, in accordance with CPC 21 and IAS 34 applicable to the preparation of Quarterly Information Forms ITR and presented in a manner consistent with the norms issued by the Securities and Exchange Commission of Brazil (CVM).

Other issues

Interim statements of added value

We also reviewed the individual and consolidated interim statements of added value, for the nine months ended September 30, 2011, which are management s responsibility and presentation of which in the interim statements is required according to the norms issued by the Securities and Exchange Commission of Brazil (CVM), applicable for preparing Quarterly Information - ITR and considered supplementary information by the IFRS, which do not require a statement of added value to be reported. These statements were subject to the same review procedures described previously, and based on our review, we are not aware of any fact that leads us to understand that they were not prepared, in all material respects, in accordance with the interim individual and consolidated statements taken as a whole.

The financial statements for the year ended December 31, 2010, whose balance sheet is presented for comparison purposes and the quarterly information for the quarter ended September 30, 2010, were examined by other independent auditors, who issued their unqualified opinion and review report, dated March 22, 2011 and May 20, 2011, respectively.

Curitiba, November 8, 2011

KPMG Auditores Independentes
CRC 2SP014428/O-6-F-PR

José Luiz Ribeiro de Carvalho                                                                                                                                     João Alberto Dias Panceri 
Accountant-CRC 1SP141128/O-2-S-PR                                                                                                                                     Accountant- CRC PR048555/O-2 

 119


 
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: December 28, 2011
 
COMPANHIA PARANAENSE DE ENERGIA – COPEL
By:
/S/  Lindolfo Zimmer
 
Lindolfo Zimmer
CEO
 
 
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.