0001292814-12-000991.txt : 20120417 0001292814-12-000991.hdr.sgml : 20120417 20120417172958 ACCESSION NUMBER: 0001292814-12-000991 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 5 CONFORMED PERIOD OF REPORT: 20111231 FILED AS OF DATE: 20120417 DATE AS OF CHANGE: 20120417 FILER: COMPANY DATA: COMPANY CONFORMED NAME: ENERGY CO OF PARANA CENTRAL INDEX KEY: 0001041792 STANDARD INDUSTRIAL CLASSIFICATION: ELECTRIC SERVICES [4911] IRS NUMBER: 000000000 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 6-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-14668 FILM NUMBER: 12764532 BUSINESS ADDRESS: STREET 1: RUA CORONEL DULCIDIO 800 STREET 2: 80420 170 CURITIBA PARANA CITY: FEDERATIVE REPUBLIC STATE: D5 ZIP: 00000 MAIL ADDRESS: STREET 1: CT CORPORATION SYSTEM STREET 2: 1633 BROADWAY CITY: NEW YORK STATE: NY ZIP: 10019 6-K 1 epldf2011_6k.htm FINANCIAL STATEMENTS 2011 epldf2011_6k.htm - Generated by SEC Publisher for SEC Filing
 
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

 
FORM 6-K
 
Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16 of the
Securities Exchange Act of 1934
 
For the month of April, 2012
Commission File Number 1-14668
 

 
COMPANHIA PARANAENSE DE ENERGIA
(Exact name of registrant as specified in its charter)
 
Energy Company of Paraná
(Translation of Registrant's name into English)
 
Rua Coronel Dulcídio, 800
80420-170 Curitiba, Paraná
Federative Republic of Brazil
(5541) 3222-2027
(Address of principal executive offices)
 

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

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

Yes _______ No ___X____


 


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

 

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  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) 
Interest on own capital  84,875  (421,091)  (336,216)  (336,216) 
Dividends  (11,220)  (11,220) 
Profit retention reserve  782,025  (782,025) 
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:

  • The consolidated financial statements prepared in accordance with International Financial Reporting Standards - IFRS issued by the International Accounting Standards Board - IASB and also in accordance with accounting practices adopted in Brazil; and

  • The individual financial statements of the parent company prepared in accordance with accounting practices adopted in Brazil.

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


 

 


  • IAS 19 - "Employee Benefits";
  • IAS 1 - "Presentation of Financial Statements";
  • IFRS 9 - "Financial Instruments";
  • IFRS 10 - "Consolidated Financial Statements";
  • IFRS 11 - "Joint Arrangements";
  • IFRS 12 - "Disclosure of Interests in Other Entities ;
  • IFRS 13 - "Fair Value Measurement";
  • IAS 27 - Consolidated and Separate Financial Statements ; and
  • IAS 28 - Investments in Associates .

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
of quota

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
SHAREHOLDERS

STATE OF PARANÁ

85,028,598

58.63

-

-

13,639

0.01

85,042,237

31.08

BNDES PARTICIPAÇÕES S.A. - BNDESPAR

38,298,775

26.41

-

-

27,282,006

21.27

65,580,781

23.96

OTHER SHAREHOLDERS

 

21,703,707

14.96

384,150

100.00

100,944,500

78.71

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
SHAREHOLDERS

STATE OF PARANÁ

85,028,598

58.63

-

-

13,639

0.01

85,042,237

31.08

BNDES PARTICIPAÇÕES S.A. - BNDESPAR

38,298,775

26.41

-

-

27,282,006

21.28

65,580,781

23.96

OTHER SHAREHOLDERS

 

21,703,707

14.96

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
COMPANY AND FREE-FLOATING STOCK

SHAREHOLDERS

Common shares

Class A Preferred Shares

Class B Preferred Shares

Total

Shares

%

Shares

%

Shares

%

Shares

%

MAJORITY SHAREHOLDER

123,327,373

85.04

-

-

27,295,645

21.29

150,623,018

55.04

S. MANAGEMENT

BOARD OF DIRECTORS

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
COMPANY AND FREE-FLOATING STOCK

SHAREHOLDERS

Common shares

Class A Preferred Shares

Class B Preferred Shares

Total

Shares

%

Shares

%

Shares

%

Shares

%

MAJORITY SHAREHOLDER

123,327,373

85.04

-

-

27,295,645

21.29

150,623,018

55.04

S. MANAGEMENT

BOARD OF DIRECTORS

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
Company

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


Parent company

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
revenues

PIS/Pasep
& Cofins taxes

ICMS (VAT)

Regulatory
charges

Service tax
(ISSQN )

Net
revenues

            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
(b) Sent on January 27, 2011 requesting extension of concession (art.19 of law 9,074/95)
(c) at plants with capacity of less than 1 MW, only register with ANEEL

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

33.4.8 Gas shortage risk

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

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

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
   
(3) National currency TR; Foreign currency: see Note 19.2

 

               

 

 

 

 

 

 

 

 

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
responsabilidade limitada, e firma-membro da rede KPMG de firmas-
membro independentes e afiliadas à KPMG International Cooperative
("KPMG International"), uma entidade suíça.

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


 
SIGNATURE
 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: April 17, 2012
 
COMPANHIA PARANAENSE DE ENERGIA – COPEL
By:
/S/  Lindolfo Zimmer
 
Lindolfo Zimmer
CEO
 
 
FORWARD-LOOKING STATEMENTS

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


GRAPHIC 2 epldf2011_6kx142x1.jpg begin 644 epldf2011_6kx142x1.jpg M_]C_X``02D9)1@`!`0'_____``#_[@`.061O8F4`9``````!_]L`0P`!`0$! M`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0$!_]L`0P$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!_\``$0@` M*0!.`P$B``(1`0,1`?_$`!\```$%`0$!`0$!```````````!`@,$!08'"`D* M"__$`+40``(!`P,"!`,%!00$```!?0$"`P`$$042(3%!!A-180'EZ@X2%AH>(B8J2DY25EI>8F9JBHZ2EIJ>H MJ:JRL[2UMK>XN;K"P\3%QL?(R;GZ.GJ\?+S]/7V M]_CY^O_$`!\!``,!`0$!`0$!`0$````````!`@,$!08'"`D*"__$`+41``(! M`@0$`P0'!00$``$"=P`!`@,1!`4A,08205$'87$3(C*!"!1"D:&QP0DC,U+P M%6)RT0H6)#3A)?$7&!D:)BH*#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6V MM[BYNL+#Q,7&Q\C)RM+3U-76U]C9VN+CY.7FY^CIZO+S]/7V]_CY^O_:``P# M`0`"$0,1`#\`_OXHHHH`_#3_`(*E^)_^";/_``4*_8Q^,O[+GBC]MW]D?2_$ M^J6@\0?#76)?VD/A!977@_XT^"OM&H^`[Z[\SQ<)[>UDUQ/^$;\4681;JY\, M:UKVF#R7N3+%_E*"QOUO!I7V>2744NO[.%G9M%J$LMXDWV5;:V;3I+J&^EDF M`CB:R>9;F1@8-V]17](G_!S#_P`$S!^QK^V#/^T?\./#^"9+JTA^PZ9:>*I)V\>^%K:X:)KD:KXMT^Q@-EX65T_F MNEV&.0*BHNQ@4($J`[2'5@HN?-&[(8;96?G*,Q*4`?N3_P`$N=(_X*1_\$ZO MVR/A7^TOX;_8C_:]U'PK:7'XOV<_C$8?&/P@\32V\7C/3[)-?\/Z:?;3W6E&X](_X-PO^"D]G^W+^Q+H_PO\`'.LS77[0/[)] MGX;^%OCQM3U%K[5_&_@R*RFM/AO\2))KFX:_U"XU;2M.?PWXLO7$ZKXM\/7U MY=W(36+:,_T'ZE=Z9H6E:CKFK7UCIVF:/IUUJNHZGJEW::=INFV&G6UQ=WE] M?:G=F.#3["TMQ/618Q,S@'^)W\5_V>OV@/@,-%7XX_`SXQ M?!<^(#>1^'Q\5OAMXU^'O]O-IILTU$:*GB[1-(.HBPFO[6"X%GYSQ"6!YPC2 MC/\`0;_P;._`K]EN7]I[6OVQ_P!K;XX?`_X4:%^SFT5O\#/#OQ5^-'P]\$WW MB;XTZU8>1<^,O^$9\3^(=,U#4-"^''AJ\FN=/E-JEE#XQ\3Z,UM>S7'A&5!^ M<_\`P67_`."@OB?_`(**_MQ_%'XHIXBO;_X,^"-6UGX:?LZZ)D)I>D?"[P]J MMQ8V?B2RLW#>1J_Q"O;2?QEKLD\:7/F:I::-,L^GZ'I++^76@>%]<\8:_HWA M7PGH>J>)/%'BC4]+\->&_#FAV-WJ>JZSK>KW7]F:3I.DZ791S7=[J&H7]_#; M6MK:0R7,TK0VULFUC"X!_MF_"7X]_`KXXV>L7?P1^,WPJ^,%EX?N[>TUV[^% MWQ`\)>/[71;N]AEN+2TU:Y\):MJT-C=7,$$TUO!>-#<2P1EUC95W'U]F5!EC M@9QT)Y^@!/:OS4_X).?L$^#_`/@GI^Q#\(/@-IN@Z3IWQ&FT'3/&?QY\0Z;; M6T=YXM^-'B#3K2[\77UYJ5N"=5LO#UP8/"'A:9F\N'PKX=T:W$22"Z\W]*)@ MI4!E+#<.`J/S@\XD!'KR.?P)H`EHHHH`_$G_`(+^_$?]B#P'_P`$\?%S?MV> M"?%7Q-^&>M?$;X'=& MMM=UO6]2D#I'X5M]9LYH98M3CCF_@YB^-?\`P;[^6I?]A?\`X*&;2-S++^T[ MX*!V-\V"B6BH4VD;=BHC1[2BHI"CUG_@XD_;N\(/!/@W2=:N?@#^ MROJ'B7X4_#$Z7;ZO?:/XT\36&HQV_P`1_BB%MTEL+Y=7U_2DT+PUJ<"36T_@ M_P`.:3=V\P&JZBD_\\IA8RM!Y),_FO$T2I,TOG[RCQ",#SO-$N4,2IO5P8U0 M$!:`/[D_^#>_Q3_P3;\'/A+XT/Q(^)'Q.^-WA_Q M?\)=-\!:S)I-M9Z#XOT:PM'_`+2O_$GC&W\.GPA:QO%>1ZWHLVJP.+/0M6"_ MU??\%)/#NC^*?V%?VG-$\4>`OBM\4/"5W\+-?E\:?#GX&^*(/!?Q5\8^![&. MVOO&'AKP;X@NHYH[:^U7P[9:G9W=E#B?6K*6ZT.WEBFU%)X_SU_X(`?L._#S M]@#]A/P@OB?5-#T[X]_M$V?A_P",_P`;Y-6U70[?5]'U/6=$2X\*?#EX_M!G MM8/AQX;O$TO4+*1OW/BZ[\77B*D=XIK]U+_Q)X8T_P`B+4/$>AZ?)=0"YM5O M-6TVVDN+:0D"XMUN9T\^)]KA)0'B9@>3@B@#_*B7XW_\&^P+$?L+?\%#QO(? M:?VG?!(C&]5;,.+C:Y>+!,8X[W2M/U25(+N!8Y@!?Z8! M):74`>&8&VNDO82\4ELPG:`L`?[D%JXDC+A65&8;-P`)78@R!]X`-N4%_F;; MO7]VR5++'%(H650RA@0#G[P!`/'/0FOQ[_X(A_M[6_[=_P"P=\+_`!-XCN]0 M/QT^$^D:/\)/C_IVM6TEEK3^.O"^EV=A9^-I(Y4W7^F_$G0X+;QA;:M;1-8_ MVA/KFD[A]GNM4NKVZU2YFU&]U.ZN[K4;R^?[ M7^TE+H1HD6L^/-7>T\#Z*UQ*9(Y- M:U#Q%''>Q:'.D7]Q_P#P-O!UE:P7$Z7GAZ_P##]G#'!XDN M6B_+G_@S)_U7_!0[_L(?LF?^C/C#7]RUW_R#;[_L$W'_`*3ST`?X;PDW`-&S MCRQ(8#R8=TT&?-0D!E+XMMSQE3+`,/OC**_]-O\`P;!_\%'I/V2?VR&_9D^( M^NZBOP._:ZO=)\*Z8VH:J)--\$?'.VDGMO`7B-H[IH(X[?QK;S+\.M5:%A(+ MFY\'33>;:Z/0Q(&"JV6`PQVCD, 9 GRAPHIC 3 epldf2011_6kx152x1.jpg begin 644 epldf2011_6kx152x1.jpg M_]C_X``02D9)1@`!`0'_____``#_[@`.061O8F4`9``````!_]L`0P`!`0$! M`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0$!_]L`0P$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!_\``$0@` M1@!6`P$B``(1`0,1`?_$`!\```$%`0$!`0$!```````````!`@,$!08'"`D* M"__$`+40``(!`P,"!`,%!00$```!?0$"`P`$$042(3%!!A-180'EZ@X2%AH>(B8J2DY25EI>8F9JBHZ2EIJ>H MJ:JRL[2UMK>XN;K"P\3%QL?(R;GZ.GJ\?+S]/7V M]_CY^O_$`!\!``,!`0$!`0$!`0$````````!`@,$!08'"`D*"__$`+41``(! M`@0$`P0'!00$``$"=P`!`@,1!`4A,08205$'87$3(C*!"!1"D:&QP0DC,U+P M%6)RT0H6)#3A)?$7&!D:)BH*#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6V MM[BYNL+#Q,7&Q\C)RM+3U-76U]C9VN+CY.7FY^CIZO+S]/7V]_CY^O_:``P# M`0`"$0,1`#\`_OXHHHH`****`"BBB@`HHHH`****`"BBB@#_`"!_B9^T9\?) M/B-X_EM_CA\8;6UD\;^+'MK>/XF>-(XK>$Z]?^7!&D6N+#&D"$1!(U6.,)M5 M55<#]#_^"+WQL^,WB;_@IE^R]H?B3XM?%#Q!HE_K'Q$^VZ1KGCWQ3JFG7J0? M"+X@3P&YL+W5;BUN#%<0Q72>;!-;I+$LY@B:*)XOJ[]IW_@C=\#]/_:D\'?" M+X:?&3QMX+T#P#\"M,_:1_X*._'SXR:CX>O/A'\`+7QQ/8W>C:+X+/AWP;X6 MNSXK\3NGB";P1\.M?U7Q'XC\2V=UX?-IJIL-%\67Y\+_`&1?"W[,DW_!7K]F M;P'_`,$P]>_:%U?PC?77BOPS%\5/C[=_#J?QA%J^M?#WX@Z?XO\`B9X*\+Z= M\-O#>D67A[X<^#;BY\4Z)H_CSPWK%YXEU?PV]IK&EV%KJ=KIY_T7I9SP+G_" MF*PV6Y5A:E9<(8O%8S'RR>EAL)E-.C@<3&CB,US"I2]AE\\;4PU>KED)UGB< M5AZ.(Q%.,:3C4C_/&9X+-<#FD\5B*W+AXYQA:M*'U^52.,JU\9A:T\)@,/"U M2M6PF'J8>>.A24HT/KN#HUIJ52FG^0]S^T3^T%]HGQ\=/C(%^T3!=OQ.\:@< M2?PXUI2R/N5D(RX#0HLC1X\[]PO^#>;XO?%KQE_P49T/1O&'Q1^(_BO23\&? MC/#?C?XD'Q.^.(_9JOOV$+Y+/4(9=0>QN4;29/2_\`@WW_`&.O MAKK][X.^-?B;]H+X^_`#]HWXQ:W\>O`W[.*?".R^#>IZ9XG^%OPI\&^!)OC/ MK6NV/QC^!GQAT"*-M2^(-KX?L-1C32Y([K3]1L[!4U"V>=?&XPS[@_$>&W'% M*AP]6PF9U.!<:Z%.MPS'#XR"S?(,TC@,RPU.C[?$+`T(8#&XW%XV,H3P6#P6 M(Q=:--8:K56E#+LSI<0Y3)XVC4IPXLP$:L5F'[N-7*LVRW,<9@YU:DHQ]O5P MU2.$I4)37/#VHZ1J_P`0?'GCJ\\/:-$MQX?72M'TJ]_M'5TTU[G0[#4_ MT[TK_@GS\(_@'_P5-_:#_8R_8_\`$_C/Q'X2\-_L&?%C0/C]\6?V@O'G@U-" M^"__``M[P1!IOB_Q[K&L>$?`'@ZVC\/^`O`OC;PAJ-KX;@T.]U7Q%XRE?0+_ M`%SPCX>N=1\6>#OH.+,[X#HT\=PS#`9<\WCP_#/Z[PV4T'A<%E^&C@,55K9C MCX4HK!2E3Q>`=.C.*KU:F9Y73DHO,,/"I-#+\YJ8[&8Z%6M'#X+.H825!UI> MUQ-?$9C'"PHX*E*7M<5.K4]IK25I4L)B^7^%-Q_G`_X:)_:$R?\`B^OQEP%+ MDK\3?'3*%W%-V_\`MW&P/^[WD@;_`)#\_P`M?TH_\&M/Q6^*7CG_`(*!_ M/&_Q*\?>,M)M_P!CGX@:E;:;XI\9>(O$6FQ:A#\:_P!GNUBU"VM-6U.]M%NX MK:\N[>.[AC$R075Q"LHCGE5OAWP1^SU_P0G^)NN#X!^&/VK/VU?"7QAN]%O] M$T#]J3XOZ'^SW\.?V,[_`.(>E:)),/%>HZ!K=Y!\6/!WPXU[4+:9M-TCQ/KV MGZ_I%K+;VFH>);J\-O-?_5/_``:C1+;?\%&?C;;>=!.T/[&GQ*B$UI*LUI<" M#X[_`+.\+S6TJ,1);LRJ;=_G^1CME<'(&,X;S3P[XU^H\.3RK%8?AVEF M-*IF7#]/*:U3#8O$*EA\1@ZDJ%.53FGAZT)0?L<32DN6K0@Y6.O)<-CL/Q-E MU2IBHUX2S6>'KT:>,>(E@JJ@ZOL*\/<<'.,KIM3@W&45.4HL_P!!6BBBO\]C M]Z"BBB@#^9/]L']BKQ/\5_V>OVF/!7[0G[2^G>'OAA^V=\2-(_:Y\!_%'PW\ M*],T"?X/>(?!R^$?[._9\\"OVMO`O[27QY\;?!K1?"?[)>C? M\('9>#],'C;X]^)O^$#T'XGVF@:-\7O'&H_$?PEH=C#)J&NW&F&QTF#P/+XI MU.2^C%I!J6G_`-=GEID-CD#:#D].>.OO^`X'04@AC4[@N""#G_$GP/KU[^T-KWP%_X)B_";X-^(OB+X&TK2M9UC6]#\;^,?#GQO&M7>D75 MK>ZN^H2I=1:A=QWNI6CWO]F:IJ]CJ9^SO^RQ\-?V?/BW^P%\5?`OQQ\+Z+\` M/V-?A_XF_99UV/48;&3P?\0_BO\`&GX4^.?BQ\7?B7;?%>V\9)X1AL;KQOJ7 MA32CI<6DZIIA\72:KH<6O6FH:(FE+_25Y4>2=O+;94ZRI4<'AU4I MYMDN(X>QU.LJ6#4Z\JF48[,,)2KU:LIX6.)E]7A!.HIU6X:RZO5C6J4W*I3] ME*BYSJU/85\)B\-F&#Q%/WX1C*GF&!P6*JPY+U5AJ=!U%3A%K^7GX$?LG1?! M?X>_LO:KXR^/GP^^`O[*OPW^/UY\?O'O@'3T\.ZQK7[8'[0N@:+KOQ'\0^/O M%/Q8M?'>E:"OA5X6T70_'%IXKE^%^@^-8[^2VU/P+?Z#RFI? M\$]/&/PX\+?MZ?'/XR?M&:A8?$'_`(*;_!33+O5-2M_AQHOA6\^!VCZAXUT? M5_BW\'=)7Q#\49-*^).KZ/\`##Q-:Z/X6\+V6O\`A#Q'X_T+P+XJL?#^G1ZI M81S+_5@L2*``#@``99B<#..222>>6)W$<$D4HC0*%"\+G'))&[.2&)W9.3DY MREC'&I"=2,<9AG+ZI.G'VL(PI4XXK,^>G M!4W5GF%:JVJB3/XB_P!E+_@EE_P3,\U#0_`VHR?#SXD_M;6VC?$[0?!(?A'_PBB_!(_#5M/;7O'/PX\9#Q"VM_\+9\>"Z^QCP`=-&D?V3;K(VK MM>)J-O\`8WMK[^A#RH\$;1AL9`)`.T;1P#_=^7W4`'(`%.5%4D@8+$D\DY)Z MGD_RKKS/Q1XXS3!YCE^)S_,:V"SF#AFN%Q->&+P]:,O9RE'"4J]"4PI."AA:"CQ8/A;*\)6PV(CA<-&MA)PGAZE"BL/*#A3A149.#YJ MT7"G"35: GRAPHIC 4 cabecalho.gif begin 644 cabecalho.gif M1TE&.#EAB0)L`/<```\/#Q`0$!$1$1(2$A,3$Q04%!45%186%A<7%Q@8&!D9 M&1H:&AL;&QP<'!T='1X>'A\?'R`@("$A(2(B(B,C(R0D)"4E)28F)B7IZ>GM[>WQ\?'U]?7Y^?G]_?X"`@(&!@8*" M@H.#@X2$A(6%A8:&AH>'AXB(B(F)B8J*BHN+BXR,C(V-C8Z.CH^/CY"0D)&1 MD9*2DI.3DY24E)65E9:6EI>7EYB8F)F9F9J:FIN;FYRGI^?GZ"@ MH*&AH:*BHJ.CHZ2DI*6EI::FIJ>GIZBHJ*FIJ:JJJJNKJZRLK*VMK:ZNKJ^O MK["PL+&QL;*RLK.SL[2TM+6UM;:VMK>WM[BXN+FYN;JZNKN[N[R\O+V]O;Z^ MOK^_O\#`P,'!P<+"PL/#P\3$Q,7%Q<;&QL?'Q\C(R,G)RWM_?W^#@X.'AX>+BXN/CX^3DY.7EY>;FYN?GY^CHZ.GIZ>KJZNOK MZ^SL[.WM[>[N[N_O[_#P\/'Q\?+R\O/S\_3T]/7U]?;V]O?W]_CX^/GY^?KZ M^OO[^_S\_/W]_?[^_O___P`````````````````````````````````````` M`````````````````````"P`````B0)L```(_P#A"1Q(L*#!@P@3*ES(L*'# MAQ`C2IQ(L:+%BQ@S:MS(L:/'CR!#BAQ)LJ3)DRA3JES)LJ7+ES!CRIQ)LZ;- MFSASZMS)LZ?/GT"#"AU*M*C1HTB3*EW*M*G3IU"C2IU*M:K5JUBS:MW*M:O7 MKV##BAU+MJS9LVC3JEW+MJW;MW#CRIU+MZ[=NWCSZMW+MZ_?OX`#"QY,N+#A MGN_:>8/VK+'CQXVA0=.F;N"[@^_>F:,&N7-D;.HN'QY-&NL[=>G0G2,W[ALX M,TA8B1(DB>'S%"G3H2 M)'&.N8.7&#GN=NMJ:?]Q7KT\]2-%ENS!UJZT^_=+W\V>C`-;.^ZXLXXZKK'3#CONM*,..N1L$TTQLY@"BB25>&+A*LRB.]PT0@(""22@0`((%&IHH`D\@0P[F1%( MT#O>.*+"`@L8:JFE!]!`BVQ(=NJI3KJIT\LB@S@R!QEEF('&'(M<(HHEHP`F M,\TYYA@##3._5)...,WL4LHDIGB22"*$`$(((Y-D0LHPX7PHWW;_,C7(3C1/ M*`"H`@HWLL@,#@":P[;K;2@`'-^RL\^F\],(D'W<- MFG,-*H+(D48?AACB1Y6I(.)'*;M00XXSX#1CRB[>7(-+(W<@P@DAAHA"2BB> M>`*)*M.8PVAW1;[T3KSNE-.'!06H2^BZ!1``Z`-C/#-RR>4\4@$",F?++K<( M+/`#+.JTHV>]2"=M$K1>KL,.-)@H0L@@B"2"B")VU/E'(J;H8HTRQ20C"S+8 M2$,*'GA0TH@>D*3"RS&Y@$)),;+19C2T,3W+SBPT&'"``>D&6BBAA9[P"9X% MRBRVB@@.Z``B+>+/..B7OI%OF_TIW7E=WYRPS"B:-'/M()';T40DA M?43R2C"?N%')*;D\8TPDA6!"21V"/!**+K7$(@LQXR2NVTWO9/,&C`880/BE MA3Z`QC7&)V8.)B(`0,% M%*``T+/4`G!@"S+11AW/J$*E!H4`H`TN4`1@`!VXT;3R'0]],)3+AZ15#F.0 M`A6GR,0F2#$)3T0B8*(P!32Z$0Q3I"(0_*`'.&#"%*4(A2EP40W,W28S M/6D','JP`)EM,5TG8(0X:-,--$S@``0(E`D-U3P.\($]LXE@3N1(QUJJ)3%V M3,2F@N:P)ROA0.F"1`QAA\&_=3*$2=!&:*LK2($7")$/>.9'-T=.6^.Q* M=[ST(0,JQ"1$`[E+/4^4(-D%-9(QA9]9")Z)*"*@.'.(;"FJ0T:C(G8+HID'K`$DX0QG4*-9N-%,-[C!5&YT@TN-`HCHQC;$ M43>\Y?.K7"E0@2#H#G1DPQ>JP`4N1+$(0G2B&N20AB;FP`=(Q*(6IW"%-+I* MH,3T]2;E:`8REG$,8R##&*DH0@-6&8$5N(`%CG7!"F)`"&^48Q1'<.P*7L`" M%:0`!`]@7J!FH(EE,,,8REB&,I)AC2XEQJ9^/=`R%K$%)B1!#;#(QN7*Q(YR M%(,04SC"$KH0B6@4#3R^*(0>\H"V/U@B&.A8_](EYG"'Y>;ANH!PA3B4<8@\ MC`(@Y7*"$#&;"! M$XX@`@250!BYF M`0N"BV(3J3!%*U3Q"580HUG.HDTYH`$,8HSI)ND8A0L2\-&_'0"-*K9!+JAH M-Z=%_&[@6,0)'%`H;A6@>3%#0,PB$(CB&4B\W&&'.K"1!@=(0`R\B,8Q"*'_ M@0?\P!;KL,8<,%"!,OPB&L]811(DL($_E",=F`@!`9)P"V6XH@H->$`:;O$# M`Y0`$LI@AMJ;,457B&``\JZBO>?>E'8PPP]HH`(>D'&$(!S9",8=` M9$T:WNC&-PQ)LEVS@QIM$L0KPG$3=RQC"PYX>0%0R0HQ(C($`16"&$`;C@%;+Y-SM:08(#=&$: M^**[^I6BCE9<00E-.$,EH.&.<7!&,L^(1C2<40M#_WRA#&+0!ZRP#%#7#/H' M#=%0#7AB#L"`"&``!J$P2C;Q#N?`"2?00"^J0=0/@!-4`8*\@`P-@`Z4`!`/``JE`)F5R.>U`?@D0=R"R M?F(81XKS#N(P"57P!$Q`!6O@"^HP"VG0!5F0!5I`AU9P!#]P`S=@`S^0!%:` M!5QP!5LPAUMP!K>@#N"P"6>@!5L0",[P(:87(NV0#$S@<=="0BW7,B(`"-1C M/`;A)<"`!`M@0JN4B3.P"O_IL!`4F`D9@`!F4&/;T0[?,`W4\`W?4`8,8`&' M8`ZU80U-D``E\`GH4`D?8`!54`VTD@DE$``\@`I`0``DD`C#4`S&0(W>T(4E M@`!@6%-CV(T[(5:9(0Z:<`52X`1,X`;!8`Z?0`0X4`,X8`,U0`,VX`(T``,U M$`,Q0`/ZJ`,U,`,RH(=`D`KJ,`ZG,`980`9\8`R8$XEYPP[@$`@9L'DEA(*& M<@`8E``^,`N80V\Y1PZ7X&"?U'(/$`;;H&OP)`Z+0`$-0`=$4!D#\0U@H``=\`CH8`D><`!.D`O,<`M8P``.(`:V\`,',`$[`-E>`%6^`%;"`,<"1/]@(>Q!`&$^`\ M*E:*+4-9?YZ`-F;`%9$`)O1`.Y]`)0B`#,L`#0P`$G*1^B ME@[ID`V-\P&AD(HW*0:RV0CGD`G9$P$?X`$;``)-X`KC``T[D``;T`6#@#\% ME0SKP`HF\(55":#1>:0M,5:\X6%X``5O<`J_``X5*`0T$`-7D`A>8`F?,`63 MD`MC$(\\8`1;(`F=L`F!H`5`X`.F<(/,@`EQ\`:BX`W/B1(GPRC?D`<1Z9@J M9@`O9P%U8&?/DE3G\`DHD*!;1"@*T`.D("X8:AF:<0DH5@;P0B#J4`V[@`O/ MP`UGP``50`CE0!ON8`U*`(R@@`[1=P`V(`C_D6`)I3`,Y-`.T,`#!Y`"G\`- MWO`-P>$A4JF-\V:52/JK*R%3[:`-@F`%5``%50`&A1`-Y[`)0O`"+O`&R<`) ME``,D]`&L:`)2$`#0&`%B9`+PA`,LU`(4#`$I;`:N'`(9N`&ID!YR',9[&`+ M+@``A`(YJN1Z"9`"J_!37M(H[)`-8@`!HVBOJI0`HY@!C,`-SJ(0"Z(.JY"- M3;`,QL0.W^`(-0`#AY`-B+`S5J`-TJ(.O[`""%`#N)`.MCD`3Y`,XD`.Y\`H MT_(#",`"JG`SM"&#"?`%\X8OM`2L/`L2S](.U,`&0M`$4/`<>,"LF?`#)0`" M:E`-W%`*HN`+B)`'_[,`!S:@!'L0"\20#,E@#)S@!4>PJ-3P"&GP@(E0#3L; M(MP!0M0`7_0#:]0`PE0`[=`3>K@#930`0\@!7N5 M"2`@`%1@#3<"#3]``"A`"N4`:J'V#JTP`@60!;@"3_P`1BP?=C0"Y!@";'P,8X@!#V`!@CC"[VP"Y0P M!3X0"N7@#'X`!ES@!8$`#6DK$^EP"V;`!$S@!$W@!/;K!$^0OT^`OX6@L/\U MHAFGL`51T`1+L`3U>[]-D+],,`7+RV:@J2#7T',48`64.YU`-FD`&@$`,5Y4.HI`%^RL% M4D`%5C`%57`%6!#-8)D%5S`%5-#-5!`%4X`*Y7`,;\`%8K`%@M"K85@3924. MW9!X[QP<\-P-].Q4Z353%$4.N/K.N"K/_AP<>!*H"]&[VA`)/M`!%4`!$7`! M*X`&QS!3Y?`)0H`!7R8!$S`"5``*X!!@F^`"%``&V'`CT@`%%Y`!&'#2)_T! M9/`-L@`#K4P!%\"A)>`(R5=1P7S3$E$C`&<-DL`%C(`-U,3,6/`$4%#43R`% M4S`%41`%4N`%6@#.2@T%_^!,!=R,"N90#9702&GP"-?0OC'A#M20"?.S;X-0 MUCV*/V5-")[0#7@@"EN`U%,@!4LM!4\0!5``!H2`!U8@U4M-S4EM!:I`*\@@"G_P"+O0DNN< M-YE1#I'``A=@`1B@`>9MWAM@WB>]`6J0#0H2*L'``QF@`2@-;,"&TABP`4R@ M#/^CAW/PE!NG\0W:8`W8P`W4%'&9@8C:<`W8L`WC0+/J$`[>0`XFV0ZM88L8 M;HMXL@[AD.&V**4#IC@V]BA!%1$R)7>FUQXH_A4DD[<,&1%6:32M_1&;4$Q M\^8$8``CH`GB$&>J*!!CE7Q*,E9$7!.V0=NFM^+S!*J0"*J#+A;/\E]L]KME MV.*X1!*@2K.R[3GW`A[*4`9!``0PI@-C`%VB\-1&;N3_5A`(I.`&7^`%5\#4 M5`#-4W`%5LT-F*`&:9`&@^"?SBF)98(.FE`"`C#F]JI%!\``2?`+X@)4!4(. MD=`!FODSV](`25`++>O?&8HO./5O1!CH7WU3(LX@8]'HC>Z[ ML^U?#1+N(X%+/PM!]M:[['`->0`$/!`$0S`$?L"LH4#DI5[<2'T&G3`*FB`) M;U`%2.WJ5F#5TP`)<3`&8?`'=`.J&&4TV_`%%N!Q(/\*0.YH`.X#&G M)R,.YF`.CP9E@'[I4J'HZD`._R*CR*!Y]*A&#E%<#N,0&N_N+.UP#KN[L',G M1JQ@!D%P!%.0!\B.#J1`ZD:NW$R=!\!P#=60#*AP!O/+U%,@Y>1P#'_@!F;` M!GOP"UI_+]Y-@:Y``PSP43Z#@8CR`[_@[7(W&VF0"Z=P"JAP:*1`"J6P9I0N']BP"J:0"]$E M]6#U+."@"FJ`!7I@#.;0#ADGP*4>!:^.!JC`#>G0#;FP/U]IW$D^YY=.V!:)AA`D$`A@H0)$!Q04$!"GFWMW%T4F/$=.VAL M*!0P<.`APX4,#5CP(\X=/);PWK5L:;$=-U1D9(#XX,'$D#W)V`ED^1)F2Z%# MA[X$>E2CT*(N@SI]YRXCNV=:6)!YUJXINDDRE`3+2-3IV*#K;.4@D4*%BA0P MD`!B9K%IT+!/[1)-ZA(I7:-DYS;-N)*NQKYD8<[5JS?J3$$MC,!*]_-HX7?8 MP+1(D0)%9A0W3*&K.SDIT[Q+24=UIXZ5#Q1BL+&3:G1O8=JU;=_&G5OW;MZ] M?:]$W0Z<*2]_M%E,)XJ+%.92HD298J6,)V&^NH'CQ>M0%>?_SZND,D=3T)L\ MFJ8!-^Q;?6%WXOYD:)A`@4.&"1$40`#$UCK$0=FA MX:``"U!@@80*'"A!DPH*HYPH$*4EAA!1=8 M``(5*`)3XS9)0T)$A!BEW5HU)&=5E.5J9UUU&EGU=30:3-D=]8A4T89 M!Y(I'77*B:S(_]19AQPU0\ZW"`2>8"8=R!Q4M'CCF#L_=I%'=)J4\I4- M"MAA$E4P*:,#!;SPIE$V50XQ'1%#35-C=6Q-3:LV5Y40'77,84=-=4A.TV2< M-8XL776\OO\(Z5S)]OBGDT-.Y\MVTN%14I;`=!'P;A8^H9166<:SQG2*>L>: M2H?0Y)144#F%%6Q`O?CMG\0T>_"/U4%19(_O!)Q&D-E)QQ8SJ!B$FXZAC%S7 M4 M(0QF-+`>81C%X00QJ?*K_'>C0!C6\ M\8UF!,,8V#A'.IA1!`5`X1C2&,8PJD$.'E4C%\'XAL?"$0U@^$(9R"MH080JA\88%-.YBZ$`D,%18,LD$ M!1M)>``6-%D.2`AC"4(4UK7(,&1HABDK(H0V!($4PD)$)+$!!"A"-PA5B<0YD""(. M>0!$+?^A3@`Y6P63\CY2)IL&$"^SL`0OPGDH>0`!.P M"=%?5N6*$NR,&3?CQB?(<(94;/(;G:@"#X"@A5!H`S;5R,,=4"$))N``"I_X MABVZ`(0E&&(:P%3$&1)1"2OH0`F0L)W'?/$&(-``"&^@A3>O08@SA&(24[@! M$00Q#78H8P@2@,(HT,"#'JBA%16\Q1K^$(UU9.,27N`!#8J@!V/0;"Y3>EH5 MGO$?;KS!`33(!?\Y:%&'(LP@!V(H13C:L0P_K`$3K(C#)=)Q#4=`808VJ,(B MDH$.<9""#H?0A1Z"<`,OW&)IZ`C&'99@`QQHP3QD4@/`A1V",(,F+,(89!J*5-B1 M#4LP00=3<$09%H`"4[B2%WDP`@V4<(AFX$UW[\A&I;+@#2>Y(QW1R,,:/O$* M+^!`",4CTSJT<8DHV&`(9T"%2J`A"#;$`A9N",4XP/$*,OS`"9'(1!GJD,(^ MG($2Y&`',?!@A!OT8`N=\(9,=,I2+G?YG^X`AAZLX`0E*"$*BK@&+;PEL*UE MM0$2A_"#',"`XVM`)$IP`%+>#B'+R00Q?@4`=7E/_#R[A1AR=,4*#X M!,PD.P`&CW2:FG>L`Q8Y6,`"$F2?H!K`(0EHP!H^=Z((K<,GD),!:!",\Y1CF>``0(\ MV.88.E"!#FC@`DWP6RH80(3&$8T9!&-)ZA#70(PP46>,(7 M4J"!!X!@#=4(;R1V0'(+4*`)ME!'+WS``34X006-`,<,&CT,E"&P[! MAS14P0IO<,4RM`&,-N1Y"E2HPAF`08Y5V`$,8I`#*L`A?-I88PT7H`"U)Q!_ M!\BK/@G@_P`=H!&.<(A#'.,0!W.0BG3P/P"4IBUR@PDPB?U9@`B(``F8``B4 M@!T`!0Z:BY`)AT.8``B8`]VZ'1XQ!U`(@@Q@@D-0A"BP`!4`!7,0AA60`![` M@T)H@@:``!NX@D)(@PYP`#"XAF00`@7@`"Y(A#FPD"*8A7&XN@\H@T?`@Q.@ M@#.@AF3X`07(`3U@A#/H@`70`F=@!B%```ZX@D10A"!@@-A#ATK(@!P`!F^` M`PY@`3J0!#'0@!FH!=0Y."(`!5@@!3U0@0?0`FPP!1W8@"M8!$"H@0O@@V^H MA18H@`OX`!RP!&VH@P\P@D18A"-`@!N0!7&@`POH@"\H!$-@`O\)R(`^Z(9C M*((*(`(3'`(&J(%9X(9%&`$1>`-*@`,/T`!!Z`8]F``&$((X8(0X8`$'.`-I MT`8N4#<]>(0HV``>=+\*<`$\>`0ON)1-,!>8N(AEJ`()$()!6(0J>!H5,`5M MZ`,/$($Y@`0U^``18`1P"!2BR`9D`H$C:((G<`(G$`1K``840``2,`-&(`1, M6P%7\(9+<($/,`-(L`,3D(`ZZ`9>F`$#(`$1&`)/((8K<``6P(-$P`(.((`, MX(19:($$L`)N@`4@X``J2`1!"`()N`)G^#WVD\F97`]W.`8X``(C2`(B@`)1 M(`=G.(,FP`(U8`,WB`,UX((J>`(K6(3_:+`%8"B&/%B6YI@#9B`'45B#-"`/ M5A`'FAP*:0B$,!"#,``#,!@#+9`!^V,(!F`!-H`$2J"$29"$2Z"$63@'H.,$ M2)@$N(3+2""##'"7H-H`*!!+,AB#PT2#2V"U=VP)J0"'/Z``"MB#3@""&B!6A@B46`!!5"#;!`&%M``.\"&;0@%$C@`&$B%;`&6M@#/8`%9'`%(D``)!@&9@`"""B#9P"'8K`"!7@! M6DB&(3``%>`$;\`&0Z@`#2"$<[`$#N@!81B'3'`#0,`%8[@$%+"`)SLMIRF` M"D`!%2`!#9``_Q2`A''0!3^(@U`0!ESP@@6X@F>PA1=`@`Q@`UC0!F[8A#G( MA&$(ACD@@`WPNCK`@!=XA6W8AE2H@01H`FF8AC]P@TM(I3FH`!&P!&*P@@,8 M`EB(AEI(`@60@F/@`PJ`@#I8!G"(AC>8@"4X!FH@`@?X`55(AD]0@T+8!F&8 M@02H@EU@!E```0A@@Y7"1N);@1*8!&[PAEL0@@-H'%T8`AG5A6=8!1^XFFB( MBL.X!F1Z@`WX@!`(`1$``VI*@0,(@EL`AVNX@VZ3!&7X`@;@`55XAE[8@@,H M@F#HA1H@``X@`USH!E1X@010@V;XAEM@@B_LA%J`@06H@FS8!3W``_]6*(9? MT(,(P(%`,RL`-"X(5K7%5TL(9IH(9IT%9G"$2U M9(@',$<1``$X_8`62`1Q6(=A&(,3X(!RA=,0T(`"F0^$`(%":`9/:J=L)24P M40IQ.(0(:``Z((=<49FV208@2``CL(:+$(8@0(`FB`9B6($1B`2-T8474``E M:(9V<+8%`()G8(8A0``E.`:/`0872(`LT`9L4(4]8`,TZ((3((`@Z(5E^`$+ M^(-Q:(=O@(,'((%4*`8@8%%?&!Q/X``,R(/_1C@%;@`&%6``+\"&=T"'1]B`#3`$7`B"!(@!.`B$/"B"!$B! M4-`%RX4"7R"92X"Z_T4`$6_P`P;@@$XH4`6@@F[H!E@(A#@X@S$H@M>BA51E MU05F8'A8AW$0AD]P`R8@`UT@P(@1`TL(!3F@`BB`@BF0@BMP!&7@`S(XA4OH M`NB(`BLH!6[XA4_8`S2`!%B0!G988-2HS'!H!`KPM'@ MHG'@A!,0*O^9#X<8``.0`"U0AC@9"*TI()<`9O:*9<2(*`PP$> M(`$#$*`"]<-M$(AQ4`05T``6V`$6*(`,H`1SL`,,.()MR,8E0``?6`9G\(*B MBX$@8`%25(15F`$%>+L.R``*:(`9V$,(\`!2(!-V:(0,L-ER2(4C\``&H+@< MP(1MR`0-@(`'P("D?8`'B()P.(HSE(`@^(40"8=$@(`2``5#R(`%<$01Z``( M4``B"(9B"@IK6((&H`)H``=PT-)Q2(=@:`$I#8=W2`=)\(`-&(15T`$%R#D. MX(`+4(`0B`1;N($'X(.*8`=)L``(P(1-(@=(:-/_3K@%&&B`*]@^,+CI%Q`" M&%"`&9@%!6[@K*9)D)&Q2W`"*F@%:+B%8B`%+2`#4ZB)CWJH/@B&0Z""3>@% M.O@^*9@#9'"&05"#.M@#7Q@'=+CBF5P,/YD&,+`/'T8``QB``A@`!'"`*8@& M%Z$*)WB`F3KL'_X7`D"`%L"$<$B1I9`1V5B'5B"!!(B"I[(5<0`%++`"3<`% M'2AC;+B(-(Y-9Z#8$HCC=O@%&W``.VX'9U@"!0C9D?7C9PB19[@!!FB"7Z`# M#+B`,1`%4$`"!0@"7F"&G$V$3:ID"0C:8R""!6@"9CB940`!4!9EI_V%:%"" M`?@`.3"%1EB!!T@)HT`M_X1C!K6A$1XAAT68:">HA%#@`@9X@F.H!1=X@"_P MAH$XAB=(@!U`!%)H@P5P9FC>`"3@AJAHAB9`@!\XAE4H@0+H`44X!3>X``Q( M!%:0`00P`2;8GB=@@C.@!5[T@%*8''9PA`P0`F$H!VN`!3_P`1+H13+:A`IH M`!=82@^6@C_X!MRU!&X$AHL(AT)X`(@^!`UH`!YX#BIX@B>P`V7@:)?`AB:( M'V[8D9]HAV!@`95F:4G@``U(A%C8`04H`3/[*"CP@E>X!1N``$,8AX&@!`QH M`$KH7')0A*1>:@;0`F80A`_HT4>(!3N@`*L6%:V6=/9#*G38A3?H@DNX!#0H M!/];@`,K$`1;$(3O^[XH*)Y+F`)#.`9)T((IR().J(92<`,WV`-`Z`5)NV$8 MT9AS:(48D`^B>A<#P&R(V`%3,)B3(0=&\("9<@AY*8#],0`'0();1Y'(:5Z] M8`=A^`';'`5L6P?H;``/4(1B,,XAR`IWX(4II`)I$`;ZQ(20Z04::``KT`9W M>(8F`&X^5H`D*(;!J844:``O8(5M7P)=&`=D6(($F.YFR%E$((=V&`<\F(!+ M-H8P=8)F2`WQ)F]*X``?R(Z4O@)E&(=66($(T%KYAL\JD(;(T1AK*`.V)`5O MB`8S0.YB&/"`YP;/W802F`!$N`9M^`,$N`!`KX,-2(+_G&^'>S^`1]Z#REL$ M;?B&/ZB`#4B$6=B!`Z`"78@&8]B$1B@%:=@#"XCQR5&'>!:"8,"&5."$5_"% M41"#"X"!7V"%#6``-3B&9N"%2HB$D3J*=1"%#L@!6M`8:0"#7AJ%)&X`-QB& M=.H$1EB%;OAL>'PV+<@&=$B'@&=H@&,@!"_H4!!L`"75@"`Q@"5N`&;A@$ M:),%2)GTY3^TI%&':@`%.N@"*>!)2-B$+M`"/E@$-\`"M5:#6$`%,_"#8D`% M,+`"0"`&8?`#-H`#.$"$7Z"1_RT+OKQ9FFJ0F`4(B?=AB`*0#PP`B$79VKU[ MYZX=L1X*$B!HR/``@@((#"`X,$'1.(,%"[KK"._CQW;NUEU+TT!"E%/+D.VY M@.`'+6YC'*!8%4XLUH<&6;NV=-%OQXQHR(@A>BQDG+ M0V'#(5ND88@OWX!*?&FVC9)(E84"Q9#P19HXDK=4,'GW&)X[M[1 M8A%BDKAOH%8<0#&JUQ`*1+&,.;$8X0$1R`P2*B.,..[;D<(`2MT`3B0@% M=-")+3$P8(4L0!3P1"_B(,.%`C'$TM$[\4DY)9556GDEEEEJN26777HI94'M MJ`.-(UW\8(,-/B3B#"=:7(%&'5H\,<45APB2E;3!#!'HHQB(XK M'1A@A60;%:2-&Q=@4$'UPP!S9Z3,"!*>E8YP@' M0OR"C!$0[&#)*F!@D$0TTVSQ0`V/_[@"AG2-H!-?0@`3C2B20#(('G^$@LU!459?O4$ZP@YH;"$"DRI5I0Q@@`,D0`)T MZ$;_PJ0.[BSD``M$8*44P()4E*-3_J/2?*QC#4Q8(04<.&$)@(`'8ZAC'=KH M!!-64`,:K/_@"(B81CN,,80?C&(=["@7"LXP+6E\@014>(8RA'``$/1@!RH( M01)(`0YO:.('&X"!#YJ0A!$L01?/H$(,)A$O+A%(%+UC$.'KQAAO$H`8_F8(LQI$(%]"@%>BP3B9D8(5C?.,1/#`!#&S@ M@B%$X+J"`!"/P)`I,H((_W&((*M`#.-IQ#D[40`:2$(`,/#*`(7#%8J0=P@1GK>-Z4$/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$.J<03"D08P=.-A;,O^J7PUJ)@WN(XN&(XNN()QRJL-M(?_YJ:JN:I=H(#[F MHZ>RJJQZ6CJ:0S80`RI,`BG40B_00BE\@B:H0I;Y8J4R2+H=P[UH'ID2GRCN M:3RR8*F2(P9NYK-28XFJU#L M%R1@@BI$`\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 GRAPHIC 5 logo.gif begin 644 logo.gif M1TE&.#EAH0&``/<```````L+"Q`0$!45%1@8&!D9&1P<'!X>'B$A(20D)#8V M-CDY.41$1$A(2$U-35!04%-34UI:6E]?7V1D9&AH:'%Q<79V=GIZ>GQ\?'U] M?8.#@XF)B8N+BX^/CY.3DY65E9F9F9J:FJ&AH:>GIZVMK;*RLK2TM+:VMKV] MO<#`P,C(R,S,S,_/S]?7U]G9V>'AX>/CX^SL[.WM[?7U]?;V]O___P`````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M`````````````````````"P`````H0&````(_`!K"!Q(L*#!@P@3*ES(L*'# MAQ`C2IQ(L:+%BQ@S:MS(L:/'CR!#BAQ)LJ3)DRA3JES)LJ7+ES!CRIQ)LZ;- MFSASZMS)LZ?/GT"#"AU*M*C1HTB3*EW*M*G3IU"C2IU*M:K5JUBS:MW*M:O7 MKV##BAU+MJS9LVC3JEW+MJW;MW#CRIU+MZ[=NWCSZMW+MZ_?OX`#"QY,N+#A MPX@3*Y88PH/CQY`C2Y[\&$9'&)0S:X[L8K%GE0H`B!Y-NK3ITZ,C=)2`NK7K MTIT_RR[)0L#KVZ<%H-B(H@#NWZ0US!Y.<@+PXPAH9*01^OCOY,2C@Y3A''B' MC"((5+\MH(3T[_\>LV]_32!V1>KC7SL`SWXC\_2NUULT#A]U^?;X,=:NG]L[ M11>V\6>:EZ:7,)J(Y$"LV:G!2J!``-\*I',5@P@+'<9`"1?QQ(*H)#B(I0T`I05%D!H2C&HNMT%+V3T`JGI,1O1AAQ0>Y"SHT%;@[2HN2M5F28: M(,-(,I1HHJXKF<#?"!>)6]\"KCX4(PYJ]46D9XP0CU6EBI2?- M('%]%#0L40P45,B!PC%"$,.[#T<\[54E8.J@`"R$M&.,GZ;T0J\.JAS1"\1N M&'*SLOI'@6]80)0FP2TB1"(W-#5*:^\$+Q9']URM"]? M]::)!&3KT;8F>@LNSR:>W%`,4J>LM\/7#7@O$-]E+8[7HQ1UIO"'')0E\F[*1U]#"L+&OR2MY:1Q^71C%5@FY8@`H;W6QBSB?%\'GH!J50=ZD* MM8";W@IY_AKS>^_>T`JOF3Z0:[R7_YU5GAL^K='S"5*=TNNG);P0R:XMH-#M MIU&`/4+PNR8WR[,[],)K[@,?1WI'FM]1!0:R0IY%,M2V;Y5$>:XQX$%F`+?V M(20%KW%<1`CH.]F=!B+6@Y[N^K<1#HI&@E/Y@*PX)Q$_%4XE["M-[/RG/X30 MKS04F,@,;O@L#YHF(N@;S?X$6$+Q9>5R_[J(YBK$PI',((BBT6!$8C@:^1GD M?ZU9P/WF]IK3C?"#$$'7::1(1(V8$``HG(H*?",\!T)D3<=3"?>,^!`LDD99 M,R1(ZEJ3QXB$T#2*$QL)'?)'TD#@>]HK8N6X0KX*J8]!,7HD2O98OXI0X`*B M:@@/1>.]BO_,H(8&*6-#,(B:0W[QAP.D8U8ZY2`Y1>10"7*;2C8)@#Y^Y).M MH5Y%Q&@:*PH2C`\IY&AR>,K2A&^17(&E@,X4$19 M9O8&V1!>EH:,B32C*H\(J02-B2%"0E0322*]<(I$F)S,2#1/$TA$*"MKKUK7"-JUS?&M*#S/6N>(6KX%AR MQJ!ZQ#5>K0A80PFVN\64>I7`!>CO2K$8B;RI4J*.Q):!K#&8F#QP0;(ZS//ELKO;_\&C=N\KFOQV\"M-*U]=%9+A"AW` MO">QXW(C(D8*F&"+-1BJ@3$B8D!">*P=`>]%Q,L5`..H9F^\EH-\NQ*N#K@A MZ&,5Q0IK'#$&!5`4D8)5X>8P2<:D("Z+BTKPWC!3E'S\W(FCXIGDJ7(5/ MG"/22#:#N"1GK&5$\GP_28_X(40NS8$[;1%:A_G346%;=*\LD;.9:,HGB74! M'\)3`%@7SZXQ&@Q$Z`;*%R\YQH`>-*[_GT*X7V=$A0'F-4GR#``C(Z38W4X( M:".[9X/$`+O#UO11.1UM3V>6*DODZ(8ETEPXJ\35I^$`BE^0:@"(MB#HKB*= M6Q!J8R?$ULAJ-T4(715#.TA3O&'CE1`-$G"+1EEW&Q5NTBAL2^\Y7+A!,<(G M,G*(,'PJ'Q73:F+49I10T%E^-DB630,Z@@AKYC)42,G7I?!;OSLJ.*U/HC"" MP!@!VVH%'T_8&/+RA]U9W3#F"-)ZVN_Z`(65"7(E1["]ZWO'*,D+X5K1%$SF M"IL97M"J.GR`LE$!=10C*7?0J-F9]./0>2!BWY"R#][SA(]-[>GYR1H;&)+! MBXCB(-F9@!9P_W>"Y#U!]B/:F3$R];3#RR=Q3]!5/U+J!+6=])/CG`CZ(#XQT_^\C]@ M`P,Y@?G7/WX&_`;[W8]_]A.`,9B,SJRDP23TO\KM;^X_^F4&;7]7?3HA`WD% M5R2@8P(B`/[E`F:"`0?X5J?6%;7C?*)B>ZFU$1WF(`I0$&OF(!.8@1'R)&QR M96_F(/4G@A]R@@ER=`)!@L*#8RHH(1\H()]7$`T0(^8S@P;"7X>7$(H.ER!I MPX,&LH$),G<#$6\)$H)$.!PP:&4+46T;DH)-*!TL*"`NB#H*F%,R6(7$D0$L MQX0%44X"LH->.!M!N$R(-Q`$)83^=8:?D8/I%1%M)R!B"(>#\80/IVT*@74" MLGEX:!@TX"]2-A&3TC;$$XB(`88F%&)]7&)&6%C&Z)`O&@7=5<=H#@11I@@5%6,;T$!$Q"-TCB-U%B-UBB- MS3@1,'"-W-B-U-B%SAB.XCB.Y%B.YGB.Z)B.ZKB.[-B.[OB.\!B/\K@2`0$` !.S\_ ` end