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
FINANCIAL STATEMENTS
2011
SUMMARY | ||
FINANCIAL STATEMENTS | 3 | |
Statement of Financial Position&. |
||
Statement of Income |
5 | |
Statement of Comprehensive Income |
6 | |
Statement of Changes in Shareholders Equity |
7 | |
Statement of Cash Flows |
8 | |
Statement of Added Value |
10 | |
NOTES TO THE FINANCIAL STATEMENTS | 12 | |
1 | General Information | 12 |
2 | Main Accounting Policies | 16 |
3 | Cash and Cash Equivalents | 31 |
4 | Bonds and Securities | 32 |
5 | Trade Accounts Receivable | 35 |
6 | Recoverable Rate Deficit (CRC) Transferred to the State Government of Paraná | 37 |
7 | Accounts Receivable Related to the Concession | 38 |
8 | Other Receivables | 39 |
9 | Inventories | 40 |
10 | Income Tax, Social Contribution, and Other Taxes | 40 |
11 | Prepaid Expenses | 46 |
12 | Judicial Deposits | 46 |
13 | Receivable from Related Parties | 47 |
14 | Investments | 49 |
15 | Property, Plant and Equipment | 57 |
16 | Intangible Assets | 65 |
17 | Payroll, Social Charges and Accruals | 70 |
18 | Suppliers | 70 |
19 | Loans and Financing | 72 |
20 | Debentures | 81 |
21 | Post-Employment Benefits | 82 |
22 | Regulatory Charges | 88 |
23 | Research and Development and Energy Efficiency | 89 |
24 | Accounts Payable Related to Concession Use of Public Asset | 89 |
25 | Other Accounts Payable | 92 |
26 | Tax, Social Security, Labor and Civil Provisions | 92 |
27 | Equity | 101 |
28 | Operating Revenues | 108 |
29 | Operating Costs and Expenses | 111 |
30 | Financial Income (Expenses) | 118 |
31 | Operating Segments | 119 |
32 | Operating Lease Agreements | 123 |
33 | Financial Instruments | 124 |
34 | Related Party Transactions | 138 |
35 | Insurance | 143 |
INDEPENDENT AUDITORS` REPORT | 145 | |
FISCAL COUNCIL REPORT ON THE FINANCIAL STATEMENTS FOR THE YEAR ENDED DECEMBER 31, 2011 | 147 | |
PROPOSED CAPITAL BUDGET | 148 | |
STATEMENT | 149 |
FINANCIAL STATEMENTS
Statement of Financial Position
As of December 31, 2011 and 2010 In thousands of Reais - R$
Assets | Note | Parent Company | Consolidated | ||
12.31.2011 | 12.31.2010 | 12.31.2011 | 12.31.2010 | ||
Current assets | |||||
Cash and cash equivalents | 3 | 27,757 | 89,822 | 1,049,125 | 1,794,416 |
Bonds and securities | 4 | 165 | 175 | 582,019 | 534,095 |
Collaterals and escrow accounts | 4 | - | - | 2,668 | 64,078 |
Trade accounts receivable | 5 | - | - | 1,368,366 | 1,162,627 |
Dividends receivable | 13 | 1,153,009 | 889,823 | 17,906 | 5,851 |
CRC transferred to the State Government of Paraná | 6 | - | - | 65,862 | 58,816 |
Account receivable related to concession | 7 | - | - | 80,626 | 54,700 |
Other current receivables | 8 | 322 | - | 161,313 | 161,069 |
Inventories | 9 | - | - | 103,802 | 121,424 |
Income tax and social contribution | 10 | 118,908 | 122,995 | 215,381 | 158,213 |
Other current recoverable taxes | 10 | - | - | 50,357 | 37,536 |
Prepaid expenses | 11 | - | - | 4,588 | 4,965 |
1,300,161 | 1,102,815 | 3,702,013 | 4,157,790 | ||
Noncurrent assets | |||||
Long term assets | |||||
Financial investments - bonds and securities | 4 | - | - | 62,589 | 7,151 |
Financial investments - collaterals and escrow accounts | 4 | - | - | 37,553 | 26,280 |
Trade accounts receivable | 5 | - | - | 32,452 | 43,729 |
CRC transferred to the State Government of Paraná | 6 | - | - | 1,280,598 | 1,282,377 |
Judicial deposits | 12 | 222,847 | 230,235 | 430,817 | 400,699 |
Account receivable related to concession | 7 | - | - | 3,236,474 | 2,423,345 |
Other noncurrent receivables | 8 | - | - | 17,223 | 15,224 |
Income tax and social contribution | 10 | - | - | 18,714 | 12,341 |
Other noncurrent recoverable taxes | 10 | - | - | 77,912 | 84,862 |
Deferred income tax and social contribution | 10 | 141,639 | 144,757 | 745,180 | 507,710 |
Receivable from related parties | 13 | 1,145,394 | 1,068,002 | - | 1,575 |
1,509,880 | 1,442,994 | 5,939,512 | 4,805,293 | ||
Investments | 14 | 10,534,112 | 10,108,610 | 549,158 | 483,450 |
Property, plant and equipment, net | 15 | - | - | 7,209,123 | 6,663,945 |
Intangible assets | 16 | - | - | 1,721,857 | 1,748,954 |
12,043,992 | 11,551,604 | 15,419,650 | 13,701,642 | ||
TOTAL ASSETS | 13,344,153 | 12,654,419 | 19,121,663 | 17,859,432 | |
Notes are an integral part of these financial statements |
3
Statement of Financial Position
As of December 31, 2011 and 2010 (continued)
In thousands of Reais - R$
LIABILITIES | Note | Parent Company | Consolidated | ||
12.31.2011 | 12.31.2010 | 12.31.2011 | 12.31.2010 | ||
CURRENT LIABILITIES | |||||
Payroll, social charges and accruals | 17 | 153 | 293 | 224,095 | 175,584 |
Suppliers | 18 | 2,065 | 333 | 747,453 | 612,568 |
Income tax and social contribution payable | 10 | 3,929 | 14,985 | 151,790 | 153,249 |
Other taxes due | 10 | 41,385 | 82,128 | 288,457 | 378,871 |
Loans and financing | 19 | 44,152 | 17,860 | 116,487 | 83,095 |
Debentures | 20 | - | 621,157 | - | 621,157 |
Dividends to pay | - | - | - | - | |
Minimum compulsary dividend payable | 130,859 | 158,916 | 135,744 | 163,634 | |
Post employment benefits | 21 | - | 119 | 36,037 | 24,255 |
Customer charges due | 22 | - | - | 70,511 | 56,105 |
Research and development and energy efficiency | 23 | - | - | 156,915 | 155,991 |
Payables related to concession - use of public property | 24 | - | - | 44,656 | 40,984 |
Other accounts payable | 25 | 530 | - | 86,676 | 71,308 |
223,073 | 895,791 | 2,058,821 | 2,536,801 | ||
NONCURRENT LIABILITIES | |||||
Payable to related parties | - | 3,675 | - | - | |
Suppliers | 18 | - | - | 108,462 | 144,936 |
Tax liabilities | 10 | - | 20,076 | 152 | 32,252 |
Deferred income tax and social contribution | 10 | 33,259 | 25,297 | 927,910 | 887,218 |
Loans and financing | 19 | 965,772 | 380,997 | 2,057,985 | 1,280,982 |
Post employment benefits | 21 | - | - | 432,838 | 384,208 |
Research and development and energy efficiency | 23 | - | - | 94,649 | 90,732 |
Payables related to concession - use of public property | 24 | - | - | 370,442 | 340,099 |
Other accounts payable | 25 | - | - | 53 | - |
Tax, social security, labor and civil provisions | 26 | 295,355 | 298,460 | 1,000,823 | 866,378 |
1,294,386 | 728,505 | 4,993,314 | 4,026,805 | ||
SHAREHOLDER'S EQUITY | 27 | ||||
Attributable to controlling shareholder's | |||||
Share capital | 6,910,000 | 6,910,000 | 6,910,000 | 6,910,000 | |
Equity valuation adjustments | 1,457,081 | 1,559,516 | 1,457,081 | 1,559,516 | |
Legal reserves | 536,187 | 478,302 | 536,187 | 478,302 | |
Retained earnings | 2,838,551 | 2,056,526 | 2,838,551 | 2,056,526 | |
Additional proposed dividends | 84,875 | 25,779 | 84,875 | 25,779 | |
11,826,694 | 11,030,123 | 11,826,694 | 11,030,123 | ||
Attributable to non-controlling interest | - | - | 242,834 | 265,703 | |
11,826,694 | 11,030,123 | 12,069,528 | 11,295,826 | ||
TOTAL LIABILITIES | 13,344,153 | 12,654,419 | 19,121,663 | 17,859,432 | |
Notes are an integral part of these financial statements |
4
Statement of Income
For the years ended December 31, 2011 and 2010
In thousands of Reais - R$
Note | Parent Company | Consolidated | |||
12.31.2011 | 12.31.2010 | 12.31.2011 | 12.31.2010 | ||
OPERATIONAL NET INCOME | 28 | - | - | 7,776,165 | 6,901,113 |
COST OF SALES AND SERVICES PROVIDED | |||||
Electricity purchased for resale | 29 | - | - | (2,152,545) | (1,972,275) |
Charges for the use of the main transmition grid | 29 | - | - | (632,518) | (592,741) |
Personnel | 29 | - | - | (753,022) | (634,277) |
Private pension and health plans | 29 | - | - | (117,460) | (97,528) |
Materials | 29 | - | - | (76,213) | (75,533) |
Material and supplies for electrical energy production | 29 | - | - | (25,031) | (22,975) |
Natural gas and supplies for gas operations | 29 | - | - | (186,931) | (144,648) |
Third party services | 29 | - | - | (267,603) | (245,232) |
Depreciation and amortization | 29 | - | - | (519,536) | (511,491) |
Construction cost | 29 | - | - | (731,443) | (662,887) |
Other costs | 29 | - | - | 5,287 | (16,556) |
- | - | (5,457,015) | (4,976,143) | ||
GROSS PROFIT | - | - | 2,319,150 | 1,924,970 | |
Operational expenses / income | |||||
Selling expenses | 29 | - | - | (113,764) | (62,466) |
General and administrative expenses | 29 | (23,675) | (13,272) | (461,452) | (353,626) |
Other operational income | 29 | 2,100 | (239,168) | (440,440) | (575,908) |
Equity in earnings of subsidiaries | 14 | 1,249,114 | 1,212,861 | 55,654 | 99,337 |
1,227,539 | 960,421 | (960,002) | (892,663) | ||
PROFIT BEFORE FINANCIAL RESULTS AND TAXES | 1,227,539 | 960,421 | 1,359,148 | 1,032,307 | |
Financial results | |||||
Financial income | 30 | 121,459 | 120,501 | 577,532 | 652,231 |
Financial expenses | 30 | (177,193) | (134,393) | (352,764) | (303,806) |
(55,734) | (13,892) | 224,768 | 348,425 | ||
PROFIT BEFORE TAX AND SOCIAL CONTRIBUTION | 1,171,805 | 946,529 | 1,583,916 | 1,380,732 | |
INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT | |||||
Current | 10 | (4,955) | (35,332) | (611,601) | (497,968) |
Deferred | 10 | (9,160) | 76,610 | 204,539 | 127,517 |
(14,115) | 41,278 | (407,062) | (370,451) | ||
NET INCOME FOR THE YEAR | 1,157,690 | 987,807 | 1,176,854 | 1,010,281 | |
Attributed to controlling shareholders | - | - | 1,157,690 | 987,807 | |
Attributed to non-controlling interest | - | - | 19,164 | 22,474 | |
BASIC AND DILUTED EARNING PER SHARE ATTRIBUTED | |||||
TO PARENT COMPANY SHAREHOLDERS | |||||
Class "A" preferred shares | 27 | 5.3315 | 5.2075 | ||
Class "B" preferred shares | 27 | 4.4435 | 3.7904 | ||
Ordinary shares | 27 | 4.0392 | 3.4456 | ||
Notes are an integral part of these financial statements |
5
Statement of Comprehensive Income
For the years ended December 31, 2011 and 2010
In thousands of Reais - R$
Parent Company | Consolidated | |||
12.31.2011 | 12.31.2010 | 12.31.2011 | 12.31.2010 | |
NET INCOME FOR THE YEAR | 1,157,690 | 987,807 | 1,176,854 | 1,010,281 |
Other comprehensive income | ||||
Gain (loss) of financial assets classified as available for sale: | ||||
Financial assets (*) | 1,955 | - | 2,962 | - |
Concession (*) | (4,806) | 1,999 | (7,282) | 3,029 |
Other investiments | 5,647 | - | 5,647 | - |
(-) Taxes on financial asset adjustments | (1,920) | - | (451) | (1,030) |
Other comprehensive income, net of taxes | 876 | 1,999 | 876 | 1,999 |
TOTAL COMPREHENSIVE INCOME FOR THE YEAR | 1,158,566 | 989,806 | 1,177,730 | 1,012,280 |
Attributed to controlling shareholder's | 1,158,566 | 989,806 | ||
Attributed to non-controlling interests | 19,164 | 22,474 | ||
Notes are an integral part of these financial statements | ||||
(*) Equity in the parent company, net of taxes. |
6
Statement of Changes in Shareholders Equity
For the years ended December 31, 2011 and 2010
In thousands of Reais - R$
Attributable to Parent Company | Total | Attributable to non- controlling interests |
Total consolidated | |||||||
Capital | Capital reserves |
Equity valuation adjustments |
Profit reserves | |||||||
Legal reserve |
Retained earnings |
Additional proposed dividends |
Accumulated profit | |||||||
Balances as of January 1, 2010 | 4460000 | 838340 | 1660634 | 428912 | 2908112 | 0 | 0 | 10,295,998 | 228365 | 10,524,363 |
Net income for the year | - | - | - | - | - | - | 987,807 | 987,807 | 22,474 | 1,010,281 |
Other comprehensive income | ||||||||||
Adjustments related to financial assets classified as available for sale, net of taxes | - | - | 1,999 | - | - | - | - | 1,999 | - | 1,999 |
Total comprehensive income for the year | - | - | 1,999 | - | - | - | 987,807 | 989,806 | 22,474 | 1,012,280 |
Realization of equity valuation adjustments | - | - | (103,117) | - | - | - | 103,117 | - | - | - |
Capital increase | 2,450,000 | (838,340) | - | - | (1,611,660) | - | - | - | - | - |
Reimbursement of advances for future capital increase | - | - | - | - | - | - | - | - | 30,813 | 30,813 |
Allocations proposed to GSM | ||||||||||
Legal reserve | - | - | - | 49,390 | - | - | (49,390) | - | - | - |
Interest on own capital | - | - | - | - | - | - | (200,000) | (200,000) | - | (200,000) |
Dividends | - | - | - | - | - | 25,779 | (81,460) | (55,681) | (15,949) | (71,630) |
Profit retention reserve | - | - | - | - | 760,074 | - | (760,074) | - | - | - |
Balances 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 income for the year | - | - | - | - | - | - | 1,157,690 | 1,157,690 | 19,164 | 1,176,854 |
Other comprehensive income | ||||||||||
Adjustments related to financial assets classified as available for sale, net of taxes | - | - | 876 | - | - | - | - | 876 | - | 876 |
Total comprehensive income for the year | - | - | 876 | - | - | - | 1,157,690 | 1,158,566 | 19,164 | 1,177,730 |
Approval of additional proposed dividends | - | - | - | - | - | (25,779) | - | (25,779) | - | (25,779) |
Realization of equity evaluation adjustments | - | - | (103,311) | - | - | - | 103,311 | - | - | - |
Reimbursement of advances for future capital increase | - | - | - | - | - | - | - | - | (30,813) | (30,813) |
Capital increase | - | - | - | - | - | - | - | - | - | - |
Allocations proposed to GSM | ||||||||||
Legal reserve | - | - | - | 57,885 | - | - | (57,885) | - | 0 | - |
Interest on own capital | - | - | - | 0 | - | 84,875 | (421,091) | (336,216) | 0 | (336,216) |
Dividends | - | - | - | 0 | - | - | - | - | (11,220) | (11,220) |
Profit retention reserve | - | - | - | 0 | 782,025 | 0 | (782,025) | - | 0 | - |
Balances as of December 31, 2011 | 6,910,000 | - | 1,457,081 | 536,187 | 2,838,551 | 84,875 | - | 11,826,694 | 242,834 | 12,069,528 |
Notes are an integral part of these financial statements |
7
Statement of Cash Flows
For the years ended December 31, 2011 and 2010
In thousands of Reais - R$
Note | Parent Company | Consolidated | |||
2011 | 2010 | 2011 | 2010 | ||
Cash flows from operational activities | |||||
Net income for the year | 1,157,690 | 987,807 | 1,176,854 | 1,010,281 | |
Adjustments to reconcile net income for the year with cash generated from operating activities | |||||
Depreciation | 15.3 | - | - | 336,033 | 336,902 |
Amortization of intangible assets - concessions | 16 | - | - | 214,515 | 200,992 |
Amortization of intangible assets - others | 16 | - | - | 1,887 | 4,368 |
Amortization of investments - Concession rights | 14.1 | - | - | 730 | 730 |
Unrealized monetary and exchange variations - net | 18,082 | 15,280 | 75,373 | (116,826) | |
Remuneration of accounts receivable related to concession | 7.1 | - | - | (330,217) | (189,243) |
Equity in earnings of subsidiaries | 14.6 | (1,249,114) | (1,212,861) | (55,654) | (99,337) |
Income tax and social contribution | 4,955 | 35,332 | 611,601 | 497,968 | |
Deferred income tax and social contribution | 9,160 | (76,610) | (204,539) | (127,517) | |
Allowance for doubtful accounts | 29.6 | - | - | 75,556 | 26,424 |
Provisions for losses on taxes recoverable | 29.6 | - | - | 46,802 | - |
Provision for losses from devaluation of investments | 29.6 | 398 | 1,070 | 398 | 2,114 |
Provision (reversal) for legal claims | 29.6 | (2,588) | 238,027 | 166,899 | 334,238 |
Provision for post employment benefits | 21.3 | 496 | 433 | 158,251 | 131,684 |
Provision for research and development and energy efficiency | 23 | - | - | 68,048 | 61,339 |
Write off of accounts receivable related to concession | 7.1 | - | - | 25,895 | 25,707 |
Write off of investments | 14.1 | - | 589 | 224 | 589 |
Write off of property, plant and equipment | 15.3 | - | - | 23,091 | 26,641 |
Write off of intangible assets | 16 | - | - | 12,762 | 14,871 |
Write off of intangible assets related to concession - goodwill | 16 | - | - | - | 44,572 |
Decrease (increase) in assets | |||||
Trade accounts receivable | - | - | (75,867) | 84,274 | |
Dividends and interest on own capital received | 562,733 | 169,735 | 21,305 | 18,067 | |
CRC transferred to the Government of the State of Paraná | 6 | - | - | 143,683 | 129,095 |
Judicial deposits | 7,388 | (177,281) | (30,118) | (241,687) | |
Other receivables | (322) | 1,761 | (1,995) | (26,522) | |
Inventories | - | - | 17,622 | (9,322) | |
Income tax and social contribution | 4,087 | (13,612) | (63,541) | 104,587 | |
Other current taxes recoverable | - | - | (41,126) | 3,630 | |
Receivable from related parties | - | - | 1,575 | (1,575) | |
Prepaid expenses | - | - | 377 | 1 | |
Increase (decrease) in liabilities | |||||
Payroll, social charges and accruals | (140) | 22 | 48,493 | (31,373) | |
Controlling and non-controlling interests | - | 2,566 | - | - | |
Suppliers | 1,732 | (246) | (105,370) | (57,915) | |
Income tax and social contribution paid | (16,011) | (20,347) | (613,060) | (469,224) | |
Other taxes | (68,526) | (85,799) | (124,574) | (62,932) | |
Loans and financing - interest due and paid | 19 | (57,757) | (31,040) | (125,247) | (106,408) |
Debentures - interest due and paid | 20 | (69,251) | (55,657) | (69,251) | (71,338) |
Post employment benefits | 21.4 | (615) | (359) | (97,839) | (98,702) |
Customer charges due | - | - | 14,406 | 26,582 | |
Research and development and energy efficiency | 23 | - | - | (81,873) | (45,399) |
Payable related to the concession - use of public property | - | - | (40,982) | (38,274) | |
Other accounts payable | (3,662) | 6,484 | 15,287 | (16,349) | |
Provisions for legal claims | 26 | - | - | (48,518) | (27,971) |
Net cash generated from (used in) operating activities | 298,735 | (214,706) | 1,147,896 | 1,247,742 | |
Notes are an integral part of these financial statements |
8
Statement of Cash Flows
For the years ended December 31, 2011 and 2010 (continued)
In thousands of Reais - R$
Note | Parent Company | Consolidated | |||
2011 | 2010 | 2011 | 2010 | ||
Cash flows from investing activities | |||||
Bonds and securities | 10 | 78,957 | (38,332) | (183,880) | |
Payments received from loans to related parties | 29,906 | - | - | - | |
Investment addition - Costa Oeste Transm.de Energia S.A.- net effect of acquired cash | - | - | (12) | - | |
Investment addition - Dreen Cutia Empr. Eólicos SPE S.A.- net effect of acquired cash | - | - | (4,334) | - | |
Additions in investments | 14.6 | (664) | (72,078) | (39,157) | (180) |
Additions to property, plant and equipment | 15.3 | - | - | (821,919) | (353,367) |
Additions to intangible assets related to the concession | 16 | - | - | (808,687) | (655,411) |
Additions to other intangible assets | 16 | - | - | (11,033) | (28,177) |
Customers contributions | 16 | - | - | 94,396 | 89,177 |
Net cash generated from (used in) investing activities | 29,252 | 6,879 | (1,629,078) | (1,131,838) | |
Cash flows from financing activities | |||||
(Reimbursement) increase of advances for future capital increase | 27.2 | - | - | (30,813) | 30,813 |
Loans and financing obtained from third parties | 19 | 600,000 | - | 816,431 | 552,479 |
Loans and financing obtained from related parties | - | - | - | - | |
Amortization of principal - loans and financing | 19 | - | - | (48,646) | (46,593) |
Amortization of principal - debentures | 20 | (600,000) | - | (600,000) | (177,908) |
Dividends and interest on own capital paid | (401,445) | (181,395) | (412,499) | (198,802) | |
Net cash (used in) provided by financing activities | (401,445) | (181,395) | (275,527) | 159,989 | |
Total effects on cash and cash equivalents | (73,458) | (389,222) | (756,709) | 275,893 | |
Cash and cash equivalents at the beginning of the year | 3 | 89,822 | 479,044 | 1,794,416 | 1,518,523 |
Cash and cash equivalents at the end of the year | 3 | 27,757 | 89,822 | 1,049,125 | 1,794,416 |
Change in cash and cash equivalents | (62,065) | (389,222) | (745,291) | 275,893 | |
Additional information on cash flows | |||||
Non-cash transactions | |||||
Acquisitions of fixed assets with an increase in the balance of accounts payable to suppliers | - | - | 64,913 | 14,781 | |
Notes are an integral part of these financial statements |
9
Statement of Added Value
For the years ended December 31, 2011 and 2010
In thousands of Reais - R$
Note | Parent Company | Consolidated | |||
2011 | 2010 | 2011 | 2010 | ||
Income | |||||
Sale of energy, services and other income | 28 | - | - | 11,169,610 | 9,882,513 |
Construction income | 28 | - | - | 741,726 | 663,534 |
Results disposal / deactivation property and rights | 664 | 683 | 3,309 | 8,832 | |
Allowance for doubtful debts | 29.6 | - | - | (75,556) | (26,424) |
Total | 664 | 683 | 11,839,089 | 10,528,455 | |
( - ) Supplies acquired from third parties | |||||
Energy purchased for resale | - | - | 2,384,248 | 2,182,425 | |
Charges for use of the main transmission grid ( - ) ESS | - | - | 692,603 | 617,586 | |
Materials, supplies and third parties services | 5,077 | 4,269 | 517,288 | 471,853 | |
Natural gas and supplies for gas operations | - | - | 237,346 | 191,963 | |
Construction costs | 29 | - | - | 731,443 | 662,887 |
Loss / Recovery of assets | - | - | 63,210 | 103,721 | |
Other charges | 28 | - | - | 13,882 | 12,776 |
Other supplies | 7,594 | 240,307 | 245,593 | 364,528 | |
Total | 12,671 | 244,576 | 4,885,613 | 4,607,739 | |
( = ) GROSS ADDED VALUE | (12,007) | (243,893) | 6,953,476 | 5,920,716 | |
( - ) Depreciation and amortization | 29 | 754 | 754 | 553,165 | 542,992 |
( = ) NET ADDED VALUE | (12,761) | (244,647) | 6,400,311 | 5,377,724 | |
( + ) Transferred added value | |||||
Financial income | 30 | 121,459 | 120,501 | 577,532 | 652,231 |
Results from investment interests | 1,249,114 | 1,212,861 | 55,654 | 99,337 | |
Total | 1,370,573 | 1,333,362 | 633,186 | 751,568 | |
VALUE ADDED TO DISTRIBUTE | 1,357,812 | 1,088,715 | 7,033,497 | 6,129,292 | |
Notes are an integral part of these financial statements |
10
Statement of Added Value
For the years ended December 31, 2011 and 2010 (continued)
In thousands of Reais - R$
Note | Parent Company | Consolidated | |||||||
2011 | % | 2010 | % | 2011 | % | 2010 | % | ||
DISTRIBUTION OF ADDED VALUE: | |||||||||
Personnel | |||||||||
Remuneration and fees | 29.3 | 6,692 | 5,759 | 727,447 | 570,764 | ||||
Private pension and health plans | 21.3 | 496 | 433 | 150,845 | 124,221 | ||||
Meal and education assistance | 29.3 | - | - | 74,998 | 66,511 | ||||
Social security charges - FGTS | 316 | 365 | 48,770 | 40,174 | |||||
Labor indemnities (reversals) | 29.3 | - | - | 60,908 | 19,737 | ||||
Profit sharing | 29.3 | - | - | 51,603 | 66,151 | ||||
Transfers to property, plant and equipment in progress | 29.3 | - | - | (155,394) | (99,650) | ||||
Total | 7,504 | 0.6 | 6,557 | 0.6 | 959,177 | 13.6 | 787,908 | 12.9 | |
Government | |||||||||
Federal | 16,339 | (40,054) | 2,196,961 | 1,959,072 | |||||
State | 1 | 1 | 2,312,539 | 2,059,302 | |||||
Municipal | 2 | - | 2,492 | 2,893 | |||||
Total | 16,342 | 1.2 | (40,053) | (3.7) | 4,511,992 | 64.2 | 4,021,267 | 65.6 | |
Third Parties | |||||||||
Interest and fines | 176,355 | 134,384 | 348,473 | 284,417 | |||||
Leasing and rent | 32.1 | (79) | 20 | 19,944 | 18,050 | ||||
Donations, subsidies and contributions | - | - | 17,057 | 7,369 | |||||
Total | 176,276 | 13.0 | 134,404 | 12.3 | 385,474 | 5.5 | 309,836 | 5.0 | |
Shareholders | |||||||||
Non controlling interests | - | - | 19,164 | 22,474 | |||||
Interests on own capital payable | 421,091 | 200,000 | 421,091 | 200,000 | |||||
Dividens proposed | - | 81,460 | - | 81,460 | |||||
Retained profits | 736,599 | 706,347 | 736,599 | 706,347 | |||||
Total | 1,157,690 | 85.2 | 987,807 | 90.8 | 1,176,854 | 16.7 | 1,010,281 | 16.5 | |
1,357,812 | 100.0 | 1,088,715 | 100.0 | 7,033,497 | 100.0 | 6,129,292 | 100.0 | ||
Notes are an integral part of these financial statements |
11
NOTES TO THE FINANCIAL STATEMENTS
For the years ended December 31, 2011 and 2010
In thousands of Reais - R$
1 General Information
Companhia Paranaense de Energia - Copel (Copel, the Company or the Parent Company), headquartered at Rua Coronel Dulcídio, 800, Batel, Curitiba, State of Paraná, is a public company with shares traded on Corporate Governance Level 1 of the Special Listings of the São Paulo Stock, Commodities, and Futures Exchange (BM&FBOVESPA S.A.) 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. Copel and its subsidiaries (Group or Company) are engaged in researching, studying, planning, building, and exploiting the production, transformation, transportation, distribution, and sale of energy, in any form, but particularly electric energy. These activities are regulated by the National Electric Energy Agency (Agência Nacional de Energia Elétrica or ANEEL), which reports to the Ministry of Mines and Energy (Ministério das Minas e Energia or 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.
1.1 Wholly owned subsidiaries and controlled companies
1.1.1 Copel Geração e Transmissão S.A.
Wholly owned subsidiary that operates the Company's power generation business, which is based on the operation of 17 hydroelectric power plants and one thermoelectric power plant, amounting to total installed capacity of 4,549.59 MW, and power transmission services, based on 31 substations at voltages equal to or greater than 230 kV and 2,028.7 km of transmission lines in the state of Paraná, most of which are part of the Brazilian Basic Transmission Network. The concession for 1,744.3 km of these lines expires in July 2015, the concession for 137.1 km (Bateias - Jaguariaíva 230 kV line) expires in August 2031, the concession for 31.6 km (Bateias Pilarzinho 230 kV line) expires in March 2038, and the concession for 115.7 km (Cascavel-Oeste - Foz do Iguaçu) expires in November 2039, all subject to extension at the discretion of the granting authority.
1.1.2 Copel Distribuição S.A.
Wholly owned subsidiary that runs the Company's Power distribution and regulated sales to 1,117 locations in 396 municipalities. Currently, 392 municipalities are wholly serviced by Copel Distribuição S.A in the State of Paraná, and also the municipality of Porto União, in the State of Santa Catarina. Its current concession, which expires on July 7, 2015, may be extended for another 20 years, at the discretion of the granting authority.
12
1.1.3 Copel Telecomunicações S.A.
Wholly owned subsidiary that is engaged in providing communications and telecommunications services and in conducting studies, projects, and planning in the field of telecommunications, as well as any related activities, as authorized by law, for an indeterminate period of time, on a non-exclusive basis, both nationally and internationally, with a service area comprising the State of Paraná and Region II of the General Grants Plan of the National Telecommunications Agency -ANATEL, which reports to the Ministry of Communications.
1.1.4 Companhia Paranaense de Gás - Compagas
Mixed capital company in which Copel holds a 51% interest. Compagas owns a concession contract which grants and regulates its concession for the operation of the public service of piped gas distribution in the State of Paraná. This contract lasts 30 years starting from July 06, 1994, and can be renewed for an equal period upon request from the licensee. The concession grants the operation of piped gas distribution services and other related activities, for use by all consumer segments. The company currently has a distribution network of 574 km set up throughout municipalities in the State of Paraná.
1.1.5 Elejor Centrais Elétricas do Rio Jordão S.A.
Special purpose company in which Copel holds a 70% voting interest and which was constituted to implement and run the Fundão - Santa Clara Power Complex, on the Jordão River, within the Iguaçu River sub-basin, in the State of Paraná, comprising the Santa Clara and Fundão Power Plants. These facilities feature 240.34 MW of installed capacity, in addition to small hydropower units embedded in the Santa Clara and Fundão dams, with 3.6 MW and 2.4 MW of installed capacity, respectively. Its concession to operate as an independent power producer was issued by ANEEL on October 25, 2001, for a 35-year term, renewable upon request by the holder for up to 20 years and at the granting authority's discretion.
1.1.6 UEG Araucária Ltda.
Limited liability company held by Copel (with a 20% interest) and Copel Geração e Transmissão (with a 60% interest). It was set up to generate and sell electric power, using natural gas as fuel. The Araucária Power Plant has an installed capacity of 484.15 MW. Its authorization to operate as an independent power producer was issued by ANEEL on December 22, 1999 for a 30-year term, renewable upon request by the holder and at the granting authority's discretion.
UEG Araucária signed a lease agreement with Petróleo Brasileiro S.A. - Petrobras for the lease of its power generation plant (Note 32.2).
13
1.1.7 Centrais Eólicas do Paraná Ltda.
Limited liability company held by Copel (with a 30% interest) and Copel Geração e Transmissão (with a 70% interest). It has been set up to build, assemble, and operate a 2.5 MW wind power plant, in the region of Palmas, in the State of Paraná. Its authorization to operate as an independent power producer is valid for 30 years as of September 29, 1999, renewable upon request by the holder and at the granting authority's discretion.
Continuing the Company's corporate restructuring, the process of incorporation of Centrais Eólicas do Paraná is currently in progress, and the transfer of its assets and liabilities to Copel Geração e Transmissão was authorized by ANEEL in its Resolution no. 3319, dated January 24, 2012.
1.2 Joint Ventures
Shared control arises from agreements between shareholders and does not depend on the participation percentage.
1.2.1 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 operating basic sanitation services, mainly the distribution of water, collection and treatment of sanitary sewage.
1.2.2 Costa Oeste Transmissora de Energia S.A.
Special purpose company in which Copel Geração e Transmissão S.A holds a 51% voting interest and which was constituted on October 14, 2011, in order to implement and run a Power transmission business integrated to the National Integrated System - SIN. Its concession, contract no. 001/2012 - ANEEL, was signed on January 12, 2012, and has as its object the construction, operation and maintenance of the transmission infrastructure listed in the auction edict no. 04/2011 - ANEEL, which comprises a transmission line in 230 kV, simple circuit, with approximate extension of 143 Km, originating from substation Cascavel Oeste and finishing in Umuarama substation; a substation in Umuarama in 230/138 kV, 300MVA, both located in the State of Paraná. The concession expires in 30 years, commencing from the signature date of the concession agreement, and can be renewed for a maximum of an additional 30 years at the granting authority's discretion.
14
1.2.3 Marumbi Transmissora de Energia S.A.
Special purpose company in which Copel Geração e Transmissão S.A holds a 80% voting interest, and which was constituted on December 26, 2011, in order to implement and run a Power transmission business integrated to the National Integrated System - SIN. Its concession, contract no. 06/2011 - ANEEL, was signed on December 16, 2011, and has as its object the construction, operation and maintenance of the transmission infrastructure that comprises a transmission line in 230 kV, simple circuit, with approximate extension of 28 Km, originating from Curitiba substation and ending in the Curitiba Leste substation in 525/230 kV in the State of Paraná. The concession expires in 30 years, commencing from the signature date of the concession agreement, and can be renewed for a maximum of an additional 30 years at the granting authority's discretion.
1.2.4 Transmissora Sul Brasileira de Energia S.A.
Special purpose company in which Copel Geração e Transmissão S.A. holds a 20% voting interest, and which was constituted on December 26, 2011, in order to implement and run a Power transmisson business integrated to the National Integrated System - SIN. Its concession contract no. 06/2011 - ANEEL, was signed on December 16, 2011, and has as its object the construction, operation and maintenance of the transmission infrastructure that comprises a transmission line in 230 kV, simple circuit, with approximate extension of 140 Km, originating from Nova Santa Rita substation and ending in Camaguã 3 substation, located in the State of Rio Grande do Sul; transmission line in 230 kV, simple circuit, with approximate extension of 163 Km, originating from Camaguã 3 substation and ending in Quinta substation, located in the State of Rio Grande do Sul; transmission line in 500 kV, simple circuit, with approximate extension of 190 Km, originating from Salto Santiago located in the State of Paraná and ending in Itá substation, located in the state of Santa Catarina; transmission line in 500 kV, second simple circuit, with approximate extension of 305 Km, originating from Ita substation and ending in Nova Santa Rita located in the State of Rio Grande do Sul; substation Camaquã 3 in 230/69/13,8 kV, located in the State of Rio Grande do Sul. The concession expires in 30 years, commencing from the signature date of the concession agreement, and can be renewed for a maximum of an additional 30 years at the granting authority's discretion.
1.2.5 Cutia Empreendimentos Eólicos SPE S.A.
Special purpose company which Copel acquired, in November 2011, 49.9% of representative shares of equity. The company develops, implements and operates wind power generation projects, as well as the management of shares in companies that operates the abovementioned activities. The Company is currently not yet operational. The concession is valid for a 30 year term, starting from the date of publication of the authorizing resolutions by ANEEL in the Oficial Journal, which occurred in January 5, 2012.
15
2 Main Accounting Policies
2.1 Statement of compliance
The Company's financial statements include:
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) and by the Federal Accounting Council - CFC.
The individual financial statements 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 financial statements 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.
Given that there is no difference between the consolidated shareholders' equity and the consolidated profit attributable to the owners of the parent company, stated in the consolidated financial statements prepared in accordance with the IFRSs and the accounting practices adopted in Brazil, and that the shareholders equity and net income of the parent company, stated in the individual financial statements prepared in accordance with accounting practices adopted in Brazil, the Company opted to present these individual and consolidated financial statements side by side, in one set of accounts.
2.2 Basis of presentation
Authorization for the publication of these financial statements was granted at the Meeting of the Board of Officers held on March 19, 2012.
The financial statements featured in this report were prepared based on historical cost, except for financial instruments measured to their fair values through income, and financial assets held for sale measured to their fair values.
2.3 Functional currency and Presentation Currency
The individual and consolidated financial statements are presented in Brazilian Reais, which is the functional currency of the Company. All financial information presented in Brazilian Reais were rounded to the nearest thousand, except when otherwise indicated.
16
2.4 Use of estimates and judgment
According to IFRS and CPC rules, the preparation of individual and consolidated financial statements requires that the company's senior management make judgments, estimates and assumptions which affect the application of accounting policies and assets, liabilities, income and expenses reported values. The real results may divert from these estimates.
Estimates and assumptions are reviewed in a continuous way. Reviews of accounting estimates are recognized in the year that those estimates are reviewed and in any future fiscal years affected.
Information about critical judgment related to accounting policies adopted that present an effect over the values recognized in the consolidated and individual financial statements are included in the following notes:
- Note no. 7 - Accounts receivable related to concession;
- Note no. 10.2 - Deferred income tax and social contribution;
- Note no. 16.1 - Concession - Copel Distribuição; and
- Note no. 32 - Operational lease agreements.
Information about uncertainty over assumptions and estimates that may present a significative risk of resulting in material adjustments in the next fiscal year are included in the following notes:
- Note no. 2.19.1 - Unbilled revenues;
- Note no. 2.29 - Impairment value of assets;
- Note no. 5 - Trade account receivable;
- Note no. 15 - Property, plant and equipment;
- Note no. 16 - Intangible assets;
- Note no. 21 - Post-Employment benefits;
- Note no. 26 - Tax, social security, labor and civil provisions; and
- Note no. 33 - Financial Instruments.
2.5 Basis for consolidation and investments in subsidiaries
The consolidated financial statements include the financial statements of the Company, those of its subsidiaries, joint ventures and investment funds.
Financial statements are included in the consolidated financial statements starting in the date that the control or shared control started until the date that they cease to exist and are consolidated line by line of assets, liabilities and income wholly for controlled companies and in the percentage of participation in joint ventures.
17
Percentage of share capital | |||
Controlled |
% |
Jointly controlled | % |
Copel Geração e Transmissão |
100.00 |
Dominó Holdings |
45.00 |
Copel Distribuição |
100.00 |
Costa Oeste |
51.00 |
Copel Telecomunicações |
100.00 |
Marumbi |
80.00 |
Compagas |
51.00 |
Sul Brasileira |
20.00 |
Elejor |
70.00 |
Cutia |
49.90 |
Centrais Eólicas do Paraná |
100.00 |
||
UEG Araucária |
80.00 |
When necessary, the financial statements of the subsidiaries, associated companies and joint ventures are adjusted to adapt the accounting policies established by the Group. All of the transactions, balances, income and expenses between the Group companies are fully eliminated in the consolidated financial statements.
In the Company's individual financial statements, financial information of controlled companies and joint ventures were recognized using the equity method.
2.6 Cash and cash equivalents
Cash and cash equivalents includes cash, bank deposits, and temporary short-term financial investments with original maturity of 90 days. Temporary short-term investments are recorded at cost as of the date of the statement of financial position, plus earnings accrued as of the final date of the fiscal year. Cash and cash equivalents have immediate liquidity, and are subject to an insignificant risk of change in value.
2.7 Trade accounts receivable
This item comprises billed power sales to final customers and to distributors, estimated power supplied but unbilled as of the date of the statements, and receivables from the supply of natural gas, use of main distribution and transmission grid, and telecommunication services, accounted for on an accrual basis.
2.8 Adjustment to present value
The assets and liabilities were, when applicable and relevant, adjusted to their present value considering maturities and rates of referred transactions.
Debt installment of customers and accounts receivable and payable related to the concession were adjusted to their present value considering the amounts to be discounted, the dates of realization and settlement and the discount rate.
2.9 Bonds and securities
It comprises financial instruments classified as available for sale, held for trading and held to maturity. The accounting treatment of these financial instruments is described in item 2.33.
18
2.10 Allowance for doubtful accounts
The allowance for doubtful accounts is recorded in amounts deemed sufficient by Copel's senior management to cover potential losses on the realization of customer receivables and others whose recovery is considered unlikely.
This allowance is set up based on the amounts overdue by residential customers for over 90 days, the amounts overdue by commercial customers for over 180 days, and the amounts overdue by industrial and rural customers, public agencies, public lighting, and public services for over 360 days. It comprises receivables billed until the date of the statement of financial position, accounted for on accrual basis.
2.11 Operating segments
Operating segments are defined as business activities which may yield revenues and require expenses, whose operational results are regularly reviewed by the entity's chief decision maker to underpin the decision-making regarding resources to be allocated to the segment and to evaluate its performance, and for which there is available individualized financial statements.
2.12 Accounts payable related to concession - use of public property
This item corresponds to the amounts set forth in the concession agreement in connection with the right to explore hydraulic energy potential (onerous concession). These agreements are signed as Use of Public Property (Uso de Bem Público or UBP) agreements. A liability is recorded on the date of signature of the concession agreement, regardless of the schedule of disbursements set forth therein. The initial accrual of the liability (obligation) and the corresponding intangible asset (concession rights) corresponds to the future disbursements at present value (present value of the cash flow from future disbursements).
The financial liability is updated using the method of effective interest rate and reduced by contracted payments.
2.13 Dividends and interest on capital
The distribution of dividends and interest on capital are recorded as a liability in the Company's financial statements at the end of the fiscal year, based on its by-laws. However, any amounts above the minimum mandatory dividends are only recorded under liabilities on the date they are approved and announced at the General Shareholders' Meeting. The tax benefit of interest on capital is recorded in the statement of income in the moment of its entry in account payable.
2.14 Intangible assets - concessions
Intangible assets recorded when they were acquired through the purchase of shares of companies that own the concession rights are being amortized by their respective remaining period of concession (concession right with defined life acquired).
19
2.15 Investments in non-controlled companies
The results, assets, and liabilities of investees are incorporated into Copel's financial statements according to the equity method. Pursuant to the equity method, investments in investees are at first recorded at cost and then adjusted for purposes of accounting of the Group's share of comprehensive income/loss. When the Group's share of losses in an investee exceeds its interest in it, the Group no longer recognizes these additional losses (accrual of losses down to zero). Any additional losses are only recognized if the Group has incurred legal obligations or other liabilities or has made payments on behalf of the investee.
2.16 Other investments
The requirements of IAS 39 and CPC 38 are applicable for purposes of determining the need to record impairment losses in connection with other investments. If necessary, the total book value of the investment is tested for impairment, as a single asset, through comparison between its recoverable value and its book value, as instructed by IAS 36, which is equivalent to CPC 1(R1). The loss by reduction to recoverable value is recognized in the accounting value of the investment. The reversal of these losses is recognized according to IAS 36 and CPC 1(R1) and as the recoverable value of the corresponding investment is subsequently increased.
2.17 Participation in joint ventures
A company is considered a joint venture when no shareholder, bound by an agreement, exercises individually the power to take financial and operational decisions, independently on the percentage of voting interest.
A joint venture is an agreement under which the Group and other parties conduct economic activities subject to joint control, a situation where decisions about strategic financial and operational policies concerning the joint venture's activities require approval by all parties sharing joint control.
In the individual financial statements of the parent company, interest in joint ventures is recognized using the equity method.
In the consolidated financial statements, assets, liabilities, and results of joint ventures are consolidated proportionally under the corresponding items of the consolidated financial statements.
2.18 Statement of income
Revenues, costs, and expenses are recorded under the accrual method, i.e., when products are delivered and services actually rendered, regardless of receipt or payment.
20
2.19 Revenue recognition
Operating revenues are recognized when: (i) the amount of the revenue is reliably measurable; (ii) the costs incurred or to be incurred in the transaction are reliably measurable; (iii) it is likely that the economic benefits will be received by the Company; and (iv) the risks and benefits have been fully transferred to the respective buyer.
Revenues are valued at the fair value of the payment received or to be received, with the deduction of discounts and/or bonuses granted and charges on sales.
2.19.1 Unbilled revenues
Unbilled revenues correspond to revenues from sales of power to final customers which have been delivered but not yet billed and to revenues from the use of the distribution grid not yet billed, both of which are calculated based on estimates covering the period from the meter reading day to the last day of the month.
2.19.2 Rendered services
Revenues under a service agreement are recognized according to the stage of completion of the agreement, determined as follows:
• Installation fees are recognized according to the stage of completion of the installation services, determined proportionally between the total estimated time for completion of services and the time elapsed at the end of each reporting period;
• Service fees included in the price of products sold are recognized proportionally to their total costs, based on historical trends of actual services rendered in connection with products sold previously; and
• Revenues for services are recognized at the contractual rates according to the number of hours worked and whenever direct expenses are incurred based on time and materials used.
2.19.3 Construction revenues and construction costs
IFRIC 12, ICPC 01 and SIC 29 establish that electric energy utilities should record and measure revenues of according to CPCs 17/IAS 11 - Construction Contracts and IAS 18, CPC 30, IFRIC 13 and SIC 31 - Revenues, even when governed by a single concession agreement. The Company records construction revenues in connection with the construction services for infrastructure employed in the power transmission and distribution services.
The respective costs are recognized when incurred in the statement of income for the corresponding period, as construction costs.
Given that the Company outsources the construction of power distribution infrastructure to non-related parties and that a large part of the work is carried out over short periods, the construction margin to the Company's power distribution business is not significant, and may reach amounts close to zero.
21
The construction margin adopted for the transmission business in 2011 and 2010 is 1.65% and results from a calculation methodology which takes into account the respective business risk.
2.19.4 Revenues from dividends and interest
Revenues from dividends are recognized when the shareholder's right to receive said dividends is established.
Interest revenues from financial assets are recognized when it is likely that the future economic benefits shall be earned by the Group and the amount of these revenues may be determined reliably. Interest revenues are recognized according to the straight-line method based on the effective time and interest rate applicable to the outstanding principal amount; the effective interest rate is the one which discount with precision the estimated future cash earnings over their estimated lives or terms with regard to the initial net book value of such financial assets.
2.19.5 Lease revenues
The Group's policy for recognition of operating lease revenues is described in Note 2.20.1 - Leases - The Group as a Lessee.
2.20 Leases
Leases are classified as financial whenever the terms of the lease substantially transfer all risks and benefits of property ownership to the lessor. All other leases are classified as operating leases.
2.20.1 The Group as a lessor
Lease revenues from operating leases are recognized according to the linear method during the term of each lease.
2.20.2 The Group as a lessee
Payments under operating leases are recognized as expenses according to the linear method based on the duration of the lease, except when other methods are more representative of the time when the economic benefits of the leased asset are consumed or received. Contingent payments resulting from operating leases are recognized as expenses in the period when they are settled.
2.21 Power purchase and sales transactions in the Spot Market (Electric Energy Trading Chamber - CCEE)
Power purchase and sales transactions in CCEE are recorded on the accrual basis according to the information disclosed by the Trading Chamber or to estimates prepared by Copel's senior management, when this information is not available in time.
2.22 Research and Development Program - P&D - and Energy Efficiency Program PEE
These are research and development and energy efficiency programs to which electric energy licensees are required to allocate 1% of their net operating revenues as defined by ANEEL pursuant to Law no. 9,991/00 and ANEEL Resolutions no. 300/08 and 316/08.
22
2.23 Provision for environmental costs and obligations
Environmental liabilities are recognized under liabilities when their occurrence is likely and may be reasonably estimated.
They are recognized as the Company assumes formal obligations before regulatory agencies or becomes aware of potential risks related to socio-environmental issues, which may lead to cash disbursements that are deemed probable and that may be estimated. During the project implementation phase, the provision is recorded against property, plant, and equipment or intangible assets in progress. Once the project enters commercial operation, all costs or expenses incurred with socio-environmental programs related to the project's operation and maintenance licenses are recorded directly to expense for the corresponding period.
2.24 Post employment benefits
The Company sponsors benefits plans to its employees, described in detail in Note 21. The amounts of these actuarial obligations (contributions, costs, liabilities, and/or assets) are calculated annually by an independent actuary on the same base date as the end of the fiscal period and are recorded pursuant to CVM 600/09, CPC 33 and IAS 19.
The adoption of the projected credit unit method adds each year of service as the source of an additional benefit unit, adding up to the calculation of the final liability.
Other actuarial assumptions are used which take into account biometric and economic tables in addition to historical data from the benefits plans, obtained from the manager of these plans, the Copel Foundation.
Actuarial gains or losses caused by changes in assumptions and/or actuarial adjustments are recognized according to the corridor approach, i.e., gains and losses are only recorded to the extent they exceed 10% of the plan assets or 10% of the accumulated projected employee benefits liabilities.
2.25 Taxes and social contributions
Sales and services revenues are subject to value-added tax (Imposto sobre Circulação de Mercadorias e Serviços or ICMS) and service tax (Imposto sobre Serviços or ISS), at the applicable rates, and to the PIS (Social Integration Program), PASEP (Program for the Formation of the Civil Servants' Fund) social contributions and COFINS (Contribution for the Financing of Social Security).
Credits resulting from the non-cumulative nature of PIS/PASEP and COFINS charges are accounted for by deducting such from the cost of products sold in the statement of operations.
Credits resulting from the non-cumulative nature of ICMS related to acquisitions to fixed assets are presented by deducting the cost of their assets.
Advance payments of amounts eligible for offsetting are accounted for in current or noncurrent assets, according to their expected realization.
23
Income tax comprises corporate income tax and social contribution, which are calculated based on taxable income (adjusted income), at the applicable rates, which are: 15%, plus 10% on any amounts exceeding R$240 a year, for corporate income tax, and 9% for social contribution.
Deferred income tax and social contribution credits resulting from temporary discrepancies, tax losses or negative bases for the calculation of social contribution are recognized only as long as there is a possibility of a tax basis that allows for their realization. Deferred income tax and social contribution assets have been calculated on taxes loss carryforwards, and temporary differences, at the applicable rates, and take into account the expected future generation of taxable income, based on technical feasibility studies approved by the Company's Board of Directors.
Provisional Measure no. 449/08, converted into Law no. 11,941/09, created the Transitional Tax Regime (Regime Tributário de Transição or RTT), applicable to entities subject to corporate income tax (Imposto de Renda da Pessoa Jurídica or IRPJ) based on taxable income. The adoption of this regime was optional in 2008 and 2009, whereas in 2010 it became mandatory and will remain so until a new law is passed governing the tax effects of the new accounting methods and criteria, with a view to tax neutrality.
The goal of this tax regime is to neutralize the potential tax impact resulting from the changes in accounting criteria for the recognition of revenues, costs, and expenses introduced by Law no. 11,638/07.
With the adoption of this regime the changes in criteria for the recognition of revenues, costs, and expenses will not have an effect on the assessment of the basis for the calculation of taxes, both on revenues and on income. The accounting methods and criteria to be considered for tax purposes are those in effect as of December 31, 2007.
2.26 Property, plant and equipment
These assets are depreciated according to the linear method based on annual rates set forth and reviewed periodically by ANEEL, which are used and accepted by the market as representative of the economic useful life of the assets related to concession's infrastructure, limited to the term of mentioned concession, when applicable. The estimated useful life, the residual amounts, and depreciation are reviewed as of the date of the statement of financial position, and the effect of any changes in estimates is recorded prospectively.
Costs directly attributable to construction work as well as interest and financial charges on loans from third-parties during construction are recorded under property, plant and equipment in progress.
24
2.27 Accounts receivable related to concession
2.27.1 Financial assets - distribution
These refer to reimbursements set forth in the public power distribution service concession agreements, which the Company understands as an unconditional right to cash payments upon expiration of the concession from the granting authority (ANEEL). These reimbursements are designed to compensate the Company for the investments made in infrastructure which have not been recovered through the collection of tariffs at the end of the concession because of their useful lives being longer than the term of said concession.
Since these financial assets do not have determinable fixed cash flows - as the Company operates under the assumption that the value of the corresponding reimbursements will be based on the replacement cost of the concession assets and as they do not feature the necessary characteristics to be classified under any other category of financial assets - they are classified as available for sale . The cash flows related to these assets are determined taking into account the value of the tarrif basis named Regulatory Compensation Basis (Base de Remuneração Regulatória or BRR), defined by the granting authority. The methodology of the BRR is based on the replacement cost of the assets that make up the power distribution infrastructure related to the concession. This tariff basis (BRR) is reviewed every four years taking into account several factors. Its goal is to reflect the variation in the prices of physical assets, including write-offs, depreciation, and additions of assets to the concession infrastructure (physical assets).
The return on these financial assets is based on the regulatory Weighted Average Cost of Capital or WACC approved by ANEEL in the periodic rate review process every four years, whose amount is included in the composition of the revenues from tariffs charged to customers and collected monthly.
In the periods between periodic rate reviews, the balance of these financial assets must be adjusted according to Company's management expectation of increase variations in cash flows resulting from changes in the assets making up the infrastructure (physical assets). These variations in the estimated cash flows are recorded directly to income for the corresponding period.
Since there is not an active market for these financial assets, the Company determines their fair value using the same components of the regulatory compensation rate set forth by ANEEL (regulatory WACC). These components, updated as of the date of the statement of financial position, determine the new interest rate used by the Company to restate to present value the fixed cash flows set forth in the last periodic rate review and estimated until the next review in 2012. Due to the nature of these financial assets, the Company believes this methodology is the one which better reflects their fair value in the view of market participants, since the rate of return set forth by ANEEL takes into consideration, in addition to the risk-free rates of return, all risks inherent to the sector. Adjustments arriving from fair value due to regulatory WACC are recognized in Equity.
25
2.27.2 Financial assets - Transmission
These refer to receivables in connection with the power transmission concession agreements and include the following amounts: (i) revenues from the construction of transmission infrastructure for use by system users; (ii) revenues from the operation and maintenance of infrastructure effectively constructed; and (iii) the financial return on these revenues guaranteed by the granting authority during the term of the concession.
Revenues under power transmission concession agreements are collected by making infrastructure available to system users, are not subject to demand risk, and are thus considered guaranteed revenues, called Annual Allowed Revenues (Receita Annual Permitida or RAP) to be collected over the term of the concession. Amounts are billed monthly to the users of this infrastructure, pursuant to reports issued by the National System Operator (Operador Nacional do Sistema or ONS, in Portuguese). Upon expiration of the concession, any uncollected amounts related to the construction, operation, and maintenance of infrastructure shall be received directly from the granting authority, as an unconditional right to cash reimbursement pursuant to the concession agreement, as compensation for investments made and not recovered through tariffs (RAP).
These financial assets do not have an active market, present fixed and ascertainable cash flows, and are thus classified as "loans and receivables". They are initially estimated based on the respective fair values and later measured according to the amortized cost calculated under the effective interest rate method.
2.28 Intangible assets
2.28.1 Concession agreements - distribution
These comprise the right to access and to commercial operation of infrastructure, built or acquired by the operator or provided to be used by the operator as part of the electric energy public service concession agreement (the right to charge fees to the users of the public service provided by the operator), in compliance with CPC 04 Intangible Assets, ICPC 01 and OCPC 05 Concession agreements.
Intangible assets are determined as the remaining portion after the assessment of the financial assets (residual amount), due to their recovery being conditioned upon the rendering of the corresponding public service, i.e., the consumption of power by consumers, subject thus to demand risk.
Intangible assets are recorded at their fair acquisition and construction value, minus accumulated amortization and impairment losses, when applicable.
The amortization of intangible assets reflects the pattern of estimated accrual of the corresponding economic benefits by Copel Distribuição, with expectation of average amortization of 29% a year, limited to the term of the concession.
26
2.28.2 Intangible assets acquired separately
Intangible assets with defined useful lives acquired separately are recorded at cost, minus accumulated amortization and impairment losses. Amortization is recorded linearly based on the estimated useful lives of the corresponding assets. The estimated useful lives and the amortization method are reviewed at year-end, and the effect of any changes in estimates is recorded prospectively.
2.28.3 Write-off of intangible assets
Intangible assets are written-off upon sale or whenever there are no future economic benefits from use or sale to be received. Any gains or losses resulting from the write-off of intangible assets, measured as the difference between the net sale revenue and the asset's book value, are recorded to income or expense at the time of write-off.
2.28.4 Intangible assets with no defined useful life
The company does not have any intangible assets with no defined useful life.
2.29 Impairment value of assets
Property, plant and equipment and intangible assets are assessed annually to detect evidence of unrecoverable losses or whenever significant events or changes in circumstances indicate that the book value of any such asset may not be recoverable. Whenever there is a loss resulting from situations where an asset's book value exceeds its recoverable value, defined as the greater between the asset's value in use and its net sale value, this loss is recorded to expenses.
2.30 Materials and supplies (including those under property, plant and equipment)
Materials and supplies in inventory, classified under current assets, have been recorded at their average acquisition cost, and those assigned for investments, classified under property, plant and equipment, have been recorded at their actual purchase cost. Recorded amounts do not exceed their estimated sale price, minus all estimated costs of completion and required costs for carrying out the sale.
2.31 Provisions
Provisions are recorded for current liabilities (legal or assumed) resulting from past events, whose amounts may be estimated reliably and whose settlement is likely.
When some or all economic benefits required for the settlement of a provision are expected to be recouped from a third party, a corresponding assets is recorded if, and only if, this reimbursement is virtually guaranteed and its amount may be reliably ascertained.
27
2.32 Earnings per share or EPS
Earnings per share are calculated based on the weighted average of the number of shares outstanding during the reporting period. For all presented periods, the Company has not had any potential instruments equivalent to common shares which could have a diluting effect. Thus the basic earnings per share are equivalent to the diluted earnings per share.
Since holders of preferred and common shares are entitled to different dividends, voting rights, and settlements, basic and diluted earnings per share have been calculated according to the "two-class method". The two-class method is a formula for allocation of earnings which determines earnings per preferred share and per common share according to the declared dividends, pursuant to the Company's by-laws and to the rights to participation in non-distributed earnings calculated in accordance with the right to dividends of each share type, as discussed in Note 27.1.5.
Basic and diluted earnings per share are shown in Note 27.1.6.
2.33 Financial instruments
Financial assets and liabilities are recorded whenever a Group entity is a party to the terms and conditions of the financial instrument at hand.
Non-derivative financial instruments include cash and cash equivalents, receivables from customers, Recoverable Rate Deficit (Conta de Resultados a Compensar or CRC) transferred to the Government of the State of Paraná, financial investments, accounts receivable in connection with concessions, loans and financing, debentures, transactions with suppliers, accounts payable in connection with concessions (use of public property), and others. These financial instruments are recorded immediately on the date of transaction, i.e., when the corresponding right or liability arises, are initially recorded at fair value plus or minus any transaction costs that are directly attributable. After initial accrual, these instruments are valued as shown below:
Financial assets
2.33.1 Instruments held to maturity
If the Company and/or its subsidiaries are interested in and capable of holding any financial assets until maturity, they are classified as held to maturity. Investments held to maturity are valued at amortized cost according to the effective interest rate method, minus any reductions in their recoverable value.
28
2.33.2 Instruments available for sale
The initial assessment of financial instruments classified as "available for sale" is made based on their fair value and subsequently at their market value. The variation in the fair value resulting from the difference between the market interest rates and the effective interest rates is recorded directly to equity, net of tax effects, as an adjustment on accumulated other comprehensive income, without being recorded through income for the corresponding period. The interest portion set at the beginning of the corresponding agreement, calculated based on the effective interest rate method, as well as any changes in expected cash flows, are recorded to income for the applicable period.
At the time of settlement of a financial instrument classified as a financial asset available for sale, any gains or losses accrued under equity are recorded to income or expense for the applicable period.
2.33.3 Financial instruments recorded at fair value through income
Financial instruments are classified and recorded at fair value through income if they are held for dealing or designated as such at initial accrual. Financial instruments are recorded at fair value through income if the Company and/or its subsidiaries manage these investments and make purchase or sale decisions based on their fair value in the context of an investment and risk management strategy set by the Company and/or its subsidiaries. After initial accrual, attributable transaction costs are recorded through income when incurred.
2.33.4 Loans and receivables
This category only comprises non-derivative assets with fixed or ascertainable payments which are not quoted in any active markets. They are recognized according to the amortized cost or effective interest rate methods.
Financial liabilities and equity instruments
2.33.5 Classification as debt or equity instruments
Debt and equity instruments issued by a Group entity are classified as financial liabilities or equity, according to the nature of the underlying agreement and the definitions of financial liability and equity instrument.
2.33.6 Equity instruments
Equity instruments are contracts containing residual participation in the assets of a company after the deduction of all its liabilities. Equity instruments issued by the Group are recorded when the corresponding funds are received, net of the direct issuance costs.
The repurchase of the Company's own equity instruments is recorded and deducted directly to equity. No gains or losses are recorded to income from the purchase, sale, issue, or cancellation of the Company's own equity instruments.
29
2.33.7 Financial liabilities
Financial liabilities are classified as "financial liabilities at fair value recorded to profit and loss" or "other financial liabilities".
2.33.8 Financial liabilities recorded at fair value through income
Financial liabilities are classified as financial liabilities recorded at fair value through income when they are held for sale or designated at fair value recorded through income.
• Net gains or losses recorded to income incorporate interest paid on the financial liabilities. Fair value is determined according to the description contained in Note 33.1.
2.33.9 Other financial liabilities
Other financial liabilities (including loans) are valued at amortized cost according to the effective interest rate method.
The effective interest rate method is used to calculate the amortized cost of financial liabilities and to allocate their interest expenses over their respective terms. The effective interest rate is the rate that precisely deducts the estimated future cash flows (including fees paid or received that are an integral part of the effective interest rate, transaction costs, and other premiums or discounts) throughout the estimated lifespan of the liability at hand, or, when appropriate, throughout a shorter period, for the initial accrual of the net book value of the liability.
2.33.10 Write-offs of financial liabilities
The Group writes off financial liabilities only when its obligations are eliminated and cancelled or settled. The difference between the book value of the written-off financial liability and the corresponding disbursement made or to be made is recorded to income.
2.33.11 Financial instruments derivatives
The Company maintains investment funds which operate with derivative financial instruments, with the sole purpose of protecting these funds' portfolios.
2.34 Statements of added value - DVA
The goal of this statement is to demonstrate the value created by the Company and how it was distributed during the fiscal year, and is presented as required by Brazilian Corporate Legislation as part of the parent company individual financial statements, and as accessory information to consolidated financial statements, since these statements are not required according to IFRS.
2.35 New and revised rules and interpretations which have not been adopted yet
The following new rules, alterations and interpretations of rules were issued by IASB, but are not mandatory for the fiscal year of 2011. The anticipated adoption of these rules, though encouraged by the IASB, was not permitted, in Brazil, by the Accounting Standards Committee (CPC). The Company is currently evaluating the impact of these new rules in its financial statements.
30
There are no other IFRS rules or IFRIC interpretations which are not yet in force and that could cause significant impact on the Group.
3 Cash and Cash Equivalents
. | ||||
Parent Company | Consolidated | |||
12.31.2011 | 12.31.2010 | 12.31.2011 | 12.31.2010 | |
Cash and bank accounts | 669 | 456 | 35,081 | 58,958 |
Financial investments w ith immediate liquidity | 27,088 | 89,366 | 1,014,044 | 1,735,458 |
27,757 | 89,822 | 1,049,125 | 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 financial investments comprise: Certificates of Deposit (CDs); transactions with repurchase commitments - the issuer (Bank) is committed to buying a security back, and the buyer is committed to selling it. These investments have yielded on average 101% of the variation of the Interbank Deposit Certificate rate as of December 31, 2011 (100% of the variation of the Interbank Deposit Certificate rate as of December 31, 2010).
31
4 Bonds and Securities
|
Parent Company |
Consolidated |
| |
|
12.31.2011 |
12.31.2010 |
12.31.2011 |
12.31.2010 |
Current assets |
|
|
|
|
Bonds and securities (4.1) |
165 |
175 |
582,019 |
534,095 |
Collaterals and escrow accounts |
- |
- |
2,668 |
64,078 |
|
165 |
175 |
584,687 |
598,173 |
Noncurrent assets |
|
|
|
|
Bonds and securities (4.1) |
- |
- |
62,589 |
7,151 |
Collaterals and escrow accounts (STN - Note 19.2) |
- |
- |
37,553 |
26,280 |
|
- |
- |
100,142 |
33,431 |
. |
|
|
|
|
32
4.1 Securities
Category | Level | Index | Consolidated | |
12.31.2011 | 12.31.2010 | |||
Securities held for sale | ||||
CDB (1 and 2) | 2 | CDI | 92,693 | 100,785 |
Committed Operation (3) | 2 | CDI | 43,233 | 17,328 |
Committed Operation (2) | 2 | Selic | 4,430 | 2,961 |
Committed Operation (2) | 1 | Pre-Fixed | 46,322 | 98,552 |
Quotas in Funds (3 and 4) | 1 | CDI | 111 | 124 |
NTN - F | 1 | CDI | 31,451 | 27,309 |
NTN - B | 1 | IPCA | 1,956 | - |
LFT (2) | 1 | Selic | 209,942 | 175,043 |
LTN (2) | 1 | Pre-Fixed | 103,520 | 44,482 |
LFBB | 2 | CDI | 19,296 | 6,015 |
LF Caixa | 2 | CDI | 8,270 | |
CDB BB | 2 | CDI | 6,205 | |
567,429 | 472,599 | |||
Securities held for trading | ||||
Derivatives | 1 | DI Futuro BMF | 1 | - |
Cotas FI | 2 | CDI | 11,003 | - |
LFT | 1 | Selic | 39,039 | - |
DPGE | 2 | CDI | 9,979 | - |
60,022 | - | |||
Securities held to maturity | ||||
LFT (2) | 1 | Selic | 5,920 | 60,662 |
LTN (2) | 1 | Pre-Fixed | - | 6,140 |
Quotas in Funds (3 and 4) | 1 | CDI | 48 | 1,845 |
LF Caixa | 2 | CDI | 11,189 | |
17,157 | 68,647 | |||
644,608 | 541,246 | |||
Current | 582,019 | 534,095 | ||
NonCurrent - NC | 62,589 | 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 | ||||
Financial Bills Committed to Caixa Econômica Federal - LFBB | ||||
Levels to determine the fair value: | ||||
Level 1: obtained from quoted prices (unadjusted) in active markets for identical assets or liabilities. | ||||
Level 2: obtained by other variables in addition to the quoted prices included w ithin Level 1 that are observable for the asset or liability. | ||||
Level 3: obtained using valuation techniques that include variables for the active or passive, but do not have based on observable market data. |
Category | Level | Index | Parent Company | |
12.31.2011 | 12.31.2010 | |||
Securities held for sale | ||||
CDB | 2 | CDI | 83 | 76 |
Fund Quotas | 1 | CDI | 82 | 99 |
Current | 165 | 175 |
33
Copel holds bonds and securities which bear variable interest rates. The terms of these securities vary between one and 48 months from the end of the reporting period. Counterparts hold at least a credit rating of A. None of these assets is overdue or has issues of recovery or impairment at the end of the fiscal year.
Among the main amounts invested, there are:
1) |
Investment of R$ 73,219 as of December 31, 2011 (R$ 65,612 as of December 31, 2010), in certificates of deposit in Banco do Brasil, yielding 100% of the variation of the DI rate, in a reserve account set up as a guarantee to ANEEL for the construction of the Mauá Power Plant by Copel Geração e Transmissão; |
2) |
Constitution of collaterals for ANEEL auctions by Copel Geração e Transmissão and Copel Distribuição in the amount of R$ 34,011 as of December 31, 2011 (R$ 67,162 as of December 31, 2010); |
3) |
Constitution of guarantee for Contracts for Sale of Energy in the Regulated Environment - in the Chamber for commercialization of electric energy - CCEE in the amount of R$ 27,553 as of December 31, 2011 (R$ 27,146 as of December 31, 2010); and |
4) |
Constitution of a guarantee for the financing contract agreement signed for the construction of the Mauá Power Plant in the amount of R$ 18,764 as of December 31, 2011. |
34
5 Trade Accounts Receivable
Balances falling due |
Overdue up to 90 days |
Overdue for more than 90 days |
Total Consolidated | |||
12.31.2011 | 12.31.2010 | |||||
Customers | ||||||
Residential | 152,271 | 100,129 | 21,670 | 274,070 | 199,649 | |
Industrial | 79,544 | 47,226 | 15,348 | 142,118 | 184,039 | |
Commercial | 99,982 | 55,614 | 13,346 | 168,942 | 118,540 | |
Rural | 20,717 | 11,555 | 6,302 | 38,574 | 24,004 | |
Public Entities | 22,340 | 19,828 | 2,561 | 44,729 | 43,266 | |
Iluminação pública | 18,753 | 589 | 155 | 19,497 | 15,673 | |
Public lighting | 15,191 | 15,558 | 156 | 30,905 | 14,335 | |
Unbilled | 288,095 | - | - | 288,095 | 198,363 | |
Energy installments plan | 32,015 | 7,669 | 19,873 | 59,557 | 101,841 | |
Energy installments plan - Non Current | 25,737 | - | - | 25,737 | 40,498 | |
Low income subsidy - Eletrobrás | 31,734 | - | - | 31,734 | 24,376 | |
Fines and charges on energy bills | 9,007 | 4,853 | 5,763 | 19,623 | 9,611 | |
State Government "Luz Fraterna" program | 13,886 | 6,742 | 18,135 | 38,763 | 11,528 | |
Other receivables | 3,581 | 4,714 | 6,175 | 14,470 | 24,289 | |
Other receivables - non current | 6,626 | - | - | 6,626 | 3,231 | |
819,479 | 274,477 | 109,484 | 1,203,440 | 1,013,243 | ||
Concessionaires and Permission holder | ||||||
Energy supplies | ||||||
CCEAR - auction | 145,163 | 24,427 | 19,633 | 189,223 | 133,004 | |
Bilateral contracts | 21,421 | - | 119 | 21,540 | 26,709 | |
CCEE | 15,527 | - | 105 | 15,632 | 21,551 | |
Reimbursement to generators | - | - | 1,288 | 1,288 | 1,194 | |
182,111 | 24,427 | 21,145 | 227,683 | 182,458 | ||
Charges from using transmission grid | ||||||
Transmission grid | 12,856 | 1,778 | 2,361 | 16,995 | 21,552 | |
Basic netw ork and conection grid | 24,152 | 546 | 1,135 | 25,833 | 15,104 | |
37,008 | 2,324 | 3,496 | 42,828 | 36,656 | ||
Telecommunications | ||||||
Telecommunication services | 5,849 | 8,518 | 1,025 | 15,392 | 17,571 | |
Telecommunication services - NC | 89 | - | - | 89 | - | |
5,938 | 8,518 | 1,025 | 15,481 | 17,571 | ||
Gas distribution | 26,498 | 491 | 316 | 27,305 | 18,547 | |
Allowance for doubtful accounts (5.1) | - | - | (115,919) | (115,919) | (62,119) | |
1,071,034 | 310,237 | 19,547 | 1,400,818 | 1,206,356 | ||
12.31.2011 | Current | 1,038,582 | 310,237 | 19,547 | 1,368,366 | |
Noncurrent | 32,452 | - | - | 32,452 | ||
12.31.2010 | Current | 941,517 | 198,873 | 22,237 | 1,162,627 | |
Noncurrent | 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.
5.1 Low income customers subsidy
In September 2002, the Company started applying the low income rate to electricity bills based on the new criteria for eligibility as low income customers.
On December 17, 2002, Law no. 10,604 modified the means of compensation to utilities, authorizing the granting of an economic subsidy, in order to contribute to the low price for the low income rate. This subsidy is funded by the dividend surplus owed by Centrais Elétricas Brasileiras S.A. - Eletrobras to the Federal Government, in connection with the sale of power by Federal Government-owned generation companies at power auctions, and by Global Reversal Reserve (RGR) funds.
35
ANEEL, through different resolutions, set forth a new methodology for the calculation of the economic subsidy to which utilities are entitled, in order to offset the effects of the rate policy applicable to low income customers. As of December 2011, the low income rate was applied to 356,244 customers, who account for 11.7% of the total of 3,042,010 residential customers.
5.2 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 | Balance | Additions / (reversals) |
Reversal of write offs |
Balance |
12.31.2010 | 12.31.2011 | |||
Customers, concessionaries and permission holder | ||||
Residential | 7,654 | 30,409 | (9,110) | 28,953 |
Industrial | 40,761 | (4,206) | (11,392) | 25,163 |
Commercial | 10,880 | 10,829 | (2,243) | 19,466 |
Rural | 69 | 2,189 | (453) | 1,805 |
Public entities | 1,453 | 906 | - | 2,359 |
Public lighting | 155 | (76) | - | 79 |
Public service | 2 | 39 | - | 41 |
Concessionaries and permission holder | 224 | 37,146 | - | 37,370 |
Telecommunications | 921 | (52) | (186) | 683 |
62,119 | 77,184 | (23,384) | 115,919 | |
Consolidated | Balance | Additions / (reversals) |
Reversal of write offs |
Balance |
12.31.2009 | 12.31.2010 | |||
Customers, concessionaries and permission holder | ||||
Residential | 6,245 | 11,680 | (10,271) | 7,654 |
Industrial | 40,101 | 5,375 | (4,715) | 40,761 |
Commercial | 5,863 | 8,539 | (3,522) | 10,880 |
Rural | 185 | 163 | (279) | 69 |
Public entities | 1,272 | 221 | (40) | 1,453 |
Public lighting | 149 | 6 | - | 155 |
Public service | - | 2 | - | 2 |
Concessionaries and permission holder | 203 | 21 | - | 224 |
Telecommunications | 931 | 233 | (243) | 921 |
54,949 | 26,240 | (19,070) | 62,119 |
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.
An allowance in the value of R$ 37,146 was constituted due to differences in the prices billed in the sale of energy from the Mauá Hydro Power Plant. The company is waiting for a decision by ANEEL on its claim to review the schedule of the start of commercial operation of this plant in order to possibly revert this provision.
36
6 Recoverable Rate Deficit (CRC) Transferred to the State Government 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. Amortization is secured by resources from dividends.
Maturity of noncurrent installments
Consolidated | ||
12.31.2011 | 12.31.2010 | |
2012 | 62,728 | |
2013 | 70,242 | 66,899 |
2014 | 74,914 | 71,348 |
2015 | 79,896 | 76,093 |
2016 | 85,209 | 81,154 |
2017 | 90,876 | 86,551 |
2018 | 96,920 | 92,307 |
2019 | 103,366 | 98,446 |
2020 | 110,240 | 104,993 |
2021 | 117,572 | 111,976 |
2022 | 125,391 | 119,423 |
2023 | 133,730 | 127,365 |
2024 | 142,624 | 135,836 |
after 2024 | 49,618 | 47,258 |
1,280,598 | 1,282,377 |
Changes in CRC
Balance | Current assets |
Noncurrent assets |
Consolidated |
Balance as of December 31, 2009 | 49,549 | 1,205,025 | 1,254,574 |
Charges | 79,546 | - | 79,546 |
Monetary variations | 2,772 | 133,396 | 136,168 |
Transfers | 56,044 | (56,044) | - |
Amortization | (129,095) | - | (129,095) |
Balance as of December 31, 2010 | 58,816 | 1,282,377 | 1,341,193 |
Charges | 84,867 | - | 84,867 |
Monetary variations | 1,020 | 63,063 | 64,083 |
Transfers | 64,842 | (64,842) | - |
Amortization | (143,683) | - | (143,683) |
Balance as of December 31, 2011 | 65,862 | 1,280,598 | 1,346,460 |
37
7 Accounts Receivable Related to Concession
7.1 Change in accounts receivable related to concession
Balance | Current assets |
Noncurrent assets |
Noncurrent special liabilities |
Consolidated |
Balance as of January 1, 2010 | 44,070 | 3,045,323 | (1,217,103) | 1,872,290 |
Capitalization of intangible assets in progress | - | 482,145 | (69,889) | 412,256 |
Transfers from non current to current | 196,923 | (196,923) | - | - |
Transfers to charges for use of main distributions and transmission grid - customers | (186,293) | - | - | (186,293) |
Transfers to fixed assets in use | - | 3 | - | 3 |
Adjustment to financial assets classified as available for sale | - | 3,029 | - | 3,029 |
Monetary variations | - | 290,312 | (139,125) | 151,187 |
Remuneration | - | 189,243 | - | 189,243 |
Construction income | - | 62,037 | - | 62,037 |
Write off | - | (25,707) | - | (25,707) |
Balance as of December 31, 2010 | 54,700 | 3,849,462 | (1,426,117) | 2,478,045 |
Effect of 1st consolidation of the Costa Oeste | - | 31 | - | 31 |
Capitalization of intangible assets in progress | - | 613,284 | (93,173) | 520,111 |
Transfers from non current to current | 218,703 | (218,703) | - | - |
Transfers to charges for use of main distributions and transmission grid - customers | (192,777) | - | - | (192,777) |
Transfers to fixed assets in use | - | (1,004) | - | (1,004) |
Adjustment to financial assets classified as available for sale (a) | - | (7,282) | - | (7,282) |
Monetary variations | - | 173,402 | (73,021) | 100,381 |
Remuneration | - | 326,675 | - | 326,675 |
Construction income | - | 118,815 | - | 118,815 |
Write off | - | (25,895) | - | (25,895) |
Balance as of December 31, 2011 | 80,626 | 4,828,785 | (1,592,311) | 3,317,100 |
7.2 Accounts receivable related to the concession Distribution
Based on the characteristics set forth under the power distribution concession agreement, Company management believes the conditions are met for the application of Technical Interpretation ICPC 01/IFRIC 12 and SIC 29 - Concession Contracts, which provides guidelines for the accounting of public service concessions by private operators, so that the power distribution business is properly reflected, comprising:
(a) Estimated portion of investments made and not amortized or depreciated by the end of the concession for being an unconditional right to reimbursement in cash or other financial assets directly by the granting authority; and
(b) Remaining portion after the assessment of the financial asset (residual amount), classified as an intangible asset due its recovery being conditioned upon the rendering of the corresponding public service, i.e., the consumption of power by consumers (see Note 16).
The infrastructure that has been received or built for the distribution business, originally represented by property, plant, and equipment and intangible assets, is recovered through two cash flows: (a) a portion through power consumption by customers (monthly billing of energy consumed/sold) over the term of the concession; and (b) a portion as reimbursement for revertible assets at the end of the concession, to be received directly from the granting authority or from another entity to which the granting authority assigns this task.
This reimbursement is made based on the share of investments related to revertible assets which has not been amortized or depreciated yet and which have been made with the purpose of ensuring that the services rendered are continuous and up-to-date.
38
7.3 Commitments regarding transmission concessions
7.3.1 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$ 239,202 as of December 31, 2011.
7.3.2 Substation Cerquilho III 230 kV
This 230/138 kV (300MVA) substation was awarded to the Company at ANEEL auction 001/10 - ANEEL, on June 10, 2010.
The total commitments assumed with suppliers of equipment and services related to Substation Cerquilho III, amounted to R$ 43,182 as of December 31, 2011.
8 Other Receivables
Consolidated | ||
12.31.2011 | 12.31.2010 | |
Current assets | ||
Services in progress, net | 71,256 | 110,374 |
Partnership in consortiums | 29,483 | - |
Advance payments to employees | 11,588 | 9,126 |
Decommissioning in progress | 9,359 | 6,284 |
Advance payments to suppliers | 7,162 | 3,248 |
Purchase of fuel by CCC | 6,875 | 2,406 |
Services provided to third parties | 5,735 | 3,631 |
Disposal of property and rights | 4,928 | 9,048 |
Installment plan for Onda Provedor de Serviços | 4,348 | 4,348 |
Advance payments for judicial deposits | 3,514 | 9,927 |
Payroll of employees assigned to recover | 2,884 | 4,174 |
Lease of the Araucária pow er plant | 2,730 | 4,296 |
Allow ance for doubtful debts | (8,351) | (9,979) |
Other receivables | 9,802 | 4,186 |
161,313 | 161,069 | |
Noncurrent assets | ||
Advance payments to suppliers | 11,982 | 9,902 |
Compulsory loans | 3,044 | 2,833 |
Disposal of property and rights | 2,007 | 2,325 |
Other receivables | 190 | 164 |
17,223 | 15,224 |
8.1 Service in progress
This item refers to services currently in progress within the Company, most of which are related to the Research and Development and Energy Efficiency programs, which upon conclusion are offset against the respective liability recorded for this purpose, in compliance with the applicable regulations.
39
8.2 Allowance for doubtful accounts
The allowance for doubtful accounts refers to the balance of installments owed by Onda Provedor de Serviços, whose realization is unlikely.
9 Inventories
Consolidated | ||
Operation/Maintenance | ||
12.31.2011 | 12.31.2010 | |
Copel Geração e Transmissão | 23,714 | 24,429 |
Copel Distribuição | 69,580 | 83,893 |
Copel Telecomunicações | 9,015 | 11,758 |
Compagas | 1,491 | 1,344 |
Elejor | - | - |
UEG Araucária | 3 | - |
103,803 | 121,424 |
10 Taxes
10.1 Income tax (IR) and social contribution (CSLL)
Parent Company | Consolidated | |||
12.31.2011 | 12.31.2010 | 12.31.2011 | 12.31.2010 | |
Net income for the period | ||||
IR and CSLL paid in advance | 131,567 | 155,461 | 678,745 | 518,889 |
IR and CSLL to be offset against | (1,025) | (20,347) | (451,730) | (348,557) |
IRRF on JSCP to be offset against liability | (11,634) | (12,119) | (11,634) | (12,119) |
118,908 | 122,995 | 215,381 | 158,213 | |
Noncurrent assets | ||||
IR and CSLL paid in advance | - | - | 18,714 | 12,341 |
- | - | 18,714 | 12,341 | |
Current liabilities | ||||
IR and CSLL due | 4,954 | 35,332 | 603,520 | 501,806 |
IR and CSLL to be offset against | (1,025) | (20,347) | (451,730) | (348,557) |
3,929 | 14,985 | 151,790 | 153,249 |
Amounts recorded as corporate income tax (IRPJ) and social contribution (CSLL) paid in advance refer to amounts paid in advance and corporate tax return (DIPJ) credits, which are offset against the respective taxes payable by each company, pursuant to the Brazilian tax legislation.
10.2 Deferred income tax and social contribution
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%.
40
10.2.1 Deferred income tax and social contribution tax credits
Parent Company | Consolidated | |||
12.31.2011 | 12.31.2010 | 12.31.2011 | 12.31.2010 | |
Noncurrent assets | ||||
Tax losses and negative tax basis | - | 1,170 | 2,486 | 10,966 |
Private pension and health plans | - | - | 154,108 | 135,384 |
Transitional tax system - RTT | - | - | 16,142 | 7,774 |
Other temporary additions | - | - | - | - |
Provisions for legal claims | 100,819 | 102,911 | 346,697 | 264,645 |
Allow ance for doubtful debts | 1,478 | 1,478 | 43,407 | 24,477 |
Amortization - concession | 17,829 | 17,573 | 36,173 | 35,917 |
Provision for impact of grid charges | - | - | 6,922 | 6,922 |
Provision for financing | 4,756 | 3,659 | 4,756 | 3,659 |
Provision for energy purchases | - | - | 99,567 | - |
Provision for profit sharing | - | - | 17,182 | - |
Interest on ow n capital | 16,666 | 17,966 | 16,666 | 17,966 |
Other | 91 | - | 1,074 | - |
141,639 | 144,757 | 745,180 | 507,710 | |
Noncurrent liabilities | ||||
Transitional tax system - RTT | - | - | - | - |
Effects from applying CPC 27 - Deemed cost | - | - | 758,473 | 802,556 |
Efeitos da aplicação do ICPC 01 - contratos de concessão | - | - | 125,450 | 47,607 |
Effects from applying CPC 38 - Financial Instruments | 7,962 | - | 7,962 | - |
Other temporary exclusions | - | - | - | |
Capitalization of financial charges | - | - | 5,356 | 4,595 |
Provisions for negative goodw ill | 25,297 | 25,297 | 25,297 | 25,297 |
Gas supply | - | - | 5,372 | 7,163 |
33,259 | 25,297 | 927,910 | 887,218 | |
Net | 108,380 | 119,460 | (182,730) | (379,508) |
Tax credits related to the healthcare plan are realized according to the actuarial evaluation prepared 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.
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.
The Company's Administration Council and Fiscal Council both 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. According to the estimate of future taxable income, the realization of deferred taxes is shown below:
41
. | Parent Company | Consolidated | ||||
. | Estimated realizable amount |
Actual realized amount |
Estimated realizable amount |
Estimated realizable amount |
Actual realized amount |
Estimated realizable amount |
2011 | 21,450 | 23,767 | - | 17,311 | 186,347 | - |
2012 | - | - | 4,174 | - | - | 178,211 |
2013 | - | - | 3,685 | - | - | 28,286 |
2014 | - | - | 3,685 | - | - | 16,603 |
2015 | - | - | 3,685 | - | - | 233,836 |
2016 | - | - | 4,558 | - | - | 32,436 |
2017 to 2019 | - | - | 1,203 | - | - | (149) |
2020 to 2022 | - | - | 168 | - | - | 34,221 |
after 2022 | - | - | 87,222 | - | - | (706,174) |
21,450 | 23,767 | 108,380 | 17,311 | 186,347 | (182,730) |
10.2.2 Changes in deferred income tax and social contribution
Parent company | Balance as 1.1.2010 |
Recognized in income |
Balance as 31.12.2010 |
Recognized in income |
Recognized in other comprehensive results |
Balance as 12.31.2011 |
Noncurrent assets | ||||||
Tax losses and negative tax basis | 13,550 | (12,380) | 1,170 | (1,170) | - | - |
Outras adições temporárias | - | - | ||||
Provisões para litígios | 32,150 | 70,761 | 102,911 | (2,092) | - | 100,819 |
Provisão para créditos liquidação duvidosa | 1,839 | (361) | 1,478 | - | - | 1,478 |
Amortização - concessão | 17,317 | 256 | 17,573 | 256 | - | 17,829 |
Provisão Finan | 3,291 | 368 | 3,659 | 1,097 | - | 4,756 |
Juros sobre o capital próprio | - | 17,966 | 17,966 | (1,300) | - | 16,666 |
Outros | - | - | - | 91 | - | 91 |
68,147 | 76,610 | 144,757 | (3,118) | - | 141,639 | |
(-) Passivo não circulante | ||||||
Regime tributário de transição - RTT | - | |||||
Efeitos da aplicação do CPC 38 | ||||||
- instrumentos financeiros | - | - | - | 6,042 | 1,920 | 7,962 |
Outras exclusões temporárias | - | - | - | |||
Provisão para deságio | 25,297 | - | 25,297 | - | - | 25,297 |
25,297 | - | 25,297 | 6,042 | 1,920 | 33,259 | |
Net | 42,850 | 76,610 | 119,460 | (9,160) | (1,920) | 108,380 |
Consolidated | Balance 01.01.2010 |
Recognized in income |
Recognized directly in net equity |
Recognized in other comprehensive results |
Balance 31.12.2010 |
Recognized in income |
Comp. w ith installments of debt Law 11,941 |
Recognized in other comprehensive results |
Balance 31.12.2011 |
Noncurrent assets | |||||||||
Tax losses and negative tax basis | 23,346 | (12,380) | - | - | 10,966 | (1,170) | (7,310) | - | 2,486 |
Private pension and health plans | 123,842 | 11,542 | - | - | 135,384 | 18,724 | - | - | 154,108 |
Transitional tax system - RTT | 20,728 | - | (12,954) | - | 7,774 | 8,368 | - | - | 16,142 |
Other temporary additions | |||||||||
Provisions for legal claims | 172,080 | 92,591 | (26) | - | 264,645 | 82,052 | - | - | 346,697 |
Allow ance for doubtful debts | 22,350 | 2,493 | (366) | - | 24,477 | 18,930 | - | - | 43,407 |
Amortization - concession | 19,709 | 16,208 | - | - | 35,917 | 256 | - | - | 36,173 |
Provision for impact of grid charges | 6,922 | - | - | - | 6,922 | - | - | - | 6,922 |
Provision for financing | 3,291 | 368 | - | - | 3,659 | 1,097 | - | - | 4,756 |
Provision for energy purchases | - | - | - | - | - | 99,567 | - | - | 99,567 |
Provision for profit sharing | - | - | - | - | - | 17,182 | - | - | 17,182 |
Interest on ow n capital | - | 17,966 | - | - | 17,966 | (1,300) | - | 16,666 | |
Other | 5,614 | (5,614) | - | - | - | 1,074 | - | - | 1,074 |
397,882 | 123,174 | (13,346) | - | 507,710 | 244,780 | -7310 | - | 745,180 | |
Noncurrent liabilities | |||||||||
Transitional tax system - RTT | - | ||||||||
Effects from applying CPC 27 - Deemed cost | 854,742 | (39,680) | (12,506) | - | 802,556 | (44,083) | - | - | 758,473 |
Efeitos da aplicação do ICPC 01 - contratos de concessão | 12,092 | 35,515 | (1,030) | 1,030 | 47,607 | 80,319 | - | (2,476) | 125,450 |
Effects from applying CPC 38 - Financial Instruments | - | - | - | - | - | 5,035 | - | 2,927 | 7,962 |
Other temporary exclusions | - | - | - | - | |||||
Capitalization of financial charges | - | 1,612 | 2,983 | - | 4,595 | 761 | - | - | 5,356 |
Provisions for negative goodw ill | 25,297 | - | - | - | 25,297 | - | - | - | 25,297 |
Gas supply | 8,953 | (1,790) | - | - | 7,163 | (1,791) | - | - | 5,372 |
901,084 | (4,343) | (10,553) | 1,030 | 887,218 | 40,241 | - | 451 | 927,910 | |
Net | (503,202) | 127,517 | (2,793) | (1,030) | (379,508) | 204,539 | (7,310) | (451) | (182,730) |
42
10.3 Other recoverable taxes and other taxes due
Parent Company | Consolidated | |||
12.31.2011 | 12.31.2010 | 12.31.2011 | 12.31.2010 | |
Current assets | ||||
Recoverable ICMS (VAT) (10.3.1) | - | - | 40,845 | 36,785 |
Recoverable PIS/Pasep and Cofins taxes | - | - | 60,486 | 7,966 |
PIS/Pasep and Cofins to be offset against liabilities | - | - | (51,411) | (7,966) |
Other recoverable taxes | - | - | 437 | 751 |
- | - | 50,357 | 37,536 | |
Noncurrent assets | ||||
Recoverable Federal Taxes | - | - | 11 | - |
ICMS (VAT) payable (10.3.1) | - | - | 76,166 | 82,029 |
Recoverable income tax w ith held on finance investments | - | - | 1,735 | 2,833 |
- | - | 77,912 | 84,862 | |
Current liabilities | ||||
ICMS (VAT) payable | - | - | 193,808 | 173,989 |
PIS/Pasep and Cofins payable | 12,846 | 21,016 | 74,579 | 75,511 |
PIS/Pasep and Cofins to be offset against assets | - | - | (51,411) | (7,966) |
Tax Recovery Programs (10.3.2) | 27,628 | 60,229 | 37,221 | 94,887 |
IRRF on JSCP | 23,027 | 12,119 | 31,027 | 45,813 |
IRRF on JSCP to be offset against assets | (23,027) | (12,119) | (11,634) | (12,119) |
Other taxes | 911 | 883 | 14,867 | 8,756 |
41,385 | 82,128 | 288,457 | 378,871 | |
Noncurrent liabilities | ||||
ICMS (VAT) payable | - | - | 152 | 623 |
Tax Recovery Programs (10.3.2) | - | 20,076 | - | 31,629 |
- | 20,076 | 152 | 32,252 |
10.3.1 Recoverable ICMS (VAT)
Of the amounts recorded as recoverable ICMS (VAT), R$ 117,022 refers 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 | |||||
Debt amount |
Benefits Law 11,941 |
Selic interest |
Corrected debt value |
Antecipation | Balance of corrected debt | |
Law 11,941/09 | ||||||
Cofins Rescission Claim | 229,933 | (80,927) | 18,265 | 167,271 | (139,739) | 27,532 |
INSS | 311 | (93) | 42 | 260 | (164) | 96 |
230,244 | (81,020) | 18,307 | 167,531 | (139,903) | 27,628 |
Consolidated | |||||||
Value of debt |
Benefits Law 11,941 |
Tax loss carryforward |
Selic interest |
Corrected debt value |
Antecipation | Balance of corrected debt | |
Law 11,941/09 | |||||||
IRPJ | 43,256 | (8,898) | (3,123) | 3,262 | 34,497 | (29,466) | 5,031 |
CSLL | 5,925 | (1,460) | (428) | 454 | 4,491 | (4,104) | 387 |
Cofins | 43,198 | (9,633) | (3,118) | 3,317 | 33,764 | (29,970) | 3,794 |
PIS/Pasep | 8,893 | (1,992) | (642) | 732 | 6,991 | (6,610) | 381 |
Cofins Rescission Claim | 229,933 | (80,927) | - | 18,265 | 167,271 | (139,739) | 27,532 |
INSS | 311 | (93) | - | 42 | 260 | (164) | 96 |
331,516 | (103,003) | (7,311) | 26,072 | 247,274 | (210,053) | 37,221 |
The effect on profit or loss for the fiscal year of 2011 recorded as financial expenses was R$ 7,707 on the Parent Company and R$ 9,359 on Consolidated (Note 30).
43
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 December 31, 2011, in the amount of R$ 18,307, and also considering prepayments in the amount of R$ 139,903, the balance of the debt amounts to R$ 27,628.
44
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 December 31, 2011 in the amount of R$ 7,765, and also considering prepayments in the amount of R$ 70,150, the balance of the debt amounts to R$ 9,593.
Copel has rigorously fulfilled its obligations in connection with these installment plans.
10.4 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 | |||
12.31.2011 | 12.31.2010 | 12.31.2011 | 12.31.2010 | |
Income before IRPJ and CSLL | 1,171,805 | 946,529 | 1,583,916 | 1,380,732 |
IRPJ and CSLL (34%) | (398,414) | (321,820) | (538,531) | (469,449) |
Tax effects on: | ||||
Interest on ow n capital | 114,314 | 68,000 | 121,023 | 70,319 |
Dividends | 3,461 | 2,101 | 1,158 | 432 |
Equity in earnings of subsidiaries | 266,928 | 292,907 | 11,054 | 31,023 |
Finam | (270) | - | (270) | - |
Non deductible expenses | (7,246) | - | (11,892) | (3,247) |
Tax benefits Law 11,941/09 | 7,087 | - | 7,087 | - |
Tax incentives | - | - | 9,908 | 4,856 |
Interest on ow n capital - provision | - | - | - | - |
Others | 25 | 90 | (6,599) | (4,385) |
Current IRPJ and CSLL | (4,955) | (35,332) | (611,601) | (497,968) |
Deferred IRPJ and CSLL | (9,160) | 76,610 | 204,539 | 127,517 |
Actual rate - % | 1.2% | (4,4%) | 25.7% | 26.8% |
45
11 Prepaid Expenses
Consolidado | ||
12.31.2011 | 12.31.2010 | |
Current assets | ||
Insurance premiums | 4,527 | 4,855 |
Program of incentive to alternative energy sources - Proinfa | 36 | 35 |
Other | 25 | 75 |
4,588 | 4,965 |
12 Judicial Deposits
Parent Company | Consolidated | |||
12.31.2011 | 12.31.2010 | 12.31.2011 | 31.12.2010 | |
Taxes claims | 222,847 | 230,235 | 226,566 | 231,429 |
Labor claims | - | - | 72,873 | 73,596 |
Civil | ||||
Suppliers | - | - | 92,853 | 73,400 |
Civil | - | - | 24,706 | 14,197 |
Easements | - | - | 6,823 | 2,144 |
Customers | - | - | 2,289 | 1,677 |
. | - | - | 126,671 | 91,418 |
Others | - | - | 4,707 | 4,256 |
222,847 | 230,235 | 430,817 | 400,699 |
46
13 Receivable from Related Parties
Parent Company | Consolidated | |||
12.31.2011 | 12.31.2010 | 12.31.2011 | 12.31.2010 | |
Associated companies | ||||
Dividends and/or interests on own capital | ||||
Dona Francisca Energética | 2,303 | 955 | 2,303 | 955 |
Sanepar | - | - | 15,603 | 4,896 |
. | 2,303 | 955 | 17,906 | 5,851 |
Subsidiaries | ||||
Dividends and/or interest on own capital | ||||
Copel Geração e Transmissão | 600,659 | 510,952 | - | - |
Copel Distribuição | 508,695 | 355,968 | - | - |
Copel Telecomunicações | 20,649 | 10,474 | - | - |
Compagas | 3,927 | 4,910 | - | - |
Elejor | 2,592 | - | - | - |
Centrais Eólicas do Paraná | - | 1,920 | - | - |
Dominó Holdings | 14,184 | 4,644 | - | - |
1,150,706 | 888,868 | - | - | |
Financing tranferred - STN | ||||
Copel Distribution (13.1) | 58,427 | 56,675 | - | - |
58,427 | 56,675 | - | - | |
Loan contract | ||||
Copel Distribution (13.2) | 781,031 | 715,539 | - | - |
Elejor (13.3) | 305,936 | 295,788 | - | - |
1,086,967 | 1,011,327 | - | - | |
Other related party | ||||
Paineira Participações e Empreendimentos | - | - | - | 1,575 |
- | - | - | 1,575 | |
2,298,403 | 1,957,825 | 17,906 | 7,426 | |
Current asset (Dividends receivable) | 1,153,009 | 889,823 | 17,906 | 5,851 |
Non current asset | 1,145,394 | 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 1, 2007.
47
13.3 Loan Contract - Elejor
On April 7, 2004, a loan contract was signed between Copel (lender) and Elejor (borrower), for the purpose of guaranteeing the continuity of the project to construct the Fundão Santa Clara Hydroelectric Energy Complex, approved by the regulatory agency, through dispatch ANEEL no. 2876 of December 5, 2006, it started being remunerated by the TJLP interest rate plus a fixed rate of 4.5% p.a.
As deliberated on the 36th Extraordinary general meeting of December 9, 2010 of Elejor, after paying/returning the advance for future capital increase, the company started paying the abovementioned loan contract. In 2011, payments made summed R$ 23,595.
48
14 Investments
14.1 Change in investments
Parent Company | Balance as of 12.31.2010 |
Equity in earnings of subsidiaries |
Equity valuation adjustments |
Investment and Afac (1) (Afac returned) |
Amortization of concession rights |
Proposed dividends and JSCP |
Prov. for losses |
Balance as of 12.31.2011 |
Associated companies | ||||||||
Sercomtel Telecom. (Note 14.1.2) | 72,464 | (2,123) | - | - | - | - | - | 70,341 |
Dona Francisca Energética | 50,161 | 7,953 | - | - | - | (5,053) | - | 53,061 |
Foz do Chopim Energética | 17,086 | 10,267 | - | - | - | (9,951) | - | 17,402 |
Carbocampel | 1,224 | (27) | - | 110 | - | - | - | 1,307 |
Dois Saltos Empreend. | 300 | - | - | - | - | - | - | 300 |
Copel Amec | 156 | 9 | - | - | - | - | - | 165 |
Escoelectric | 37 | (136) | - | 99 | - | - | - | - |
141,428 | 15,943 | - | 209 | - | (15,004) | - | 142,576 | |
Investees | ||||||||
Copel Geração e Transmissão | 5,726,083 | 598,920 | 1,955 | - | - | (587,169) | - | 5,739,789 |
Copel Distribuição | 3,316,811 | 535,886 | (4,806) | - | - | (182,056) | - | 3,665,835 |
Copel Telecomunicações | 241,362 | 35,700 | - | 23,000 | - | (12,322) | - | 287,740 |
UEG Araucária | 128,846 | (1,401) | - | - | - | - | - | 127,445 |
Compagas | 99,286 | 16,540 | - | - | - | (10,521) | - | 105,305 |
Elejor | 96,751 | 10,909 | - | (71,898) | - | (2,592) | - | 33,170 |
Elejor - direito de concessão | 19,044 | - | - | - | (755) | - | - | 18,289 |
Centrais Eólicas do Paraná | 1,185 | 307 | - | - | - | (267) | - | 1,225 |
9,629,368 | 1,196,861 | (2,851) | (48,898) | (755) | (794,927) | - | 9,978,798 | |
Joint ventures | ||||||||
Dominó Holdings | 325,342 | 36,599 | - | - | - | (15,988) | - | 345,953 |
Cutia | - | (289) | - | 4,599 | - | - | - | 4,310 |
Cutia - concession right | - | - | - | 5,809 | - | - | - | 5,809 |
325,342 | 36,310 | - | 10,408 | - | (15,988) | - | 356,072 | |
Other investments | ||||||||
Finam (2) | 2,456 | - | - | - | - | - | (189) | 2,267 |
Finor (3) | 769 | - | - | - | - | - | (156) | 613 |
Investco S.A. | 7,903 | - | 442 | - | - | - | - | 8,345 |
Advance w ith the purpose of future investment (14.4. | - | - | - | 38,945 | - | - | - | 38,945 |
Other investments (14.3.6) | 1,344 | - | 5,205 | - | - | - | (53) | 6,496 |
12,472 | - | 5,647 | 38,945 | - | - | (398) | 56,666 | |
10,108,610 | 1,249,114 | 2,796 | 664 | (755) | (825,919) | (398) | 10,534,112 | |
(1) Contribution for purchase of investments |
Parent Company | Balance as of 12.31.2009 |
Equity in earnings of subsidiaries |
Equity valuation adjustments |
Investment and Afac |
Amortization of concession rights |
Proposed dividens and JSCP |
Monetary variation |
Provision for losses |
Write-off | Balance as of 12.31.2010 |
Associated companies | ||||||||||
Sercomtel - Telecom. | 39,863 | 32,601 | - | - | - | - | - | - | 72,464 | |
Dona Francisca | 19,616 | 33,962 | - | - | - | (3,417) | - | - | - | 50,161 |
Foz do Chopim | 16,616 | 10,075 | - | - | - | (9,605) | - | - | - | 17,086 |
Carbocampel | 1,117 | 24 | - | 83 | - | - | - | - | - | 1,224 |
Dois Saltos Empreend. | 300 | - | - | - | - | - | - | - | - | 300 |
Copel Amec | 154 | 2 | - | - | - | - | - | - | - | 156 |
Escoelectric | (679) | 611 | - | 105 | - | - | - | - | - | 37 |
76,987 | 77,275 | - | 188 | - | (13,022) | - | - | - | 141,428 | |
Investees | ||||||||||
Copel Geração e Transm. | 5,783,192 | 529,122 | - | - | - | (586,231) | - | - | - | 5,726,083 |
Copel Distribuição | 3,051,476 | 524,513 | 1,999 | - | - | (261,177) | - | - | - | 3,316,811 |
Copel Telecomunicações | 221,722 | 32,694 | - | - | - | (13,054) | - | - | - | 241,362 |
UEG Araucária | 130,253 | (1,407) | - | - | - | - | - | - | - | 128,846 |
Compagas | 95,211 | 20,675 | - | - | - | (16,600) | - | - | - | 99,286 |
Elejor | 35,277 | 9,374 | - | 71,898 | (754) | - | - | - | - | 115,795 |
Elejor - Concession Right | ||||||||||
Centrais Eólicas do Paraná | 1,153 | 268 | - | - | - | (236) | - | - | - | 1,185 |
9,318,284 | 1,115,239 | 1,999 | 71,898 | (754) | (877,298) | - | - | - | 9,629,368 | |
Joint ventures | ||||||||||
Dominó Holdings | 309,756 | 20,347 | - | - | - | (4,761) | - | - | - | 325,342 |
309,756 | 20,347 | - | - | - | (4,761) | - | - | - | 325,342 | |
Other investments | ||||||||||
Finam | 2,456 | - | - | - | - | - | - | - | - | 2,456 |
Finor | 858 | - | - | - | - | - | - | (89) | - | 769 |
Investco S.A. | 7,903 | - | - | - | - | - | - | - | - | 7,903 |
Outros investimentos | 2,412 | - | - | (8) | - | - | 510 | (981) | (589) | 1,344 |
13,629 | - | - | (8) | - | - | 510 | (1,070) | (589) | 12,472 |
49
Consolidated | Equity in earnings of subsidiaries |
Equity valuation adjustments |
Investment and Afac |
Proposed dividens and JSCP |
Prov. for losses |
Amortization of concession rights |
Transf. for disposal |
Write-off | Balance as of 12.31.2011 | |
Balance as of 12.31.2010 | ||||||||||
Associated companies | ||||||||||
Sanepar |
323,814 | 39,712 | - | - | (18,357) | - | (730) | - | - | 344,439 |
Sercomtel - Telecomunicaçõe |
72,464 | (2,123) | - | - | - | - | - | - | - | 70,341 |
Dona Francisca |
50,161 | 7,954 | - | - | (5,053) | - | - | - | - | 53,062 |
Foz do Chopim |
17,086 | 10,267 | - | - | (9,951) | - | - | - | - | 17,402 |
Carbocampel |
1,224 | (28) | - | 110 | - | - | - | - | - | 1,306 |
Dois Saltos Empreend. |
300 | - | - | - | - | - | - | - | - | 300 |
Copel Amec |
156 | 9 | - | - | - | - | - | - | - | 165 |
Escoelectric |
37 | (136) | - | 99 | - | - | - | - | - | - |
465,242 | 55,655 | - | 209 | (33,361) | - | (730) | - | - | 487,015 | |
Other investments | ||||||||||
Finam |
2,456 | - | - | - | - | (189) | - | - | - | 2,267 |
Finor |
769 | - | - | - | - | (156) | - | - | - | 613 |
Investco S.A. |
7,903 | - | 442 | - | - | - | - | - | - | 8,345 |
Assets for future use |
4,538 | - | - | - | - | - | - | (38) | (210) | 4,290 |
Other investments |
2,542 | - | 5,205 | 38,948 | - | (53) | - | - | (14) | 46,628 |
18,208 | - | 5,647 | 38,948 | - | (398) | - | (38) | (224) | 62,143 | |
483,450 | 55,655 | 5,647 | 39,157 | (33,361) | (398) | (730) | (38) | (224) | 549,158 | |
(1) Afac - Advance for future capital increase | ||||||||||
(2) Amazon investment fund - Finam | ||||||||||
(3) Northeast investment fund - Finor |
14.2 Main information about Copel's investees
12.31.2011 | Main activity |
Assets (1) | Liabilities (1) | Shareholders' equity (1) |
Revenues | Net income (loss) (1) |
Part. Group % |
Cia. Saneamento do Paraná | |||||||
- Sanepar | Basic sanitation | 2,502,822 | 1,515,756 | 987,066 | 784,078 | 114,286 | 34.75 |
Sercomtel S.A. - Telecom. | Telecomunications | 275,620 | 119,307 | 156,313 | 138,597 | (4,723) | 45.00 |
Foz do Chopim Energética Ltda. | Energy | 51,148 | 2,498 | 48,650 | 35,124 | 29,122 | 35.77 |
Dona Francisca Energética S.A. | Energy | 309,625 | 79,226 | 230,399 | 84,613 | 34,532 | 23.03 |
Sercomtel Celular S.A. | Telecomunications | 18,903 | 36,073 | - | 27,065 | 2,429 | 45.00 |
Dois Saltos Empreend. de Ger. de Energia Elétrica Ltda. | Energia elétrica | 1,350 | 350 | 1,000 | - | - | 30.00 |
Copel Amec S/C Ltda. | Energy | 348 | 4 | 344 | - | 19 | 48.00 |
Carbocampel S.A. | Serv. and consulting | 3,553 | 1,111 | 2,442 | - | (53) | 49.00 |
Escoelectric Ltda. | Serv. and consulting | 2,747 | 5,516 | (2,769) | - | (122) | 40.00 |
(1) Balances adjusted to accounting practices |
12.31.2010 | Main activity | Assets (1) | Liabilities (1) | Shareholders' equity (1) |
Revenues | Net income (loss) (1) |
Part. Group % |
Cia. Saneamento do Paraná - Sanepar | Basic sanitation | 2,332,805 | 1,407,194 | 925,611 | 666,123 | 63,489 | 34.75 |
Sercomtel S.A. - Telecom. | Telecomunications | 273,953 | 112,921 | 161,032 | 144,320 | 20,472 | 45.00 |
Foz do Chopim Energética Ltda | Energy | 50,250 | 2,483 | 47,767 | 34,260 | 28,167 | 35.77 |
Dona Francisca Energética S.A | Energy | 297,342 | 79,542 | 217,800 | 58,955 | 142,864 | 23.03 |
Sercomtel Celular S.A. | Telecomunications | 10,801 | 31,317 | - | 29,715 | (6,902) | 45.00 |
Dois Saltos Empreend. de Ger. de Energia Elétrica Ltda. | Energia elétrica | 1,350 | 350 | 1,000 | - | - | 30.00 |
Copel Amec S/C Ltda. | Energy | 327 | 2 | 325 | - | 11 | 48.00 |
Carbocampel S.A. | Serv. and consultin | 3,553 | 1,058 | 2,495 | - | (52) | 49.00 |
Escoelectric Ltda. | Serv. and consultin | 2,628 | 4,848 | (2,220) | - | 1,600 | 40.00 |
(1) Balances adjusted to accounting practices |
14.2.1 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 December 31, 2011 reported a balance of R$ 3,242. Copel's proportional investment (45%), in this balance corresponded to R$ 1,459 and is being amortized over 15 years, starting from 1999, at the rate of R$ 61 per month, and the amount registered to profit/loss in 2011 was R$ 730 (R$ 730 in 2010).
50
14.2.2 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 15.6) 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 by R$ 12,580 (R$ 12,538 in 2010) and R$ 6,195 (R$ 6,195 in 2010), respectively.
14.3 Main account groups of assets, liabilities and income of the joint ventures
The main items of assets, liabilities and statement of operations of the joint ventures, as well as the corresponding consolidated shares, are shown below:
14.3.1 Dominó Holdings S.A.
Dominó Holdings S.A. | Balance as of 12.31.2011 | Balance as of 12.31.2010 | ||
Adjusted balance (1) | Share (45%) | Adjusted balance (1) | Share (45%) | |
ASSETS | 802,228 | 361,002 | 733,985 | 330,292 |
Current assets | 36,591 | 16,466 | 14,181 | 6,381 |
Noncurrent assets | 765,637 | 344,536 | 719,804 | 323,911 |
LIABILITIES | 802,228 | 361,002 | 733,985 | 330,292 |
Current liabilities | 33,436 | 15,046 | 10,995 | 4,947 |
Noncurrent liabilities | 7 | 3 | 7 | 3 |
Shareholders' equity | 768,785 | 345,953 | 722,983 | 325,342 |
Statement of income | ||||
Operational expenses | (3,372) | (1,518) | (2,843) | (1,279) |
Financial income | (3,543) | (1,594) | (956) | (431) |
Equity in income of subsidiaries | 88,247 | 39,711 | 49,024 | 22,061 |
Provision for Income tax and social contribution | - | - | (9) | (4) |
Net income for the year | 81,332 | 36,599 | 45,216 | 20,347 |
(1) Balances adjusted to accounting practices |
51
14.3.2 Other joint ventures
Balance 12.31.2011 | Costa Oeste | Marumbi | Sul Brasileira | Dreen Cutia | ||||
Original balance |
Part. (51%) | Original balance |
Part. (80%) | Original balance |
Part. (20%) | Original balance |
Part. (49.9%) | |
ASSET | 437 | 223 | 10 | 8 | 10 | 2 | 9,931 | 4,955 |
Current assets | 375 | 192 | 10 | 8 | 10 | 2 | 25 | 12 |
Non-Current assets | 62 | 31 | - | - | - | - | 9,906 | 4,943 |
LIABILITIES | 437 | 223 | 10 | 8 | 10 | 2 | 9,931 | 4,955 |
Current liabilities | 37 | 19 | - | - | - | - | 311 | 155 |
Non-current liabilities | - | - | - | - | - | - | 934 | 466 |
Net equity | 400 | 204 | 10 | 8 | 10 | 2 | 8,686 | 4,334 |
STATEMENT OF INCOME | ||||||||
Operational expenses | - | - | - | - | - | - | (531) | (265) |
Net income | - | - | - | - | - | - | (531) | (265) |
14.4 Other investments
14.4.1 Other investments classified as available for sale
In 2011, based on the average price negotiated in BMF&Bovespa in December 13, 2011 (December 10 in 2010), Copel updated the market value for their investments in investment funds Fundo de Investimentos da Amazônia - Finam and in the Fundo de Investimentos do Nordeste - Finor:
Company |
Quantity |
Average price in dez.2010 thousand shares) |
Market Value Thousand R$ |
Average price in dez.2010 (R$ per thousand shares) |
Market Value Thousand R$ |
31.12.2011 | 31.12.2010 | ||||
Finam | 18,891,053 | 0.12 | 2,267 | 0.13 | 2,456 |
Finor | 1,114,618 | 0.55 | 613 | 0.69 | 769 |
2,880 | 3,225 |
Other investments in companies with shares traded in stock exchanges were updated based in their price as of December 31, 2011, as demonstrated below:
Company | Quantity of shares |
Type | Listining on the stock exchange R$ per share |
Market value R$ thousand |
Tractebel Energia S.A. | 180,888 | ON | 29.96 | 5,419 |
Eletrosul - Centrais Elétricas S.A. | 14,195 | ON | 32.26 | 458 |
Telefônica Brasil S.A. | 7,859 | ON | 35.50 | 279 |
Telefônica Brasil S.A. | 675 | PN | 35.50 | 24 |
TIM Participações S.A. | 11,804 | ON | 9.24 | 109 |
Cia. de Eletricidade do Estado da Bahia - Coelba | 1,643 | PNA | 46.00 | 76 |
Centrais Elétricas do Pará S.A. - Celpa | 7,464 | PNA | 9.95 | 74 |
Embratel Participações S.A. | 2,476,773 | ON | 0.0090 | 22 |
Embratel Participações S.A. | 301,949 | PN | 0.0091 | 3 |
Telebras - Telecomunicações Brasileiras S.A. | 377 | ON | 38.00 | 14 |
Telebras - Telecomunicações Brasileiras S.A. | 30 | PN | 17.50 | 1 |
Centrais Elétricas do Pará S.A. - Celpa | 1,057 | PNB | 9.0000 | 10 |
6,489 |
52
14.4.2 Advance for future investment
In November, 2011, the contract for purchase and sale of 49.9% of the representative shares of São Bento Energia, Investimentos e Participações S.A, which holds corporate control of companies GE Olha D'Água S.A, GE Boa Vista S.A, GE Farol S.A and GE São Bento do Norte S.A, which holds the concession grants of Centrais Geradoras Eólicas Olha D'Água, Boa Vista, Farol and São Bento do Norte, respectively, was signed. The contract will only be effective after approvals of the deal by ANEEL, by the Economic Defense Administrative Council - CADE and by the National Socio-Economic Development Bank - BNDES, which is the bank financing the funds necessary to the investment, construction and operation of the abovementioned wind power generation enterprises held by the controlled companies. The funds provided, which amount to R$ 38,945, were classified as an advance for future investment. In case the approvals are not obtained in the 6 months period starting from November 30, 2011, the seller is obliged to repay the funds adjusted by the variation of the National Prices Index - IGPM.
14.5 Financial statements of subsidiaries and the joint venture
Presented below are the statement of financial position and statement of income as of December 31, 2011 and December 31, 2010, reclassified for purposes of ensuring consistency of the account plan, of the controlled companies: Copel Geração e Transmissão (GET), Copel Distribuição (DIS), Copel Telecomunicações (TEL), Compagas (COM), Elejor (ELE), UEG Araucária (UEG), Copel Empreendimentos (CEM), Centrais Eólicas do Paraná (CEO), Dominó Holdings (DOM) and others. In order to allow the analysis of the statement of operations according to the nature of the expenses, the operating costs and expenses are presented in aggregate form:
ASSETS 12.31.2011 |
GET | DIS | TEL | COM | ELE | UEG | Other |
TOTAL ASSETS | 8,798,298 | 7,629,993 | 353,370 | 276,419 | 764,180 | 641,044 | 370,282 |
Current Assets | 1,125,305 | 2,150,339 | 44,395 | 77,320 | 37,102 | 151,645 | 19,714 |
Cash and cash equivalents | 216,495 | 647,783 | 8,348 | 41,047 | 17,851 | 86,318 | 3,526 |
Bonds and securities | 487,406 | 33,735 | - | 48 | 616 | 60,049 | - |
Restricted financial investments - Pledges and related deposits | 1,957 | 5 | - | 706 | - | - | - |
Trade account receivable | 247,377 | 1,104,328 | 18,253 | 32,715 | 18,366 | - | 90 |
Dividends receivable | - | - | - | - | - | - | 15,603 |
CRC transferred to the State Government of Paraná | - | 65,862 | - | - | - | - | - |
Accounts receivable related to concession | 80,626 | - | - | - | - | - | - |
Other receivables | 61,855 | 95,030 | 1,098 | 540 | 1 | 2,944 | 22 |
Inventories | 23,714 | 69,579 | 9,015 | 1,491 | - | 3 | - |
Income tax and social contribution | 2,243 | 87,484 | 3,958 | 1 | - | 2,322 | 465 |
Other current taxes recoverable | 1,544 | 44,871 | 3,369 | 564 | - | 9 | - |
Prepaid expenses | 2,088 | 1,662 | 354 | 208 | 268 | - | 8 |
Noncurrent Assets | 7,672,993 | 5,479,654 | 308,975 | 199,099 | 727,078 | 489,399 | 350,568 |
Long Term Assets | 1,277,702 | 4,229,128 | 18,403 | 23,263 | 16,237 | 20,699 | 128 |
Financial investments | 61,931 | 38,211 | - | - | - | - | - |
Trade account receivable | - | 32,363 | 89 | 10,534 | - | - | - |
CRC transferred to the State Government of Paraná | - | 1,280,598 | - | - | - | - | - |
Judicial deposits | 20,349 | 185,994 | 885 | 301 | 95 | 249 | 97 |
Accounts receivable related to concession | 1,011,240 | 2,225,203 | - | - | - | - | 31 |
Advance to suppliers | - | - | - | 11,982 | - | - | - |
Other receivables | 1,878 | 3,172 | - | 191 | - | - | - |
Income tax and social contribution | - | - | - | - | - | 18,714 | - |
Other noncurrent taxes recoverable | 2,231 | 64,827 | 9,118 | - | - | 1,736 | - |
Deferred income tax and social contribution | 180,073 | 398,760 | 8,311 | 255 | 16,142 | - | - |
Investments | 386,873 | 4,012 | - | - | - | - | 344,439 |
Property, plant and equipment, net | 5,969,262 | - | 273,787 | - | 496,410 | 468,576 | 1,088 |
Intangible assets | 39,156 | 1,246,514 | 16,785 | 175,836 | 214,431 | 124 | 4,913 |
53
LIABILITIES 12.31.2011 |
GET | DIS | TEL | COM | ELE | UEG | Other |
TOTAL LIABILITIES | 8,798,298 | 7,629,993 | 353,370 | 276,419 | 764,180 | 641,044 | 370,282 |
CURRENT LIABILITIES | 1,141,261 | 1,708,165 | 47,532 | 62,991 | 65,331 | 3,669 | 15,251 |
Payroll, social charges and accruals | 56,228 | 151,184 | 13,490 | 2,734 | 181 | 106 | 19 |
Suppliers | 211,100 | 531,187 | 7,000 | 43,054 | 3,048 | 3,130 | 21 |
Income tax and social contribution | 133,348 | - | - | 7,526 | 6,987 | - | - |
Other tax liabilities | 21,385 | 214,128 | 4,390 | 1,788 | 4,187 | 411 | 893 |
Loans and financing | 59,152 | 17,619 | - | 48 | - | - | - |
Minimum compulsary dividend payable | 600,659 | 508,695 | 20,649 | 7,702 | 3,702 | - | 14,184 |
Post employment benefits | 9,785 | 24,612 | 1,640 | - | - | - | - |
Customer charges payable | 4,047 | 66,464 | - | - | - | - | - |
Research and development and energy efficiency | 13,943 | 140,918 | - | - | 2,054 | - | - |
Payable related to concession - use of public property | 615 | - | - | - | 44,041 | - | - |
Other accounts payable | 30,999 | 53,358 | 363 | 139 | 1,131 | 22 | 134 |
NON CURRENT LIABILITIES | 1,917,248 | 2,255,993 | 41,098 | 6,948 | 651,464 | 152 | 469 |
Associated and subsidiary companies | - | 781,031 | 23,000 | - | 305,936 | - | - |
Suppliers | 118,530 | - | - | - | - | - | 466 |
Tax liabilities | - | - | - | - | - | 152 | - |
Deferred income tax and social contribution | 823,222 | 66,057 | - | 5,372 | - | - | - |
Loans and financing | 437,549 | 708,607 | - | - | - | - | - |
Post employment benefits | 117,851 | 295,899 | 17,883 | 1,205 | - | - | - |
Research and development and energy efficiency | 34,523 | 60,126 | - | - | - | - | - |
Payable related to concession - use of public property | 25,505 | - | - | - | 344,937 | - | - |
Other accounts payable | - | - | - | 53 | - | - | - |
Provisions for legal claims | 360,068 | 344,273 | 215 | 318 | 591 | - | 3 |
SHAREHOLDERS' EQUITY | 5,739,789 | 3,665,835 | 264,740 | 206,480 | 47,385 | 637,223 | 354,562 |
Capital | 3,505,994 | 2,624,841 | 194,755 | 135,943 | 35,503 | 707,440 | 121,270 |
Capital reserve | - | - | - | - | - | - | - |
Equity valuation adjustments | 1,440,745 | 8,657 | - | - | - | - | 3,951 |
Legal reserve | 212,108 | 135,294 | 5,306 | 16,258 | 779 | - | 16,547 |
Profit retention reserve | 145,364 | 883,575 | 62,685 | 43,851 | 11,103 | - | 1,024 |
Unrealized revenue reserve | - | - | - | 10,428 | - | - | 212,087 |
Additional proposed dividend | 435,578 | 13,468 | 1,994 | - | - | - | - |
Accumulated profits (losses) | - | - | - | - | - | (70,217) | (317) |
STATEMENT OF INCOME 12.31.2011 |
GET | DIS | TEL | COM | ELE | UEG | Outras |
OPERATING REVENUES | 2,039,045 | 5,490,064 | 157,803 | 291,376 | 195,984 | 29,740 | 927 |
Eletricity sales to final customers | 102,934 | 2,233,335 | - | - | - | - | - |
Eletricity sales to distributors | 1,437,298 | 91,789 | - | - | 195,949 | - | 927 |
Availability of grid system | 346,255 | 2,505,499 | - | - | - | - | - |
Construction income | 118,816 | 606,620 | - | 16,290 | - | - | - |
Telecommunications | - | - | 157,803 | - | - | - | - |
Distribution of piped gas | - | - | - | 273,933 | - | - | - |
Leasing and rents | 1,207 | 56,058 | - | - | - | 32,804 | - |
Other operating income | 32,535 | (3,237) | - | 1,153 | 35 | (3,064) | - |
OPERATING COSTS AND EXPENSES | (1,351,074) | (5,038,081) | (114,437) | (248,001) | (71,877) | (54,043) | (2,357) |
Energy purchased for resale | (72,357) | (2,365,587) | - | - | (733) | - | - |
Charges from use of grid system | (193,357) | (505,869) | - | - | (9,740) | (12,938) | - |
Personnel and management | (240,858) | (657,382) | (58,341) | (15,096) | (1,913) | (998) | (26) |
Private pension and healthcare plans | (37,860) | (104,234) | (7,113) | (1,142) | - | - | - |
Materials | (16,104) | (66,018) | (1,730) | (1,102) | (219) | (92) | (264) |
Raw material and supplies - energy porduction | (23,047) | - | - | - | - | (1,984) | - |
Natural gas and supplies - gas operations | - | - | - | (186,931) | - | - | - |
Third parties services | (84,802) | (307,494) | (17,769) | (12,120) | (8,450) | (7,082) | (815) |
Depreciation and amortization | (258,907) | (193,969) | (24,523) | (12,648) | (28,347) | (33,080) | (937) |
Provisions and reversals | (173,119) | (122,332) | 734 | 65 | (246) | 3,053 | - |
Construction costs | (108,533) | (606,620) | - | (16,290) | - | - | - |
Compensation for use of w ater resources | (118,691) | - | - | - | (6,651) | - | |
Other operational costs and expenses | (23,439) | (108,576) | (5,695) | (2,737) | (15,578) | (922) | (315) |
EQUITY IN EARNINGS OF SUBSIDIARIES | (3,487) | - | - | - | - | - | 39,711 |
PROFIT BEFORE FINANCIAL RESULTS AND TAXES | 684,484 | 451,983 | 43,366 | 43,375 | 124,107 | (24,303) | 38,281 |
Financial income (expenses) | 101,643 | 256,721 | 2,923 | 6,136 | (103,619) | 17,297 | (599) |
OPERATIONAL PROFIT | 786,127 | 708,704 | 46,289 | 49,511 | 20,488 | (7,006) | 37,682 |
Income tax and social contribution | (264,556) | (297,653) | (12,472) | (18,294) | (13,323) | - | (348) |
Deferred income tax and social contribution | 77,349 | 124,835 | 1,883 | 1,214 | 8,418 | - | - |
NET INCOME (LOSS) FOR THE YEAR | 598,920 | 535,886 | 35,700 | 32,431 | 15,583 | (7,006) | 37,334 |
54
ASSET 12.31.2010 |
GET | DIS | TEL | COM | ELE | UEG | CEO | DOM Consolidado |
TOTAL ASSETS | 8,485,910 | 6,708,119 | 291,909 | 263,498 | 803,967 | 654,107 | 10,389 | 330,292 |
CURRENT ASSETS | 1,705,037 | 1,963,891 | 42,797 | 65,249 | 43,361 | 155,136 | 9,101 | 6,381 |
Cash and cash equivalents | 1,163,455 | 669,079 | 6,942 | 37,769 | 21,053 | 147,720 | 8,923 | 1,006 |
Bonds and securities | 146,454 | 30,813 | - | - | 5,227 | 26 | - | - |
Restricted financial investments - Pledges and related deposits | 63,473 | 201 | - | 404 | - | - | - | - |
Trade account receivable | 213,070 | 931,463 | 19,929 | 24,009 | 16,220 | - | 102 | - |
Dividends receivable | 4,480 | - | - | - | - | - | - | 4,896 |
CRC transferred to the State Government of Paraná | - | 58,816 | - | - | - | - | - | - |
Accounts receivable related to concession | 54,700 | - | - | - | - | - | - | - |
Other receivables | 28,152 | 127,198 | 661 | 552 | 518 | 4,499 | - | - |
Inventories | 24,429 | 83,893 | 11,758 | 1,344 | - | - | - | - |
Income tax and social contribution | 280 | 30,685 | 821 | 1 | - | 2,883 | 69 | 479 |
Other current taxes recoverable | 4,449 | 30,089 | 2,426 | 564 | - | 8 | - | - |
Prepaid expenses | 2,095 | 1,654 | 260 | 606 | 343 | - | 7 | - |
NONCURRENT ASSETS | 6,780,873 | 4,744,228 | 249,112 | 198,249 | 760,606 | 498,971 | 1,288 | 323,911 |
LONG TERM ASSETS | 927,450 | 3,451,017 | 13,934 | 28,748 | 7,857 | 15,423 | - | 97 |
Financial investments | 5,306 | 26,280 | - | 1,845 | - | - | - | - |
Trade account receivable | - | 43,729 | - | 15,800 | - | - | - | - |
CRC transferred to the State Government of Paraná | - | 1,282,377 | - | - | - | - | - | - |
Judicial deposits | 21,652 | 147,895 | 233 | 205 | 133 | 249 | - | 97 |
Accounts receivable related to concession | 785,457 | 1,637,888 | - | - | - | - | - | - |
Advance to suppliers | - | - | - | 9,902 | - | - | - | - |
Other receivables | 1,878 | 3,280 | - | 164 | - | - | - | - |
Income tax and social contribution | - | - | - | - | - | 12,341 | - | - |
Other noncurrent taxes recoverable | 10,453 | 64,303 | 7,273 | - | - | 2,833 | - | - |
Deferred income tax and social contribution | 102,704 | 245,265 | 6,428 | 832 | 7,724 | - | - | - |
Investments | 390,810 | 4,232 | - | - | - | - | - | 323,814 |
Property, plant and equipment, net | 5,427,187 | - | 222,291 | - | 529,749 | 483,430 | 1,288 | - |
Intangible assets | 35,426 | 1,288,979 | 12,887 | 169,501 | 223,000 | 118 | - | - |
LIABILITIES 12.31.2010 |
GET | DIS | TEL | COM | ELE | UEG | CEO Consolidado |
DOM Consolidado |
TOTAL LIABILITIES | 8,485,910 | 6,708,119 | 291,909 | 263,498 | 809,217 | 654,107 | 10,389 | 330,292 |
CURRENT LIABILITIES | 964,245 | 1,449,633 | 33,721 | 60,066 | 57,018 | 6,202 | 6,434 | 4,947 |
Payroll, social charges and accruals | 42,321 | 118,790 | 11,014 | 2,935 | 147 | 78 | - | 6 |
Suppliers | 167,101 | 444,987 | 7,759 | 26,325 | 3,879 | 4,772 | 1 | - |
Income tax and social contribution | 119,049 | - | - | 12,252 | 6,963 | - | - | - |
Other tax liabilities | 33,976 | 254,811 | 3,290 | 1,947 | 1,250 | 1,227 | 33 | 297 |
Loans and financing | 46,233 | 17,950 | - | 6,330 | - | - | - | - |
Dividends payable | 510,952 | 355,968 | 10,474 | 9,628 | - | - | 6,400 | 4,644 |
Post employment benefits | 6,232 | 16,811 | 1,093 | - | - | - | - | - |
Customer charges payable | 3,630 | 52,475 | - | - | - | - | - | - |
Research and development and energy efficiency | 12,569 | 140,381 | - | - | 2,927 | 114 | - | - |
Payable related to concession - use of public property | - | - | - | - | 40,984 | - | - | - |
Other accounts payable | 22,182 | 47,460 | 91 | 649 | 868 | 11 | - | - |
NON CURRENT LIABILITIES | 1,795,582 | 1,941,675 | 16,826 | 8,754 | 613,983 | 3,676 | - | 3 |
Associated and subsidiary companies | - | 715,539 | - | - | 295,788 | - | - | - |
Suppliers | 160,736 | - | - | - | - | - | - | - |
Tax liabilities | - | 11,553 | - | - | - | 623 | - | - |
Deferred income tax and social contribution | 822,195 | 32,563 | - | 7,163 | - | - | - | - |
Loans and financing | 425,628 | 525,711 | - | 43 | - | - | - | - |
Post employment benefits | 104,541 | 262,728 | 15,774 | 1,165 | - | - | - | - |
Research and development and energy efficiency | 26,285 | 64,447 | - | - | - | - | - | - |
Payable related to concession - use of public property | 22,249 | - | - | - | 317,850 | - | - | - |
Provisions for legal claims | 233,948 | 329,134 | 1,052 | 383 | 345 | 3,053 | - | 3 |
SHAREHOLDERS' EQUITY | 5,726,083 | 3,316,811 | 241,362 | 194,678 | 138,216 | 644,229 | 3,955 | 325,342 |
Attributable to controlling shareholders' | ||||||||
Capital | 3,505,994 | 2,624,841 | 194,755 | 135,943 | 69,450 | 707,440 | 3,061 | 113,368 |
Capital reserve | - | - | - | - | 104,034 | - | - | - |
Equity valuation adjustments | 1,540,695 | 13,463 | - | - | - | - | - | 5,358 |
Legal reserve | 182,162 | 108,500 | 3,521 | 14,636 | - | - | - | 14,717 |
Profit retention reserve | 145,366 | 570,007 | 43,086 | 31,172 | - | - | 894 | - |
Unrealized revenue reserve | - | - | - | - | - | - | - | 191,899 |
Additional dividends proposed | 351,866 | - | - | 12,927 | - | - | - | - |
Accumulated profits (losses) | - | - | - | - | (35,268) | (63,211) | - | - |
55
STATEMENT OF INCOME 12.31.2010 |
GET | DIS | TEL | COM | ELE | UEG | CEO | DOM |
OPERATING REVENUES | 1,721,556 | 4,939,328 | 139,153 | 267,829 | 180,957 | 45,374 | 912 | - |
Eletricity sales to final customers | 113,102 | 2,104,950 | - | - | - | - | - | - |
Eletricity sales to distributors | 1,300,613 | 64,471 | - | - | 180,957 | - | 912 | - |
Availability of grid system | 236,698 | 2,117,454 | - | - | - | - | - | - |
Construction income | 41,019 | 599,634 | - | 22,881 | - | - | - | - |
Telecommunications | - | - | 139,153 | - | - | - | - | - |
Distribution of piped gas | - | - | - | 237,272 | - | - | - | - |
Leasing and rents | 1,130 | 53,755 | - | - | - | 50,001 | - | - |
Other operating income | 28,994 | (936) | - | 7,676 | - | (4,627) | - | - |
OPERATING COSTS AND EXPENSES | (1,094,516) | (4,577,731) | (99,047) | (212,120) | (58,751) | (65,688) | (529) | (1,279) |
Energy purchased for resale | (58,281) | (2,170,875) | - | - | (2,071) | - | - | - |
Charges from use of grid system | (184,585) | (468,723) | - | - | (8,600) | (12,564) | - | - |
Personnel and management | (198,137) | (546,834) | (43,920) | (12,796) | (1,774) | (748) | - | (29) |
Private pension and healthcare plans | (30,535) | (86,359) | (5,655) | (1,239) | - | - | - | - |
Materials | (21,192) | (60,132) | (1,517) | (709) | (226) | (89) | (245) | - |
Raw material and supplies - energy porduction | (20,704) | - | - | - | - | (2,271) | - | - |
Natural gas and supplies - gas operations | - | - | - | (144,648) | - | - | - | - |
Third parties services | (72,269) | (277,437) | (16,747) | (14,283) | (8,647) | (8,830) | (60) | (489) |
Depreciation and amortization | (262,802) | (180,701) | (28,540) | (11,508) | (29,523) | (28,226) | (208) | (730) |
Provisions and reversals | (17,475) | (106,913) | 903 | (39) | (155) | - | - | - |
Construction costs | (40,372) | (599,634) | - | (22,881) | - | - | - | - |
Other operational costs and expenses | (188,164) | (80,123) | (3,571) | (4,017) | (7,755) | (12,960) | (16) | (31) |
EQUITY IN INCOME OF SUBSIDIARIES | (3,345) | - | - | - | - | - | - | 22,061 |
PROFIT BEFORE FINANCIAL RESULTS AND TAXES | 623,695 | 361,597 | 40,106 | 55,709 | 122,206 | (20,314) | 383 | 20,782 |
Financial income | 62,311 | 378,910 | 4,059 | 5,256 | (102,203) | 13,278 | 785 | (431) |
OPERATIONAL PROFIT | 686,006 | 740,507 | 44,165 | 60,965 | 20,003 | (7,036) | 1,168 | 20,351 |
Income tax and social contribution | (221,956) | (193,982) | (11,287) | (20,734) | (14,336) | - | (274) | (4) |
Deferred income tax and social contribution | 65,072 | (22,012) | (184) | 307 | 7,724 | - | - | - |
PROFIT (LOSS) FOR THE PERIOD | 529,122 | 524,513 | 32,694 | 40,538 | 13,391 | (7,036) | 894 | 20,347 |
14.6 Consolidated statement of income broken down by company
In order to allow the analysis of the statement of income according to the nature of the expenses, the operating costs and expenses are presented in aggregate form. These statements feature the results of operations for the years ending December 31, 2011 and 2010, not taking into account the equity in the results of subsidiaries.
STATEMENT OF INCOME 12.31.2011 |
GET | DIS | TEL | COM | ELE | UEG | Outras | Holding | Eliminations | Consolidated |
OPERATING REVENUES | 2,039,045 | 5,490,064 | 157,803 | 291,376 | 195,984 | 29,740 | 927 | - | (428,774) | 7,776,165 |
Eletricity sales to final customers | 102,934 | 2,233,335 | - | - | - | - | - | - | (5,441) | 2,330,828 |
Eletricity sales to distributors | 1,437,298 | 91,789 | - | - | 195,949 | - | 927 | - | (286,132) | 1,439,831 |
Availability of grid system | 346,255 | 2,505,499 | - | - | - | - | - | - | (89,386) | 2,762,368 |
Construction income | 118,816 | 606,620 | - | 16,290 | - | - | - | - | - | 741,726 |
Telecomunications | - | - | 157,803 | - | - | - | - | - | (40,677) | 117,126 |
Distribution of piped gas | - | - | - | 273,933 | - | - | - | - | - | 273,933 |
Lease and rents | 1,207 | 56,058 | - | - | - | 32,804 | - | - | (1,160) | 88,909 |
Other operating revenue | 32,535 | (3,237) | - | 1,153 | 35 | (3,064) | - | - | (5,978) | 21,444 |
OPERATING COSTS AND EXPENSES | (1,351,074) | (5,038,081) | (114,437) | (248,001) | (71,877) | (54,043) | (2,357) | (21,575) | 428,774 | (6,472,671) |
Energy purchased for resale | (72,357) | (2,365,587) | - | - | (733) | - | - | - | 286,132 | (2,152,545) |
Charges from use of grid system | (193,357) | (505,869) | - | - | (9,740) | (12,938) | - | - | 89,386 | (632,518) |
Personnel and management | (240,858) | (657,382) | (58,341) | (15,096) | (1,913) | (998) | (26) | (8,039) | - | (982,653) |
Private pension and health plans | (37,860) | (104,234) | (7,113) | (1,142) | - | - | - | (496) | - | (150,845) |
Materials | (16,104) | (66,018) | (1,730) | (1,102) | (219) | (92) | (264) | (81) | - | (85,610) |
Raw material and supplies - energy production | (23,047) | - | - | - | - | (1,984) | - | - | - | (25,031) |
Natural gas and supplies - gas operations | - | - | - | (186,931) | - | - | - | - | - | (186,931) |
Third parties services | (84,802) | (307,494) | (17,769) | (12,120) | (8,450) | (7,082) | (815) | (4,996) | 52,095 | (391,433) |
Depreciation and amortization | (258,907) | (193,969) | (24,523) | (12,648) | (28,347) | (33,080) | (937) | (754) | - | (553,165) |
Provisions and reversals | (173,119) | (122,332) | 734 | 65 | (246) | 3,053 | - | 2,190 | - | (289,655) |
Construction cost | (108,533) | (606,620) | - | (16,290) | - | - | - | - | - | (731,443) |
Compensation for use of w ater resources | (118,691) | - | - | - | (6,651) | - | - | - | - | (125,342) |
Losses in the decommissioning and disposal of property and rights | (323) | (42,669) | 153 | - | (13,960) | (24) | - | - | - | (56,823) |
Other costs and operational expenses | (23,116) | (65,907) | (5,848) | (2,737) | (1,618) | (898) | (315) | (9,399) | 1,161 | (108,677) |
EQUITY IN EARNINGS OF SUBSIDIARIES | - | - | - | - | - | - | 39,711 | 15,943 | - | 55,654 |
PROFIT BEFORE FINANCIAL RESULTS AND TAXES | 687,971 | 451,983 | 43,366 | 43,375 | 124,107 | (24,303) | 38,281 | (5,632) | - | 1,359,148 |
Financial income (expense) | 101,643 | 256,721 | 2,923 | 6,136 | (103,619) | 17,297 | (599) | (55,734) | - | 224,768 |
OPERATIONAL PROFIT | 789,614 | 708,704 | 46,289 | 49,511 | 20,488 | (7,006) | 37,682 | (61,366) | - | 1,583,916 |
Income tax and social contribution | (264,556) | (297,653) | (12,472) | (18,294) | (13,323) | - | (348) | (4,955) | - | (611,601) |
Deferred income tax and social income | 77,349 | 124,835 | 1,883 | 1,214 | 8,418 | - | - | (9,160) | - | 204,539 |
NET INCOME (LOSS) FOR THE YEAR | 602,407 | 535,886 | 35,700 | 32,431 | 15,583 | (7,006) | 37,334 | (75,481) | - | 1,176,854 |
56
STATEMENT OF INCOME 12.31.2010 |
GET | DIS | TEL | COM | ELE | UEG | Others | Holding | Eliminations | Consolidated |
OPERATING REVENUES | 1,721,556 | 4,939,328 | 139,153 | 267,829 | 180,957 | 45,374 | 912 | - | (393,996) | 6,901,113 |
Eletricity sales to final customers | 113,102 | 2,104,950 | - | - | - | - | - | - | (4,649) | 2,213,403 |
Eletricity sales to distributors | 1,300,613 | 64,471 | - | - | 180,957 | - | 912 | - | (258,952) | 1,288,001 |
Availability of grid system | 236,698 | 2,117,454 | - | - | - | - | - | - | (81,731) | 2,272,421 |
Construction income | 41,019 | 599,634 | - | 22,881 | - | - | - | - | - | 663,534 |
Telecomunications | - | - | 139,153 | - | - | - | - | - | (41,271) | 97,882 |
Distribution of piped gas | - | - | - | 237,272 | - | - | - | - | - | 237,272 |
Lease and rents | 1,130 | 53,755 | - | - | - | 50,001 | - | - | (1,200) | 103,686 |
Other operating revenue | 28,994 | (936) | - | 7,676 | - | (4,627) | - | - | (6,193) | 24,914 |
OPERATING COSTS AND EXPENSES | (1,094,516) | (4,577,731) | (99,047) | (212,120) | (58,751) | (65,688) | (1,846) | (252,440) | 393,996 | (5,968,143) |
Energy purchased for resale | (58,281) | (2,170,875) | - | - | (2,071) | - | - | - | 258,952 | (1,972,275) |
Charges from use of grid system | (184,585) | (468,723) | - | - | (8,600) | (12,564) | - | - | 81,731 | (592,741) |
Personnel and management | (198,137) | (546,834) | (43,920) | (12,796) | (1,774) | (748) | (29) | (7,276) | - | (811,514) |
Private pension and health plans | (30,535) | (86,359) | (5,655) | (1,239) | - | - | - | (433) | - | (124,221) |
Materials | (21,192) | (60,132) | (1,517) | (709) | (226) | (89) | (245) | (14) | - | (84,124) |
Raw material and supplies - energy production | (20,704) | - | - | - | - | (2,271) | - | - | - | (22,975) |
Natural gas and supplies - gas operations | - | - | - | (144,648) | - | - | - | - | - | (144,648) |
Third parties services | (72,269) | (277,437) | (16,747) | (14,283) | (8,647) | (8,830) | (551) | (4,255) | 52,113 | (350,906) |
Depreciation and amortization | (262,802) | (180,701) | (28,540) | (11,508) | (29,523) | (28,226) | (938) | (754) | - | (542,992) |
Provisions and reversals | (17,475) | (106,913) | 903 | (39) | (155) | - | - | (239,097) | - | (362,776) |
Construction cost | (40,372) | (599,634) | - | (22,881) | - | - | - | - | - | (662,887) |
Compensation for use of w ater resources | ||||||||||
Losses in the decommissioning and disposal of assets | (106,066) | - | - | - | (6,144) | - | - | - | - | (112,210) |
Other costs and operational expenses | (82,098) | (80,123) | (3,571) | (4,017) | (1,611) | (12,960) | (83) | (611) | 1,200 | (183,874) |
EQUITY IN EARNINGS OF SUBSIDIARIES | - | - | - | - | - | - | 22,061 | 77,276 | - | 99,337 |
PROFIT BEFORE FINANCIAL | ||||||||||
RESULTS AND TAXES | 627,040 | 361,597 | 40,106 | 55,709 | 122,206 | (20,314) | 21,127 | (175,164) | - | 1,032,307 |
Financial income (expenses) | 62,311 | 378,910 | 4,059 | 5,256 | (102,203) | 13,278 | 706 | (13,892) | - | 348,425 |
OPERATIONAL PROFIT | 689,351 | 740,507 | 44,165 | 60,965 | 20,003 | (7,036) | 21,833 | (189,056) | - | 1,380,732 |
Income tax and social contribution | (221,956) | (193,982) | (11,287) | (20,734) | (14,336) | - | (341) | (35,332) | - | (497,968) |
Deferred income tax and social income | 65,072 | (22,012) | (184) | 307 | 7,724 | - | - | 76,610 | - | 127,517 |
NET INCOME (LOSS) FOR THE YEAR | 532,467 | 524,513 | 32,694 | 40,538 | 13,391 | (7,036) | 21,492 | (147,778) | - | 1,010,281 |
15 Property, Plant and Equipment
15.1 Property, plant and equipment in service by category
Consolidated | Cost | Accumulated depreciation |
Net book value |
12.31.2011 | |||
Reservoirs, dams and aqueducts | 7,108,618 | (4,196,871) | 2,911,747 |
Machinery and equipment | 4,457,236 | (2,261,433) | 2,195,803 |
Buildings | 1,375,685 | (933,593) | 442,092 |
Land | 182,562 | - | 182,562 |
Vehicles | 38,721 | (28,738) | 9,983 |
Furniture and tools | 10,800 | (7,847) | 2,953 |
13,173,622 | (7,428,482) | 5,745,140 | |
Consolidated | Cost | Accumulated depreciation |
Net book value |
12.31.2010 | |||
Machinery and equipment | 4,388,067 | (2,103,285) | 2,284,782 |
Reservoirs, dams and aqueducts | 7,122,207 | (4,059,368) | 3,062,839 |
Buildings | 1,381,957 | (905,487) | 476,470 |
Land | 182,322 | - | 182,322 |
Vehicles | 32,043 | (25,951) | 6,092 |
Furniture and tools | 11,097 | (8,367) | 2,730 |
13,117,693 | (7,102,458) | 6,015,235 |
57
15.2 Changes in fixed assets by type of account
Consolidated | Balance as of 12.31.2010 |
Additions | Depreciation | Write-off | Transfers | Balance as of 12.31.2011 |
Land | 216,639 | 53,458 | - | - | (2) | 270,095 |
Edifications, civil w orks and improvements | 520,994 | 10,384 | (28,084) | - | (6,438) | 496,856 |
Machinery and equipment | 2,447,372 | 212,800 | (166,108) | (22,467) | 21,978 | 2,493,575 |
Vehicles | 5,992 | 7,707 | (3,176) | - | - | 10,523 |
Furniture and tools | 3,201 | 1,231 | (597) | (86) | (581) | 3,168 |
Reservoirs, dams and aqueducts | 3,186,075 | 47,976 | (137,617) | - | (13,999) | 3,082,435 |
Others | 283,672 | 569,346 | - | (538) | (9) | 852,471 |
6,663,945 | 902,902 | (335,582) | (23,091) | 949 | 7,209,123 | |
Consolidated | Balance as of 01.01.2010 |
Additions | Depreciation | Write-off | Transfers | Balance as of 12.31.2010 |
Land | 232,155 | 36,737 | - | 3 | - | 268,895 |
Edifications, civil w orks and improvements | 519,552 | 32,458 | (29,971) | (347) | - | 521,692 |
Machinery and equipment | 1,989,265 | 182,805 | (125,803) | (8,821) | - | 2,037,446 |
Vehicles | 7,643 | 121 | (1,622) | (1,088) | - | 5,054 |
Furniture and tools | 3,616 | 601 | (606) | (1,538) | - | 2,073 |
Reservoirs, dams and aqueducts | 3,270,038 | 67,785 | (155,211) | - | - | 3,182,612 |
Thermoelectric pow er plant | 504,657 | 11,673 | (24,216) | (9,734) | - | 482,380 |
Others | 132,722 | 35,968 | - | (5,116) | 219 | 163,793 |
6,659,648 | 368,148 | (337,429) | (26,641) | 219 | 6,663,945 |
15.3 Property, plant and equipment by company
Consolidated | Cost | Accumulated depreciation |
Net book value |
12.31.2011 | |||
In service | |||
Copel Geração e Transmissão |
11,463,047 | (6,848,148) | 4,614,899 |
Copel Telecomunicações |
451,466 | (276,901) | 174,565 |
Elejor |
590,092 | (103,598) | 486,494 |
UEG Araucária |
664,878 | (196,784) | 468,094 |
Centrais Eólicas do Paraná |
4,129 | (3,047) | 1,082 |
Dreen Cutia |
10 | (4) | 6 |
13,173,622 | (7,428,482) | 5,745,140 | |
In progress | |||
Copel Geração e Transmissão |
1,354,363 | - | 1,354,363 |
Copel Telecomunicações |
99,222 | - | 99,222 |
Elejor |
9,916 | - | 9,916 |
UEG Araucária |
482 | - | 482 |
1,463,983 | - | 1,463,983 | |
14,637,605 | (7,428,482) | 7,209,123 |
58
Consolidated | Cost | Accumulated depreciation |
Net book Value |
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 |
UEG Araucária |
- | - | - |
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 used mostly in the generation of power are attached to these services and cannot be withdrawn, sold, assigned, or mortgaged without the prior written consent of the regulatory agency. ANEEL Resolution no. 20/99, however, regulates the release of assets from the concessions of the public Electric energy utilities, granting prior authorization to the release of assets that are deemed useless to the concession, when intended for sale, provided that the proceeds from such transaction be deposited in a special bank account assigned to investment in the concession. For concession contracts of the use of public property (UBP) type, infrastructure usage restrictions are set forth in article 19 of ANEEL Decree no. 2003/96.
59
15.4 Changes in property, plant and equipment
Fixed asset | |||
Balances | In service | In progress | Consolidated |
As of January 1, 2010 | 6,284,238 | 375,410 | 6,659,648 |
Investment program |
- | 353,367 | 353,367 |
Investment program - to pay |
- | 14,781 | 14,781 |
Fixed assets for projects |
84,104 | (84,104) | - |
Depreciation quotas to profit and loss |
(336,902) | - | (336,902) |
Depreciation quotas - Pasep/Cofins credits |
(527) | - | (527) |
Write off |
(15,897) | (10,744) | (26,641) |
Transfers of assets for alienation |
3 | - | 3 |
Transfers to intangible assets in service |
216 | - | 216 |
As of december 31, 2011 | 6,015,235 | 648,710 | 6,663,945 |
Effects of consolidation of the 1st Dreen Cutia |
6 | - | 6 |
Investment program |
- | 821,919 | 821,919 |
Investment program - to pay |
- | 64,913 | 64,913 |
Fixed assets for projects |
86,606 | (86,606) | - |
Transfers from account receivable related to concession |
1,004 | - | 1,004 |
Transfers to intangible assets in service |
(55) | - | (55) |
Provision for contingencies |
- | 16,064 | 16,064 |
Depreciation quotas to profit and loss |
(336,033) | - | (336,033) |
Depreciation quotas - Pasep/Cofins credits |
451 | - | 451 |
Write off |
(22,074) | (1,017) | (23,091) |
As of December 31, 2011 | 5,745,140 | 1,463,983 | 7,209,123 |
15.5 Depreciation rates
Depreciation rates (%) | ||
12.31.2011 | 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 tools |
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 |
The Company, when applicable, uses the depreciation rates set by the regulatory agency, in light of the right to reimbursement at the end of the concession contract.
The average rate for machinery and equipment is 2.85%.
60
15.6 Impairment of assets
The Company has a policy of periodically evaluate and monitor the projected future performance of its assets. Accordingly, and in light of Technical Ruling CPC 01/IAS 36 Impairment of Assets, whenever there is clear evidence that the Company has assets recorded at unrecoverable values or whenever events or changes in circumstances indicate that the book value of an asset may not be recoverable in the future the Company must immediately account for such discrepancies by means of a provision for losses.
The main principles underpinning the conclusions of Copel's impairment tests are listed below:
• | lowest level of cash generating unit: held concessions are analyzed individually; |
• | recoverable value: value in use, or an amount equivalent to the discounted cash flows (before taxes) resulting from the continuous use of an asset until the end of its useful life; and |
• | assessment of value in use: based on future cash flows in constant currency, converted to current value according to a real discount rate, before income taxes. |
The respective cash flows are estimated based on actual operational results, on the Company's annual corporate budget, as approved by the Board of Directors, on the resulting multi-year budget, and on future trends in the power sector.
As for the time frame for the analysis, the Company takes into account the expiration date of each concession.
As for market growth, Copel's projections are consistent with historical data and the Brazilian economy's growth prospects.
The respective cash flows are discounted at average discount rates, obtained through a methodology commonly employed by the market, supported by the regulatory and approved by the Company's senior management.
Management believes it has a contractually guaranteed right to compensation for the assets related to concessions upon their expiration, and it accepts, for purposes of calculation of reimbursement and until further regulation is issued on this matter, that such compensation be valued according to the fair value of replacement of the respective assets. Thus, the principle of valuation of residual assets upon expiration of concessions has been established as the book value of these assets.
Even though there was no evidence that the company's operational assets suffered a loss in their recoverable value, the company performed an impairment test.
Based on the assumptions above, the Company has not identified a need to set aside an impairment provision.
61
15.7 Consórcio Energético Cruzeiro do Sul - UHE Mauá
Consórcio Energético Cruzeiro do Sul is an independent power producer, owned by Copel Geração e Transmissão (51%), and by Eletrosul Centrais Elétricas S.A. (49%). On October 10, 2006, at Auction of Power from New Projects 004/06, this company acquired the rights to the concession of the Mauá Hydroelectric Power Plant, which will feature 361 MW of installed capacity; the concession is valid for 35 years from the date of signature, which took place on July 3, 2007.
Expenditures in connection with Consórcio Energético Cruzeiro do Sul are recorded as property, plant and equipment in progress, proportionally to Copel's share in the consortium.
This project is included in the Federal Government's Growth Acceleration Program (PAC) and will comprise a main powerhouse rated 350 MW and a secondary powerhouse rated 11 MW, for a total of 361 MW of installed capacity, which is enough to supply approximately one million people. The facility will take advantage of the hydroelectric potential discovered in the middle section of the Tibagi River, between the towns of Telêmaco Borba and Ortigueira, in mideastern Paraná.
Total estimated expenditures amount to approximately R$ 1,069,000 as of April 2008, of which 51% (R$ 545,190) will be invested by Copel Geração e Transmissão, while the remaining 49% (R$ 523,810) will be invested by Eletrosul.
On November 17, 2008, the board of Banco Nacional de Desenvolvimento Econômico e Social BNDES approved the financing for the Mauá Hydroelectric Power Plant. The financed amount corresponds to approximately 70% of Copel's total expenditures in connection with that facility.
The Mauá Hydroelectric Power Plant's 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 (R$ 147.73/MWh as of December 31, 2011). A total of 192 average MW were sold, 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 project has an Environmental Impact Study and an Environmental Impact Report, which have been discussed at public hearings and meetings and approved by the licensing authority, resulting in the issue of Installation License no. 6,496/08. The service order for the beginning of the construction of the Mauá Hydroelectric Power Plant was signed on July 21, 2008, and commercial generation is scheduled for 2011.
Due to a preliminary injunction in Civil Action no. 1999.7001.007514-6, which has delayed the beginning of construction work, thus delaying the beginning of commercial power generation by each generating unit, Copel will guarantee the power purchase agreements with its own power generation and with energy acquired through contracts in the Free Commercialization Environment ACL.
The project shall enter commercial operation at the second semester of 2012.
62
Expenditures in this project have been recorded under property, plant, and equipment, proportionally to the Company's stake in the consortium. As of December 31, 2011, Copel Geração e Transmissão's balance under property, plant and equipment related to this project was R$ 706,843.
Total expenses already owed to suppliers of equipment and services in connection with the Mauá Power Plant amounted to R$ 31,011 as of December 31, 2011 (R$ 162,035 as of December 31, 2010 and R$ 274,621 as of December 31, 2009).
15.8 Colíder Hydroelectric Power Plant
On July 30, 2010, at ANEEL Auction of Power from New Projects 003/10, Copel Geração e Transmissão won the rights to the concession of the Colíder Hydroelectric Power Plant, which will feature 300 MW of installed capacity; the concession is valid for 35 years from the date of signature of Concession Contract no. 001/11-MME-UHE Colíder, which took place on January 17, 2011.
This project is included in the Federal Government's Growth Acceleration Program (PAC) and will comprise a main powerhouse rated 300 MW, which is enough to supply approximately one million people. The facility will take advantage of the hydroelectric potential discovered on the Teles Pires River, between the towns of Nova Canaã do Norte and Itaúba, in the northern region of the State of Mato Grosso.
Total estimated expenditures amount to approximately R$ 1,570,400 as of July 2010.
Copel has applied for financing from the National Economic and Social Development Bank (Banco Nacional de Desenvolvimento Econômico e Social or BNDES) for the Colíder Hydroelectric Power Plant.
The Colíder Hydroelectric Power Plant's power output was sold at an ANEEL auction at a final price of R$ 103.40/MWh, as of July 1, 2010, restated according to the variation of the IPCA inflation index (R$ 113.13/MWh as of December 31, 2011). A total of 125 average MW were sold, for supply starting in January 2015 for 30 years. The assured power of the project, established in its concession agreement, was 179.6 average MW, after full motorization.
The service order for the beginning of the construction of the Colíder Hydroelectric Power Plant was signed on March 1, 2011. Following the determination of the Environmental Secretary of the State of Mato Grosso, the construction work was interrupted between the dates of September 20, 2011 and October 19, 2011. The activities of organizing and mobilizing equipments, construction workers and the infrastructure for the construction site continue. The first stage of the cofferdam is concluded and the services of execution of the second stage already started. The rock digging work in the assembly area and the spillway is concluded and the process of launching the structural concrete has already started. In the powerhouse, the digging work in currently under way. The common digging in the closing dam on the right bank. The temporary and definitive access to the right bank dam structures and to the power generation circuit continue in construction.
63
Total expenses already owed to suppliers of equipment and services in connection with the Colíder Power Plant amounted to R$ 901,201 as of December 31, 2011.
15.9 Cavernoso II Small Hydropower Plant (SHP)
On August 26, 2010 at ANEEL Auction no. 07/10, Copel Geração e Transmissão S.A. sold the power output of the Cavernoso II SHP, a project with 19 MW of installed capacity located on the Cavernoso River, between the towns of Virmond and Candói, in the State of Paraná. On account of this sale, it obtained authorization to build and run the project for 35 years as of February 28, 2011, the date of publication of Ordinance no. 133 of the Ministry of Mines and Energy, issued on February 25, 2011.
This project is included in the Federal Government's Growth Acceleration Program (PAC) and will comprise a main power plant rated 19 MW, which is enough to supply 50 thousand people.
Total estimated expenditures amount to approximately R$ 120,000 as of August 2010.
The Cavernoso II SHP's power output was sold at a final price of R$ 146.99/MWh, as of August 1, 2010, restated according to the variation of the IPCA inflation index (R$ 160.75/MWh as of December 31, 2011). A total of 7.73 average MW were sold, for supply starting in November 2012 for 30 years. The project's assured power, set forth under Ordinance no. 133 of the Ministry of Mines and Energy, dated February 25, 2011, is 10.56 average MW
Total expenses already owed to suppliers of equipment and services in connection with the Cavernoso SHP amounted to R$ 60,001 as of December 31, 2011.
The service order that authorizes the start of the mobilization and consequent start of the works was signed on April 18, 2011. Civil construction work continue, with the execution of the power house concrete, approximation and restitution channel and tunnel, execution of the dam and the readjustment of the secondary access with exectution of polyhedral paving. The right wall, bypass louvers, and spillway concrete are finished. The assembly of the penstocks is currently being executed.
64
16 Intangible Assets
Right to use software |
Concession rights |
Concession contracts |
Accumulated amortization |
Other | Consolidated | ||
12.31.2011 | |||||||
In service | |||||||
Assets w ith finite useful life |
|||||||
Copel Geração e Transmissão |
3,140 | - | - |
(2,281) |
(1) | 43 | 902 |
Copel Distribuição (16.1) |
- | - | 3,783,331 |
(2,895,710) |
(2) | - | 887,621 |
Copel Telecomunicações |
5,936 | - | - |
(4,256) |
(1) | - | 1,680 |
Compagas (16.2) |
4,053 | - | 199,932 |
(76,846) |
(2) | - | 127,139 |
Elejor (16.3) |
- | - | 263,920 |
(52,279) |
(2) | - | 211,641 |
UEG Araucária |
230 | - | - |
(106) |
(1) | - | 124 |
Concession Right - Elejor (16.3) |
- | 22,626 | - |
(4,337) |
(2) | - | 18,289 |
Dreen Cutia (Note 14.3.5) |
- | 5,809 | - |
- |
(2) | - | 5,809 |
13,359 | 28,435 | 4,247,183 |
(3,035,815) |
(13) | 43 | 1,253,205 | |
Assets w ith indefinite useful life |
|||||||
Copel Geração e Transmissão |
- | - | - |
- |
18 | 18 | |
Compagas |
- | - | - |
- |
20 | 20 | |
- | - | - |
- |
38 | 38 | ||
13,359 | 28,435 | 4,247,183 |
(3,035,815) |
(13) | 81 | 1,253,243 | |
In progress | |||||||
Copel Geração e Transm. (16.4) |
10,430 | - | 26,120 |
- |
1,686 | 38,236 | |
Copel Distribuição (16.1) |
- | - | 599,794 |
- |
- | 599,794 | |
Copel Telecomunicações |
15,100 | - | - |
- |
5 | 15,105 | |
Compagas |
- | - | 48,677 |
- |
- | 48,677 | |
Elejor |
- | - | - |
- |
2,790 | 2,790 | |
Dreen Cutia |
- | - | - |
- |
4,913 | 4,913 | |
25,530 | - | 674,591 |
- |
- | 9,394 | 709,515 | |
Special Liabilities | |||||||
Copel Distribuição (16.5) |
- | - | (407,556) |
166,655 |
- | (240,901) | |
- | - | (407,556) |
166,655 |
- | (240,901) | ||
1,721,857 | |||||||
(1) Annual amortization rate: 20% | |||||||
(2) Amortization over the concession period |
Right to use software |
Concession rights |
Concession contracts |
Accumulated amortization |
Other | Consolidated | ||
12.31.2010 | |||||||
In service | |||||||
Assets w ith 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) | 101 | 220,209 |
UEG Araucária |
190 | - | - | (72) | (1) | - | 118 |
Concession rights - Elejor (16.3) |
- | 22,626 | - | (3,582) | (2) | - | 19,044 |
10,017 | 22,626 | 4,134,765 | (2,793,091) | 144 | 1,374,461 | ||
Assets w ith indefinite useful life |
|||||||
Copel Geração e Transmissão |
- | - | - | - | 18 | 18 | |
Compagas |
- | - | - | - | 20 | 20 | |
- | - | - | - | 38 | 38 | ||
10,017 | 22,626 | 4,134,765 | (2,793,091) | 182 | 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 | |
Total | 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) |
65
Changes in intangible assets by class of assets
Balance | Concession Contract |
Software | Concession right |
Other | Consolidated (IFRS and BR GAAP) |
As of January 1, 2010 | 1,757,973 | 3,376 | 66,716 | 148 | 1,828,213 |
Additions |
579,451 | 25,408 | - | 2,764 | 607,623 |
Transfer to receive accounts related to concession |
(412,256) | - | - | - | (412,256) |
Amortization of quotas - concession and autorization |
(210,602) | (1,268) | (3,100) | - | (214,970) |
Write off |
(7,581) | (27) | (44,572) | - | (52,180) |
Oters |
(7,479) | - | - | 3 | (7,476) |
As of December 31, 2010 | 1,699,506 | 27,489 | 19,044 | 2,915 | 1,748,954 |
Additions |
500,137 | 4,756 | 5,809 | 4,913 | 515,615 |
Transfer to receive accounts related to concession |
(520,110) | - | - | - | (520,110) |
Amortization of quotas - concession and autorization |
(8,467) | (637) | (755) | - | (9,859) |
Write off |
(12,502) | - | - | (101) | (12,603) |
Oters |
- | (140) | - | - | (140) |
As of December 31, 2011 | 1,658,564 | 31,468 | 24,098 | 7,727 | 1,721,857 |
Changes in intangible assets analytical breakdown
Concession contract | Other | Concession/ authorization (goodwill) |
Consolidated | |||||
In service | In progress | special liabilities | In service | In progress | ||||
Balances | In service | In progress | ||||||
As of January 1, 2010 | 1,452,475 | 628,304 | (254,612) | (68,194) | 2,469 | 1,055 | 66,716 | 1,828,213 |
Investment program |
- | 655,411 | - | - | - | 28,177 | - | 683,588 |
Customers financial participation |
- | - | - | (89,177) | - | - | - | (89,177) |
Aneel concession- use of public assets |
- | 40,243 | - | - | - | - | - | 40,243 |
Present value adjustment - Aneel concession |
- | (27,042) | - | - | - | - | - | (27,042) |
Capitalization for accounts receivable related to concession |
- | (482,145) | - | 69,889 | - | - | - | (412,256) |
Capitalizations - intangible assets in service |
172,084 | (172,084) | (22,936) | 22,936 | 1,150 | (1,150) | - | - |
Amortization of quotas - concession and authorization |
(247,060) | - | 46,068 | - | (1,268) | - | (3,100) | (205,360) |
Amortization of quotas - Pasep/Cofins credits |
(12,060) | - | 2,449 | - | - | - | - | (9,611) |
Write offs |
- | 15 | - | - | - | - | - | 15 |
Tranf. betw een intangible assets and assets allocated for future use |
(216) | - | - | - | - | - | - | (216) |
Transfer for fixed assets in service |
(12,090) | (2,752) | - | - | (29) | - | (44,572) | (59,443) |
As of December 31, 2010 | 1,353,133 | 639,950 | (229,031) | (64,546) | 2,322 | 28,082 | 19,044 | 1,748,954 |
Effect of the 1st consolidation related to Dreen Cutia |
- | - | - | - | - | 4,913 | - | 4,913 |
Investment program |
- | 808,687 | - | - | - | 5,224 | 5,809 | 819,720 |
Customers financial participation |
- | - | - | (94,396) | - | - | - | (94,396) |
Aneel concession- use of public assets |
- | 5,457 | - | - | - | - | - | 5,457 |
Present value adjustment - Aneel concession |
- | (1,586) | - | - | - | - | - | (1,586) |
Capitalizações p/ ctas.a receber vinc.a concessão |
- | (613,284) | - | 93,173 | - | - | - | (520,111) |
Capitalizações p/ intangível em serviço |
156,681 | (156,681) | (25,312) | 25,312 | 3,295 | (3,295) | - | - |
Amortization of quotas - concession and authorization |
(265,315) | - | 50,800 | - | (1,132) | - | (755) | (216,402) |
Amortization of quotas - Pasep/Cofins credits |
(14,928) | - | 3,099 | - | (169) | - | - | (11,998) |
Write offs |
13 | - | - | - | - | - | - | 13 |
Tranf. betw een intangible assets and assets allocated for future use |
- | - | - | - | 55 | - | - | 55 |
Transfer for fixed assets in service |
(4,710) | (7,952) | - | - | (100) | - | - | (12,762) |
As of December 31, 2011 | 1,224,874 | 674,591 | (200,444) | (40,457) | 4,271 | 34,924 | 24,098 | 1,721,857 |
16.1 Concession - Copel Distribuição
The concession's intangible assets represent the right to operate construction services and electricity supply services and will be recovered through customer consumption and billing.
ANEEL establishes the estimated economic useful life of each asset that makes up the energy distribution infrastructure, for purposes of tariff setting and also of assessment of the amount of compensation to be paid for revertible assets at the end of the concession's term. This estimate is reasonable and adequate for accounting and regulatory purposes and represents the best estimate of the assets' economic useful lives accepted by the industry.
The amortization of intangible assets reflects the pattern of estimated accrual of the corresponding economic benefits by Copel Distribuição, with expectation of average amortization of 15% a year, limited to the term of the concession.
66
The residual amount of each asset remaining over the term of the concession is allocated as accounts receivables related to the concession (Note 7).
16.2 Concession Contract - Compagas
These intangible assets are related to the construction of infrastructure and the acquisition of the necessary assets for the operation of gas distribution services and to the right to collect from customers for gas supply. The construction of infrastructure and the acquisition of assets are deemed service rendering by the granting authority.
The amortization of intangible assets reflects the pattern of estimated corresponding economic benefits to be earned by Compagas.
At the end of the concession, the assets related to gas distribution service shall revert to the granting authority, and Compagas shall be reimbursed for the investments made based on their amortized replacement value, assessed through an independent auditing company, based on the values to be determined then.
16.3 Concession Contract - Elejor
Concession Contract
Intangible assets related to the use of public property (UBP) under an onerous concession. These intangible assets have been amortized over the term of the concession contract, and the corresponding liability has been amortized by payments. (Note 24 - Accounts payable related to concession - use of public property).
Concession Rights
The acquisition of the shares held by Triunfo Participações S.A., on December 18, 2003, resulted in total concession intangible asset of R$ 22,626, which presents balance of R$ 18,289 as of December 31, 2011, in the Parent Company. The straight line method of amortization of the 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 statements of income as of December 31, 2011 was R$ 754 (R$ 754 as of December 31, 2010).
16.4 Cutia
The acquisition generated a concession right in the value of R$ 5,807, which is going to be amortized during the concession term, starting from the beginning of commercial operation of the enterprise, which is scheduled to happen in January 1st, 2015, according to authorizing resolutions issued by ANEEL. The concession term for wind power plants is of 30 years starting from the publication date of the authorizing resolutions in the Official Journal, which occurred in January 5, 2012.
67
16.5 Copel Geração e Transmissão
Intangible assets related to the use of public property (UBP) under an onerous concession. These intangible assets have been amortized over the term of the concession contract.
On December 31, 2011, the Group had R$ 12,341 (R$ 10,926 as of December 31, 2010) recorded in connection with the Mauá Power Plant Concession Contract and R$ 13,779 (R$ 11,323 as of December 31, 2010) recorded in connection with the Colíder Power Plant.
16.6 Special liabilities
Special liabilities comprise customers' contributions, Federal Government budget grants, federal, state, and municipal funds, and special credits assigned to the investments in facilities related to a concession.
The scheduled date for settlement of these liabilities was the concession expiration date. ANEEL, by means of Regulatory Resolution no. 234/2006, dated October 31, 2006, as amended by Resolution no. 338, dated November 25, 2008, established the guidelines, the applicable methodologies, and the initial procedures for the conduction of the second cycle of the periodic tariff review involving the Brazilian power distribution utilities, changing the characteristics of these liabilities. Both the outstanding balance and new additions have been amortized as of July 1, 2008, pursuant to ANEEL Ruling no. 3,073/06 and Circular Letter no. 1,314/07. Amortization is calculated based on the same average depreciation rate of the corresponding assets.
16.7 Recoverable value of intangible assets (defined useful lives)
The Company has assessed the recoverable value of its intangible assets based on the present value of the corresponding estimated future cash flows.
The values assigned to the assumptions represent Company management's evaluation of the energy industry's future trends and are based both on external sources of information and on historical data.
Cash flows have been estimated based on the Company's operating results and projections until the end of the concession, under the following main assumptions:
• | Organic growth compatible with historical data and the Brazilian economy's growth prospects; and |
• | The average discount rate obtained through a methodology commonly employed on the market, taking into account the weighted average cost of capital (WACC), as discussed in Note |
15.6. | |
The recoverable value of these assets exceeds their book value, so there are no impairment losses to record. |
68
16.8 Energy Universalization and the Luz para Todos Program
ANEEL set forth the overall conditions for the Universalization of Electric Energy Supply under Law no. 10,438, dated April 26, 2002, as amended by Law no. 10,762, dated November 11, 2003, aiming to supply new customers connected at low voltage (lower than 2.3 kV), with loads of up to 50 kW. ANEEL Resolution no. 223, dated April 29, 2003, set forth the general conditions for Electric Energy Universalization Plans, and was later amended by Resolution no. 52, dated March 25, 2009. To guide the process of review of Universalization Plans, ANEEL issued Resolution no. 175, dated November 28, 2005, and amended by Resolution no. 365, dated May 19, 2009.
On November 11, 2003, Decree no. 4,873 established the National Program for the Universalization of Electric Energy Use and Access, named Luz para Todos ("Light for Everyone"), which aims to provide electricity to the share of Brazil's rural population, focused on family agriculture, which does not yet have access to this public service. This program is coordinated by the Ministry of Mines and Energy (MME) and carried out with the participation of Eletrobras. In Paraná, the Ministry is represented by Eletrosul, and the participants are the State Government and Copel. Furthermore, the program is integrated with several social and rural development programs implemented by the Federal Government and by State Governments, to ensure that the rural electrification efforts result in increased agricultural output, in increased income and in social inclusion, providing better standards of living to the rural communities. The program has been extended until December 31, 2011, under Decree no. 7,324, dated October 5, 2010, and reissued by the Decree no. 7,520, dated July 8, 2011, with its duration set to the year of 2014.
In 2011, the program connected 4,977 new customers, reaching roughly 76,000 since its inception. For the new issue of this Program, the Ministry of Mines and Energy (MME) shall redefine goals and deadlines, as well as signing a new Statement of Commitment.
Copel signed with Eletrobras four financing and subsidy agreements, in the amount of R$ 278,152. The first two have already been fully executed. Only two contracts are still under way: ECFS no. 206/07, under which the Company received R$ 88,501, of which R$ 75,858 came from RGR funds and R$ 12,643 from CDE funds, out of the estimated total of R$ 109,642; and ECFS no. 273/09, under which the Company received R$ 19,183, of which R$ 16,443 came from RGR funds and R$ 2,740 from CDE funds, out of the estimated total of R$ 63,930.
The total estimated investments under the contracts for the program are broken down below:
Source | R$ | Part. |
Federal Government - CDE grant |
62,882 | 19% |
State of Paraná |
33,002 | 10% |
Financing RGR |
168,129 | 51% |
Executive agent - Copel |
66,007 | 20% |
Total of the program |
330,020 | 100% |
69
As of December 31, 2011, the total amount invested in the Luz para Todos program was R$ 352,274.
17 Payroll, Social Charges and Accruals
. | ||
Consolidated | ||
12.31.2011 | 12.31.2010 | |
Social security liabilities | ||
Taxes and social contribution |
39,493 | 29,987 |
Social security charges on paid vacation and 13th salary |
23,900 | 18,866 |
63,393 | 48,853 | |
Labor liabilities | ||
Payroll, net |
151 | 242 |
Vacation and 13th salary |
76,142 | 60,022 |
Profit sharing |
51,603 | 66,151 |
Voluntary redundancy |
32,804 | 314 |
Assignements to third parties |
2 | 2 |
160,702 | 126,731 | |
224,095 | 175,584 |
18 Suppliers
. | |||
Consolidated | |||
12.31.2011 | 12.31.2010 | ||
Charges for use of grid system | 79,795 | 67,771 | |
Energy supplies | 316,262 | 286,941 | |
Materials | |||
Petróleo Brasileiro S.A. - Petrobras - gas purchased by Compagas |
40,698 | 25,720 | |
Petróleo Brasileiro S.A. - Petrobras - renegotiation (18.1) |
53,998 | 48,312 | |
Petróleo Brasileiro S.A. - Petrobras - renegotiation - NC (18.1) |
107,996 | 144,936 | |
Other suppliers |
257,166 | 183,824 | |
459,858 | 402,792 | ||
855,915 | 757,504 | ||
Current | 747,453 | 612,568 | |
Noncurrent | 108,462 | 144,936 |
18.1 Petróleo Brasileiro S.A. - Petrobras - repactuação
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 e Transmissão S.A, 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.
70
On May 30, 2006, Copel Geração signed a Statement for the Retification 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 Geração remains.
18.2 Main power purchase agreements
The table below features the main power purchase agreements signed in the regulated power trading environment. These contracts are shown at original value and are 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 | ||||
1st Auction - Product 2005 |
2005 to 2012 | 947.98 | 12.07.2004 | 57.51 |
1st Auction - Product 2006 |
2006 to 2013 | 457.85 | 12.07.2004 | 67.33 |
1st Auction - Product 2007 |
2007 to 2014 | 11.12 | 12.07.2004 | 75.46 |
2nd Auction - Product 2008 |
2008 to 2015 | 69.59 | 04.02.2005 | 83.13 |
4th Auction - Product 2009 |
2009 to 2016 | 43.79 | 10.11.2005 | 94.91 |
5th Auction - Product 2007 |
2007 to 2014 | 160.11 | 12.14.2006 | 104.74 |
10th Auction Adjust. P-04M |
March to June 2011 | 7.69 | 02.17.2011 | 101.80 |
10th Auction Adjust. P-10M |
March to December 2011 | 20.12 | 02.17.2011 | 115.04 |
11th Auction Adjust. P-12M |
January to December 2012 | 26.89 | 09.30.2011 | 73.63 |
1,745.12 | ||||
Auction of power from new facilities | ||||
1st Auction - Product 2008 Hydro |
2008 to 2037 | 3.61 | 12.16.2005 | 106.95 |
1st Auction - Product 2008 Therm |
2008 to 2022 | 25.93 | 12.16.2005 | 132.26 |
1st Auction - Product 2009 Hydro |
2009 to 2038 | 3.26 | 12.16.2005 | 114.28 |
1st Auction - Product 2009 Therm |
2009 to 2023 | 41.59 | 12.16.2005 | 129.26 |
1st Auction - Product 2010 Hydro |
2010 to 2039 | 66.31 | 12.16.2005 | 114.57 |
1st Auction - Product 2010 Therm |
2010 to 2024 | 64.30 | 12.16.2005 | 121.81 |
3rd Auction - Product 2011 Hydro |
2011 to 2040 | 57.66 | 10.10.2006 | 120.86 |
3rd Auction - Product 2011 Therm |
2011 to 2025 | 54.22 | 10.10.2006 | 137.44 |
4th Auction - Product 2010 Therm |
2010 to 2024 | 18.32 | 07.26.2007 | 134.64 |
5th Auction - Product 2012 Hydro |
2012 to 2041 | 52.50 | 10.16.2007 | 129.14 |
5th Auction - Product 2012 Therm |
2012 to 2026 | 117.27 | 10.16.2007 | 128.37 |
6th Auction - Product 2011 Therm |
2011 to 2025 | 51.07 | 09.17.2008 | 128.42 |
7th Auction - Product 2013 Hydro |
2013 to 2042 | 12.24 | 09.30.2008 | 98.98 |
7th Auction - Product 2013 Therm |
2013 to 2027 | 303.99 | 09.30.2008 | 145.23 |
Santo Antonio |
2012 to 2041 | 106.00 | 12.10.2007 | 78.87 |
Jirau |
2013 to 2042 | 141.51 | 05.19.2008 | 71.37 |
1,119.78 |
71
19 Loans and Financing
Consolidated | Current liabilities |
Noncurrent liabilities | ||||
12.31.2011 | 12.31.2010 | 12.31.2011 | 12.31.2010 | |||
Principal | Charges | Total | ||||
Foreign currency | ||||||
IDB (19.1) |
- | - | - | 9,233 | - | - |
STN (19.2) |
3,919 | 565 | 4,484 | 5,278 | 53,943 | 51,397 |
Eletrobrás |
6 | - | 6 | 5 | 12 | 15 |
3,925 | 565 | 4,490 | 14,516 | 53,955 | 51,412 | |
Local currency | ||||||
Banco do Brasil (19.3) |
209 | 39,670 | 39,879 | 12,779 | 1,464,325 | 691,007 |
Eletrobrás (19.4) |
45,445 | 9 | 45,454 | 44,643 | 216,031 | 257,673 |
BNDES - Compagas (19.5 |
48 | - | 48 | 6,330 | - | 43 |
Finep (19.6) |
1,951 | 11 | 1,962 | 1,967 | 3,904 | 5,855 |
BNDES (19.7) |
9,718 | 2,618 | 12,336 | 1,389 | 159,901 | 137,496 |
Banco do Brasil |
||||||
Transfer BNDES (19.8) |
9,716 | 2,602 | 12,318 | 1,471 | 159,869 | 137,496 |
67,087 | 44,910 | 111,997 | 68,579 | 2,004,030 | 1,229,570 | |
71,012 | 45,475 | 116,487 | 83,095 | 2,057,985 | 1,280,982 | |
Parent company | Current liabilities |
Noncurrent liabilities | ||||
12.31.2011 | 12.31.2010 | 12.31.2011 | 12.31.2010 | |||
Principal | Charges | Total | ||||
Foreign currency | ||||||
STN (19.2) |
3,919 | 565 | 4,484 | 5,278 | 53,943 | 51,397 |
Local currency | ||||||
Banco do Brasil (19.3) |
- | 39,668 | 39,668 | 12,582 | 911,829 | 329,600 |
3,919 | 40,233 | 44,152 | 17,860 | 965,772 | 380,997 |
Breakdown of loans and financing by currency and index
Currency (equivalent in R$) / Index | ||||
12.31.2011 | % | 12.31.2010 | % | |
Foreign currency | ||||
U.S. Dollar |
58,445 | 2.69 | 56,695 | 4.16 |
IDB currency basket |
- | - | 9,233 | 0.68 |
58,445 | 2.69 | 65,928 | 4.83 | |
Local currency | ||||
TJLP |
350,302 | 16.11 | 285,709 | 20.94 |
IGP-M |
475 | 0.02 | 616 | 0.05 |
Ufir |
115,074 | 5.29 | 125,363 | 9.19 |
Finel |
146,411 | 6.73 | 176,954 | 12.97 |
UMBND |
48 | - | 6,373 | 0.47 |
CDI |
1,503,717 | 69.16 | 703,134 | 51.54 |
2,116,027 | 97.31 | 1,298,149 | 95.15 | |
2,174,472 | 100.00 | 1,364,077 | 100.00 |
72
Indicators and variations in the main foreign currencies and rates applied to the Company's loans and financing
Currency/Index | Variation (%) | |
12.31.2011 | 12.31.2012 | |
U.S. dollar | 12.56 | (4.31) |
IDB currency basket | 0.00 | 3.86 |
TJLP | 6.00 | 6.00 |
IGP-M | 5.10 | 11.32 |
Finel | 1.01 | 2.18 |
UMBND | 0.00 | (3.76) |
CDI | 2.17 | 24.44 |
Maturity of noncurrent installments
Foreign currency |
Local currency |
Consolidated | ||
12.31.2011 | 12.31.2010 | |||
2012 |
- | - | - | 67,701 |
2013 |
2,518 | 201,566 | 204,084 | 188,168 |
2014 |
1,260 | 727,762 | 729,022 | 516,517 |
2015 |
- | 549,593 | 549,593 | 183,780 |
2016 |
- | 243,894 | 243,894 | 46,919 |
2017 |
- | 34,201 | 34,201 | 30,188 |
2018 |
- | 33,292 | 33,292 | 29,278 |
2019 |
- | 30,544 | 30,544 | 26,530 |
2020 |
- | 27,949 | 27,949 | 23,935 |
2021 |
- | 22,849 | 22,849 | 18,834 |
2022 |
- | 22,844 | 22,844 | 17,186 |
After 2022 |
50,177 | 109,536 | 159,713 | 131,946 |
53,955 | 2,004,030 | 2,057,985 | 1,280,982 |
Changes in loans and financing
Foreign currency | Local currency | ||||
Consolidated | current | noncurrent | current | noncurrent | Total |
As of January 1, 2010 | 24,778 | 67,865 | 56,920 | 716,279 | 865,842 |
Funding |
- | - | - | 552,479 | 552,479 |
Charges |
3,491 | - | 82,096 | 11,850 | 97,437 |
Monetary and exchange variations |
(928) | (1,687) | 441 | 3,494 | 1,320 |
Transfers |
14,766 | (14,766) | 54,532 | (54,532) | |
Amortization - principal |
(12,777) | - | (33,816) | - | (46,593) |
Amortization - interest and variation |
(14,814) | - | (91,594) | - | (106,408) |
As of December 31, 2010 | 14,516 | 51,412 | 68,579 | 1,229,570 | 1,364,077 |
Funding |
- | - | - | 816,431 | 816,431 |
Charges |
2,537 | - | 107,000 | 50,195 | 159,732 |
Monetary and exchange variation |
617 | 5,912 | 95 | 1,501 | 8,125 |
Transfers |
3,369 | (3,369) | 93,667 | (93,667) | - |
Amortization - principal |
(7,953) | - | (40,693) | - | (48,646) |
Amortization - interest and variation |
(8,596) | - | (116,651) | - | (125,247) |
As of December 31, 2011 | 4,490 | 53,955 | 111,997 | 2,004,030 | 2,174,472 |
73
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$135,000. This debt is amortized semi-annually, with final maturity in January 2011. Interest is calculated according to the IDB funding rate, which in the fourth quarter of 2010 was 4.13% p.a.
The contract was fully paid in January 15, 2011 (due date).
19.2 Department of the National Treasury - STN
The restructuring of noncurrent debt, signed on May 20, 1998, in connection with the financing received under Law no. 4,131/62, is shown below:
Type of bonus | Term (years) |
Final maturity |
Grace period (years) |
Consolidated | |
12.31.2011 | 12.31.2010 | ||||
Par Bond |
30 | 04.15.2024 | 30 | 29,935 | 26,591 |
Capitalization Bond |
20 | 04.15.2024 | 10 | 6,392 | 7,947 |
Debt Conversion Bond |
18 | 04.15.2024 | 10 | 1,412 | 3,761 |
Discount Bond |
30 | 04.15.2024 | 30 | 20,688 | 18,376 |
58,427 | 56,675 |
The annual interest rates and repayments are as follows:
Type of bonus | Anual interest rate (%) | Amortization |
Par Bond |
6.0 | Single installment |
Capitalization Bond |
8.0 | Semi Annual |
Debt Conversion Bond |
Libor Semi Annual + 0,8750 | Semi Annual |
Discount Bond |
Libor Semi Annual + 0,8125 | Single installment |
As collateral for this agreement, the Company has assigned and transferred to the Federal Government, conditioned to the non-payment of any financing installment, the credits that are made to the Company's centralized revenues account, up to a limit sufficient to cover the payment of installments and other charges payable upon each maturity. For the Discount and Par Bonds, there are collateral deposits of R$ 15,477 and R$ 22,076 as of December 31, 2011 (R$ 10,850 and R$ 15,430 as of December 31, 2010), respectively (Note 4).
19.3 Banco do Brasil S.A.
Contracts | Consolidated | |
12.31.2011 | 12.31.2010 | |
Private contract for credit assignment - Law 8,727/93 (1) |
487 | 651 |
Credit notes (2) |
951,497 | 342,182 |
Contract for providing fixed credit number 21/02155-4 (3) |
396,295 | 360,953 |
Contract for providing fixed credit number 21/02248-8 (4) |
155,925 | - |
1,504,204 | 703,786 |
74
1) |
Private Credit Assignment Agreement with the Federal Government, through Banco do Brasil, 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 receivable; |
2) |
The following Parent Company credit notes: |
Credit notes | Emission date |
Maturity of principal |
Financial charges maturing six monthly |
Principal | Transaction costs |
Charges | Total |
Comercial no. 330.600.129 | 01.31.2007 | 01.31.2014 | 106.5% of average rate of CDI | 29,000 | - | 1,454 | 30,454 |
Industrial no. 330.600.132 | 02.28.2007 | 02.28.2014 | 106.2% da taxa média do CDI | 231,000 | - | 9,170 | 240,170 |
Industrial no. 330.600.151 | 07.31.2007 | 07.31.2014 | 106.5% da taxa média do CDI | 18,000 | - | 902 | 18,902 |
Industrial no. 330.600.156 | 08.28.2007 | 08.28.2014 | 106.5% da taxa média do CDI | 14,348 | - | 571 | 14,919 |
Industrial no. 330.600.157 | 08.31.2007 | 08.31.2014 | 106.5% da taxa média do CDI | 37,252 | - | 1,445 | 38,697 |
Industrial no. 330.600.609 | 08.19.2011 | 07.21.2014 | 109.41% da taxa média do CDI | 200,000 | (4,257) | 8,708 | 208,708 |
Industrial no. 330.600.609 | 08.19.2011 | 07.21.2015 | 109.41% da taxa média do CDI | 200,000 | (5,922) | 8,709 | 208,709 |
Industrial no. 330.600.609 | 08.19.2011 | 07.21.2016 | 109.41% da taxa média do CDI | 200,000 | (7,592) | 8,709 | 208,709 |
929,600 | (17,771) | 39,668 | 969,268 |
CDI - Interbank deposit certificate rate | |
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 released 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. The guarantee is only going to be executed if the contract terms are not complied with. | |
3) |
Fixed credit assignment, 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 the outstanding balance will be zero. |
75
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. | |
The amount of R$ 350,000 was released 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 received on June 22, 2011. |
76
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.
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 released, being R$ 32,511 in funds from RGR and R$ 5,418 in funds from CDE. In June 2009, R$ 25,286 was released, being R$ 21,674 in funds from RGR and R$ 3,612 in funds from CDE. In March 2010, R$ 25,286 was released, 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 released, being R$ 16,443 in funds from RGR and R$ 2,740 in funds from CDE.
77
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 released, and in August 2011, another R$ 1,935 was released, 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.
19.5 BNDES - Compagas
Financing obtained from BNDES to expand the gas distribution network. This financing agreement is divided into sub credits, 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 | |
12.31.2011 | 12.31.2010 | |
Contract no. 02070791-00 (1) |
3,440 | 4,586 |
Contract no. 02070790-00 (2) |
2,426 | 3,236 |
5,866 | 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 released 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 released 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. |
78
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". |
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. |
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. | |
No amounts related to this loan have been released so far. |
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.
79
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, the fourth in June 2010, for the amount of R$ 27,489, and the last in November 2011, for the amount of R$ 8,634.
The contract contains provisions on accelerated maturity in certain conditions.
19.8 Banco do Brasil - Repasse de Recursos do 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, the third in December 2010, for the amount of R$ 52,555, the fourth in June 2011, for the amount of R$ 27,498, and the last in November 2011, for the amount of R$ 8,600.
The contract contains provisions on accelerated maturity in certain conditions.
80
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.
As of December 31, 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
20.1 Changes in Debentures
Consolidated | Current liabilities |
Noncurrent liabilities |
Total |
As of December 1, 2010 | 54,195 | 753,384 | 807,579 |
Charges |
62,824 | - | 62,824 |
Transfers |
753,384 | (753,384) | - |
Amortization - principal |
(177,908) | - | (177,908) |
Amortization - interest and variation |
(71,338) | - | (71,338) |
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 December 31, 2011 | - | - | - |
20.2 Debentures Parent Company
The issuance of 60,000 debentures constituted the fourth single issuance carried out by the Parent 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. They were remunerated by 104% of the one-day interbank deposit (DI over) rate, until the moment of their settlement, which occurred in September 1, 2011.
81
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 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.
21.3 Statement of financial position and statement of income
Amounts recognized in the statement of financial position, under post employment benefits, are summarized below:
Consolidated | |||
12.31.2011 | 12.31.2010 | ||
Pension plan (21.1) |
14,410 | 9,111 | |
Healthcare plan (21.2) |
454,465 | 399,352 | |
468,875 | 408,463 | ||
Current | 36,037 | 24,255 | |
Noncurrent | 432,838 | 384,208 |
82
The amounts recognized in the statement of income are shown below:
Consolidated | ||
12.31.2011 | 12.31.20110 | |
Pension plan (CD) |
50,664 | 51,801 |
Pension plan (CD) - management |
455 | 471 |
Healthcare plan - post employment |
71,620 | 48,314 |
Healthcare plan |
35,471 | 31,090 |
Healthcare plan - management |
41 | 8 |
158,251 | 131,684 | |
(-) Transfers to construction in progress (a) |
(7,406) | (7,463) |
150,845 | 124,221 |
The annual cost for the fiscal year of 2011 estimated by the independent actuary resulted in income due to the actuarial gains that are being amortized, whose values exceed the value of periodic normal cost.
Changes in the post employment benefits balance
Consolidated | Current liabilities |
Noncurrent liabilities |
Total |
As of January 1, 2010 | 22,505 | 352,976 | 375,481 |
Appropriation of actuarial calculation |
- | 48,314 | 48,314 |
Pension and healthcare contributions |
83,370 | - | 83,370 |
Transfers |
17,082 | (17,082) | - |
Amortizations |
(98,702) | - | (98,702) |
As of December 31, 2010 | 24,255 | 384,208 | 408,463 |
Appropriation of actuarial calculation |
- | 71,620 | 71,620 |
Pension and healthcare contributions |
86,631 | - | 86,631 |
Transfers |
22,990 | (22,990) | - |
Amortizations |
(97,839) | - | (97,839) |
As of December 31, 2011 | 36,037 | 432,838 | 468,875 |
21.4 Actuarial valuation pursuant to CVM Deliberation no. 600/09
21.4.1 Actuarial assumptions
The actuarial assumptions used to determine the amounts of liabilities and costs for 2011 and 2010 are shown below:
Consolidated | 12.31.2011 | 12.31.2010 | ||
Real | Nominal | Real | Nominal | |
Economic | ||||
Inflation p.a. |
- | 5.20% | - | 5.07% |
Discount rate expected return on plan asset |
5.39% | 10.87% | 6.00% | 11.37% |
Compensation increase p.a. |
2.00% | 7.30% | 2.00% | 7.17% |
Demographic | ||||
Mortality table |
AT - 2000 | AT - 2000 | ||
Disabled mortality table |
AT - 83 | AT - 83 | ||
Disability table |
Light M | Light M |
83
21.4.2 Number of participants and beneficiaries
Consolidated | Pension plan |
Healthcare plan | ||
12.31.2011 | 12.31.2010 | 12.31.2011 | 12.31.2010 | |
Number of active participants | 10,049 | 8,984 | 9,180 | 8,685 |
Number of inactive participants | 6,514 | 6,337 | 5,247 | 5,092 |
Number of dependent | - | - | 24,006 | 23,927 |
Total |
16,563 | 15,321 | 38,433 | 37,704 |
21.4.3 Life expectancy from the average age Annuity Table AT-2000
Consolidated | ||
Plan BD | Plan CD | |
As of December 31, 2011 | ||
Retired Participants |
21.50 | 26.19 |
Pensioner Participants |
23.06 | 31.46 |
As of December 31, 2010 | ||
Retired Participants |
22.02 | 26.67 |
Pensioner Participants |
19.26 | 29.25 |
The average age of inactive participants of the healthcare and pension plans of the Company is 63.3 years.
21.4.4 Actuarial valuation
Benefit plan | Pension plan |
Healthcare plan |
Consolidated | |
12.31.2011 | 12.31.2010 | |||
Defined benefit obligation |
3,807,850 | 563,823 | 4,371,673 | 4,003,550 |
Fair value of plan's assets |
(3,984,143) | (120,790) | (4,104,933) | (4,068,166) |
Plan coverage status |
(176,293) | 443,033 | 266,740 | (64,616) |
Actuarial gains/losses |
- | 11,432 | 11,432 | (21,012) |
Asset not recognized |
176,293 | - | 176,293 | 484,980 |
Total liabilities |
- | 454,465 | 454,465 | 399,352 |
Actuarial gains or losses arisen from changes in assumptions and/or actuarial adjustments are recognized according to the corridor approach, i.e., gains and losses are only recorded to the extent they exceed 10% of the plan assets or 10% of the accumulated projected employee benefits liabilities.
The actuarial valuation assessment of defined benefit plans is calculated by the projected unit credit cost method. The net assets of the benefit plan are valued according to market values.
As of December 31, 2011, the balance of accumulated amounts in the defined contribution plan was R$ 1,853,973 (R$ 1,643,297 as of December 31, 2010).
84
21.4.5 Changes in actuarial liabilities
Consolidated | Pension plan |
Healthcare plan |
Present value of liability actuarial net as of January 1, 2010 |
2,915,084 | 476,227 |
Service cost |
15,760 | 6,180 |
Interest cost |
311,160 | 47,277 |
Benefits paid |
(227,651) | (45,750) |
Actuarial losses |
440,273 | 64,990 |
Present value of liability actuarial net as of December 31, 2010 |
3,454,626 | 548,924 |
Service cost |
22,616 | 6,507 |
Cost of interest |
383,499 | 62,314 |
Paid benefits |
(243,185) | (100,235) |
Actuarial losses |
190,294 | 46,313 |
Present value of liability actuarial net as of December 31, 2011 |
3,807,850 | 563,823 |
21.4.6 Changes in actuarial assets
Consolidated | Pension plan |
Healthcare plan |
Fair value of plan assets as of January 1, 2010 |
3,509,658 | 110,981 |
Expected return of plan assets |
393,702 | 12,776 |
Contributions sponsor and employees |
25,138 | - |
Benefits paid |
(227,651) | (45,750) |
Actuarial losses |
238,759 | 50,553 |
Fair value of plan assets as of December 31, 2010 |
3,939,606 | 128,560 |
Expected return of assets |
441,922 | 13,556 |
Contributions and investments |
24,121 | - |
Paid benefits |
(243,185) | (100,235) |
Actuarial (profits) / losses |
(178,321) | 78,909 |
Fair value of plan assets as of December 31, 2011 |
3,984,143 | 120,790 |
21.4.7 Estimated costs
The estimated net periodic plan costs (gains) for 2011, pursuant to CVM ruling no. 600/09, for each plan, are shown below:
Consolidated | Pension plan |
Healthcare plan |
Total |
2012 | |||
Cost of current service | 330 | 2,341 | 2,671 |
Cost of estimated interest | 342,636 | 83,075 | 425,711 |
Expected return on plan assets | (421,581) | (13,867) | (435,448) |
Estimated contributions of employees | (15,180) | - | (15,180) |
Amortization of gains and losses | - | 102 | 102 |
Costs (gains) | (93,795) | 71,651 | (22,144) |
Actuarial gains or losses caused by changes in assumptions and/or actuarial adjustments are recognized according to the corridor approach, i.e., gains and losses are only recorded to the extent they exceed 10% of the plan assets or 10% of the accumulated projected employee benefits liabilities.
85
21.4.8 Sensitivity analysis
The following tables feature a sensitivity analysis which shows the effect of a one percent increase or decrease in the assumed rates of variation of pension and healthcare costs on the aggregate service cost and interest cost components of the net periodic post-employment pension and healthcare costs and on the accumulated postemployment pension and healthcare benefit liabilities.
Projected scenario | |||
Present | Increase 1% | Decrease 1% | |
Sensitivity of the rate of long-term interest | |||
Impacts on the obligations of the pension |
5.39% | -9.50% | 11.50% |
Impacts in thousands of reais - R $ |
(361,746) | 437,903 | |
Impacts on the obligations of health program |
5.39% | -2.90% | 3.20% |
Impacts in thousands of reais - R $ |
(16,253) | 17,935 | |
Sensitivity of the to grow rate of medical costs | |||
Impacts on the obligations of health program |
1.00% | 18.00% | -14.50% |
Impact on cost of service the follow ing year (R$) |
1,120 | (747) | |
Sensitivity of the rate of salary increase | |||
Impacts on the obligations of the pension |
2.00% | 0.07% | -0.06% |
Impacts in thousands of reais - R $ |
2,665 | (2,285) |
21.4.9 Employee benefits payable
The estimated benefits to be paid by the Company in the next five years and the total benefits for the following five fiscal years are shown below:
Consolidated | Pension plan |
Other Benefits |
Total |
2012 |
320,924 | 20,892 | 341,816 |
2013 |
286,351 | 20,904 | 307,255 |
2014 |
293,510 | 20,917 | 314,427 |
2015 |
303,313 | 20,922 | 324,235 |
2016 |
314,827 | 20,924 | 335,751 |
2017-2020 |
2,005,687 | 103,863 | 2,109,550 |
21.4.10 Asset allocation and investment strategy
The asset allocation for the Company's pension and healthcare plans at the end of 2011 and the allocation goal for 2012, by asset category, are shown below:
Consolidated | Goals for 2012 | 2011 |
Fixed income (a) |
85,7% | 85,6% |
Variable income (b) |
8,5% | 10,0% |
Loans (c) |
2,1% | 1,6% |
Real State (d) |
2,6% | 1,6% |
Structured investments (e) |
1,0% | 1,0% |
Others |
0,1% | 0,2% |
100,0% | 100,0% |
86
Consolidated | Goals for 2012 | 2011 |
Fixed income (a) |
85.7% | 85.6% |
Variable income (b) |
8.5% | 10.0% |
Loans (c) |
2.1% | 1.6% |
Real State (d) |
2.6% | 1.6% |
Structured investments (e) |
1.0% | 1.0% |
Others |
0.1% | 0.2% |
100.0% | 100.0% |
Below are the limits set by the Fund management:
Consolidated | Plan I and II (BD) | Plan III (CD) | ||
goal (%)(*) | Minimum (%) | goal (%) | minimum (%) | |
Fixed income (*) |
89,0% | 87,0% | 72,0% | 50,0% |
Changeable income |
5,0% | 0,0% | 22,0% | 0,0% |
Loans |
1,0% | 0,0% | 5,0% | 0,0% |
Real estate |
4,0% | 0,0% | 0,0% | 0,0% |
Structured investments |
1,0% | 0,0% | 1,0% | 0,0% |
(*) Goal based on the total investment each year Administration of Copel fundation decided to keep the conservatism related to changeable income, in view of the legal. limit allow ed,that is 70% |
On December 31, 2011 and 2010, the pension plan assets included the following securities issued by Copel:
Consolitaded | Defined benefit pension plan | |
12.31.2011 | 12.31.2010 | |
Shares |
2,334 | 5,229 |
2,334 | 5,229 |
21.4.11 Plan assets and expected rate of return
The main categories of plan assets and the expected rate of return for each at the end of the period are shown below:
Consolitaded | Expected return | Fair value of plain assets | ||
12.31.2011 | 12.31.2010 | 12.31.2011 | 12.31.2010 | |
Fixed income |
11.5% | 9.5% | 5,290,117 | 4,893,772 |
Variable income |
23.0% | 20.0% | 482,156 | 408,049 |
Loans |
11.8% | 15.4% | 95,084 | 87,610 |
Real estate |
11.8% | 9.5% | 103,219 | 91,235 |
Structured investments |
0.0% | 0.0% | 2,077 | 3,011 |
Others |
11.5% | 12.7% | - | 11,953 |
Expected weighted average return (*) |
12.4% | 10.0% | 679,185 | 502,727 |
(*) The expected weighted average return percentage is obtained by dividing the amount of the expected return by the previous year's investment position. The amount of the expected weighted average return is obtained by multiplying the figures for each segment in the previous year by expected return percentage for the current year. |
87
The overall expected rate of return corresponds to the weighted average of the expected rates for the different categories of plan assets. The evaluation of expected rate of return conducted by Company management is based on historical trends and market analysts' projections for each asset during the term of the respective liability.
The current return on plan assets is R$ 649,515 (R$ 636,495 in 2010).
The history of experience adjustments is shown below:
Pension Plan - BD | Healthcare Plan | |||
12.31.2011 | 12.31.2010 | 12.31.2011 | 31.12.2010 | |
Present value of the defined benefits liability | (3,807,850) | (3,454,626) | (563,823) | (550,089) |
Fair value of plan assets | 3,984,143 | 3,939,606 | 120,790 | 128,560 |
Deficit / Surplus | 176,293 | 484,980 | (443,033) | (421,529) |
Actuarial gains (losses) | 190,294 | (440,273) | 46,312 | (64,995) |
Adjustment biometric | (108,012) | - | (1,336) | - |
Adjustment in interest rate | (229,386) | - | (33,944) | - |
Experience adjustments in plan liabilities | (147,104) | (440,273) | 11,032 | (64,995) |
Experience adjustments in plan assets | (178,321) | 238,759 | 78,909 | 50,553 |
In 2012, the Company expects to contribute R$ 58,857 to the pension plan, which includes both defined benefit plans (plans I and II) and the defined contribution plan (plan III), and R$ 66,270 to the healthcare plan.
21.4.12 Additional information
Copel also sponsors a defined contribution plan for all its employees.
The contributions made in the years ended on December 31, 2011 and 2010 were R$ 51,178, and R$ 51,689, respectively.
22 Regulatory Charges
Consolidated | ||
12.31.2011 | 12.31.2010 | |
Fuel Consumption Account (CCC) |
30,154 | 27,607 |
Energy Development Account (CDE) |
20,718 | 18,807 |
Global Reversal Reserve (RGR) |
19,639 | 9,691 |
70,511 | 56,105 |
88
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:
23.1 Balances registered to invest in P&D and PEE
Applied and unfinished |
Balance to collect |
Balance to be applied |
Balance as of 12.31.2011 |
Balance as of 12.31.2010 | |
Research and Development - R&D | |||||
FNDCT |
- | 3,018 | - | 3,018 | 2,686 |
MME |
- | 1,510 | - | 1,510 | 1,344 |
R&D |
13,972 | - | 106,964 | 120,936 | 109,061 |
13,972 | 4,528 | 106,964 | 125,464 | 113,091 | |
Energy efficiency program - EEP | 47,477 | - | 78,623 | 126,100 | 133,632 |
61,449 | 4,528 | 185,587 | 251,564 | 246,723 | |
Current | 156,915 | 155,991 | |||
Noncurrent | 94,649 | 90,732 |
23.2 Changes in balances for P&D and PEE
FNDCT current |
MME current |
current | R&D noncurrent |
current | EEP noncurrent |
Consolidated | |
As of January 1, 2010 | 1,325 | 682 | 49,653 | 54,908 | 69,345 | 35,585 | 211,498 |
Additions |
15,934 | 7,948 | 1,124 | 15,093 | - | 21,240 | 61,339 |
Selic interest rate |
- | - | 638 | 6,333 | - | 12,314 | 19,285 |
Transfers |
- | - | 7,606 | (7,606) | 47,135 | (47,135) | - |
Payments |
(14,573) | (7,286) | - | - | - | - | (21,859) |
Concluded projects |
- | - | (18,688) | - | (4,852) | - | (23,540) |
As of December 31, 2010 | 2,686 | 1,344 | 40,333 | 68,728 | 111,628 | 22,004 | 246,723 |
Additions |
17,593 | 8,796 | 1,443 | 16,182 | - | 24,034 | 68,048 |
Selic interest rate |
- | - | 220 | 10,371 | - | 8,075 | 18,666 |
Transfers |
- | - | 9,254 | (9,254) | 45,491 | (45,491) | - |
Payments |
(17,262) | (8,630) | - | - | - | - | (25,892) |
Concluded projects |
- | - | (16,340) | - | (39,641) | - | (55,981) |
As of December 31, 2011 | 3,017 | 1,510 | 34,910 | 86,027 | 117,478 | 8,622 | 251,564 |
24 Accounts payable related to concession use of public asset
These refer to concession charges for use of public property (UBP) incurred as of the start of operation of each project until the final date of the concession, with an opposite entry recorded under intangible assets.
89
Consolidated | Current liabilities | Noncurrent liabilities | ||
12.31.2011 | 12.31.2010 | 12.31.2011 | 12.31.2010 | |
Copel Geração e Transmissão | ||||
Mauá HPP (24.1.1) |
615 | - | 11,726 | 10,926 |
Colider HPP (24.1.2) |
- | - | 13,779 | 11,323 |
Elejor | ||||
Fundão-Santa Clara Hydroelectric (24.2.1) |
44,041 | 40,984 | 344,937 | 317,850 |
44,656 | 40,984 | 370,442 | 340,099 |
Consolidated | ||
Nominal value | Present value | |
2012 |
44,678 | 44,655 |
2013 |
44,891 | 38,193 |
2014 |
44,891 | 34,434 |
2015 |
46,259 | 32,119 |
After 2015 |
985,056 | 265,697 |
1,165,775 | 415,098 |
In 2011, the Company recorded expenses of R$71,383 and R$8,263 (R$55,501 and R$8,797 in 2010) in financial expense and intangible asset amortization accounts, respectively.
24.1 Generation and Transmission
24.1.1 Mauá 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$643 (51% of 1,262), pursuant to article 6 of Concession Contract no. 001/07 - MME - UHE Mauá.
These installments are restated annually or at the legally applicable intervals, according to the IPCA (Índice de Preços ao Consumidor Amplo or Wide Customer 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 the accounts payable related to concession - use of public property as of December 31, 2011, is R$12,341 (R$ 10,926, as of December 31, 2010).
24.1.2 Colíder Hydroelectric Power Plant (Note 15.8)
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$1,256, pursuant to article 6 of Concession Contract no. 001/11 - MME - UHE Colíder.
90
These installments are restated annually or at the legally applicable intervals, according to the IPCA (Índice de Preços ao Consumidor Amplo or Wide Customer Price Index) inflation index.
The calculation of present value was made taking into account an actual net discount rate of around 7.74% p.a., compatible with the estimated noncurrent rate and not related to the expected rate of return of the project.
The present value of the accounts payable related to concession - use of public property as of December 31, 2011 is R$ 13,779 (R$ 11,323, as of December 31, 2010).
24.2 Elejor
24.2.1 Fundão - Santa Clara Hydroelectric Power Complex
As compensation for the use of the public property under this concession contract, Elejor shall pay to the Federal Government, from the 6th until the 35th year of the concession, or as long as it runs the corresponding hydropower projects, monthly installments equivalent to 1/12 of the annual proposed payment of R$19,000, pursuant to the Bidding Confirmation and to article 6 of Concession Contract no. 125/01 - ANEEL - Complexo Energético Fundão - Santa Clara - AHE's Fundão e Santa Clara.
These installments are restated annually or at the legally applicable intervals, according to the IGP-M inflation index, starting in May 2001.
The main amount on the date of signature of the concession contract was R$ 570,000. This amount, restated monthly according to the IGP-M inflation index minus the monthly payments already made, totaled R$ 1,097,352as of December 31, 2011 (R$ 1,041,968 as of December 31, 2010).
The original amount on the date of signature of the contract was recorded at present value. On December 31, 2011, this amount was recorded under liabilities for R$ 388,978 (R$ 358,834 as of December 31, 2010), of which R$ 44,041 were under current liabilities and R$ 344,937 were under noncurrent liabilities.
The calculation of present value was made taking into account an actual net discount rate of around 11% p.a., compatible with the estimated noncurrent rate and not related to the expected rate of return of the project.
This concession was granted on October 23, 2001, the respective contract was signed on October 25, 2001, and it expires on October 25, 2036.
91
25 Other Accounts Payable
Consolidated | |||
12.31.2011 | 12.31.2010 | ||
Current liabilities | |||
Financial compensation for use of w ater resources |
19,332 | 16,135 | |
Customers |
17,412 | 7,107 | |
Public lighting fee collected |
14,875 | 18,224 | |
Reimbursements to customer contributions |
7,837 | 7,027 | |
Pledges in guarantee |
7,688 | 5,946 | |
Consortium partners |
7,031 | 339 | |
Insurance entities |
2,335 | 3,005 | |
ANEEL inspection fee |
1,694 | 1,638 | |
Other liabilities |
8,524 | 11,887 | |
86,728 | 71,308 | ||
Current | 86,675 | 71,308 | |
Non current | 53 | - |
26 Tax, Social Security, Labor and Civil Provisions
The Company is a party to several labor, tax and civil claims filed before different courts. Copel's senior management, based on the opinion of its legal counsel, maintains a reserve for risks in connection with probable chance of an unfavorable outcome.
Consolidated | 12.31.2011 | 12.31.2010 | ||
Prov. for litigation |
Judicial deposits |
Prov. for litigation |
Judicial deposits | |
Tax (26.1) | 281,937 | 26,272 | 321,479 | 26,226 |
Labor (26.2) | 128,505 | 19,050 | 146,348 | 25,329 |
Employee benefits (26.3) | 58,089 | - | 53,245 | - |
Civil | ||||
Suppliers (26.4) |
88,003 | 70,568 | 86,101 | 70,568 |
Civil and administration claims (26.5) |
112,059 | 15,342 | 73,237 | 12,002 |
Easements (26.6) |
4,839 | - | 9,065 | - |
Condemnation and real estate (26.6) |
273,647 | - | 132,709 | - |
Customers (26.7) |
5,493 | 1,929 | 5,305 | 1,677 |
484,041 | 87,839 | 306,417 | 84,247 | |
Environmental claims (26.8) | 104 | - | 42 | - |
Regulatory (26.9) | 48,147 | - | 38,847 | - |
1,000,823 | 133,161 | 866,378 | 135,802 |
92
Parent Company | 12.31.2011 | 12.31.2010 | ||
Prov. for litigation |
Judicial deposits |
Prov. for litigation |
Judicial deposits | |
Tax (26.1) | 274,605 | 26,123 | 280,281 | 26,166 |
Civel | 9,929 | - | 7,883 | - |
Regulatory (26.9) | 10,821 | - | 10,296 | - |
295,355 | 26,123 | 298,460 | 26,166 |
Changes in this reserve
Consolidated | Balance as of 1.1.2011 |
Additions | (-) reversals | Additions to fixed assets in progress |
Discharges | Balance as of 12.31.2011 |
Tax | ||||||
Cofins (26.1) |
234,563 | - | - | - | - | 234,563 |
Others taxes |
86,916 | 32,616 | (71,305) | - | (853) | 47,374 |
321,479 | 32,616 | (71,305) | - | (853) | 281,937 | |
Labor | 146,348 | 14,024 | (11,413) | - | (20,454) | 128,505 |
Employee benefits (26.3) | 53,245 | 21,289 | - | - | (16,445) | 58,089 |
Civil | ||||||
Suppliers (26.4) |
86,101 | 2,138 | (236) | - | - | 88,003 |
Civil and administrative law (26.5) |
73,237 | 50,697 | (1,622) | - | (10,253) | 112,059 |
Easements (26.6) |
9,065 | 1,993 | (5,725) | - | (494) | 4,839 |
Condemnation and real estate (26.6) |
132,709 | 124,874 | - | 16,064 | - | 273,647 |
Customers (26.7) |
5,305 | 845 | (638) | - | (19) | 5,493 |
306,417 | 180,547 | (8,221) | 16,064 | (10,766) | 484,041 | |
Environmental claims (26.8) | 42 | 62 | - | - | - | 104 |
Regulatory (26.9) | 38,847 | 13,977 | (4,677) | - | - | 48,147 |
866,378 | 262,515 | (95,616) | 16,064 | (48,518) | 1,000,823 | |
Consolidated | Balance as of 12.31.2009 |
Additions | Reversals | Discharges | Reclassification of current liabilities |
Balance as of 12.31.2010 |
Tax | ||||||
Cofins (26.1) |
- | 234,563 | - | - | - | 234,563 |
Others taxes |
77,858 | 22,199 | (18,802) | - | 5,661 | 86,916 |
77,858 | 256,762 | (18,802) | - | 5,661 | 321,479 | |
Labor (26.2) | 123,259 | 46,105 | (12,190) | (10,826) | - | 146,348 |
Employee benefits (26.3) | 35,172 | 28,653 | (600) | (9,980) | - | 53,245 |
Civil | ||||||
Suppliers (26.4) |
84,024 | 2,733 | (656) | - | - | 86,101 |
Civil and administration claims (26.5) |
57,213 | 44,896 | (22,721) | (6,151) | - | 73,237 |
Servidões de passagem (26.6) |
14,902 | 1,614 | (7,281) | (170) | - | 9,065 |
Condemnation and real estate (26.6) |
125,339 | 8,742 | (1,302) | (70) | - | 132,709 |
Customers (26.7) |
5,324 | 776 | (640) | (155) | - | 5,305 |
286,802 | 58,761 | (32,600) | (6,546) | - | 306,417 | |
Environmental claims (26.8) | 10 | 32 | - | - | - | 42 |
Regulatory (26.9) | 37,010 | 8,173 | (56) | (6,280) | - | 38,847 |
560,111 | 398,486 | (64,248) | (33,632) | 5,661 | 866,378 |
Parent Company | Balance as of 1.1.2011 |
Additions | Reversals | Discharges | Balance as of 12.31.2011 |
Tax | |||||
Cofins (26.1) |
234,563 | - | - | - | 234,563 |
Others taxes |
45,718 | 6,052 | (11,211) | (517) | 40,042 |
280,281 | 6,052 | (11,211) | (517) | 274,605 | |
Civil | 7,883 | 2,656 | (610) | - | 9,929 |
Regulatory (26.9) | 10,296 | 525 | - | - | 10,821 |
298,460 | 9,233 | (11,821) | (517) | 295,355 |
93
Parent Company | Balance as of 01.01.2010 |
Additions | Reversals | Discharges | Reclassification of current liabilities |
Balance as of 12.31.2010 |
Tax | ||||||
Cofins (26.1) |
- | 234,563 | - | - | 234,563 | |
Others taxes |
44,357 | 9,486 | (16,940) | - | 8,815 | 45,718 |
44,357 | 244,049 | (16,940) | - | 8,815 | 280,281 | |
Civil | 328 | 10,068 | (197) | (2,316) | - | 7,883 |
Regulatory (26.9) | 9,249 | 1,047 | - | - | - | 10,296 |
53,934 | 255,164 | (17,137) | (2,316) | 8,815 | 298,460 |
Lawsuits with likelihood of losses deemed as probable
26.1 Tax Claims
26.1.1 Contribution for the Financing of Social Security - COFINS
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 results from the Federal Revenue Service's understanding that Copel had declared in its corporate tax liability statement to be liable for R$ 40,678 in COFINS taxes due over the disputed period and that the Service's statute of limitations for collection of this debt had been suspensed since the ruling in lawsuit no. 95.0011037-7, which recognized the Company's immunity from the levy of COFINS, became final - this ruling was, however, overturned by the 4th District Federal Court in lawsuit no. 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.
94
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, which amounted to R$ 148,055 as of December 31, 2011. This amount was classified by the company's senior management as a loss deemed as possible, since there are independent judicial defenses for the principal amount and for the charges amount, and that there are strong arguments for the defense of the values related to interest and penalties.
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.
95
The interest and penalties related to the abovementioned tax debt amount to R$ 442,956 as of December 31, 2011, and it was classified as a loss deemed as possible by the company's senior management, and based on the opinion of their legal advisors, since there are independent defense lines for the principal amount and for the charges amount, and that there are strong arguments for the defense related to the values of interest and penalties.
26.1.2 Service Tax (ISS)
These claims involve tax penalties imposed on Copel for not having withheld service tax on the services rendered to the Company by third-parties, in the amount of R$ 50.
26.1.3 Urban Real Estate Tax (IPTU)
Copel is disputing both administratively and judicially the levy of IPTU charges on its concession-related properties, on grounds that these are tax exempt. In fact, the Company has been successful in some cases of tax executions filed by State municipalities against it, in the amount of R$ 148.
26.1.4 Social Security Contributions
Copel is party to a wide range of administrative and judicial proceedings involving social security contributions. Most claims filed administratively or judicially, however, involve Copel's joint liability for the collection of social security contributions levied on services rendered by third-parties. The Company set aside a reserve in the amount of R$31,014 in connection with these claims.
26.1.5 Single Electric Energy Tax - Imposto Único de Energia Elétrica or IUEE
This is a lawsuit filed by city administrations against the Federal Government and Copel, requesting payment of amounts supposedly owed as cash transfers of IUEE, minus the amounts paid in previous lawsuits, totaling R$ 5,154.
26.1.6 Other Federal Taxes
The Company is party to other lawsuits regarding federal taxes in the amount of R$ 11,008.
26.2 Labor claims
Labor claims comprise claims filed by former employees of Copel in connection with the payment of overtime, hazardous working conditions, transfer bonuses, salary equality/reclassification, and other matters, and also claims by former employees of contractors (joint responsibility) and third-parties (secondary responsibility) involving indemnity and other matters.
26.3 Employee benefits
These are labor claims by retired Copel employees against the Copel Foundation, which will consequently reflect on the Company as additional contributions are required.
96
26.4 Civil claims
26.4.1 Supplier claims
Rio Pedrinho Energética S.A. and Consórcio Salto Natal Energética S.A.
Copel Distribuição is disputing in court the validity of the terms and conditions of the power purchase and sale agreements signed with Rio Pedrinho Energética S.A. and Consórcio Salto Natal Energética S.A., based on the argument that they grant benefits to the selling companies. At the same time, both companies, after having rescinded the agreements, filed for arbitration before the Arbitration Chamber of Fundação Getúlio Vargas, which sentenced Copel to the payment of contractual penalties for having caused the rescission of the agreement. Copel has filed for a court order making the arbitration ruling void.
Given that both suppliers have already withdrawn the amounts in escrow (R$35,913 on June 17, 2010, R$22,823 on October 1, 2009, and R$11,833 on February 3, 2010), the Chief Legal Office has maintained the classification of likely loss. Both companies submitted bank guarantees to withdraw those amounts. In addition to the ongoing legal dispute, in the end of 2011 the outstanding balances in the amount of R$ 27,438 under these lawsuits were enforced, which was contested by Copel, which led Company management to set aside a reserve for risk in the original amount of the debts, which amounted to R$104,793 restated as of December 31, 2011. Out of this amount, R$16,789 are recorded in the Suppliers account
26.4.2 Civil and administrative claims
Claims in which Copel is a active or passive party and that involves billing, unlawful procedures, administrative contracts and contractual penalties, and compensation for accidents involving Power grids and vehicles.
26.4.3 Easements, condemnation, and real estate
Copel's real estate claims comprise mostly cases of condemnation and easements, in which compensation is always mandatory pursuant to the Federal Constitution, which requires that the Federal Government pay just compensation, in cash, prior to expropriation of private property or to the imposition of restrictions on the use of property without transfer of title. Lawsuits are usually filed when parties fail to agree on the amount of compensation due.
Real estate claims also comprise repossession of Real Estate owned by the concessionary. Judicial action exists when retaking Real Estate invaded by third parties is required.
These claims also comprise the invervention in adverse possession of third parties, when the company is acting as defendant or even when the calim is about Real Estate where there are easements.
97
Ivaí Engenharia de Obras S.A.
In a lawsuit filed before the 1st Fiscal Court of Curitiba, Ivaí Engenharia de Obras S.A. won the right to receive credits from Copel Geração e Transmissão in connection with the execution of contract D-01, which comprised the Jordão River diversion works. These credits were compensation for a supposed economic and financial imbalance in the contract. Based on this ruling, Ivaí filed a separate collection lawsuit before the 4th Fiscal Court of Curitiba and obtained a ruling ordering Copel to pay the amount of R$180,917, as of October 31, 2005, plus restatement by the average between the INPC and IGP-DI inflation indicators, delinquent interest of 1% a month, and 3.2% as legal fees. Copel is appealing this ruling.
Copel then obtained a preliminary injunction, issued by Minister Castro Meira of the Superior Court of Justice (Tribunal Superior de Justiça or STJ) under no. 15,372-PR, suspending the collection suit and the provisional enforcement requested by Ivaí.
The appeal claim, currently in progress in the Superior Court of Justice (Superior Tribunal de Justiça or STJ), covers the absence of economic and financial imbalance in the contract, as well as the nullity of the calculation performed by the judicial expert, who used wrong parameters to obtain the value of condemnation, causing interest rates to be applied in duplicity (Selic rate + interest rate). Although the Justice Court has dismissed the duplicity in the incidence of interest from the elaboration of the expert report, it did not examine the appeal reasoning that showed that the calculation contained within the expert report was wrong.
Copel is currently waiting for the outcome of the Special Appeal it filed in the collection suit, under no. 1,096,906, whose rapporteur is Minister Castro Meira, with the resume of voting by Ministers Mauro Campbell Marques and Humberto Martins, after the unfavorable vote by the Minister who is rapporteur of the Special Appeal, published in 2011 and which awaits return of the claim to the Plenary after Minister Herman Benjamin requested to view the process.
In view of the unfavorable vote and of the analysis of previous decisions ruled by the other Ministers that participated in the trial, the Company's senior management proceeded to a detailed review of the process course over the last months and decided to remeasure the value to be provisioned, from R$ 125,000, which represented the original value of the debt in question, adjusted with legal interest and restated by inflation indexes allowed by the Company, to R$ 243,307, once considered the form of adjustment of the debt, which is still under discussion, only dismissing the incidence of interest in the expert's calculation, and maintaining the charge of Selic rate, and, from that point, restating the value to present day based on the parameters fixed on the judgment by the Justice Court of the State of Paraná - TJPR (interest + monetary restatement). Thus, the value provisioned reflects the expectation of the Company in the event of an unfavorable closure to this claim. The accumulation of interest, in this case, Selic interest rate plus interest on arrears, is a situation rejected by the Judiciary Power, and it was already denied by the Supreme Justice Court (STJ) in numerous precedents. For this reason, it is also a conservative approach to consider as a possible risk the loss of the difference in the value deemed as probable and the eventual total value of the condemnation, which is R$ 207,694, as of December 31, 2011.
98
It has also to be considered, that Copel is currently waiting the judgment of Regimental Appeal in Special Appeal in the rescission claim, under no. 1,121,458, whose rapporteur is Minister Arnaldo Esteves Lima, in which the Company seeks the removal of the debt, claiming an absence of the right to claim the difference due to the existence of administrative transactions.
26.4.4 Customer claims
These claims usually involve compensations for damage to electric appliances, moral damages arising from the rendering of services (such as suspension of supply), and lawsuits filed by industrial customers challenging the constitutionality of the tariff increase which became effective during the Brazilian Government's "Cruzado Plan" and claiming refunds of the amounts involved. The company recognized a reserve to cover probable losses on those lawsuits, regarding the tariff charged to industrial customers in the period from March to November 1986, this charges on late payments. The amount is considered sufficient to cover probable losses.
26.4.5 Environmental claims
Environmental claims involving Copel and its subsidiaries usually comprise class entity suits whose goal is to stop the environmental licensing process for new projects or the recovery of permanent protection areas around electricity plant reservoirs which have been illegally used by individuals. Copel estimates that unfavorable outcomes would result only in the cost of new environmental studies and of the recovery of Company-owned land.
26.4.6 Regulatory claims
The Company is disputing, both administratively and judicially, notifications issued by the regulatory agency in connection with supposed regulatory violations, including the charge of R$35,535 in lawsuits involving Companhia Estadual de Energia Elétrica - CEEE and Dona Francisca Energética S.A., in which ANEEL Ruling no. 288/2002 is being disputed. The probable success in these lawsuits will result in changes in CCEE (Spot Market) accounting, which would require the recording of a reserve for these amounts, since Copel would be required to pay off the amounts due.
99
Lawsuits with losses deemed as possible
Consolidated | 12.31.2011 | 12.31.2010 |
Tax | 1,246,954 | 1,049,099 |
Labor | 542,386 | 141,233 |
Employee benefits | 176,448 | 115,626 |
Civil | 37,788 | 32,796 |
Regulatory (a) | 12,907 | 1,629,001 |
2,016,483 | 2,967,755 |
26.5 Breakdown of the main lawsuits with losses deemed as possible
26.5.1 Civil claims
• |
Civil claim related to the indemnification lawsuit no. 166-53.2011.8.16.0122, authored by Mineradora Tibagiana Ltda, and whose defendant is the Consórcio Energético Cruzeiro do Sul - CECS. Copel bears 51% of the total risk of the lawsuit, which equals to R$ 171,309, restated as of December 31,2011. The author claims being the owner of a mining decree issued by the National Department of Mineral Production - DNPM, and defends that with the mining decree, it is the legitimate holder of ownership and control of the area around Tibagi river. The indemnification claimed refers to alleged losses in the company's mining operations due to the construction work of the Mauá Power Plant. |
• |
Ivaí Engenharia de Obras S.A - Lawsuit which consists on the claim for compensation for an alleged imbalance in the financial economical equation in the contract signed with Copel. The company's senior management classified as a risk of possible loss for this lawsuit the value of R$ 207,694. Additional information of this process is described in Note no. 26.4.3, in this same report. |
26.5.2 Tax claims
• |
Cofins, Rescission Claim in the value of R$ 591,101. This value is related to interest and penalties whose main debt is provisioned in the financial statements due to its classification as a probable loss, however, in view of the strong arguments for the defense over the payment of these charges, it is classified as possible. Additional information on this process is described on item 26.1 in this same report. |
• |
Fiscal requirements according to Fiscal Notification of Debt Record - NFLD no. 35,273,870-7, with approximate value of R$ 192,746, authored by the National Institute of Social Security - INSS, against Copel, and related to the fiscal execution of social contribution. |
• |
Fiscal requirements according to NFLD no. 35,273,876-6, with approximate value of R$ 45,432, authored by the INSS, agains Copel, and related to the fiscal execution of social contribution levied upon labor transfer. |
100
26.5.3 Regulatory claims
The 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. As of 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.
On 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 as of December 31, 2011.
27 Shareholder's Equity
27.1 Equity attributable to Parent Company
27.1.1 Stock Capital
As of December 31, 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:
Consolidated | ||||
Compagas | Elejor | UEG Araucária | Total | |
As of January 1, 2010 | 91,478 | 6,634 | 130,253 | 228,365 |
Resources for capital increase |
- | 30,813 | - | 30,813 |
Proposed dividends |
(15,949) | - | - | (15,949) |
Results for the year |
19,864 | 4,017 | (1,407) | 22,474 |
As of December 31, 2010 | 95,393 | 41,464 | 128,846 | 265,703 |
Reimbursement of advance for future capital increase - AFAC |
- | (30,813) | - | (30,813) |
Proposed dividends |
(10,109) | (1,111) | - | (11,221) |
Results for the year |
15,891 | 4,675 | (2,012) | 18,554 |
As of December 31, 2011 | 101,175 | 14,215 | 126,834 | 242,224 |
The market value of Company stock as of December 31, 2011, is shown below:
101
Number of shares | Market value | |
Common shares | 145,031,080 | 4,788,667 |
Class A preferred shares | 384,150 | 15,036 |
Class B preferred shares | 128,240,145 | 5,007,767 |
273,655,375 | 9,811,470 |
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.
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.
102
27.1.2 Shareholder Breakdown
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) |
19,500,475 | 13.45 | 129,439 | 33.69 | 57,520,418 | 44.85 | 77,150,332 | 28.19 |
NYSE (2) |
120,889 | 0.08 | - | - | 43,254,632 | 33.73 | 43,375,521 | 15.85 |
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 | 0.24 |
145,031,080 | 99.99 | 384,150 | 100.00 | 128,240,145 | 100.01 | 273,655,375 | 100.00 | |
(1) São Paulo Stock, Commodities, and Futures Exchange (2) New York Stock Exchange (3) Latin American Exchange in Euros, related to the M adrid Exchange | ||||||||
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) |
19,500,475 | 13.45 | 129,439 | 33.69 | 57,520,418 | 44.85 | 77,150,332 | 28.19 |
NYSE (2) |
120,889 | 0.08 | - | - | 43,254,632 | 33.73 | 43,375,521 | 15.85 |
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 | 0.24 |
145,031,080 | 99.99 | 384,150 | 100.00 | 128,240,145 | 100.01 | 273,655,375 | 100.00 | |
(1) São Paulo Stock, Commodities, and Futures Exchange (2) New York Stock Exchange (3) Latin American Exchange in Euros, related to the M adrid Exchange | ||||||||
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 12.31.2011 (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 |
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 |
78.71 |
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. | |||||||||
103
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 12.31.2010 (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 |
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 |
389,931 |
100.00 |
100,938,719 |
78.71 |
123,032,357 |
44.96 | |
TOTAL |
145,031,080 |
100.00 |
389,931 |
100.00 |
128,234,364 |
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. | |||||||||
In fiscal year 2011, 5,781 shares were converted from class A preferred shares to class B preferred 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 12.31.2011 (in shares) | ||||||||
CONSOLIDATED SHAREHOLDING POSITION OF THE MAJORITY SHAREHOLDERS AND SENIOR MANAGEMENT OF THE | |||||||||
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 |
9 |
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 |
|
OTHER SHAREHOLDERS |
21,693,696 |
14.96 |
384,150 |
100.00 |
100,941,990 |
78.71 |
123,009,836 |
44.95 | |
TOTAL |
145,031,080 |
100.00 |
384,150 |
100.00 |
128,240,145 |
100.00 |
273,655,375 |
100.00 | |
FREE-FLOAT |
21,693,696 |
14.96 |
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 12.31.2010 (in shares) | ||||||||
CONSOLIDATED SHAREHOLDING POSITION OF THE MAJORITY SHAREHOLDERS AND SENIOR MANAGEMENT OF THE | |||||||||
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 |
9 |
0.00 |
- |
- |
- |
- |
8 |
0.00 |
BOARD OF OFFICERS |
102 |
0.00 |
- |
- |
- |
- |
102 |
0.00 | |
OTHER SHAREHOLDERS |
21,703,596 |
14.96 |
389,931 |
100.00 |
100,938,719 |
78.71 |
123,032,247 |
44.96 | |
TOTAL |
145,031,080 |
100.00 |
389,931 |
100.00 |
128,234,364 |
100.00 |
273,655,375 |
100.00 | |
FREE-FLOAT |
21,703,596 |
14.96 |
389,931 |
100.00 |
100,938,719 |
78.71 |
123,032,246 |
44.96 |
104
27.1.3 Profit reserves
. | ||
Parent Company | ||
12.31.2011 | 12.31.2010 | |
Legal reserve |
536,187 | 478,302 |
Investment reserve |
2,838,551 | 2,056,526 |
Additional proposed dividend |
84,875 | 25,779 |
3,459,613 | 2,560,607 |
The legal reserve is computed based of 5% of the net income for the fiscal year, before any distributions, limited to 20% of stock capital.
The investment reserve is designed to cover the Company's expenditure program, pursuant to article 196 of the Brazilian Corporate Law. It is funded by retaining any remaining net income for the fiscal year, after the legal reserve and interest on capital are assigned.
The proposed additional dividend corresponds to the amount proposed by Copel's senior management to the annual general meeting, exceeding the minimum mandatory dividends fixed in the company bylaws. Pursuant to the rules described in the ICPC 08, this value is kept in a specific reserve in the company's equity until definitive delibebration by the annual general meeting, when the value is then recognized as a debt and transferred to current liabilities.
27.1.4 Equity valuation adjustments
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 or write-off of an item occurs.
The changes in this account includes the adjustments arising from fair value variations involving financial assets classified as available for sale, which correspond to the company's other comprehensive income.
105
Changes in the equity valuation adjustments account
Consolidated | |
Total | |
As of January 1, 2010 | 1,660,634 |
Adjustment rel. to financial assets classified as available for sale - concession Copel Distribuição |
1,999 |
Realization of equity valuation adjustments - deemed cost: |
|
Copel Geração e Transmissão |
(101,303) |
Dominó Holdings |
(1,814) |
As of December 31, 2010 | 1,559,516 |
Adjustment rel. to financial assets classified as available for sale: |
|
financial assets of Copel Geração e Transmissão |
1,955 |
concession of Copel Distribuição |
(4,806) |
other investments of Copel Holding |
3,727 |
Realization of equity valuation adjustments - deemed cost: |
|
Copel Geração e Transmissão |
(82,133) |
Dominó Holdings |
(1,407) |
As of December 31, 2011 | 1,476,852 |
Consolidated |
Parent |
Consolidated |
As of January 1, 2010 | 1.660.634 | 1.660.634 |
Adjustment rel. to financial assets classified as available for sale: |
||
Accounts receivable related to the concession - Copel Distribuição (*) |
1.999 | 3.029 |
Taxes on gains on financial assets |
- | (1.030) |
Realization of equity valuation adjustments - deemed cost: |
||
Cost assigned - Copel Geração e Transmissão (*) |
(101.303) | (153.489) |
Taxes on making adjustments |
- | 52.186 |
Copel Geração e Transmissão |
(1.814) | (2.748) |
Dominó Holdings |
- | 934 |
As of December 31, 2010 | 1.559.516 | 1.559.516 |
Adjustment rel. to financial assets classified as available for sale: |
||
financial assets of Copel Geração e Transmissão |
1.955 | 2.962 |
Taxes on gains on financial assets |
- | (1.007) |
Accounts receivable related to the concession - Copel Distribuição (*) |
(4.806) | (7.282) |
Taxes on gains on financial assets |
- | 2.476 |
Investments available for sale - Copel |
5.647 | 5.647 |
Taxes on gains on financial assets |
(1.920) | (1.920) |
Realization of equity valuation adjustments - deemed cost: |
||
Cost assigned - Copel Geração e Transmissão (*) |
(101.904) | (154.400) |
Taxes on making adjustments |
- | 52.496 |
Cost assigned - Dominó Holdings (*) |
(1.407) | (2.132) |
Taxes on making adjustments |
- | 725 |
As of December 31, 2011 | 1.457.081 | 1.457.081 |
106
27.1.5 Proposed dividends distribution
| |
12.31.2011 | |
Calculation of the minimum dividend (25%) - (1) | |
Net income | 1,157,690 |
Legal reserve (5%) | (57,885) |
Realization of asset valuation adjustment | 103,311 |
Basis for calculating minimum dividend | 1,203,117 |
300,779 | |
Proposed dividends, net - (2) | |
Interest on ow n capital | 421,091 |
IRRF tax interest on equity | (35,437) |
385,654 | |
Additional proposed dividends (2-1) | 84,875 |
Gross dividend per share:: | |
Common shares | 1.46833 |
Class A preferred shares | 2.52507 |
Class B preferred shares | 1.61546 |
Gross amount of dividends per share classes: | |
Common shares | 212,954 |
Class A preferred shares | 970 |
Class B preferred shares | 207,167 |
Taking into account the impact of the increase in depreciation expenses and disposals on account of the application of the new accounting rules - ICPC 10 - on property, plant, and equipment, Company management has chosen to exclude these depreciation and disposal effects for purposes of dividends to be distributed to shareholders, during the realization of the entire difference generated by the new amount. Thus, the basis for calculation of dividends, which until 2009 reflected the adjusted net income for the period pursuant to the Brazilian Corporate Law, will be increased as of 2010 in the same proportion of the realization of the equity evaluation adjustments account.
In 2011, while recording income of R$ 1,157,690, the Company distributed R$ 421,091 as interest on capital. Of this amount, R$ 336,216 correspond to obligatory minimum dividends, and were recorded as financial expenses for fiscal purposes and its reversal was recorded in a specific account, pursuant to accounting practices adopted in Brazil.
The portion of interest on capital exceeding the minimum obligatory dividends, in the amount of R$ 84,875, will be maintained in a reserve in the company's equity, as Additional proposed dividend, until the deliberation by the annual general meeting, when, if approved, it will be transferred to an account in current liabilities.
107
27.1.6 Earnings per share basic and diluted
Parent Company | ||
12.31.2011 | 12.31.2010 | |
Basic and diluted numerator | ||
Basic and diluted earnings per share category, attributable |
||
to controlling shareholder's |
||
Class A preferred shares |
2,064 | 2,050 |
Class B preferred shares |
569,817 | 486,044 |
Common shares |
585,809 | 499,713 |
1,157,690 | 987,807 | |
Basic and diluted denominator | ||
Weighted average number of shares (in thousands) |
||
Class A preferred shares |
387,134 | 393,683 |
Class B preferred shares |
128,237,161 | 128,230,612 |
Common shares |
145,031,080 | 145,031,080 |
273,655,375 | 273,655,375 | |
Basic and diluted earning per share attributable to controlling shareholder's | ||
Class A preferred shares |
5.3315 | 5.2075 |
Class B preferred shares |
4.4435 | 3.7904 |
Common shares |
4.0392 | 3.4456 |
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 January 1, 2010 | 91,478 | 6,634 | 130,253 | 228,365 |
Resources for Afac |
- | 30,813 | - | 30,813 |
Proposed dividends |
(15,949) | - | - | (15,949) |
Results for the year |
19,864 | 4,017 | (1,407) | 22,474 |
As of December 31, 2010 | 95,393 | 41,464 | 128,846 | 265,703 |
Reimbursement of advance for future capital increase - AFAC |
- | (30,813) | - | (30,813) |
Proposed dividends |
(10,109) | (1,111) | - | (11,221) |
Results for the year |
15,891 | 4,675 | (1,402) | 19,164 |
As of December 31, 2011 | 101,175 | 14,215 | 127,444 | 242,834 |
28 Operational Income
Consolidated |
Gross |
PIS/Pasep |
ICMS (VAT) |
Regulatory |
Service tax |
Net |
31.12.2011 | ||||||
Electricity sales to final customers |
3,673,054 | (340,261) | (972,849) | (29,116) | - | 2,330,828 |
Electricity sales to distributors |
1,659,996 | (158,771) | (399) | (60,995) | - | 1,439,831 |
Charges for the use of the main transmission grid |
5,201,169 | (472,181) | (1,278,736) | (687,884) | - | 2,762,368 |
Construction revenues |
741,726 | - | - | - | - | 741,726 |
Revenues from telecommunications |
152,117 | (9,144) | (25,285) | - | (562) | 117,126 |
Distribution of piped gas |
349,801 | (31,934) | (43,926) | - | (8) | 273,933 |
Other operating revenues |
133,473 | (12,858) | (1) | (9,213) | (1,048) | 110,353 |
11,911,336 | (1,025,149) | (2,321,196) | (787,208) | (1,618) | 7,776,165 |
108
Consolidated |
Gross |
PIS/Pasep |
|
Regulatory |
Service tax |
Net |
|
revenues |
& Cofins taxes |
ICMS (VAT) |
charges |
(ISSQN ) |
revenues |
|
|
|
|
|
31.12.2010 | |
Electricity sales to final customers |
3,517,008 |
(327,156) |
(948,563) |
(27,886) |
- |
2,213,403 |
Electricity sales to distributors |
1,488,178 |
(145,462) |
(392) |
(54,323) |
- |
1,288,001 |
Charges for the use of the main transmission grid |
4,295,275 |
(395,817) |
(1,057,679) |
(569,358) |
- |
2,272,421 |
Construction revenues |
663,534 |
- |
- |
- |
- |
663,534 |
Revenues from telecommunications |
129,040 |
(7,385) |
(22,925) |
- |
(848) |
97,882 |
Distribution of piped gas |
300,598 |
(25,341) |
(37,853) |
- |
(132) |
237,272 |
Other operating revenues |
152,414 |
(14,043) |
(3) |
(8,808) |
(960) |
128,600 |
|
10,546,047 |
(915,204) |
(2,067,415) |
(660,375) |
(1,940) |
6,901,113 |
Regulatory charges
|
|
|
. |
|
|
|
Consolidated |
|
|
12.31.2011 |
12.31.2010 |
Fuel Consumptuon Account (CCC) |
348,374 |
281,152 |
Energy Development Account (CDE) |
249,799 |
226,845 |
Global Reversal Reserve (RGR) |
107,105 |
78,445 |
Research and Development and Energy Efficiency Programs - R&D and EEP |
68,048 |
61,157 |
Other charges |
13,882 |
12,776 |
|
787,208 |
660,375 |
|
|
|
Power sales to final customers by customer category
|
|
|
|
|
Electric power supply |
|
|
|
|
Consolidated |
|
Gross income |
|
Net income |
|
12.31.2011 |
12.31.2010 |
12.31.2011 |
12.31.2010 |
Residential |
1,223,657 |
1,156,856 |
771,674 |
723,479 |
Industrial |
1,224,103 |
1,200,225 |
757,293 |
730,526 |
Commercial, services and other activities |
807,489 |
760,206 |
498,948 |
467,657 |
Rural |
158,644 |
146,606 |
134,124 |
126,876 |
Public agencies |
104,218 |
102,035 |
73,870 |
72,379 |
Public lighting |
77,049 |
78,226 |
47,062 |
47,798 |
Public services |
77,894 |
72,854 |
47,857 |
44,688 |
|
3,673,054 |
3,517,008 |
2,330,828 |
2,213,403 |
|
|
|
|
|
Use of the power grid by customer category
109
|
|
|
|
|
Availability of grid |
|
|
|
|
Consolidated |
|
Gross income |
|
Net income |
|
12.31.2011 |
12.31.2010 |
12.31.2011 |
12.31.2010 |
Residencial |
1,606,837 |
1,336,081 |
785,887 |
661,684 |
Industrial |
1,413,901 |
1,227,069 |
670,214 |
566,617 |
Comercial, serviços e outras atividades |
1,106,635 |
892,046 |
541,595 |
437,526 |
Rural |
217,114 |
170,367 |
154,700 |
126,876 |
Poder público |
142,898 |
119,089 |
82,594 |
69,181 |
Iluminação pública |
110,302 |
91,341 |
53,118 |
44,175 |
Serviço público |
106,806 |
85,146 |
51,809 |
41,406 |
Consumidores livres |
197,789 |
181,323 |
150,725 |
156,278 |
Rede básica, de fronteira e de conexão |
2,367 |
2,856 |
1,804 |
2,185 |
Receita de operação e manutenção - O&M |
44,584 |
42,952 |
40,584 |
37,646 |
Receita de juros efetivos |
251,936 |
147,005 |
229,338 |
128,847 |
|
5,201,169 |
4,295,275 |
2,762,368 |
2,272,421 |
|
|
|
|
|
Power sales to distributors
|
|
|
|
|
|
|
|
Consolidated |
|
|
|
|
12.31.2011 |
12.31.2010 |
Agreements for Power Trade on the Regulated Market - CCEAR (auction) |
1,280,176 |
1,151,485 | ||
Bilateral contracts |
|
|
237,279 |
223,788 |
Electric Energy Trading Chamber - CCEE |
|
142,541 |
112,905 | |
|
|
|
1,659,996 |
1,488,178 |
Other operating revenues
|
|
|
|
|
Consolidated |
|
12.31.2011 |
12.31.2010 |
Leases and rents |
88,909 |
103,686 |
Revenues from services |
37,975 |
39,669 |
Charged service |
5,306 |
7,422 |
Other revenues |
1,283 |
1,637 |
|
133,473 |
152,414 |
110
29 Operating Costs and Expenses
Consolidated operating costs and expenses are as follows:
|
|
|
|
|
|
|
Costs of |
Sales |
General and |
Other |
|
Nature of costs and expenses |
goods and/or |
expenses |
administrative |
rev. (exp.), |
Total |
|
services |
|
expenses |
net |
consolidated |
|
|
|
|
|
12.31.2011 |
Electricity purchased for resale (29.1) |
(2,152,545) |
- |
- |
- |
(2,152,545) |
Use of main distribution and transmission grid (29.2) |
(632,518) |
- |
- |
- |
(632,518) |
Personnel and management (29.3) |
(753,022) |
(7,747) |
(221,884) |
- |
(982,653) |
Pension and healthcare plans (Note 21) |
(117,460) |
(804) |
(32,581) |
- |
(150,845) |
Materials and supplies (29.4) |
(76,213) |
(594) |
(8,803) |
- |
(85,610) |
Materials and supplies for |
|
|
|
|
|
power generation |
(25,031) |
- |
- |
- |
(25,031) |
Natural gas and supplies for the gas business |
(186,931) |
- |
- |
- |
(186,931) |
Third-party services (29.5) |
(267,603) |
(32,882) |
(90,948) |
- |
(391,433) |
Depreciation and amortization |
(519,536) |
(41) |
(32,104) |
(1,484) |
(553,165) |
Accruals and provisions (29.6) |
- |
(75,556) |
- |
(214,099) |
(289,655) |
Construction cost (29.7) |
(731,443) |
- |
- |
- |
(731,443) |
Other costs and expenses (29.8) |
5,287 |
3,860 |
(75,132) |
(224,857) |
(290,842) |
|
(5,457,015) |
(113,764) |
(461,452) |
(440,440) |
(6,472,671) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs of |
Sales |
General and |
Other |
|
Nature of costs and expenses |
goods and/or |
expenses |
administrative |
rev. (exp.), |
Total |
|
services |
|
expenses |
net |
consolidated |
|
|
|
|
|
12.31.2010 |
Electricity purchased for resale (29.1) |
(1,972,275) |
- |
- |
- |
(1,972,275) |
Use of main distribution and transmission grid (29.2) |
(592,741) |
- |
- |
- |
(592,741) |
Personnel and management (29.3) |
(634,277) |
(5,805) |
(171,432) |
- |
(811,514) |
Pension and healthcare plans (21) |
(97,528) |
(666) |
(26,027) |
- |
(124,221) |
Materials and supplies (29.4) |
(75,533) |
(977) |
(7,614) |
- |
(84,124) |
Materials and supplies for power |
|
|
|
|
|
generation |
(22,975) |
- |
- |
- |
(22,975) |
Natural gas and supplies for the gas business |
(144,648) |
- |
- |
- |
(144,648) |
Third-party services (29.5) |
(245,232) |
(33,557) |
(72,117) |
- |
(350,906) |
Depreciation and amortization |
(511,491) |
(53) |
(27,618) |
(3,830) |
(542,992) |
Accruals and provisions (29.6) |
- |
(26,424) |
- |
(336,352) |
(362,776) |
Construction cost (29.7) |
(662,887) |
- |
- |
- |
(662,887) |
Other costs and expenses (29.8) |
(16,556) |
5,016 |
(48,818) |
(235,726) |
(296,084) |
|
(4,976,143) |
(62,466) |
(353,626) |
(575,908) |
(5,968,143) |
|
|
|
|
|
|
111
The table below features the balances of costs and expenses of the Parent Company, breaking down by expense category:
|
|
|
|
|
General and |
Other |
|
Nature of costs and expenses |
administrative |
rev. (exp.), |
Total |
|
expenses |
net |
parent company |
|
|
|
12.31.2011 |
Personnel and management (29.3) |
(8,039) |
- |
(8,039) |
Pension and healthcare plans |
(496) |
- |
(496) |
Materials and supplies |
(81) |
- |
(81) |
Third-party services (29.5) |
(4,996) |
- |
(4,996) |
Depreciation and amortization |
- |
(754) |
(754) |
Accruals and provisions (29.6) |
- |
2,190 |
2,190 |
Other operating expenses |
(10,063) |
664 |
(9,399) |
|
(23,675) |
2,100 |
(21,575) |
|
|
|
|
The table below features the balances of costs and expenses of the Parent Company, breaking down by expense category:
|
|
|
|
|
General and |
Other |
|
Nature of costs and expenses |
administrative |
rev. (exp.), |
Total |
|
expenses |
net |
parent company |
|
|
|
12.31.2010 |
Personnel and management (29.3) |
(7,276) |
- |
(7,276) |
Pension and healthcare plans |
(433) |
- |
(433) |
Materials and supplies |
(14) |
- |
(14) |
Third-party services (29.5) |
(4,255) |
- |
(4,255) |
Depreciation and amortization |
- |
(754) |
(754) |
Accruals and provisions (29.6) |
- |
(239,097) |
(239,097) |
Other operating expenses |
(1,294) |
683 |
(611) |
|
(13,272) |
(239,168) |
(252,440) |
|
|
|
|
112
29.1 Electricity purchased for resale
|
|
|
. |
|
|
|
|
Consolidated |
|
12.31.2011 |
12.31.2010 |
Eletrobrás - Centrais Elétricas Brasileiras S.A. (Itaipu) |
459,649 |
468,296 |
Furnas Centrais Elétricas S.A. - auction |
382,553 |
357,763 |
Companhia Hidro Elétrica do São Francisco - Chesf - auction |
354,682 |
332,801 |
Companhia Energética de São Paulo - Cesp - auction |
138,366 |
129,120 |
Itiquira Energética S.A. |
129,037 |
117,813 |
Centrais Elétricas do Norte do Brasil S. A. - Eletronorte - auction |
117,681 |
109,926 |
Petróleo Brasileiro S.A. - Petrobras - auction |
104,292 |
100,569 |
Program for incentive to alternative energy sources - Proinfa |
102,638 |
105,972 |
Dona Francisca Energética S.A. |
63,045 |
61,189 |
Companhia Energética de Minas Gerais - Cemig - auction |
56,402 |
52,378 |
Electric Energy Trading Chamber - CCEE |
43,947 |
58,446 |
Cia. Estadual de Geração e Transmissão de Energia Elétrica S.A. - CEEE - auction |
40,168 |
37,700 |
Companhia de Geração Térmica de Energia Elétrica - Eletrobras CGTEE - auction |
35,805 |
32,091 |
Light S.A. - auction |
30,475 |
28,557 |
ThyssenKrupp CSA Companhia Siderúrgica - UTE Atlântico - auction |
29,139 |
- |
Tractbel Energia S.A. - auction |
22,440 |
20,841 |
Duke Energy International, Geração Paranapanema S.A. - auction |
20,846 |
19,347 |
Coomex Empresa Operadora do Mercado Energético Ltda. |
15,870 |
- |
(-) PIS/Pasep/Cofins taxes on electricity purchased for resale |
(231,703) |
(210,150) |
Others - auction |
237,213 |
149,616 |
|
2,152,545 |
1,972,275 |
|
|
|
113
29.2 Use of main distribution and transmission grid
|
|
|
. |
|
|
|
|
Consolidated |
|
12.31.2011 |
12.31.2010 |
Furnas Centrais Elétricas S.A. |
131,995 |
127,827 |
Cia Transmissora de Energia Elétrica Paulista - Cteep |
76,333 |
68,658 |
Companhia Hidro Elétrica do São Francisco - Chesf |
62,612 |
59,878 |
Centrais Elétricas do Norte do Brasil S. A. - Eletronorte |
55,550 |
49,843 |
Eletrosul Centrais Elétricas S.A. |
44,618 |
43,847 |
Companhia Energética de Minas Gerais - Cemig |
22,854 |
25,696 |
TSN Transmissora Nordeste Sudeste de Energia S.A. |
22,684 |
21,088 |
Novatrans Energia S.A. |
22,496 |
20,978 |
National System Operator - ONS |
20,048 |
19,842 |
Cia Estadual de Geração e Transmissão de Energia Elétrica S.A. - CEEE |
18,777 |
17,744 |
Empresa Amazonense de Transmissão de Energia - Eate |
18,750 |
17,434 |
Encargo de Energia de Reserva - ER |
16,456 |
- |
Encargos dos serviços do sistema - ESS |
10,988 |
41,021 |
ATE II Transmissora de Energia S.A. |
9,846 |
8,941 |
Empresa Norte de Transmissão de Energia S.A. - Ente |
9,744 |
8,913 |
Itumbiara Transmissora de Energia Ltda |
9,285 |
8,468 |
Expansion Transmissora de Energia Elétrica S.A. |
8,601 |
8,063 |
STN Sistema de Transmissão Nordeste S.A |
7,784 |
7,145 |
Empresa Transmissora de Energia Oeste Ltda - Eteo |
7,689 |
7,219 |
NTE Nordeste Transmissora de Energia S.A |
6,672 |
6,253 |
ATE Transmissora Energia S.A |
6,467 |
5,743 |
Integração Transmissão Energia - Intesa |
6,037 |
5,553 |
Serra Mesa Transm. Energia Ltda. - SMTE |
5,734 |
4,975 |
LT Triângulo S.A. |
5,151 |
4,771 |
ATE III Transmissora Energia S.A |
5,107 |
4,707 |
SC Energia - Empresa Transmissora Energia Sta Catarina |
4,798 |
4,492 |
Empresa Paraense Transmissão de Energia S/A - Etep |
4,286 |
4,047 |
Arthemis Transmissora de Energia S.A |
4,166 |
3,796 |
IENNE - Interligação Elétrica Norte Nordeste |
2,370 |
- |
(-) PIS/Pasep/Cofins taxes on charges for use of power grid |
(71,073) |
(65,866) |
Others |
75,693 |
51,665 |
|
632,518 |
592,741 |
|
|
|
114
29.3 Personnel and management
|
|
|
|
|
. |
|
|
|
|
Parent Company |
Consolidated | |||
|
12.31.2011 |
12.31.2010 |
12.31.2011 |
12.31.2010 |
Personnel |
|
|
|
|
Wages and salaries |
- |
- |
717,795 |
561,842 |
Social charges on payroll |
- |
- |
221,216 |
186,042 |
|
- |
- |
939,011 |
747,884 |
Profit sharing |
- |
- |
51,603 |
66,151 |
Meal assistance and education allowance |
- |
- |
74,998 |
66,511 |
Compensation - Voluntary termination program/retirement |
|
60,908 |
19,737 | |
|
- |
- |
1,126,520 |
900,283 |
(-) Ownership in fixed and intangible assets in progress (a) |
- |
- |
(155,394) |
(99,650) |
|
- |
- |
971,126 |
800,633 |
Management |
|
|
|
|
Wages and salaries |
5,779 |
5,759 |
8,673 |
8,898 |
Social charges on payroll |
1,348 |
1,517 |
1,875 |
1,959 |
Other expenses |
912 |
- |
979 |
24 |
|
8,039 |
7,276 |
11,527 |
10,881 |
a) Value refers to the appropriation of direct labor costs in property, plant and equipment and intangible assets in progress, it does not consider administrative costs.
Profit sharing
The Company has carried out an employee profit sharing program, which is paid according to Federal Law - 10,101/2000, the State Decree 1978/2007 and State Law 16560/2010. The shared amount has been accrued as follows:
|
|
|
|
|
Consolidated |
|
12.31.2011 |
12.31.2010 |
Copel Geração e Transmissão |
9,794 |
14,373 |
Copel Distribuição |
37,806 |
46,950 |
Copel Telecomunicações |
2,934 |
3,900 |
Compagas |
1,069 |
928 |
|
51,603 |
66,151 |
|
|
|
115
29.4 Materials and Supplies
|
|
|
. |
|
|
|
|
Consolidated |
|
12.31.2011 |
12.31.2010 |
Materials for the electric system |
29,455 |
27,040 |
Fuel and vehicle parts |
25,889 |
24,006 |
Cafeteria supplies |
9,174 |
7,875 |
Materials for civil construction |
5,587 |
8,222 |
Office supplies |
4,417 |
4,124 |
Safety supplies |
2,933 |
2,400 |
Tools |
1,977 |
1,691 |
Lodging Supplies |
1,602 |
1,408 |
Clothing and uniforms |
1,595 |
2,468 |
IT equipment |
1,297 |
1,458 |
Other materials |
1,684 |
3,432 |
|
85,610 |
84,124 |
|
|
|
29.5 Third-parties services
|
|
|
|
|
. |
|
|
|
|
|
|
|
Parent Company |
Consolidated |
|
12.31.2011 |
12.31.2010 |
12.31.2011 |
12.31.2010 |
Transmission grid |
- |
- |
90,536 |
91,053 |
Meter reading and bill delivery |
- |
- |
29,898 |
28,168 |
Data processing and transmission |
- |
- |
28,216 |
25,170 |
Meter reading and bill delivery |
- |
- |
27,108 |
24,359 |
Administrative support services |
- |
- |
19,865 |
17,875 |
Telephone operator |
- |
- |
19,354 |
15,900 |
Security |
- |
- |
19,084 |
17,247 |
Travel |
490 |
185 |
18,506 |
13,495 |
Civil maintenance services |
- |
- |
17,307 |
10,618 |
Personnel training |
28 |
2 |
13,302 |
10,548 |
Upkeep of right of way areas |
- |
- |
12,796 |
11,183 |
Services in "green areas" |
- |
- |
9,968 |
6,864 |
Customer service |
- |
- |
6,908 |
7,143 |
Services in "green areas" |
- |
- |
6,257 |
4,537 |
Vehicle maintenance and repairs |
- |
- |
6,167 |
5,235 |
Keeping of equipment and furnishing |
- |
- |
5,728 |
1,526 |
Cargo shipping |
- |
- |
4,781 |
4,106 |
Technical, scientific and administrative consulting |
1,070 |
1,614 |
13,905 |
18,881 |
Postal services |
- |
- |
4,054 |
3,594 |
Telephone operator |
- |
- |
3,446 |
3,532 |
Auditing |
1,809 |
1,583 |
3,010 |
2,714 |
Satellite communications |
- |
- |
2,801 |
4,522 |
Legal expenses |
132 |
471 |
2,387 |
2,936 |
Conduction |
12 |
23 |
2,064 |
1,751 |
Advertising |
389 |
320 |
1,793 |
1,497 |
Other services |
1,066 |
57 |
22,192 |
16,452 |
|
4,996 |
4,255 |
391,433 |
350,906 |
|
|
|
|
|
116
29.6 Accruals and provisions
|
|
|
|
|
. |
|
|
|
|
|
|
|
Parent Company |
Consolidated |
|
12.31.2011 |
12.31.2010 |
12.31.2011 |
12.31.2010 |
Allowance for doubtful accounts |
|
|
|
|
Trade account receivable |
- |
- |
77,184 |
26,240 |
Other receivables |
|
|
(1,628) |
184 |
|
|
|
75,556 |
26,424 |
. |
|
|
|
|
Provisions for losses on taxes recoverable |
- |
- |
46,802 |
- |
. |
|
|
|
|
Provision for investment impairments |
398 |
1,070 |
398 |
2,114 |
|
|
|
|
|
Reserve (reversals) for risks (Note 26) |
|
|
|
|
Cofins |
- |
- |
- |
234,563 |
Tax |
(5,159) |
227,109 |
(38,689) |
3,397 |
Labor |
- |
- |
2,611 |
33,915 |
Employee benefits |
- |
- |
21,289 |
28,053 |
Suppliers |
- |
- |
1,902 |
2,077 |
Civil and administrative claims |
2,046 |
9,871 |
49,075 |
22,175 |
Easement of necessity |
- |
- |
(3,732) |
(5,667) |
Expropriation and equity |
- |
- |
124,874 |
7,440 |
Customers |
- |
- |
207 |
136 |
Environmental |
- |
- |
62 |
32 |
Regulatory |
525 |
1,047 |
9,300 |
8,117 |
|
(2,588) |
238,027 |
166,899 |
334,238 |
|
(2,190) |
239,097 |
289,655 |
362,776 |
|
|
|
|
|
29.7 Construction Costs
|
|
|
. |
|
|
|
|
Consolidated |
|
12.31.2011 |
12.31.2010 |
Materials and supplies |
415,098 |
390,478 |
Third-party services |
118,568 |
161,880 |
Personnel and management |
66,921 |
59,305 |
Other |
130,856 |
51,224 |
|
731,443 |
662,887 |
|
|
|
117
29.8 Other costs and expenses
|
|
. |
|
|
|
|
12.31.2011 |
Financial compensation for use of water resources |
125,343 |
Losses in the decommissioning and disposal of assets |
54,285 |
Indemnities |
35,880 |
Taxes |
20,125 |
Leases and rents |
18,380 |
Taxes |
18,103 |
Other maintenance cost |
1,420 |
Sports incentives, Rouanet Law and fund for the rights of children and teenagers - FIA |
15,420 |
Insurance |
7,826 |
Energy - own use |
7,284 |
Advertising |
4,767 |
Recovery of costs and expenses |
(40,175) |
Other costs and expenses, net |
22,184 |
|
290,842 |
30 Financial Income (Expenses)
|
|
|
|
|
. |
|
|
|
|
|
|
|
Parent Company |
Consolidated |
|
12.31.2011 |
12.31.2010 |
12.31.2011 |
12.31.2010 |
Financial income |
|
|
|
|
Return on financial investments held for trading |
3,461 |
18,728 |
210,253 |
153,870 |
Return on financial investments held for sale |
17 |
10 |
15,660 |
8,942 |
Return on financial investments held until maturity |
- |
42 |
2,808 |
5,104 |
Monetary variation of receivables related to concession |
- |
- |
100,381 |
151,187 |
Monetary variation of CRC transfer (Note 6) |
- |
- |
64,083 |
136,168 |
Return on CRC transfer (Note 6) |
- |
- |
84,867 |
79,546 |
Penalties on overdue bills |
- |
- |
63,652 |
70,985 |
Interest on prepaid taxes |
8,969 |
8,248 |
17,016 |
23,752 |
Fines |
- |
- |
14,067 |
11,879 |
Interest and commissions on loan agreements |
108,163 |
87,288 |
- |
- |
Other financial income |
849 |
6,185 |
4,745 |
10,798 |
|
121,459 |
120,501 |
577,532 |
652,231 |
(-) Financial expenses |
|
|
|
|
Debt charges |
(114,339) |
(92,955) |
(141,327) |
(105,118) |
Monetary variation of payables related to concession - |
|
|
|
|
use of public property |
- |
- |
(71,383) |
(55,501) |
PIS/Pasep and Cofins tax of interests on own capital |
(42,043) |
(31,973) |
(43,740) |
(32,506) |
Monetary and exchange variations |
(2) |
(2) |
(17,821) |
(23,193) |
Interest on R&D and EEP |
- |
- |
(18,666) |
(19,285) |
Interest on tax installments |
(7,707) |
(9,279) |
(9,359) |
(14,623) |
IOF tax |
(838) |
(9) |
(4,291) |
(19,389) |
Other financial expenses |
(12,264) |
(175) |
(46,177) |
(34,191) |
|
(177,193) |
(134,393) |
(352,764) |
(303,806) |
|
(55,734) |
(13,892) |
224,768 |
348,425 |
The costs of loans and financing capitalized during the year of 2011 amounted to R$ 70,144, at an average rate of 3.91% p.y.
118
31 Operating Segments
31.1 Products and services which generate revenues for the reportable segments
The Company operates in five reportable 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.
During 2011 and 2010, 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 in the year of 2011.
The Group's reportable 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, Centrais Eólicas do Paraná, Costa Oeste, Marumbi, Sul Brasileira and Cutia;
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, Copel Empreendimentos (until June 2010) 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.
119
Assets per reportable segment
ASSETS |
GET |
DIS |
TEL |
GÁS |
HOL |
Eliminations |
Consolidated |
12.31.2011 | |||||||
|
|
|
|
|
|||
ASSETS |
10,212,802 |
7,629,993 |
353,370 |
276,419 |
13,705,155 |
(13,056,076) |
19,121,663 |
CURRENT ASSETS |
1,317,300 |
2,150,339 |
44,395 |
77,320 |
1,316,627 |
(1,203,968) |
3,702,013 |
Cash and cash equivalents |
323,713 |
647,783 |
8,348 |
41,047 |
28,234 |
- |
1,049,125 |
Financial investments - securities and bonds |
548,071 |
33,735 |
- |
48 |
165 |
- |
582,019 |
Restricted Financial investments |
|
|
|
|
|
||
collaterals and escrow accounts |
1,957 |
5 |
- |
706 |
- |
- |
2,668 |
Trade accounts receivable |
265,833 |
1,104,328 |
18,253 |
32,715 |
- |
(52,763) |
1,368,366 |
Dividends to receive |
- |
- |
- |
- |
1,168,612 |
(1,150,706) |
17,906 |
CRC tranferred to State Government of Paraná |
- |
65,862 |
- |
- |
- |
- |
65,862 |
Receivable related to concession |
80,626 |
- |
- |
- |
- |
- |
80,626 |
Other receivables |
64,812 |
95,030 |
1,098 |
540 |
332 |
(499) |
161,313 |
Inventories |
23,717 |
69,579 |
9,015 |
1,491 |
- |
- |
103,802 |
Income tax and social contribution |
4,654 |
87,484 |
3,958 |
1 |
119,284 |
- |
215,381 |
Other current recoverable taxes |
1,553 |
44,871 |
3,369 |
564 |
- |
- |
50,357 |
Prepaid expenses |
2,364 |
1,662 |
354 |
208 |
- |
- |
4,588 |
NONCURRENT ASSETS |
8,895,502 |
5,479,654 |
308,975 |
199,099 |
12,388,528 |
(11,852,108) |
15,419,650 |
Long term assets |
1,314,669 |
4,229,128 |
18,403 |
23,263 |
1,509,977 |
(1,155,928) |
5,939,512 |
Financial investments |
61,931 |
658 |
- |
- |
- |
- |
62,589 |
Financial investments - securities and bonds |
|
|
|
|
|
||
Restricted Financial investments |
- |
37,553 |
- |
- |
- |
- |
37,553 |
Trade accounts receivable |
- |
32,363 |
89 |
10,534 |
- |
(10,534) |
32,452 |
CRC tranferred to State Government of Paraná |
- |
1,280,598 |
- |
- |
- |
- |
1,280,598 |
Judicial deposits |
20,693 |
185,994 |
885 |
301 |
222,944 |
- |
430,817 |
Receivable related to concession |
1,011,271 |
2,225,203 |
- |
- |
- |
- |
3,236,474 |
Advances to suppliers |
- |
- |
- |
11,982 |
- |
- |
11,982 |
Other noncurrent receivables |
1,878 |
3,172 |
- |
191 |
- |
- |
5,241 |
Income tax and social contribution |
18,714 |
- |
- |
- |
- |
- |
18,714 |
Other noncurrent recoverable taxes |
3,967 |
64,827 |
9,118 |
- |
- |
- |
77,912 |
Deferred Income tax and social contribution |
196,215 |
398,760 |
8,311 |
255 |
141,639 |
- |
745,180 |
Receivable from other related parties |
- |
- |
- |
- |
1,145,394 |
(1,145,394) |
- |
Investments |
386,873 |
4,012 |
- |
- |
10,878,551 |
(10,720,278) |
549,158 |
Property, plant and equipment, net |
6,935,336 |
- |
273,787 |
- |
- |
- |
7,209,123 |
Intangible assets |
258,624 |
1,246,514 |
16,785 |
175,836 |
- |
24,098 |
1,721,857 |
|
|
|
|
|
|
|
|
ASSETS |
GET |
DIS |
TEL |
GÁS |
HOL |
Eliminações |
Consolidado |
12.31.2010 | |||||||
|
|
|
|
|
| ||
ASSETS |
9,959,623 |
6,708,119 |
291,909 |
263,498 |
12,984,711 |
(12,348,428) |
17,859,432 |
CURRENT ASSETS |
1,912,635 |
1,963,891 |
42,797 |
65,249 |
1,109,196 |
(935,978) |
4,157,790 |
Cash and cash equivalents |
1,341,151 |
669,079 |
6,942 |
37,769 |
90,828 |
(351,353) |
1,794,416 |
Financial investments - securities and bonds |
151,707 |
30,813 |
- |
- |
175 |
351,400 |
534,095 |
Restricted Financial investments |
|
|
|
|
|
| |
collaterals and escrow accounts |
63,473 |
201 |
- |
404 |
- |
- |
64,078 |
Trade accounts receivable |
229,392 |
931,463 |
19,929 |
24,009 |
- |
(42,166) |
1,162,627 |
Dividends to receive |
4,480 |
- |
- |
- |
894,719 |
(893,348) |
5,851 |
CRC tranferred to State Government of Paraná |
- |
58,816 |
- |
- |
- |
- |
58,816 |
Receivable related to concession |
54,700 |
- |
- |
- |
- |
- |
54,700 |
Other receivables |
33,169 |
127,198 |
661 |
552 |
- |
(511) |
161,069 |
Inventories |
24,429 |
83,893 |
11,758 |
1,344 |
- |
- |
121,424 |
Income tax and social contribution |
3,232 |
30,685 |
821 |
1 |
123,474 |
- |
158,213 |
Other current recoverable taxes |
4,457 |
30,089 |
2,426 |
564 |
- |
- |
37,536 |
Prepaid expenses |
2,445 |
1,654 |
260 |
606 |
- |
- |
4,965 |
NONCURRENT ASSETS |
8,046,988 |
4,744,228 |
249,112 |
198,249 |
11,875,515 |
(11,412,450) |
13,701,642 |
Long term assets |
955,980 |
3,451,017 |
13,934 |
28,748 |
1,443,091 |
(1,087,477) |
4,805,293 |
Financial investments |
5,306 |
26,280 |
- |
1,845 |
- |
- |
33,431 |
Trade accounts receivable |
- |
43,729 |
- |
15,800 |
- |
(15,800) |
43,729 |
CRC tranferred to State Government of Paraná |
- |
1,282,377 |
- |
- |
- |
- |
1,282,377 |
Judicial deposits |
22,034 |
147,895 |
233 |
205 |
230,332 |
- |
400,699 |
Receivable related to concession |
785,457 |
1,637,888 |
- |
- |
- |
- |
2,423,345 |
Advances to suppliers |
- |
- |
- |
9,902 |
- |
- |
9,902 |
Other noncurrent receivables |
1,878 |
3,280 |
- |
164 |
- |
- |
5,322 |
Income tax and social contribution |
12,341 |
- |
- |
- |
- |
- |
12,341 |
Other noncurrent recoverable taxes |
13,286 |
64,303 |
7,273 |
- |
- |
- |
84,862 |
Deferred Income tax and social contribution |
110,428 |
245,265 |
6,428 |
832 |
144,757 |
- |
507,710 |
Receivable from other related parties |
5,250 |
- |
- |
- |
1,068,002 |
(1,071,677) |
1,575 |
Investments |
390,810 |
4,232 |
- |
- |
10,432,424 |
(10,344,016) |
483,450 |
Property, plant and equipment, net |
6,441,654 |
- |
222,291 |
- |
- |
- |
6,663,945 |
Intangible assets |
258,544 |
1,288,979 |
12,887 |
169,501 |
- |
19,043 |
1,748,954 |
|
|
|
|
|
|
|
|
120
Liabilities per reportable segment
LIABILITIES |
GET |
DIS |
TEL |
GÁS |
HOL |
Eliminations |
Consolidated |
12.31.2011 | |||||||
|
|
|
|
|
|||
TOTAL LIABILITIES |
10,212,802 |
7,629,993 |
353,370 |
276,419 |
13,705,155 |
(13,056,076) |
19,121,663 |
CURRENT LIABILITIES |
1,210,466 |
1,708,165 |
47,532 |
62,991 |
238,119 |
(1,208,452) |
2,058,821 |
Payroll and labor provisions |
56,533 |
151,184 |
13,490 |
2,734 |
154 |
- |
224,095 |
Fornecedores |
217,291 |
531,187 |
7,000 |
43,054 |
2,073 |
(53,152) |
747,453 |
Income tax and social contribution |
140,335 |
- |
- |
7,526 |
3,929 |
- |
151,790 |
Other taxes |
26,023 |
214,128 |
4,390 |
1,788 |
42,238 |
(110) |
288,457 |
Loans and financing |
59,152 |
17,619 |
- |
48 |
44,152 |
(4,484) |
116,487 |
Debentures |
- |
- |
- |
- |
- |
- |
- |
Dividends payable |
- |
- |
- |
- |
- |
- |
- |
Post employment benefits |
604,361 |
508,695 |
20,649 |
7,702 |
145,043 |
(1,150,706) |
135,744 |
Customer charges payable |
9,785 |
24,612 |
1,640 |
- |
- |
- |
36,037 |
Customer charges payable |
4,047 |
66,464 |
- |
- |
- |
- |
70,511 |
Research and development and energy efficiency |
15,997 |
140,918 |
- |
- |
- |
- |
156,915 |
Payable related to concession - use of public property |
44,656 |
- |
- |
- |
- |
- |
44,656 |
Other accounts payable |
32,286 |
53,358 |
363 |
139 |
530 |
- |
86,676 |
NON CURRENT LIABILITIES |
2,569,330 |
2,255,993 |
41,098 |
6,948 |
1,294,389 |
(1,174,444) |
4,993,314 |
Associated and subsidiary companies |
305,936 |
781,031 |
23,000 |
- |
- |
(1,109,967) |
- |
Suppliers |
118,996 |
- |
- |
- |
- |
(10,534) |
108,462 |
Taxes |
152 |
- |
- |
- |
- |
- |
152 |
Deferred Income tax and social contribution |
823,222 |
66,057 |
- |
5,372 |
33,259 |
- |
927,910 |
Loans and financing |
437,549 |
708,607 |
- |
- |
965,772 |
(53,943) |
2,057,985 |
Post employment benefits |
117,851 |
295,899 |
17,883 |
1,205 |
- |
- |
432,838 |
Research and development and energy efficiency |
34,523 |
60,126 |
- |
- |
- |
- |
94,649 |
Payable related to concession - use of public property |
370,442 |
- |
- |
- |
- |
- |
370,442 |
Other accounts payable |
- |
- |
- |
53 |
- |
- |
53 |
Provisions for legal claims |
360,659 |
344,273 |
215 |
318 |
295,358 |
- |
1,000,823 |
EQUITY |
6,433,006 |
3,665,835 |
264,740 |
206,480 |
12,172,647 |
(10,673,180) |
12,069,528 |
Capital |
4,256,839 |
2,624,841 |
194,755 |
135,943 |
7,023,368 |
(7,325,746) |
6,910,000 |
Equity valuation adjustments |
1,440,745 |
8,657 |
- |
- |
1,461,032 |
(1,453,353) |
1,457,081 |
Legal reserve |
212,887 |
135,294 |
5,306 |
16,258 |
552,734 |
(386,292) |
536,187 |
Profit retention reserve |
157,491 |
883,575 |
62,685 |
54,279 |
2,858,739 |
(1,178,218) |
2,838,551 |
Unrealized income reserve |
|
|
|
191,899 |
(191,899) |
- | |
Accumulated income (losses) |
(70,534) |
- |
- |
- |
- |
70,534 |
- |
Attributable to non controlling interest |
- |
- |
- |
- |
- |
242,834 |
242,834 |
|
|
|
|
|
|
|
|
LIABILITIES |
GET |
DIS |
TEL |
GÁS |
HOL |
Eliminações |
Consolidado |
12.31.2010 | |||||||
|
|
|
|
|
| ||
TOTAL LIABILITIES |
9,959,623 |
6,708,119 |
291,909 |
263,498 |
12,984,711 |
(12,348,428) |
17,859,432 |
CURRENT LIABILITIES |
1,033,899 |
1,449,633 |
33,721 |
60,066 |
900,738 |
(941,256) |
2,536,801 |
Payroll and labor provisions |
42,546 |
118,790 |
11,014 |
2,935 |
299 |
- |
175,584 |
Fornecedores |
175,753 |
444,987 |
7,759 |
26,325 |
333 |
(42,589) |
612,568 |
Income tax and social contribution |
126,012 |
- |
- |
12,252 |
14,985 |
- |
153,249 |
Other taxes |
36,486 |
254,811 |
3,290 |
1,947 |
82,425 |
(88) |
378,871 |
Loans and financing |
46,233 |
17,950 |
- |
6,330 |
17,860 |
(5,278) |
83,095 |
Debentures |
- |
- |
- |
- |
621,157 |
- |
621,157 |
Dividends payable |
517,352 |
355,968 |
10,474 |
9,628 |
163,560 |
(893,348) |
163,634 |
Post employment benefits |
6,232 |
16,811 |
1,093 |
- |
119 |
- |
24,255 |
Customer charges payable |
3,630 |
52,475 |
- |
- |
- |
- |
56,105 |
Research and development and energy efficiency |
15,610 |
140,381 |
- |
- |
- |
- |
155,991 |
Payable related to concession - use of public property |
40,984 |
- |
- |
- |
- |
- |
40,984 |
Other accounts payable |
23,061 |
47,460 |
91 |
649 |
- |
47 |
71,308 |
NON CURRENT LIABILITIES |
2,413,241 |
1,941,675 |
16,826 |
8,754 |
728,508 |
(1,082,199) |
4,026,805 |
Associated and subsidiary companies |
295,788 |
715,539 |
- |
- |
3,675 |
(1,015,002) |
- |
Suppliers |
160,736 |
- |
- |
- |
- |
(15,800) |
144,936 |
Taxes |
623 |
11,553 |
- |
- |
20,076 |
- |
32,252 |
Deferred Income tax and social contribution |
822,195 |
32,563 |
- |
7,163 |
25,297 |
- |
887,218 |
Loans and financing |
425,628 |
525,711 |
- |
43 |
380,997 |
(51,397) |
1,280,982 |
Post employment benefits |
104,541 |
262,728 |
15,774 |
1,165 |
- |
- |
384,208 |
Research and development and energy efficiency |
26,285 |
64,447 |
- |
- |
- |
- |
90,732 |
Payable related to concession - use of public property |
340,099 |
- |
- |
- |
- |
- |
340,099 |
Other accounts payable |
- |
- |
- |
- |
- |
- |
- |
Provisions for legal claims |
237,346 |
329,134 |
1,052 |
383 |
298,463 |
- |
866,378 |
EQUITY |
6,512,483 |
3,316,811 |
241,362 |
194,678 |
11,355,465 |
(10,324,973) |
11,295,826 |
Attributable to non controlling interest |
|
|
|
|
|
| |
Capital |
4,285,945 |
2,624,841 |
194,755 |
135,943 |
7,023,368 |
(7,354,852) |
6,910,000 |
Capital reserve |
104,034 |
- |
- |
- |
- |
(104,034) |
- |
Equity valuation adjustments |
1,540,695 |
13,463 |
- |
- |
1,564,874 |
(1,559,516) |
1,559,516 |
Legal reserve |
182,162 |
108,500 |
3,521 |
14,636 |
493,019 |
(323,536) |
478,302 |
Profit retention reserve |
146,260 |
570,007 |
43,086 |
31,172 |
2,056,526 |
(790,525) |
2,056,526 |
Unrealized income reserve |
|
|
|
191,899 |
(191,899) |
- | |
Additional propoused dividends |
351,866 |
- |
- |
12,927 |
25,779 |
(364,793) |
25,779 |
Accumulated income (losses) |
(98,479) |
- |
- |
- |
- |
98,479 |
- |
Atribuível aos acionistas não controladores |
- |
- |
- |
- |
- |
265,703 |
265,703 |
|
|
|
|
|
|
|
|
121
Statement of income per reportable segment
STATEMENT OF INCOME |
GET |
DIS |
TEL |
GÁS |
HOL |
Eliminations |
Consolidated |
12.31.2011 | |||||||
|
|
|
|
|
| ||
OPERATING REVENUES |
2,265,696 |
5,490,064 |
157,803 |
291,376 |
- |
(428,774) |
7,776,165 |
Electricity sales to final customers - third-parties |
102,934 |
2,227,894 |
- |
- |
- |
- |
2,330,828 |
Electricity sales to final customers - between segments |
- |
5,441 |
- |
- |
- |
(5,441) |
- |
Electricity sales to distributors - third-parties |
1,348,042 |
91,789 |
- |
- |
- |
- |
1,439,831 |
Electricity sales to distributors - between segments |
286,132 |
- |
- |
- |
- |
(286,132) |
- |
Use of the power grid - third-parties |
269,924 |
2,492,444 |
- |
- |
- |
- |
2,762,368 |
Use of the power grid - between segments |
76,331 |
13,055 |
- |
- |
|
(89,386) |
- |
Construction revenues |
118,816 |
606,620 |
- |
16,290 |
- |
- |
741,726 |
Telecommunications services to third-parties |
- |
- |
117,126 |
- |
- |
- |
117,126 |
Telecommunications services between segments |
- |
- |
40,677 |
- |
|
(40,677) |
- |
Distribution of piped gas |
- |
- |
- |
273,933 |
- |
- |
273,933 |
Other operating revenues from third-parties |
57,600 |
51,600 |
- |
1,153 |
- |
- |
110,353 |
Other operating revenues between segments |
5,917 |
1,221 |
- |
- |
- |
(7,138) |
- |
OPERATIONAL COSTS AND EXPENSES |
(1,477,833) |
(5,038,081) |
(114,437) |
(248,001) |
(23,093) |
428,774 |
(6,472,671) |
Electricity purchased for resale |
(73,090) |
(2,365,587) |
- |
- |
- |
286,132 |
(2,152,545) |
Charges for the use of the powergrid |
(216,035) |
(505,869) |
- |
- |
- |
89,386 |
(632,518) |
Personnel and management |
(243,769) |
(657,382) |
(58,341) |
(15,096) |
(8,065) |
- |
(982,653) |
Pension and healthcare plans |
(37,860) |
(104,234) |
(7,113) |
(1,142) |
(496) |
- |
(150,845) |
Materials and supplies |
(16,678) |
(66,018) |
(1,730) |
(1,102) |
(82) |
- |
(85,610) |
Raw materials and supplies for generation |
(25,031) |
- |
- |
- |
- |
- |
(25,031) |
Natural gas and supplies for gas business |
- |
- |
- |
(186,931) |
- |
- |
(186,931) |
Third party services |
(100,423) |
(307,494) |
(17,769) |
(12,120) |
(5,722) |
52,095 |
(391,433) |
Depreciation and amortization |
(320,541) |
(193,969) |
(24,523) |
(12,648) |
(1,484) |
- |
(553,165) |
Provisions and reversals |
(170,312) |
(122,332) |
734 |
65 |
2,190 |
- |
(289,655) |
Construction cost |
(108,533) |
(606,620) |
- |
(16,290) |
- |
- |
(731,443) |
Other operating costs and expenses |
(165,561) |
(108,576) |
(5,695) |
(2,737) |
(9,434) |
1,161 |
(290,842) |
EQUITY IN RESULTS SUBSIDIARIES |
(3,487) |
- |
- |
- |
1,288,825 |
(1,229,684) |
55,654 |
PROFIT BEFORE FINANCIAL RESULTS AND TAKES |
784,376 |
451,983 |
43,366 |
43,375 |
1,265,732 |
(1,229,684) |
1,359,148 |
Financial income (expenses) |
16,316 |
256,721 |
2,923 |
6,136 |
(57,328) |
- |
224,768 |
OPERATING INCOME (LOSSES) |
800,692 |
708,704 |
46,289 |
49,511 |
1,208,404 |
(1,229,684) |
1,583,916 |
Income tax and social contribution |
(278,227) |
(297,653) |
(12,472) |
(18,294) |
(4,955) |
- |
(611,601) |
Deferred income tax and social contribution |
85,767 |
124,835 |
1,883 |
1,214 |
(9,160) |
- |
204,539 |
NET INCOME (LOSSES) FOR THE YEAR |
608,232 |
535,886 |
35,700 |
32,431 |
1,194,289 |
(1,229,684) |
1,176,854 |
|
|
|
|
|
|
|
|
LIABILITIES |
GET |
DIS |
TEL |
GÁS |
HOL |
Eliminações |
Consolidado |
12.31.2010 | |||||||
|
|
|
|
|
| ||
TOTAL LIABILITIES |
9,959,623 |
6,708,119 |
291,909 |
263,498 |
12,984,711 |
(12,348,428) |
17,859,432 |
CURRENT LIABILITIES |
1,033,899 |
1,449,633 |
33,721 |
60,066 |
900,738 |
(941,256) |
2,536,801 |
Payroll and labor provisions |
42,546 |
118,790 |
11,014 |
2,935 |
299 |
- |
175,584 |
Fornecedores |
175,753 |
444,987 |
7,759 |
26,325 |
333 |
(42,589) |
612,568 |
Income tax and social contribution |
126,012 |
- |
- |
12,252 |
14,985 |
- |
153,249 |
Other taxes |
36,486 |
254,811 |
3,290 |
1,947 |
82,425 |
(88) |
378,871 |
Loans and financing |
46,233 |
17,950 |
- |
6,330 |
17,860 |
(5,278) |
83,095 |
Debentures |
- |
- |
- |
- |
621,157 |
- |
621,157 |
Dividends payable |
517,352 |
355,968 |
10,474 |
9,628 |
163,560 |
(893,348) |
163,634 |
Post employment benefits |
6,232 |
16,811 |
1,093 |
- |
119 |
- |
24,255 |
Customer charges payable |
3,630 |
52,475 |
- |
- |
- |
- |
56,105 |
Research and development and energy efficiency |
15,610 |
140,381 |
- |
- |
- |
- |
155,991 |
Payable related to concession - use of public property |
40,984 |
- |
- |
- |
- |
- |
40,984 |
Other accounts payable |
23,061 |
47,460 |
91 |
649 |
- |
47 |
71,308 |
NON CURRENT LIABILITIES |
2,413,241 |
1,941,675 |
16,826 |
8,754 |
728,508 |
(1,082,199) |
4,026,805 |
Associated and subsidiary companies |
295,788 |
715,539 |
- |
- |
3,675 |
(1,015,002) |
- |
Suppliers |
160,736 |
- |
- |
- |
- |
(15,800) |
144,936 |
Taxes |
623 |
11,553 |
- |
- |
20,076 |
- |
32,252 |
Deferred Income tax and social contribution |
822,195 |
32,563 |
- |
7,163 |
25,297 |
- |
887,218 |
Loans and financing |
425,628 |
525,711 |
- |
43 |
380,997 |
(51,397) |
1,280,982 |
Post employment benefits |
104,541 |
262,728 |
15,774 |
1,165 |
- |
- |
384,208 |
Research and development and energy efficiency |
26,285 |
64,447 |
- |
- |
- |
- |
90,732 |
Payable related to concession - use of public property |
340,099 |
- |
- |
- |
- |
- |
340,099 |
Other accounts payable |
- |
- |
- |
- |
- |
- |
- |
Provisions for legal claims |
237,346 |
329,134 |
1,052 |
383 |
298,463 |
- |
866,378 |
EQUITY |
6,512,483 |
3,316,811 |
241,362 |
194,678 |
11,355,465 |
(10,324,973) |
11,295,826 |
Attributable to non controlling interest |
|
|
|
|
|
| |
Capital |
4,285,945 |
2,624,841 |
194,755 |
135,943 |
7,023,368 |
(7,354,852) |
6,910,000 |
Capital reserve |
104,034 |
- |
- |
- |
- |
(104,034) |
- |
Equity valuation adjustments |
1,540,695 |
13,463 |
- |
- |
1,564,874 |
(1,559,516) |
1,559,516 |
Legal reserve |
182,162 |
108,500 |
3,521 |
14,636 |
493,019 |
(323,536) |
478,302 |
Profit retention reserve |
146,260 |
570,007 |
43,086 |
31,172 |
2,056,526 |
(790,525) |
2,056,526 |
Unrealized income reserve |
|
|
|
191,899 |
(191,899) |
- | |
Additional propoused dividends |
351,866 |
- |
- |
12,927 |
25,779 |
(364,793) |
25,779 |
Accumulated income (losses) |
(98,479) |
- |
- |
- |
- |
98,479 |
- |
Atribuível aos acionistas não controladores |
- |
- |
- |
- |
- |
265,703 |
265,703 |
|
|
|
|
|
|
|
|
122
32 Operating Lease Agreements
32.1 The Group as a lessee
|
|
|
. |
|
|
|
|
Consolidated |
|
12.31.2011 |
12.31.2010 |
Real estate |
17,704 |
13,988 |
Photocopiers |
1,521 |
2,872 |
Others |
719 |
1,190 |
(-) Pis and Cofins tax credits |
(1,564) |
(1,380) |
|
18,380 |
16,670 |
|
|
|
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$17,704 spent in rental properties, R$8,591 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.
32.2 The Group as a lessor
|
|
|
. |
|
|
|
|
Consolidated |
Lease and rental income |
12.31.2011 |
12.31.2010 |
Equipment and facilities |
54,442 |
52,134 |
Araucária Thermal Power Plant |
32,804 |
50,000 |
Real estate |
862 |
816 |
Facilities sharing |
801 |
736 |
|
88,909 |
103,686 |
|
|
|
Operating leases refer to revenues from rental of Copel property; lessees do not hold an option to purchase these assets upon expiration of the lease.
The Company has not identified any operating lease receivables which are no cancelable.
123
The leases of equipment and structures refer to operating leases of predetermined attachment points in utility poles for the installation of cabling, accessories, and telecommunications equipment, with monthly payment, pursuant to article 73 of Law no. 9,472, dated July 16, 1997 (General Telecommunications Law), to ANEEL/ANATEL/ANP Joint Resolution no. 001, dated November 24, 1999, and to ANEEL Resolution no. 581, dated October 29, 2002. They are also aimed at lowering costs of implementation of infrastructure to the power and telecommunications sector operators, optimizing the use of poles, and obtaining margins which contribute to more competitive tariffs (lower electric energy tariffs).
On December 28, 2006, UEG Araucária signed an agreement with Petróleo Brasileiro S.A. -Petrobras, a minority shareholder, leasing the Araucária Thermal Power Plant for a period of one year, ended on December 31, 2007 and extended a few times until December 31, 2008. On February 19, 2009, the lease was renewed for another three years, as of January 1, 2009 and until December 31, 2011, and renewed again until December 31, 2012, subject to early termination should UEG Araucária successfully participate at ANEEL-sponsored power auctions. The lease provides for the use of the Araucária Power Plant for power generation by Petrobras, at its own expense; UEG Araucária is entitled to lease payments comprising a fixed and a variable portion, pursuant to the lease agreement.
33 Financial Instruments
The use of financial instruments by the Company is restricted to Cash and Cash Equivalents, Customers and Distributors, Accounts Receivable from Government Agencies, Recoverable Rate Deficit (CRC) Transferred to the Government of the State of Paraná, Bonds and Securities, Accounts Receivable Related to Concession, Accounts Payable Related to Concession, Loans and Financing, Debentures, and Suppliers.
The Company holds mechanisms aiming to manage risk in the corporate areas and the Company subsidiaries. The risks are classified as critical, high, moderate, low or minimum according to their final exposure, which considers the following impacts: financial, operational and image; and also the frequency and occurrence of the risk.
Main risk factors inherent to the Company's activites are identified and measured to their potential negative impacts, in range of the strategic, process and projects goals.
33.1 Fair value and rating level for assessment of fair value of financial instruments
Fair value are calculated considering the market value to all financial instruments with an active market. For other instruments whose market values are not available, their fair values calculated according to the present value of their future cash flows expected.
124
Table of fair value of financial assets and liabilities
|
|
|
|
Consolidado |
|
|
|
|
Level |
|
Accounting value |
|
|
12.31.2011 |
12.31.2010 |
Financial assets |
|
|
|
Cash and cash equivalent (Note 3) |
- |
1,049,125 |
1,794,416 |
Trade accounts receivable (Note 5) |
- |
1,275,282 |
1,039,377 |
Accounts receivable from government entities (Note 5) |
- |
125,536 |
166,979 |
CRC transferred to state of Paraná (Note 6) |
- |
1,346,460 |
1,341,193 |
Securities and bonds |
1 |
459,292 |
414,157 |
Securities and bonds |
2 |
185,316 |
127,089 |
Collaterals and escrow accounts (Note 4) |
- |
40,221 |
90,358 |
Receivable related to concession (Note7) |
3 |
3,317,100 |
2,478,045 |
Other investments |
1 |
17,714 |
12,465 |
Financial liabilities |
|
|
|
Loans and financing (Note 19) |
- |
2,174,472 |
1,364,077 |
Debentures (Note 20) |
- |
- |
621,157 |
Derivatives |
1 |
39 |
47 |
Payable related to concession - use of public property (Note 24) |
- |
415,098 |
381,083 |
Eletrobrás - Itaipu |
- |
76,533 |
74,316 |
Petrobras - Compagas |
- |
40,698 |
25,720 |
Other suppliers |
- |
738,684 |
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 | |||
33.1.1 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.
The CRC transferred to the State of Paraná has fair value of R$ 1,434,565 as of December 31, 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$ 585,568 as of December 31, 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$ 32,081 as of December 31, 2011. The fair values have been calculated based on the cost of the last issue by the Company, 109.41% of the CDI variation.
125
Other investments have fair value of R$ 17,714 as of December 31, 2011. The fair value of the investment in Investco S.A. is R$ 8,345, and it was measured by applying the participation percentage over Equity. The fair value of investments in Finam and Finor was restated based on the average price negotiated in the stock market of BMF&Bovespa on December 31, 2011 (December 10, 2010 in 2010). Investments in companies with shares listed in stock exchanges have had their fair value measured based on the prices of these shares as of December 31, 2011. Other investments were maintained accounted by their historical cost, because it is impossible to reliably measure their fair values.
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$ 2,129,257 as of December 31, 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$ 524,484 as of December 31, 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 assets, securities DI Future have fair value of R$ 1 as of December 31, 2011 (Note 34.4.9), classified as held for trading.
The derivative financial liabilities, other liabilities - derivatives have fair value of R$ 39 as of December 31, 2011 (R$ 47 as of December 31, 2010), classified as held for trading.
33.1.4 Rating level 3 for assessment of fair value
This rating level includes accounts receivable related to concession.
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. |
126
33.2 Financial instruments by category
|
|
|
Consolidated |
|
|
|
|
Book value |
|
12.31.2011 |
12.31.2010 |
Financial assets |
|
|
Held for trading |
|
|
Cash equivalents - open market investments |
1,014,043 |
1,735,457 |
Bonds and securities |
60,022 |
- |
Loans and receivables |
|
|
Cash and cash equivalent |
35,082 |
58,959 |
Customers, concessionaires and permission holder |
1,275,282 |
1,039,377 |
Accounts receivable from government entities |
125,536 |
166,979 |
CRC transferred to state of Paraná |
1,346,460 |
1,341,193 |
Receivables related to concession |
1,091,897 |
840,157 |
Collaterals and escrow accounts |
40,221 |
90,358 |
Available for sale |
|
|
Receivables related to concession |
2,225,203 |
1,637,888 |
Securities |
567,429 |
472,599 |
Other investments |
|
|
Held to maturity |
|
|
Securities |
17,157 |
68,647 |
Financial liabilities |
|
|
Fair value through profit or loss |
|
|
Held for trading |
|
|
Other liabilities - derivatives |
39 |
47 |
Other financial liabilities |
|
|
Loans and financing |
2,174,472 |
1,364,077 |
Debentures |
- |
621,157 |
Payable related to concession - use of public property |
415,098 |
381,083 |
Eletrobrás - Itaipu |
76,533 |
74,316 |
Petrobras - Compagas |
40,698 |
25,720 |
Other suppliers |
738,684 |
657,468 |
|
|
|
33.3 Summary of bonds and securities held to maturity.
|
|
|
|
|
|
|
|
|
Consolidated |
|
|
|
|
|
|
|
Net |
|
|
|
|
|
|
Fair value |
|
book value |
Description |
Taxa a.a. |
Issue date |
Maturity |
Type |
12.31.2011 |
12.31.2010 |
12.31.2011 |
12.31.2010 |
|
|
|
|
|
|
|
|
|
LTN |
10.45% |
4.23.2009 |
1.3.2011 |
Amortized cost |
- |
1,183 |
- |
1,183 |
LTN |
10.42% |
4.29.2009 |
1.3.2011 |
Amortized cost |
- |
4,957 |
- |
4,957 |
LFT |
SELIC |
7.14.2009 |
3.7.2012 |
Amortized cost |
5,919 |
5,303 |
5,920 |
5,306 |
LFT |
SELIC |
8.7.2009 |
3.16.2011 |
Amortized cost |
- |
22,651 |
- |
22,654 |
LFT |
SELIC |
11.30.2009 |
6.15.2011 |
Amortized cost |
- |
9,949 |
- |
9,946 |
LFT |
SELIC |
7.13.2010 |
6.15.2011 |
Amortized cost |
- |
22,044 |
- |
22,037 |
LFT |
SELIC |
9.2.2009 |
12.21.2011 |
Amortized cost |
- |
720 |
- |
719 |
LF CAIXA |
|
11.3.2011 |
11.7.2013 |
Amortized cost |
5,089 |
- |
5,089 |
- |
LF CAIXA |
|
11.7.2011 |
11.8.2013 |
Amortized cost |
6,101 |
- |
6,101 |
- |
|
|
|
|
|
|
|
|
|
127
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 or a counterpart in a financial instrument, due to these failing to fulfill their contractual obligations. The risk is basically from trade account receivables and financial instruments as shown below:
|
|
|
|
Consolidated |
|
|
Book |
|
|
|
value |
|
|
12.31.2011 |
12.31.2010 |
Financial Assets |
|
|
|
Cash and equivalents - a) |
|
- |
1,014,044 |
Financial investments - bonds and securities a) |
|
- |
647,276 |
Financial restricted investments - securities and deposits Linked a) |
|
| |
Customers b) |
|
- |
1,346,460 |
CRC transferred to the State of Paraná c) |
|
- |
3,317,100 |
Receivables related to concession d) |
|
(2,116,027) |
(2,116,027) |
Total |
|
(2,116,027) |
4,208,853 |
|
|
|
|
a) Cash, cash equivalents and financial investments
The Company's senior management considers the risk of credit over its assets recorded as cash, cash equivalents and financial investments, by applying the group policy of investing nearly all resources in federal financial institutions, or, when necessary or advisable, in private banks rated as first class.
b) Customers
Risk arising from the possibility that the company incurs in losses resulting from the difficulty collecting payment of bills issued to customers. This risk is closely related to internal and external factors to Copel. In order to reduce this type of risk, the company acts in the management of its trade account receivables, detecting customers classes with greater risk of bad debt, interrupting the power supply and implementing specific policies for collection, connected to real or fiduciary guarantees, whenever possible.
Doubtful accounts are adequately covered by provisions to face possible losses in its realization.
c) Recoverable Rate Deficit (CRC) Transferred to the State Government of Paraná
The company's senior management considers that the credit risk on this asset is reduced, considering that the debt repayments are guaranteed with funds from dividends payable to the State Government of Paraná. It must also be considered that the State Government has been paying regularly the installments as agreed on the fourth amendment of this contract.
128
d) Account receivables related to the concession
These are related to compensation stipulated in concession contracts of electric power distribution and transmission public services, and also to receivables related to the electric power transmission concession contracts through the Annual Allowed Revenue - RAP.
Considering the company's understanding that the agreements signed ensure the unconditional right to receive cash at the end of the concession, to be paid by the granting authority (ANEEL), related to the investments made in infrastructure and that were not recovered through tariff adjustments until the term of the concession and specifically to the activity of power transmission, considering that RAP is a guarantee revenue, without risk of demand, the company's senior management considers the credit risk on these assets as greatly reduced.
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 review.
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 |
|
|
|
12.31.2011 |
Collaterals and escrow accounts (STN) |
37,553 |
- |
37,553 |
Loans and financing |
- |
(58,445) |
(58,445) |
Suppliers |
|
|
|
Eletrobrás (Itaipu) |
- |
- |
- |
Petrobras (acquisiton of gas by Compagas) |
- |
(40,698) |
(40,698) |
|
37,553 |
(99,143) |
(61,590) |
|
|
|
|
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.
129
The baseline takes into account the existing balances in each account as of December 31, 2011 and the likely scenario takes into account the balances subject to the exchange rate variations - end of period (R$/US$ 1.75) estimated as market average projections for 2012 according to the Focus Report issued by the Brazilian Central Bank as of December 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.
|
|
|
|
|
|
. |
|
Baseline |
Projected scenarios - December 2012 | ||
Risco de moeda estrangeira |
Risk |
12.31.2011 |
Probable |
Adverse |
Remote |
. |
|
|
|
|
|
Financial assets |
|
|
|
|
|
Collaterals and escrow accounts |
USD appreciation |
- |
35,035 |
43,793 |
52,552 |
. |
|
- |
35,035 |
43,793 |
52,552 |
Financial liabilities |
|
|
|
|
|
Loans and financing |
|
|
|
|
|
STN |
USD appreciation |
58,427 |
54,509 |
68,136 |
81,763 |
Eletrobrás |
USD appreciation |
18 |
17 |
21 |
25 |
|
|
58,445 |
54,526 |
68,157 |
81,788 |
Suppliers |
|
|
|
|
|
Eletrobrás (Itaipu) |
USD appreciation |
- |
71,400 |
89,250 |
107,101 |
Petrobras (acquisiton of gas by Compagas) |
USD appreciation |
- |
37,969 |
47,461 |
56,953 |
|
|
- |
109,369 |
136,711 |
164,054 |
|
|
|
|
|
|
Net exposure |
|
(138,123) |
(128,860) |
(161,075) |
(193,290) |
|
|
|
|
|
|
Expected effect in the result |
|
|
9,263 |
(22,952) |
(55,167) |
|
|
|
|
|
|
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.
130
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.
The Company's exposure to interest rate and monetary variation risks is shown below:
|
|
|
|
. |
|
|
Net |
|
Asset |
Liability |
exposure |
|
|
|
12.31.2011 |
Financial investments - cash equivalents |
1,014,044 |
- |
1,014,044 |
Financial investments - bonds and securities |
647,276 |
- |
647,276 |
CRC transferred to the State of Paraná |
1,346,460 |
- |
1,346,460 |
Receivables related to concession |
3,317,100 |
- |
3,317,100 |
Loans and financing |
- |
(2,116,027) |
(2,116,027) |
|
6,324,880 |
(2,116,027) |
4,208,853 |
|
|
|
|
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 December 31, 2011 and the likely scenario takes into account the indicators (CDI/SELIC of 9.90%, IGP-DI of 4.99%, IGP-M of 5.08% and TJLP of 6.00%) estimated as market average projections for 2012 according to the Focus Report issued by the Brazilian Central Bank as of December 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.
131
|
|
|
|
|
|
. |
|
Base |
Forecast scenarios - December 2012 | ||
Operation |
Risk |
12.31.2011 |
Probable |
Adverse |
Remote |
. |
|
|
|
|
|
Financial assets |
|
|
|
|
|
Financial investments - cash equivalents |
Low CDI/SELIC |
1,014,044 |
1,114,432 |
1,089,335 |
1,064,237 |
Financial investments - collaterals and bonds and securities |
Low CDI/SELIC |
647,276 |
711,355 |
695,335 |
679,315 |
CRC transferred to the State of Paraná |
Low IGP-DI |
1,346,460 |
1,413,648 |
1,396,851 |
1,380,054 |
Receivables related to concession |
Low IGP-M |
3,317,100 |
3,485,610 |
3,443,483 |
3,401,355 |
. |
|
6,324,880 |
6,725,045 |
6,625,004 |
6,524,961 |
Financial liabilities |
|
|
|
|
|
Loans and financing |
|
|
|
|
|
Banco do Brasil |
High CDI |
1,504,204 |
1,647,103 |
1,682,828 |
1,718,553 |
Eletrobrás - Finel |
High IGP-M |
136,122 |
137,505 |
137,851 |
138,196 |
Eletrobrás - RGR |
No Risk (1) |
125,363 |
125,363 |
125,363 |
125,363 |
BNDES - Compagás |
High TJLP |
48 |
51 |
52 |
52 |
Finep |
High TJLP |
5,866 |
6,218 |
6,306 |
6,394 |
BNDES – Copel Geração e Transmissão |
High TJLP |
172,237 |
182,571 |
185,155 |
187,738 |
Banco do Brasil – Transfer BNDES funds |
High TJLP |
172,187 |
182,518 |
185,101 |
187,684 |
. |
|
2,116,027 |
2,281,329 |
2,322,656 |
2,363,980 |
Net exposure |
|
4,208,853 |
4,443,716 |
4,302,348 |
4,160,981 |
Expected effect in the result |
|
|
234,863 |
93,495 |
(47,872) |
. |
|
|
|
|
|
(1) Loan indexed to UFIR |
|
|
|
|
|
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.
33.4.4 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 December 31, 2011, all of the conditions were analyzed and it was identified that all of the levels provided in the contracts had been complied with.
132
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.
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.
133
|
|
|
Maturty date |
|
of concessions/authorizations |
Concessions - Copel Geração e Transmissão |
|
Hydroelectric Power Plants |
|
Gov. Bento Munhoz da Rocha Netto (Foz do Areia) |
23.05.2023 |
Gov. Ney Aminthas de Barros Braga (Segredo) |
15.11.2029 |
Gov. José Richa (Caxias) |
04.05.2030 |
Gov. Pedro Viriato Parigot de Souza |
07.07.2015 |
Guaricana |
16.08.2026 |
Chaminé |
16.08.2026 |
Apucaraninha |
12.10.2025 |
Mourão |
07.07.2015 |
Derivação do Rio Jordão |
15.11.2029 |
Marumbi |
- (a) |
São Jorge |
03.12.2024 |
Chopim I |
07.07.2015 |
Rio dos Patos (b) |
14.02.2014 |
Cavernoso |
07.01.2031 |
Cavernoso II (under construction) |
27.02.2046 |
Melissa |
- (c) |
Salto do Vau |
- (c) |
Pitangui |
- (c) |
Mauá (51% of Copel) - under construction |
02.07.2042 |
Colíder (under construction) |
16.01.2046 |
Thermal Power Plant |
|
Figueira |
26.03.2019 |
Transmission concessions |
|
Contract 060/01 - Transmission system |
07.07.2015 |
Contract 075/01 - Transmission line - Bateias - Jaguariaíva |
16.08.2031 |
Contract 006/08 - Transmission line Bateias - Pilarzinho |
16.03.2038 |
Contract 027/09 - Transmission line Foz do Iguaçu - Cascavel Oeste |
18.11.2039 |
Contract 010/10 - Transmission line Araraquara 2 - Taubaté |
05.10.2040 |
Contract 015/10 - Sub-station Cerquilho III |
05.10.2040 |
Concession - Copel Distribuição |
07.07.2015 |
Concession - Compagas |
06.07.2024 |
Concession - Elejor |
25.10.2036 |
Authorization - UEG Araucária |
22.12.2029 |
Autorização - Centrais Eólicas do Paraná |
29.09.2029 |
(a) In progress for homologation from 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.
134
33.4.9 Derivative financial instruments
The Company employs derivative financial instruments with the sole purpose of protecting itself against variable interest rate volatility.
|
|
|
|
|
|
|
|
Consolidated |
|
12.31.2011 |
12.31.2010 |
Derivative Financial Instruments |
|
|
Future DI Daily Adjustments - assets |
1 |
- |
Future DI Daily Adjustments - liabilities |
(39) |
(47) |
Current portion |
(38) |
(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 detailed in the table below.
During the year of 2011, the result of operations with derivative financial instruments on the futures market was a loss of R$ 2,726 (gain of R$ 53 in 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 December 31, 2011 corresponded to R$ 88,135 (R$ 57,253, as of December 31, 2010).
As of December 31, 2011, a share of the Company's federal bonds in the amount of R$ 5,930, was deposited as collateral for transactions at BM&FBOVESPA S.A. - Stock, Commodities, and Futures Exchange of São Paulo.
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 December 31, 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.
135
|
|
|
|
|
|
|
. |
Notional |
|
Base |
Forecast scenarios - December 2012 | ||
Risk of derivative |
amount |
Risk |
12.31.2011 |
Probable |
Adverse |
Remote |
. |
|
|
|
|
|
|
Financial assets (liabilities) |
|
|
|
|
|
|
Derivatives - assets |
64,014 |
Increase of the DI |
1 |
(16) |
(239) |
(461) |
Derivatives - liabilities |
29,846 |
Decrease of the DI |
(39) |
(500) |
(2,458) |
(4,418) |
|
|
|
(38) |
(516) |
(2,697) |
(4,879) |
|
|
|
|
|
|
|
Expected effect in the result |
|
|
|
(478) |
(2,659) |
(4,841) |
33.5 Indebtedness index
|
|
|
|
|
Debt |
|
Parent Company |
Consolidated | |
|
12.31.2011 |
12.31.2010 |
12.31.2011 |
12.31.2010 |
Debt - loans and financing |
1,009,924 |
398,857 |
2,174,472 |
1,364,077 |
Debt - Debentures |
- |
621,157 |
- |
621,157 |
Cash and cash equivalents and financial investments |
27,922 |
89,997 |
1,633,812 |
2,392,589 |
Net indebtedness |
982,002 |
930,017 |
540,660 |
(407,355) |
Shareholder's |
11,826,694 |
11,030,123 |
12,069,528 |
11,295,826 |
Net indebtedness ratio |
8.30% |
8.43% |
4.48% |
-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
The tables below show the expected values of financial settlement in each time range, the projections were made based on financial indexes related to each financial instrument, as foreseen in the median of the market expectations in the Focus Report, published by the Brazilian Central Bank Bacen, which supplies the average expectation from market analysts for such indexes for the current year and for the next year. Starting 2014, the indicators of 2013 are repeated until the horizon of the projection, except for dollar, which follows the american inflation.
136
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
Consolidated |
Interest (1) |
Less than 1 month |
1 to 3 month |
3 month to 1 year |
1 to 5 years |
More than 5 years |
Total | |
December 31, 2011 |
|
|
|
|
|
|
|
Cash and cash equivalent |
- |
1,049,125 |
- |
- |
- |
- |
1,049,125 |
Derivatives |
Future DI |
1 |
- |
- |
- |
- |
1 |
Customers |
0.75% |
33,536 |
9,400 |
28,577 |
40,847 |
417 |
112,777 |
CRC transferred to the State of Paraná |
6.65% p.a. + IGP-DI |
12,572 |
25,144 |
113,148 |
685,922 |
1,965,058 |
2,801,844 |
Bonds and securities + exclusive funds |
99.9% of CDI |
2,645 |
11,580 |
106,718 |
110,318 |
- |
231,261 |
Collaterals and escrow accounts |
TR and Dollar(3) |
- |
- |
- |
- |
100,387 |
100,387 |
Receivables related to concession |
WACC+Return rate(2) |
35,689 |
72,430 |
305,980 |
5,383,147 |
1,948,720 |
7,745,966 |
|
1,133,568 |
118,554 |
554,423 |
6,220,234 |
4,014,582 |
12,041,361 | |
December 31, 2010 |
|
|
|
|
|
|
|
Cash and cash equivalent |
- |
1,794,416 |
- |
- |
- |
- |
1,794,416 |
Customers |
0.76% |
22,051 |
9,508 |
28,459 |
60,000 |
- |
120,018 |
CRC transferred to the State of Paraná |
6.65% p.a. + IGP-DI |
11,973 |
23,947 |
107,759 |
840,030 |
1,981,717 |
2,965,426 |
CRC transferred to the State of Paraná |
99.9% of CDI |
357,492 |
26,089 |
45,592 |
133,362 |
- |
562,535 |
Collaterals and escrow accounts |
TR and Dollar(3) |
64,078 |
- |
- |
- |
98,724 |
162,802 |
Receivables related to concession |
WACC+Return rate(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 | |||||||
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
Consolidated |
Interest (1) |
Less than 1 month |
1 to 3 month |
3 month to 1 year |
1 to 5 years |
More than 5 years |
Total | |
December 31, 2011 |
|
|
|
|
|
|
|
Loans and financing |
Note 19 |
15,895 |
55,795 |
143,838 |
2,312,045 |
524,717 |
3,052,290 |
Derivatives |
DI Futures |
39 |
- |
- |
- |
- |
39 |
Payables related to concession - |
Rate of return + |
|
|
|
|
|
|
use of public asset |
IGP-M and IPCA |
3,741 |
7,481 |
34,129 |
207,996 |
2,040,876 |
2,294,223 |
Eletrobrás - Itaipu |
Dollar |
- |
164,062 |
350,491 |
2,426,301 |
6,338,176 |
9,279,030 |
Petrobras - Compagas |
100% of CDI |
4,499 |
9,117 |
42,928 |
131,262 |
- |
187,806 |
Other suppliers |
- |
555,708 |
116,041 |
44,494 |
140,059 |
- |
856,302 |
Post employment benefits |
7.30% |
28,485 |
56,969 |
256,361 |
1,281,669 |
2,109,550 |
3,733,034 |
Purchase liabilities |
IGP-M and IPCA |
- |
994,393 |
2,646,662 |
11,395,780 |
50,070,240 |
65,107,075 |
|
608,367 |
1,403,858 |
3,518,903 |
17,895,112 |
61,083,559 |
84,509,799 | |
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 |
137
34 Related Party Transactions
34.1 Parent Company
|
|
|
|
|
|
Parent company |
Related Party / Nature of operation |
|
Assets |
|
Liabilities |
|
Results |
|
12.31.2011 |
12.31.2010 |
12.31.2011 |
12.31.2010 |
12.31.2011 |
12.31.2010 |
. |
|
|
|
|
|
|
Controlling shareholders |
|
|
|
|
|
|
State of Paraná |
|
|
|
|
|
|
Dividends payable (1) |
- |
- |
57,855 |
58,140 |
- |
- |
. |
|
|
|
|
|
|
BNDESPAR (5) |
|
|
|
|
|
|
Dividends payable (1) |
- |
- |
46,473 |
42,601 |
- |
- |
. |
|
|
|
|
|
|
Pessoal chave da administração |
|
|
|
|
|
|
Fees and related charges (Note 29.3) |
- |
- |
- |
- |
(8,039) |
(7,276) |
Pension plans and health care |
- |
- |
- |
- |
(496) |
(433) |
. |
|
|
|
|
|
|
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 December 31, 2011, the outstanding debt was R$ 21,071 and R$ 12,610, respectively
138
34.2 Consolidated
Consolidated | ||||||
Related parties / Nature of operation | Assets | Liabilities | Results | |||
12.31.2011 | 12.31.2010 | 12.31.2011 | 12.31.2010 | 12.31.2011 | 12.31.2010 | |
Controlling shareholders | ||||||
State of Paraná |
||||||
Dividends payable (1) |
- | - | 64,760 | 58,140 | - | - |
Installment bills for energy (2) |
- | 39,838 | - | - | - | 1,292 |
"Luz Fraterna" program (3) |
38,763 | 11,528 | - | - | - | - |
Installment bills for telecommunication serv. (2) |
- | 4,376 | - | - | - | 182 |
Remuneration and employ. social security charges assigned (4) |
2,062 | 2,457 | - | - | - | - |
CRC (Note 6) |
1,346,460 | 1,341,193 | - | - | 148,950 | 215,714 |
ICMS (Note 10.3) |
117,021 | 118,814 | 193,960 | 174,612 | - | - |
BNDES (5) |
||||||
Financing for investment in the gas net (Note 19.5) |
- | - | 48 | 6,373 | (313) | (897) |
Financiamento UHE Mauá e Sistema de |
||||||
Transmissão Associado (NE nº 19.7) |
- | - | 172,237 | 138,885 | (23,377) | (6,090) |
BNDESPAR (5) |
||||||
Debentures - Elejor |
- | - | - | - | - | (3,248) |
Dividends payable (1) |
- | - | 52,019 | 42,601 | - | - |
Associated companies | ||||||
Dona Francisca Energética |
||||||
Purchase of energy (6) |
- | - | 5,600 | 5,506 | (63,045) | (61,189) |
Dividends receivable by Copel (Note 13) |
2,303 | 955 | - | - | - | - |
Sanepar |
||||||
Dividends receivable by Dominó Holdings (Note 13) |
15,603 | 4,896 | - | - | - | - |
Foz do Chopim Energética Ltda. |
||||||
Operation and maintenance (7) |
131 | 109 | - | - | 1,390 | 1,272 |
Sercomtel S.A. Telecomunicações |
||||||
Sharing poles (8) |
169 | 177 | - | - | 2,031 | 2,117 |
Key management personnel |
||||||
Fees and related charges (Note 29.3) |
- | - | - | - | (11,527) | (10,881) |
Pension plans and health care (Note 21) |
- | - | - | - | (496) | (479) |
Other related parties |
||||||
Petrobras |
||||||
Rental plant UTE Araucária (Note 32.2) |
2,730 | 4,296 | - | - | 32,804 | 50,000 |
Supply and transport of gas (7) |
283 | 177 | - | - | 5,742 | 11,644 |
Acquisition of gas for resale (7) |
- | - | 40,698 | 25,720 | (186,833) | (144,519) |
Advances to suppliers (7) |
11,982 | 9,902 | - | - | - | - |
Dividends payable (7) |
- | - | 1,887 | 2,359 | - | - |
Mitsui Gás e Energia do Brasil Ltda. (10) |
||||||
Dividends payable |
- | - | 1,887 | 2,359 | - | - |
Remuneration and employ. social security charges assigned |
- | - | 27 | 27 | - | - |
Paineira Participações S.A. (11) |
||||||
Dividends payable |
- | - | 1,110 | - | - | - |
Dreen Brasil Investim. e Participações S.A. (12) |
||||||
Fornecedores e outras contas a pagar |
- | - | 466 | - | (265) | |
Fundação Copel |
||||||
Rental of administrative real estate |
- | - | - | - | (9,073) | (8,401) |
Private pension and health plans (Note 21) |
- | - | 468,875 | 408,463 | - | - |
Instit. de Tecnol. p/ o Desenvolvimento - Lactec (12) |
||||||
Services rendered and research and development |
15,400 | 28,064 | 371 | 433 | (8,086) | (9,170) |
139
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
Related parties / Nature of operation |
|
Assets |
|
Liabilities |
|
Results |
|
12.31.2011 |
12.31.2010 |
12.31.2011 |
12.31.2010 |
12.31.2011 |
12.31.2010 |
Controlling shareholders |
|
|
|
|
|
|
State of Paraná |
|
|
|
|
|
|
Dividends payable (1) |
- |
- |
57,855 |
58,140 |
- |
- |
Installment bills for energy (2) |
- |
39,838 |
- |
- |
- |
1,292 |
"Luz Fraterna" program (3) |
38,763 |
11,528 |
- |
- |
- |
- |
Installment bills for telecommunication serv. (2) |
- |
4,376 |
- |
- |
- |
182 |
Remuneration and employ. social security charges assigned (4) |
2,062 |
2,457 |
- |
- |
- |
- |
CRC (Note 6) |
1,346,460 |
1,341,193 |
- |
- |
148,950 |
215,714 |
ICMS (Note 10.3) |
117,011 |
118,814 |
193,960 |
174,612 |
- |
- |
. |
|
|
|
|
|
|
BNDES (5) |
|
|
|
|
|
|
Financing for investment in the gas |
|
|
|
|
|
|
net (Note 19.5) |
- |
- |
48 |
6,373 |
(313) |
(897) |
Financiamento UHE Mauá e Sistema de |
|
|
|
|
|
|
Transmissão Associado (NE nº 19.7) |
- |
- |
172,237 |
138,885 |
(23,377) |
(6,090) |
. |
|
|
|
|
|
|
BNDESPAR (5) |
|
|
|
|
|
|
Debentures - Elejor |
- |
- |
- |
- |
- |
(3,248) |
Dividends payable (1) |
- |
- |
46,473 |
42,601 |
- |
- |
|
|
|
|
|
|
|
Associated companies |
|
|
|
|
|
|
Dona Francisca Energética |
|
|
|
|
|
|
Purchase of energy (6) |
- |
- |
5,600 |
5,506 |
(63,045) |
(61,189) |
Dividends receivable by Copel (Note 13) |
2,303 |
955 |
- |
- |
- |
- |
. |
|
|
|
|
|
|
Sanepar |
|
|
|
|
|
|
Dividends receivable by Dominó Holdings (Note 13) |
15,603 |
4,896 |
- |
- |
- |
- |
|
|
|
|
|
|
|
Foz do Chopim Energética Ltda. |
|
|
|
|
|
|
Operation and maintenance (7) |
131 |
109 |
- |
- |
1,390 |
1,272 |
|
|
|
|
|
|
|
Sercomtel S.A. Telecomunicações |
|
|
|
|
|
|
Sharing poles (8) |
169 |
177 |
- |
- |
2,031 |
2,117 |
. |
|
|
|
|
|
|
Key management personnel |
|
|
|
|
|
|
Fees and related charges (Note 29.3) |
- |
- |
- |
- |
(11,527) |
(10,881) |
Pension plans and health care (Note 21) |
- |
- |
- |
- |
(496) |
(479) |
|
|
|
|
|
|
|
Other related parties |
|
|
|
|
|
|
Petrobras |
|
|
|
|
|
|
Rental plant UTE Araucária (Note 32.2) |
2,730 |
4,296 |
- |
- |
32,804 |
50,000 |
Supply and transport of gas (7) |
283 |
177 |
- |
- |
5,742 |
11,644 |
Acquisition of gas for resale (7) |
- |
- |
40,698 |
25,720 |
(186,833) |
(144,519) |
Advances to suppliers (7) |
11,982 |
9,902 |
- |
- |
- |
- |
Dividends payable (7) |
- |
- |
1,887 |
2,359 |
- |
- |
. |
|
|
|
|
|
|
Mitsui Gás e Energia do Brasil Ltda. (10) |
|
|
|
|
|
|
Dividends payable |
- |
- |
1,887 |
2,359 |
- |
- |
Remuneration and employ. social security charges assigned |
- |
- |
27 |
27 |
- |
- |
. |
|
|
|
|
|
|
Paineira Participações S.A. (11) |
|
|
|
|
|
|
Dividends payable |
- |
- |
1,110 |
- |
- |
- |
. |
|
|
|
|
|
|
Dreen Brasil Investim. e Participações S.A. (12) |
|
|
|
|
|
|
Fornecedores e outras contas a pagar |
- |
- |
466 |
- |
(265) |
|
|
|
|
|
|
|
|
Fundação Copel |
|
|
|
|
|
|
Rental of administrative real estate |
- |
- |
- |
- |
(9,073) |
(8,401) |
Private pension and health plans (Note 21) |
- |
- |
468,875 |
408,463 |
- |
- |
. |
|
|
|
|
|
|
Instit. de Tecnol. p/ o Desenvolvimento - Lactec (12) |
|
|
|
|
|
|
Services rendered and research and development |
15,400 |
28,064 |
371 |
433 |
(8,086) |
(9,170) |
. |
|
|
|
|
|
|
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 2011, out of the total dividends proposed to the Government for the State of Paraná and to BNDESPAR, for the amounts of R$ 124,872, e R$ 105,309, the Company made advance payments during 2011 of R$ 67,017 and R$ 53,836, respectively. |
140
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$12,000. These agreements were signed on April 20, 2007, for payment in 45 monthly installments, restated by SELIC post-fixed interest rate, generating the financial income shown in the table. |
3) |
The Luz Fraterna Program, created under Law no. 491, dated September 11, 2003, allows the State Government to pay for the electricity bills of low income families in Paraná which have duly applied for the program provided their consumption does not exceed 100 kWh a month. This benefit is available to residential customers with single phase connections, rural customers with single phase connections or two phase connections with circuit breakers of up to 50 amperes. Applicants must not have more than one electricity bill under their names and must not have any pending debts to Copel. |
4) |
Reimbursement of wages and social charges for employees transferred to the Paraná State Government. The Company set aside a provision in the amount of R$ 2,230 as of December 31, 2011 and the amount of R$ 2,036 as of December 31, 2010. |
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) |
Operation and maintenance services agreement, signed between Foz do Chopim Energética Ltda. and Copel Geração e Transmissão, expiring on May 24, 2015. |
8) |
The Dreen Brasil Investmentos e Participações SA owns 49.9% of Capital Projects Wind SPE Cutia Dreen SA The principal balances of liabilities, and transactions that affect the net income derived mainly from transactions in market conditions. |
9) |
Light Post sharing agreement, signed between Sercomtel S.A Telecomunicações and Copel Distribuição, expiring on August 20, 2013. |
10) |
Petrobras holds a 24.5% interest in Compagas. Petrobras Distribuidora S.A. - BR and Petrobras Gás S.A. - Gaspetro made transactions 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. In light of the prospects of increased consumption by the market, Company management believes it will consume the accumulated gas volumes as of December 31, 2011, in the next fiscal years. |
141
11) |
Mitsui Gás e Energia do Brasil Ltda. holds 24.5% of Compagas share capital. |
12) |
Paineira Participações S.A. holds 30% of Elejor share capital. |
13) |
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 overnment 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. |
142
35 Insurance (unaudited)
The specifications by type of risk and maturity dates for the Company's main insurance are shown below.
|
|
|
|
End of |
Consolidated |
Policy |
Term |
insured |
Specified risks (35.1) |
8.24.2012 |
1,823,916 |
Fire - Company-owned and rented facilities (35.2) |
8.24.2012 |
432,781 |
Civil liability - COPEL (35.3) |
8.24.2012 |
12,000 |
Civil liability - Compagas (35.3) |
8.30.2012 |
4,200 |
Engineering risks - COPEL (35.4) |
8.24.2012 |
apólice por averbação |
Domestic and international transport - export and import (35.5) |
8.24.2012 |
apólice por averbação |
Multi-risk - Compagas (35.6) - Compagas |
9.19.2012 |
6,487 |
Multi-risk (35.6) - Elejor |
6.5.2012 |
974 |
Vehicles (35.7) |
8.20.2012 |
valor de mercado |
Miscellaneous risks (35.8) |
8.24.2012 |
946 |
Riscos operacionaisOperational risks |
9.25.2012 |
176,613 |
Operational risks (35.10) - UEG Araucária * |
5.31.2012 |
506,296 |
Court guarantee (35.11) |
2.5.2012 |
58,473 |
Performance bond - Copel (35.12) - Copel |
1.15.2013 |
14,700 |
Performance bond - Copel (35.12) - Copel |
4.1.2013 |
4,574 |
Performance bond - Copel (35.12) - Copel |
7.30.2015 |
63,313 |
Performance bond - Copel (35.12) - Copel |
4.23.2014 |
3,750 |
Riscos de Engenharia - Consórcio Energético Cruzeiro do Sul (35.13) |
7.31.2012 |
764,492 |
Liability - Southern Cross Energy Consortium (35.14) |
7.31.2012 |
44,000 |
Liability for directors and administrators - D&O (35.15) * |
6.30.2012 |
46,895 |
* The values of the sums insured Operational Risk - UEG Araucaria and liability for directors and officers have been converted to real U.S. dollars with the rate of the day 12.31.2011, R $ 1.8758. | ||
35.1 Insurance against specified risks
This policy covers substations and power plants, listing their main equipment and respective insured amounts. It provides basic coverage against fire, lightning strikes, explosions of any kind, and additional coverage against potential electrical damage, miscellaneous risks, and risk to electronics and computers.
35.2 Fire insurance
This policy covers both Company-owned and rented facilities and part of their contents. It ensures payment of reparations to the insurance holder or property owner for the damages resulting from basic fire hazards, lightning strikes, and explosions of any kind, plus additional coverage against windstorms.
35.3 Civil liability insurance
This insurance provides coverage against liability for involuntary damages, bodily and/or material and/or moral, caused to third-parties as a result of the Company's commercial and/or industrial operations.
143
35.4 Insurance against engineering risks - Copel
This insurance provides coverage against risks of installation, assembly, disassembly, and testing of new equipment, particularly at substations and power plants. Policies are purchased before each risk event, according to the occurrence and need for coverage against risks of carrying out engineering services.
35.5 Transport insurance
This insurance provides coverage against losses and damages caused to products transported by any appropriate means within both the domestic and foreign market and during import and export operations to and from foreign markets. Policies are purchased before each risk event, and are basically used to cover the transport of electrical, electronic, and telecommunications equipment.
35.6 Multi-risk insurance
This policy comprises the assets of the Company and provides coverage against potential damages caused by fire, lighting strikes, explosions, electrical malfunctions, risks to electronic equipment, recovery of records and documents, windstorms, smoke, and theft or aggravated larceny.
35.7 Vehicle insurance
This insurance covers the payment of reparations of damage suffered and expenses incurred as a result of risks to which Compagas 40 insured vehicles are subject. It provides basic coverage for the vehicles and additional and optional civil liability coverage against material, bodily, and moral damages caused to third-parties. Coverage limits for damages to third-parties are R$150 for material damages and R$300 for bodily damages, for each vehicle
35.8 Insurance against miscellaneous risks - Copel
This insurance covers losses and material damage caused to the assets listed in the policy by any accidents with an external cause, including transport risks.
This type of insurance covers mobile and/or stationary electric equipment, computers, and electronics, whether in use at the Company's facilities or leased or loaned to third-parties.
35.9 Insurance against operational risks - Elejor
This insurance covers sudden, unforeseen, and accidental losses and material damage to Elejor buildings, merchandise, raw materials, unfinished and finished products, packages, machinery, tools, furniture, and other devices and facilities which are part of the insured establishment, in addition to loss of profits.
35.10 Insurance against operational risks - UEG Araucária
This policy provides coverage against all risks (all legally insurable risks), including machinery failure, for all the facilities of the Araucária Thermal Power Plant.
144
35.11 Court guarantee
This insurance covers the settlement of final rulings in lawsuits against Compagas. It has the same standing as a judicial bond, replacing judicial deposits in cash, attachment of assets, and bank guarantees.
35.12 Contract Performance Bond
This bond covers damages resulting from failure by the bond acquirer, Copel, to perform the duties set forth in the concession agreements signed with ANEEL.
This performance bond is aimed at companies which, being under contract, are bound to guarantee to its customers that such contracts, as far as pricing, deadlines and other specifications, will be performed in full. Public agencies within the direct or indirect public administration may also, pursuant to Law no. 8,666/93 and to Law no. 8,883/94, receive insurance policies as guarantee from its suppliers of goods and services, contractors, and public tender participants.
This type of insurance is designed to guarantee full performance of a contract. It does not cover damages but rather liabilities for breach of contract, and it is a form of contractual guarantee provided by Brazilian law, which may replace bank guarantees, cash bonds, or government bonds.
35.13 Engineering risks - Consórcio Energético Cruzeiro do Sul
This insurance provides basic coverage of civil construction and/or installation and assembly services, and additional coverage of extraordinary expenses, riots, workers strike, civil commotion and malicious acts, wide maintenance for 24 months, emptyings expenses, concluded construction and manufacturer risk for the execution of construction work and services necessary to the operation of the Mauá Power Plant.
35.14 Civil Responsibilities - Consórcio Energético Cruzeiro do Sul
This insurance provides coverage to involuntary, corporal and/or material and/or moral damage to third parties repairs, during the execution of construction work and/or installation and assembly of the Mauá Power Plant. It also provides additional coverage of crossed civil responsibility and damage caused by the foundation services.
35.15 Civil Responsibilities for Senior Management and Officers (D&O)
Insurance of civil responsibility of commercial companies to advisors, officers and management D&O - Directors & Officers, with coverage for all National territory and abroad as hired by the Company.
This insurance has a goal to cover for payment of financial losses and legal fees resulting from judicial claims against insured personnel related to their activities in the company's management.
The personnel covered by this insurance are advisors, officers and senior management of Copel and also other personnel appointed by Copel to occupy equivalent positions in the subsidiaries and controlled companies.
145
36 Recovery of deferred regulatory assets (CVA)
Due to the adoption of international accounting standards, the company stopped accounting regulatory assets and liabilities, and has reversed existing balances.
These assets are still being recorded in the regulatory accounting, instituted by Normative Resolution no. 396 by ANEEL.
In the account of recovery of deferred regulatory assets - CVA, the variations between certified values at the rate reviews and the values actually disbursed during the tariff period are monitored, of the following cost components of the "Parcela A": Electric Energy Purchase (Bilateral agreements, Itaipu and Auctions), Electric Energy Transportation Costs (Transportation from Itaipu and Basic Grid) and Industry Charges (Fuel Consumption Account - CCC, Energetic Development Account - CDE, System Services Charges - ESS and Alternative Energy Sources Incentive Program - Proinfa).
ANEEL authorized Copel Distribuição, through Homologatory Resolution no. 1,158, dated June 21, 2011, to apply an average readjustment of 5.55% in its supplying tariffs starting June 24, 2011. This readjustment was composed of 5.77% related to the tariff readjustment index and -0.22% related to the relevant financial components, among which is the CVA representing a total of R$ (120,071), composed of 2 portions: CVA in process, related to tariff cycle 2010-2011, amounting to R$ (119,409), and the balance to compensate of CVA from previous years amounting to R$ (662).
In case these assets and liabilities were recorded in the company's accounting books, the company would have in its financial statements the following balances:
146
CVA balances analytical breakdown
|
|
|
|
|
|
Current |
Noncurrent | ||
Consolidated |
liabilities |
liabilities | ||
|
12.31.2011 |
12.31.2010 |
12.31.2011 |
12.31.2010 |
CVA compensable rate increase in 2010 |
|
|
|
|
CCC |
- |
31,758 |
- |
- |
Charges use system of transmission (basic network) |
- |
20,871 |
- |
- |
Electric power purchased for resale (Itaipu) |
- |
20,861 |
- |
- |
CDE |
- |
5,220 |
- |
- |
Proinfa |
- |
4,974 |
- |
- |
Energia elétrica comprada p/revenda (CVA Energ) |
- |
6,345 |
- |
- |
Electric Energy Transportation Costs (Itaipu) |
- |
1,156 |
- |
- |
|
- |
91,185 |
- |
- |
CVA compensable rate increase in 2011 |
|
|
|
|
CCC |
6,588 |
7,023 |
- |
7,023 |
Charges use system of transmission (basic network) |
- |
981 |
- |
981 |
CDE |
4,023 |
1,134 |
- |
1,134 |
Proinfa |
- |
188 |
- |
188 |
Electric Energy Transportation Costs (Itaipu) |
1,111 |
801 |
- |
801 |
|
11,722 |
10,127 |
- |
10,127 |
CVA compensable rate increase in 2012 |
|
|
|
|
CCC |
75 |
- |
75 |
- |
Charges use system of transmission (basic network) |
18,081 |
- |
18,081 |
- |
CDE |
3,074 |
- |
3,074 |
- |
Electric power purchased for resale (CVA Energ) |
- |
- |
- |
- |
Electric Energy Transportation Costs (Itaipu) |
1,106 |
- |
1,106 |
- |
|
22,336 |
- |
22,336 |
- |
|
34,058 |
101,312 |
22,336 |
10,127 |
|
|
|
|
|
|
|
|
|
|
|
Current |
|
Noncurrent |
|
Consolidated |
liabilities |
|
liabilities |
|
|
12.31.2011 |
12.31.2010 |
12.31.2011 |
12.31.2010 |
CVA compensable rate increase in 2010 |
|
|
|
|
ESS |
- |
40,434 |
- |
- |
Electric power purchased for resale (CVA Energ) |
- |
20,439 |
- |
- |
|
- |
60,873 |
- |
- |
CVA compensable rate increase in 2011 |
|
|
|
|
Charges use system of transmission (basic network) |
4,235 |
- |
- |
- |
Electric power purchased for resale (Itaipu) |
10,414 |
6,040 |
- |
6,040 |
ESS |
12,896 |
3,600 |
- |
3,600 |
Proinfa |
649 |
- |
- |
- |
Electric power purchased for resale (CVA Energ) |
23,828 |
26,158 |
- |
26,158 |
|
52,022 |
35,798 |
- |
35,798 |
|
|
|
|
|
CVA compensable rate increase in 2012 |
|
|
|
|
Electric power purchased for resale (Itaipu) |
17,273 |
- |
17,273 |
- |
ESS |
16,696 |
- |
16,696 |
- |
Proinfa |
166 |
- |
166 |
- |
Electric power purchased for resale (CVA Energ) |
27,350 |
- |
27,350 |
- |
|
61,485 |
- |
61,485 |
- |
|
113,507 |
96,671 |
61,485 |
35,798 |
|
|
|
|
|
147
Changes in CVA
|
|
|
|
|
|
|
. |
Blance of |
|
|
|
|
Blance of |
|
31.12.2010 |
Deferred |
Amortization |
Update |
Transference |
31.12.2011 |
Asset |
|
|
|
|
|
|
CCC |
45,804 |
(1,262) |
(40,261) |
2,457 |
- |
6,738 |
Charges use system of transmission |
|
|
|
|
|
|
(basic network) |
22,833 |
33,524 |
(21,833) |
1,638 |
- |
36,162 |
Electric power purchased for resale |
|
|
|
|
|
|
(Itaipu) |
20,861 |
- |
(21,732) |
871 |
- |
- |
CDE |
7,488 |
11,309 |
(9,725) |
1,099 |
- |
10,171 |
Proinfa |
5,350 |
(376) |
(5,184) |
210 |
- |
- |
Electric power purchased for resale |
|
|
|
|
|
|
(CVA Energ) |
6,345 |
- |
(6,345) |
- |
- |
- |
Electric Energy Transportation Costs |
2,758 |
2,685 |
(2,388) |
268 |
- |
3,323 |
|
111,439 |
45,880 |
(107,468) |
6,543 |
- |
56,394 |
Current |
101,312 |
11,199 |
(107,468) |
5,575 |
23,440 |
34,058 |
Noncurrent |
10,127 |
34,681 |
- |
968 |
(23,440) |
22,336 |
Liabilities |
|
|
|
|
|
|
Charges use system of transmission |
|
|
|
|
|
|
(basic network) |
- |
8,262 |
(4,525) |
498 |
- |
4,235 |
Electric power purchased for resale |
|
|
|
|
|
|
(Itaipu) |
12,080 |
40,429 |
(11,086) |
3,537 |
- |
44,960 |
ESS |
47,634 |
49,861 |
(56,139) |
4,932 |
- |
46,288 |
Proinfa |
- |
1,559 |
(695) |
117 |
- |
981 |
Electric power purchased for resale |
|
|
|
|
|
|
(CVA Energ) |
72,755 |
55,452 |
(58,717) |
9,038 |
- |
78,528 |
|
132,469 |
155,563 |
(131,162) |
18,122 |
- |
174,992 |
Current |
96,671 |
38,241 |
(131,162) |
13,814 |
95,943 |
113,507 |
Noncurrent |
35,798 |
117,322 |
- |
4,308 |
(95,943) |
61,485 |
|
|
|
|
|
|
|
37 Subsequent Events
37.1 New investments
37.1.1 Caiuá Transmissora de Energia S.A
Special purpose company in which Copel Geração e Transmissão S.A. holds a 49% voting interest, and which was constituted on January 2, 2012, in order to implement and run a Power transmission business integrated to the National Integrated System - SIN. Its concession contract no. 06/2011 - ANEEL, was signed on December 16, 2011, and has as its object the construction, operation and maintenance of the transmission infrastructure that comprises a transmission line in 230 kV, with approximate extension of 105 Km, originating from Umuarama substation and ending in Guairá substation; transmission line in 230 kV, with approximate extension of 32 Km, originating from Cascavel Oeste substation and ending in Cascavel Norte; substation in 230/69-13,8 kV Santa Quitéria; substation in 230/138-13,8 kV Cascavel Norte, both located in the State of Paraná. The concession expires in 30 years, commencing from the signature date of the concession agreement, and can be renewed for a maximum of an additional 30 years at the granting authority's discretion.
37.1.2 Integração Maranhense Transmissora de Energia S.A.
Special purpose company in which Copel Geração e Transmissão S.A. holds a 49% voting interest, and which was constituted on January 10, 2012, in order to implement and run a Power transmission business integrated to the National Integrated System - SIN. Its concession contract no. 06/2011 - ANEEL, was signed on December 16, 2011, and has as its object the construction, operation and maintenance of the transmission infrastructure that comprises a transmission line in 500 kV, with approximate extension of 365 Km, originating from Açailandia substation and ending in Miranda II substation, located in the State of Maranhão. The concession expires in 30 years, commencing from the signature date of the concession agreement, and can be renewed for a maximum of an additional 30 years at the granting authority's discretion.
148
37.1 Changes in depreciation rates Normative Resolution ANEEL no. 474/2012
On February 7, 2012, ANEEL approved Normative Resolution no. 474 which establishes the alteration of annual rates of depreciation for assets in service in the electric power industry. According to this resolution, the rates alterations are in force starting January 1st, 2012. The company's senior management is currently evaluating the impact of these alterations and its effects are going to be recorded prospectively starting January 1st, 2012.
149
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 | |
Independent Auditors' Report
The Board of Directors and Shareholders of Companhia Paranaense de Energia COPEL Curitiba - PR
We have audited the individual and consolidated financial statements of Companhia Paranaense de Energia - COPEL ("Company"), identified as Parent Company and Consolidated respectively, consisting of the statement of financial position as of December 31, 2011 and the related statements of income, comprehensive income, changes in shareholders equity and cash flows for the year then ended, in addition to the summary of the main accounting practices and other notes to the financial statements.
Management responsibility for the financial statements
Company management is responsible for preparing and adequately presenting these individual financial statements in accordance with the accounting practices adopted in Brazil and the consolidated financial statements in accordance with International Financial Reporting Standards (IFRS) issued by the International Accounting Standards Board - IASB, and with the accounting practices adopted in Brazil (BR GAAP), as well as for the internal controls deemed as necessary to ensure the preparation of the financial statements free of material misstatement, whether due to fraud or error.
Auditors 'Responsibility
Our responsibility is to express an opinion on these financial statements, relying on our audit conducted in accordance with Brazilian and international auditing standards. The standards require compliance with ethical standards by the auditors and that the audit be planned and implemented so as to provide reasonable assurance that the financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on our judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. When assessing risks auditors take into account the material internal controls used to prepare and adequately present the Company's financial statements to plan the audit procedures suited to the circumstances, but not for the purpose of expressing an opinion about the efficiency of the Company's internal controls. An audit also includes evaluating the adequacy of the accounting practices used and the reasonableness of the accounting estimates made by management, in addition to evaluating the presentation of the financial statements taken as a whole.
150 | |
KPMG Auditores Independentes., uma sociedade simples brasileira, de |
KPMG Auditores Independentes, a Brazilian limited liability company and a member firm of the KPMG network of independent member firms affiliated with KPMG International Cooperative ("KPMG International"), a Swiss entity. |
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion on the individual financial statements
In our opinion, the individual financial statements mentioned in the first paragraph present fairly, in all material respects, the financial position of Companhia Paranaense de Energia - Copel as of December 31, 2011, the performance of its operations and cash flows for the financial year then ended, in accordance with accounting practices adopted in Brazil (BR GAAP).
Opinion on the consolidated financial statements
In our opinion, the consolidated financial statements mentioned in the first paragraph present fairly, in all material respects, the consolidated financial position of Companhia Paranaense de Energia - COPEL as of December 31, 2011, and the consolidated performance of its operations and cash flows for the financial year then ended, in accordance with International Financial Reporting Standards (IFRS) issued by the International Accounting Standards Board - IASB and accounting practices adopted in Brazil (BR GAAP)
Emphasis of matter
As described in note 2.1, the individual financial statements were prepared in accordance with accounting practices adopted in Brazil. In the case of Companhia Paranaense de Energia - COPEL, these practices only differ from the IFRS applicable to separate financial statements in respect to the evaluation of investments in subsidiaries, associated companies and joint ventures valued by the equity income method, whereas for purposes of IFRS this would be at cost or fair value. Our opinion is not qualified because of this.
151
Other subjects
Statements of Added Value
We have also examined the individual and consolidated statements of added value (DVA) related to the fiscal year ended in December 31, 2011, prepared under responsibility of the Company's senior management, whose submission is required by Brazilian corporate law for public companies and as additional information for IFRS that does not require the presentation of DVA. These statements have been submitted to the same audit procedures described previously and, in our opinion, are properly presented, in all relevant aspects, in relation to the financial statements taken as a whole.
Audit of the corresponding figures
The individual and consolidated financial statements related to the year ended December 31, 2010, presented for comparison purposes, were previously audited by other independent auditors, who expressed an unmodified opinion on those statements on March 22, 2011.
Curitiba, March 19, 2012. | |
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 1PR048555/O-2 |
152
COMPANHIA PARANAENSE DE ENERGIA – COPEL | ||
By: |
/S/ Lindolfo Zimmer
|
|
Lindolfo Zimmer CEO |
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.
`,/#*`(7#%8J0=P@1GK>-Z4$/6.NH@C&:(`!!SF8`E@9,,< M>FW'-WK!"#G`H1&^Z(9>O8$*5#A#'9A-_X4G;'',<<1B$Z]HK!`&`(1)$$(. M@]B%.-BQ#F_,P@]T>$0N;J&)5!`&%J%(AD[1X8M-D*(:XIC%)FYACD9-XQ.? M&,8ZF`$*5WA#'6RR0QP@P0M5?&(79F60.ZPABNC&*TJ+76PW7-&'-A2B%<'X MA"NVD8U2>$(7YC#(.IH1B3?@@13$2$4FBJ&.8H1"%N<023AJ\0E9A&,&(3Q<#&*4`!C'34A1FC"(4RU(&.;;A"#W#(`R:( M$2]NI*(3R]#K.]2A#63(@A.V*,8=%"""4ES#%)J@A3G"D8M`K`$0LU!&*E(A MC8-L&:V>_C2HI?>J< RW:FU MGH($`WBV8"L%@DF$0Z]6T@AE'J4-:F`CMP%LE)R[@8UK>., ]N:*TC[3`'-[`!#G24H]]:.T &\ ?HQC2V80YT#!P=YQA'R;7<\W!8HQKC\+DXT,&.1TWWLAB7>CK0X8UK9"/J MXQB'OM7!CG-DHQK6>'I'S-'O;;]C'2@72EV\00UZH^.PC5K'.*Y1#6Z8HX4T ME\](V(&.;E"#&X@"^SI:V`YQ:`,;W#"V2#S"((&/(QPD)WDXTL$.I*,#P!0O M1W4.8@YM7&,;:%^L.<;10F=9PQ.)8(5SD1&&!#CIY%_7?#JV80UN2!WCZ5#V MWY$M_.$37Y\;,8 @H(AC_R`C%86@`Q\(L0E>.(,9UEB% M&][@ASJKV%T-PP`&A/:D$&$`!!V@!*NK>/X>+9!IMN(`% M042X0001$(/.70E'")!(P)U0'(1N.0L[J,/J(0J--"!E<%I'0$G='-P2)$,& M:AF-Z)100"`%$H0'*1NB>!"G!5`(>4H&IB#<;=M.-8Y&A)#_-.`*'I:S\%\( M1=X%O@IE=,H""N%D'`1!+*!0^%`(CJ`.+N`*1AX24N"VD>`0OJ`/B5,`7>!\ M1)X/+=:K?.!!B!,/&J$1^N`*LA\**MVV@6`2%@,5;$`1;$(K\,$*5``9-(/= MP5T9KDH&SJ#Z_2$@]O\4NMG<.'##CI!!%W3!$Q3!%KP"-X!#-E@#-F!#,;3" M)T0"*#B"&\R!',A!(J3"^6E,/@5BD6D#'V@``]7?`H0;`A26!T5>!K;=+BC! M6V$**RI`"%2"UER)#2:@LBU@`!V6`&E@08B@IW!$HXBB.RQ#$CB`$RB##.J3 MPRW6%OJ0EJ&;4"B2('FA#^I3$4(AW+'@*'Z$P\'#@@#>01@CV^W58MG=,::? M*"J;+\K'>_5A.,:B6D')%HKC,?:C/FJ@-"8A%DY&S8FB,#:*($500=!-0;QB M`U(@&&X$0L9B1S2A1`H%-N"!!SA`")2`!43`#ZS",1T6983)2`SC.)*B2J[_ M9%"YUWNU'3;0@B!``4TR@1Z4PC,TG#K,0AZX0?CEP1[(P1PL@C"`0^B)(TLR M"#O4`A)0``1$0`1(@`1`)55&0`4X0`;@DO\L)(.$0R*(`.)4I5A&``5P`!LD ME*)P)0W6')BD'T."!)1<`Q],P1]4PS2VI?&IY5K*!PV.X@ , MP!!8PC=PQ%9B)F4F)6NVYI9\D#ML0R1``1.<6A5PP2580^)QPR>X@1S\&B&H M0B1,PBYXPX)LI6FAIO'Y8?'!"BN`P:U-@71.)W52_X$4Q($PL$J5T`@PK`%U M?J=T2D$47,$>J$I2(J0Z7(,S6$/#!9]KOB=\QB=ZV1PVY`(IB,(J_$(W3$9B MRJ=__B?=<`,C4($2),$55,$2H`$K/(,ST$(CU$'X]0$G9(,T,(,W`)H8'AN- M.&!_?IJR?8,T0(,TC"B)EJ@T1$,T:$/G68GH48.(FFB)0D,S2,,U'%-2KH.Y M.>"Q`2B/]B@I:LPZH(,YE,/0=8IE^BB2`F@YN((=Y$$@@,(I&,(>]*0?1((G M1,(?-$(K`(,XJ(/F;421H>8':F=S9B%STHVG(!:8T`CZ4 $)`N:=]BEKLBF#-S0#-%Q#-S0#*[!"(Y`!&WB",AS#*_#"-8R# M$.J<03"D08P=.-A;,O^J7PUJ)@WN(XN&(XNN()QRJL-M(?_YJ:JN:I=H(#[F MHZ>RJJQZ6CJ:0S80`RI,`BG40B_00BE\@B:H0I;Y8J4R2+H=P[UH'ID2GRCN M:3RR8*F2(P9NYK-28X FJU#L M%R1@@BI$`\J5@S:(PAG4`>RQPV8J9E[2B#38P13HP@B.*ZB-:ZS2S6OVJ,"6 MJ\(B:4HF[,)ZJQ"&$**(A$4"G\:T`SDP`S-<0SBH`V6L0S6X@BF8@C!TW@6^ M9$G22)=1P2!L@V(]+,S&K,S.+,TR;*!QPS5@@S9X`SE8HYA\@S:4@T9@;#;_ M8$,V'"TX[!O ^$$Q6&,ZV`(>9`)2B,0S%,(>Z(+6M(,W5$(;7,)`J*G99J[F;B[GAFT[ M#`,29(`(I(`*',$FI)(YP$(.@,!W'!8Z?((*:``)G(`*Z(` .C`"!EB`%M2"I-[""V2`(YS#YF$""C3`"53"S&'N]4:P!$\P!8>: M00C##G"`*%3#*+2``_!!-T2#$W0`"#0`&%R#:62"![@`*:R;'VS`"+Q"Q2'" M!Y``",A`+(PD)&1`!%C`%00#.IR,!C2"90W#%7R`"W``##`5:P$S\Q%$?Q MERR6]GY`)R##)*#`!`S"-6B""@A!&4@`#M`"RV1"!]P5.%3#'FS`" R M(S^R%*\#,/3``QB!$\C`!?\0`2OX@A24`"*0`@QX@",872:`P`D@0B?(00QD M`!$`%)$`1W((D=$`,9$(80``0Z`([6,,71,`$6+,(<``#9(`BA,,B9$`: M6$,X2(()-``#8,`BW,(.0``&B$`)B,`&,,`.&(-32[5D3S9EH]5B`0,/A$!& M'=X+JT`:W$$>Z$$6:,`&6((DA$`+F$(FP$`(#,(TV`(,5``3Y`$?X.T,8(`7 M0$,C7,`90%DQ1`$&)``&%`(AC``-K($>]`&?C$`(=$(Y5#9T1[=T6S8[#(,1 ML(`LZ-0Z%`,6E,`<)$,V;,,VO`(2<$`<,((*X$`L3,,AY '-#-`2""@3!*T!""+B!@K#6:)>`'F!!"@P"-&C#-G##+XQ!"8#!,D3K=$>X MA$\XE;1#-"Q"'T"C0OE"'_C!+TC=06Q#)K1!)+#"WOY9-4S"&B`"([#!(5!# M`ZZ#,P`"ZL1"'(A".'R4+=3!'%R"(/#!,5#@.Z`#+-C!'@0#OE*XDB\YDRL2 M-V2#6='(..CL@_4/H%I#-X1#-JCH.-%HV7'#OA4CZ7U#WAGE\4VB-S2>UO@L M.4RB1S$YG,>Y=-=@-CK@#@YA$NIA`_8<+%+D&NK4_O6..57J-O0S<\[=/J%S=T`Z=W^J5CNJ-K`S=XPZ5'^J5O M@Z@W.C>@>C9L^G\E.JS'NC-[2"YXPB>`0H=]0B?L.B?P>B>0F2=T`BAT0H<% M^Z]SPIB)V:^3&2B0&;%[PK"+F29LPK+O.K5K0K!O@B>(PC(DN:Q_.[A3\&*I M@S+D0BW4PBW8@BV@^RV [NWNRW@PKVK M.[T+O"W4.RW$@KVKNRX@4K@WO,-3KQ<** U=,A[?,6-PY#F&\ZE'MB1@^65_\/`"5S//CS-UWS94@;%Y9R8G(/4 MH8//GX,YG$,ZG(/0RYEEC83/^Y#/Z5L$&ATZ5$ $,V_,(N)$//=D,P4-8Q!`,RX((NK+TU9`/C'P,W3(,O[((S MS`W89[[FR^I!D(,I7`(F\,(Q9$(D+,(I<`(NE$(C!%DI^`$CA$(J<`(QR$(O M8,(D-`(NH,-^4<(BL,(J3`(F8,(QK(,R9((J+`,G:$(I+((F]$)6``,@1`(C MG((G-$(D0`(S;/_KYF\_]P/H8E)_A"+_0"+YQ"- ;4N9-G M3Y\TVTT;M2K3)%6LNNWZ=,N1HU%_7H7*8R@6JT>&'CT*A4W8*'#87`T;Q>@1 M,6JG0I5#=BE5,U2.3)V2Q6I1I%6%CIGR(RF8-$>ASOT4/)AP8<.'$2=6O)AQ M8\3)9MF39T*]UCZ%'ESZ=>G7KU[%GA] 228'B!99=G=%'E$4A(B<:721J9A4#M..S0PP]!#%'$$5UZYYUS MN/%F'7?&V>:;%<]9YYQMO!%'G'+(.2<== <;;]`Q9QQSV#EGG&ZX.1*=;K8QITD2R2S3S#/13%/--=ELT\TW LX8Q3SCGIK-/.._',4\\]^>S3SS\!#53000DM#M300Q%-5-%%&6U4SX```#L_ ` end