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
Corporate Taxpayer's ID (CNPJ/MF) 76.483.817/0001-20
State Registration 10146326-50
Publicly-Held Company - CVM 1431-1
www.copel.com copel@copel.com
Rua Coronel Dulcídio, 800, Batel - Curitiba - PR
CEP 80420-170
Quarterly Financial Information
March / 2015
SUMMARY | ||
QUARTERLY FINANCIAL INFORMATION | 3 | |
Balance Sheets 3 | ||
Statements of Financial Position | 4 | |
Statements of Income | 5 | |
Statements of Comprehensive Income | 6 | |
Statements of Changes in Equity | 7 | |
Statements of Cash Flows | 8 | |
Statements of Cash Flows | 9 | |
Statements of Added Value | 10 | |
NOTES TO THE QUARTELY FINANCIAL INFORMATION | 12 | |
1 | Operations | 12 |
2 | Preparation basis | 12 |
3 | Significant Accounting Policies | 13 |
4 | Cash and Cash Equivalents | 14 |
5 | Bonds and Securities | 14 |
6 | Collaterals and Escrow Accounts | 15 |
7 | Trade Accounts Receivable | 16 |
8 | CRC Transferred to the State Government of Paraná | 17 |
9 | Net Sectorial financial assets | 18 |
10 | Accounts receivable related to the concession | 20 |
11 | Accounts receivable related to the concession extension | 20 |
12 | Other Receivables | 21 |
13 | Inventories | 22 |
14 | Income Tax, Social Contribution and Other Taxes | 22 |
15 | Judicial Deposits | 26 |
16 | Related parties | 27 |
17 | Investments | 29 |
18 | Property, Plant and Equipment | 34 |
19 | Intangible Assets | 36 |
20 | Payroll, Social Charges and Accruals | 36 |
21 | Suppliers | 37 |
22 | Loans and Financing | 38 |
23 | Debentures | 44 |
24 | Post-Employment Benefits | 45 |
25 | Customer Charges Due | 46 |
26 | Research and Development and Energy Efficiency | 47 |
27 | Accounts Payable related to concession - Use of Public Property | 48 |
28 | Other Accounts Payable | 49 |
29 | Provision for litigation and contingent liabilities | 49 |
30 | Equity | 54 |
31 | Operating Revenues | 55 |
32 | Operating Costs and Expenses | 57 |
33 | Financial Results | 61 |
34 | Operating segments | 62 |
35 | Financial Instruments | 66 |
36 | Related Party Transactions | 79 |
37 | Insurance | 83 |
INDEPENDENT AUDITORS’ REVIEW REPORT | 84 |
QUARTERLY FINANCIAL INFORMATION
as of March 31, 2015 and December 31, 2014
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
ASSETS | Note | Parent Company | Consolidated | ||
03.31.2015 | 12.31.2014 | 03.31.2015 | 12.31.2014 | ||
CURRENT ASSETS | |||||
Cash and cash equivalents | 4 | 18,953 | 34,862 | 1,132,473 | 740,131 |
Bonds and securities | 5 | 156 | 152 | 280,390 | 459,115 |
Collaterals and escrow accounts | 6 | - | - | 8,326 | 13,497 |
Trade accounts receivable | 7 | - | - | 2,762,703 | 2,178,816 |
Dividends receivable | 16.1 | 205,507 | 383,866 | 28,209 | 26,332 |
CRC transferred to the State Government of Paraná | 8 | 96,713 | 94,579 | 96,713 | 94,579 |
Net sectorial financial assets | 9 | - | - | 1,003,048 | 609,298 |
Accounts receivable related to the concession | 10 | - | - | 7,103 | 7,430 |
Accounts receivable related to the concession extension | 11 | - | - | 309,022 | 301,046 |
Other current receivables | 12 | 13,466 | 12,695 | 435,236 | 415,818 |
Inventories | 13 | - | - | 137,835 | 150,622 |
Income Tax and Social Contribution | 14.1 | 71,340 | 78,912 | 103,308 | 105,074 |
Other current recoverable taxes | 14.3 | - | - | 99,225 | 96,285 |
Prepaid expenses | - | 18 | 34 | 33,544 | 20,133 |
Related parties | 16.1 | 3,156 | 1,925 | - | - |
409,309 | 607,025 | 6,437,135 | 5,218,176 | ||
NONCURRENT ASSETS | |||||
Long Term Assets | |||||
Bonds and securities | 5 | - | - | 56,768 | 132,210 |
Collaterals and escrow accounts | 6 | - | - | 67,319 | 56,956 |
Trade accounts receivable | 7 | - | - | 75,457 | 75,696 |
CRC transferred to the State Government of Paraná | 8 | 1,254,741 | 1,249,529 | 1,254,741 | 1,249,529 |
Judicial deposits | 15 | 274,173 | 273,936 | 700,125 | 736,253 |
Net sectorial financial assets | 9 | - | - | 423,039 | 431,846 |
Accounts receivable related to the concession | 10 | - | - | 4,770,097 | 4,417,987 |
Accounts receivable related to the concession extension | 11 | - | - | 160,217 | 160,217 |
Other noncurrent receivables | 12 | 341 | 303 | 77,150 | 85,324 |
Income Tax and Social Contribution | 14.1 | 117,008 | 114,195 | 131,676 | 128,615 |
Deferred Income Tax and Social Contribution | 14.2 | 113,326 | 98,226 | 577,113 | 526,046 |
Other noncurrent recoverable taxes | 14.3 | - | - | 121,757 | 123,481 |
Prepaid expenses | - | - | - | 175 | 175 |
Related parties | 16.1 | 245,806 | 208,334 | 160,287 | 137,137 |
2,005,395 | 1,944,523 | 8,575,921 | 8,261,472 | ||
Investments | 17 | 13,684,026 | 13,079,795 | 1,725,899 | 1,660,150 |
Property, Plant and Equipment, net | 18 | 346 | 323 | 8,632,727 | 8,304,188 |
Intangible Assets | 19 | 3,325 | 3,062 | 2,026,771 | 2,174,156 |
15,693,092 | 15,027,703 | 20,961,318 | 20,399,966 | ||
TOTAL ASSETS | 16,102,401 | 15,634,728 | 27,398,453 | 25,618,142 | |
Notes are an integral part of this quarterly information |
3
Statements of Financial Position
as of March 31, 2015 and December 31, 2014
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
LIABILITIES | Note | Parent Company | Consolidated | ||
03.31.2015 | 12.31.2014 | 03.31.2015 | 12.31.2014 | ||
CURRENT LIABILITIES | |||||
Payroll, social charges and accruals | 20 | 12,495 | 12,793 | 253,680 | 252,618 |
Suppliers | 21 | 3,314 | 2,087 | 1,913,652 | 1,587,205 |
Income Tax and Social Contribution Payable | 14.1 | - | 2,442 | 249,077 | 309,881 |
Other taxes due | 14.3 | 168 | 5,597 | 166,025 | 137,329 |
Loans and financing | 22 | 323,693 | 349,753 | 1,325,418 | 867,626 |
Debentures | 23 | 47,683 | 15,447 | 510,804 | 431,491 |
Dividend payable | - | 3,811 | 3,824 | 41,178 | 19,691 |
Post employment benefits | 24 | - | - | 37,047 | 37,404 |
Customer charges due | 25 | - | - | 172,121 | 23,233 |
Research and Development and Energy Efficiency | 26 | - | - | 171,500 | 175,972 |
Accounts payable related to concession - Use of Public Property | 27 | - | - | 55,055 | 54,955 |
Other accounts payable | 28 | 5,369 | 2,060 | 233,860 | 157,988 |
396,533 | 394,003 | 5,129,417 | 4,055,393 | ||
NONCURRENT LIABILITIES | |||||
Suppliers | 21 | - | - | 17,625 | 17,625 |
Deferred Income Tax and Social Contribution | 14.2 | - | - | 4,555 | 15,218 |
Other taxes due | 14.3 | 1,019 | 820 | 259,216 | 87,129 |
Loans and financing | 22 | 622,675 | 608,663 | 2,574,743 | 2,601,324 |
Debentures | 23 | 995,420 | 995,038 | 2,140,265 | 2,153,957 |
Post employment benefits | 24 | 8,608 | 8,196 | 887,630 | 861,214 |
Research and Development and Energy Efficiency | 26 | - | - | 188,097 | 159,792 |
Accounts payable related to concession - Use of Public Property | 27 | - | - | 445,603 | 436,772 |
Other accounts payable | 28 | - | - | 275 | 306 |
Provisions for legal claims | 29 | 312,942 | 297,319 | 1,619,509 | 1,546,632 |
1,940,664 | 1,910,036 | 8,137,518 | 7,879,969 | ||
EQUITY | |||||
Attributed to controlling shareholder's | 30.1 | ||||
Capital | 6,910,000 | 6,910,000 | 6,910,000 | 6,910,000 | |
Equity valuation adjustments | 946,829 | 976,964 | 946,829 | 976,964 | |
Legal reserve | 685,147 | 685,147 | 685,147 | 685,147 | |
Profit retention reserve | 4,516,825 | 4,516,825 | 4,516,825 | 4,516,825 | |
Additional proposed dividends | 241,753 | 241,753 | 241,753 | 241,753 | |
Accumulated Profit | 464,650 | - | 464,650 | - | |
13,765,204 | 13,330,689 | 13,765,204 | 13,330,689 | ||
Attributed to non-controlling interest | 30.2 | - | - | 366,314 | 352,091 |
13,765,204 | 13,330,689 | 14,131,518 | 13,682,780 | ||
TOTAL LIABILITIES & EQUITY | 16,102,401 | 15,634,728 | 27,398,453 | 25,618,142 | |
Notes are an integral part of this quarterly information |
4
Statements of Income
for the periods ended March 31, 2015 and 2014
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
CONTINUING OPERATIONS | Note | Parent Company | Consolidated | ||
03.31.2015 | 03.31.2014 | 03.31.2015 | 03.31.2014 | ||
NET OPERATING REVENUES | 31 | - | - | 4,237,102 | 3,051,072 |
COST OF SALES AND SERVICES PROVIDED | 32 | - | - | (3,150,077) | (2,159,972) |
GROSS PROFIT | - | - | 1,087,025 | 891,100 | |
Operational expenses / income | |||||
Selling expenses | 32 | - | - | (103,112) | (27,298) |
General and administrative expenses | 32 | (23,677) | (26,932) | (139,820) | (112,888) |
Other operational income (expenses) | 32 | (18,291) | (487) | (214,802) | (101,594) |
Equity in earnings of investees | 17.2 | 463,220 | 529,186 | 46,362 | 55,269 |
421,252 | 501,767 | (411,372) | (186,511) | ||
PROFIT BEFORE FINANCIAL RESULTS AND TAXES | 421,252 | 501,767 | 675,653 | 704,589 | |
Financial results | |||||
Financial income | 33 | 56,158 | 63,741 | 219,876 | 225,011 |
Financial expenses | 33 | (58,488) | (25,852) | (178,991) | (114,044) |
(2,330) | 37,889 | 40,885 | 110,967 | ||
PROFIT BEFORE INCOME TAX AND SOCIAL CONTRIBUTION | 418,922 | 539,656 | 716,538 | 815,556 | |
INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT | |||||
Current | 14.4 | (217) | (2,023) | (308,560) | (283,071) |
Deferred | 14.4 | 15,263 | (1,066) | 62,013 | 50,565 |
15,046 | (3,089) | (246,547) | (232,506) | ||
NET INCOME | 433,968 | 536,567 | 469,991 | 583,050 | |
Attributed to controlling shareholders | - | - | 433,968 | 536,567 | |
Attributed to non-controlling interest | 30.2 | - | - | 36,023 | 46,483 |
BASIC AND DILUTED NET EARNING PER SHARE ATTRIBUTED | |||||
TO PARENT COMPANY SHAREHOLDERS - IN REAIS | |||||
Ordinary shares | 30.1 | 1.51463 | 1.87272 | 1.51463 | 1.87272 |
Class "A" Preferred shares | 30.1 | 1.66714 | 2.06002 | 1.66714 | 2.06002 |
Class "B" Preferred shares | 30.1 | 1.66609 | 2.05999 | 1.66609 | 2.05999 |
Notes are an integral part of this quarterly information |
5
Statements of Comprehensive Income
for the periods ended March 31, 2015 and 2014
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
Note | Parent Company | Consolidated | |||
03.31.2015 | 03.31.2014 | 03.31.2015 | 03.31.2014 | ||
NET INCOME | 433,968 | 536,567 | 469,991 | 583,050 | |
Other comprehensive income | |||||
Items that will never be reclassified to profit or loss | |||||
Losses on actuarial liabilities | 30.1.2 | ||||
Post-employment benefits | - | (14,429) | - | - | |
Post-employment benefits - equity | - | 2,210 | - | (7,313) | |
Taxes on other comprehensive income | 30.1.2 | - | 4,906 | - | - |
Items that are or maybe reclassified to profit or loss | |||||
Adjustments related to financial assets classified as available for sale: | 30.1.2 | ||||
Financial investments | 231 | 589 | 351 | 893 | |
Investments | 479 | (28) | 479 | (28) | |
Other adjustments - subsidiary | - | (1,282) | - | (2,777) | |
Taxes on other comprehensive income | 30.1.2 | (163) | 9 | (283) | 650 |
Total comprehensive income for the period, net of taxes | 547 | (8,025) | 547 | (8,575) | |
TOTAL COMPREHENSIVE INCOME FOR THE PERIOD | 434,515 | 528,542 | 470,538 | 574,475 | |
Attributable to controlling shareholders | 434,515 | 528,542 | |||
Attributable to non-controlling interest | 36,023 | 45,933 | |||
Notes are an integral part of this quarterly information |
6
Statements of Changes in Equity
for the periods ended March 31, 2015 and 2014
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
Note |
Attributable to Parent Company |
|
Attributable |
Equity | |||||||
Capital |
Equity
valuation |
Profit reserves |
Shareholders’ | ||||||||
Deemed |
Other |
Legal |
Profit |
Additional |
Accumulated | ||||||
Balances as of January 1, 2015 |
|
6,910,000 |
1,137,104 |
(160,140) |
685,147 |
4,516,825 |
241,753 |
- |
13,330,689 |
352,091 |
13,682,780 |
Net Income for the period |
|
- |
- |
- |
- |
- |
- |
433,968 |
433,968 |
36,023 |
469,991 |
Other comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
Gain on financial assets, net of taxes |
30.1.2 |
- |
- |
547 |
- |
- |
- |
- |
547 |
- |
547 |
Total comprehensive income for the period |
|
- |
- |
547 |
- |
- |
- |
433,968 |
434,515 |
36,023 |
470,538 |
Realization - deemed cost |
30.1.2 |
- |
(30,682) |
- |
- |
- |
- |
30,682 |
- |
- |
- |
Deliberation of additional dividends proposed |
|
- |
- |
- |
- |
- |
- |
- |
- |
(21,800) |
(21,800) |
Balances as of March 31, 2015 |
|
6,910,000 |
1,106,422 |
(159,593) |
685,147 |
4,516,825 |
241,753 |
464,650 |
13,765,204 |
366,314 |
14,131,518 |
Notes are an integral part of this quarterly information |
7
Statements of Cash Flows
for the periods ended March 31, 2015 and 2014
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
Note | Parent Company | Consolidated | |||
03.31.2015 | 03.31.2014 | 03.31.2015 | 03.31.2014 | ||
CASH FLOWS FROM OPERATIONAL ACTIVITIES | |||||
Net income for the period | 433,968 | 536,567 | 469,991 | 583,050 | |
Adjustments to reconcile net income for the period with cash | |||||
generated from operating activities | |||||
Depreciation | 18.2 | - | - | 90,079 | 91,252 |
Amortization | 19.1 | - | - | 69,192 | 62,720 |
Unrealized monetary and exchange variations - net | 7,238 | (32,042) | 59,529 | (5,705) | |
Remuneration of accounts receivable related to concession | 10.1 | - | - | (28,348) | (14,844) |
Sectorial financial assets and liabilities result | 9.1 | - | - | (354,493) | - |
Equity in earnings of investees | 17.1 | (463,220) | (529,186) | (46,362) | (55,269) |
Income tax and social contribution | 14.4 | 217 | 2,023 | 308,560 | 283,071 |
Deferred income tax and social contribution | 14.2.1 | (15,263) | 1,066 | (62,013) | (50,565) |
Provisions (reversals) for losses with depreciation of investments | 17.1 | - | (1,774) | - | (1,774) |
Provision for losses from accounts receivable | 32.4 | 15,623 | 372 | 220,773 | 61,034 |
Provision for post-employment benefits | 24.4 | 1,957 | 2,589 | 68,643 | 53,839 |
Provision for research and development and energy efficiency | 26.2 | - | - | 36,549 | 27,416 |
Write off of accounts receivable related to concession | 10.1 | - | - | 7,967 | 9,252 |
Write off of property, plant and equipment | 18.2 | - | - | 12,423 | 103 |
Write off of intangible assets | 19.1 | - | - | 13,000 | 1,773 |
Decrease (increase) in assets | |||||
Trade accounts receivable | - | - | (654,472) | (688,842) | |
Dividends and interest on own capital received | 414,981 | 309,220 | 1,664 | 2,682 | |
CRC transferred to the Government of the State of Paraná | 8.1 | 44,647 | 43,019 | 44,647 | 43,019 |
Accounts receivable related to the concession extension | 11.1 | - | - | - | 106,717 |
Judicial deposits | (237) | (1,106) | 36,128 | (13,429) | |
Other receivables | (809) | (5,700) | (21,572) | (758,939) | |
Inventories | - | - | 12,787 | 6,281 | |
Income tax and social contribution | 4,759 | 23,615 | (1,295) | 69,101 | |
Other current taxes recoverable | - | - | 2,422 | (65,606) | |
Related Parties | (24,381) | - | (23,150) | - | |
Prepaid expenses | 16 | - | (13,411) | 1,117 | |
Increase (decrease) in liabilities | |||||
Payroll, social charges and accruals | (298) | 17,244 | 1,062 | (5,947) | |
Suppliers | 1,227 | (2,003) | 154,447 | 768,124 | |
Income tax and social contribution paid | (2,659) | (24) | (369,364) | (380,003) | |
Other taxes | (5,230) | (25,206) | 200,783 | (58,481) | |
Loans and financing - interest due and paid | 22.10 | (52,028) | (49,783) | (93,585) | (65,263) |
Debentures - interest due and paid | 23.1 | (60) | - | (5,444) | (5,016) |
Post-employment benefits | 24.4 | (1,545) | (2,516) | (42,584) | (36,061) |
Customer charges due | - | - | 148,888 | (3,865) | |
Research and development and energy efficiency | 26.2 | - | - | (19,862) | (11,376) |
Payable related to the concession - use of public property | 27.1 | - | - | (13,640) | (12,859) |
Other accounts payable | 3,309 | 5,985 | 75,841 | 36,252 | |
Provisions for legal claims | 29.1 | - | - | (57,578) | (9,243) |
NET CASH GENERATED FROM (USED IN) OPERATING ACTIVITIES | 362,212 | 292,360 | 228,202 | (36,284) | |
(continued) |
8
Statements of Cash Flows
for the periods ended March 31, 2015 and 2014
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
Note | Parent Company | Consolidated | |||
03.31.2015 | 03.31.2014 | 03.31.2015 | 03.31.2014 | ||
CASH FLOWS FROM INVESTMENT ACTIVITIES | |||||
Financial investments | (4) | 41 | 249,326 | 181,649 | |
Additions related parties - Net effect of acquired cash | - | - | - | (284) | |
Additions in investments | 17.1 | (377,818) | (2,527) | (22,449) | (43,174) |
Additions to property, plant and equipment | 18.2 | (23) | (4) | (286,072) | (182,806) |
Additions to intangible assets | 19.1 | (263) | (12,513) | (253,523) | (270,543) |
Customers contributions | 19.1 | - | - | 57,346 | 24,886 |
NET CASH USED IN INVESTING ACTIVITIES | (378,108) | (15,003) | (255,372) | (290,272) | |
CASH FLOWS FROM FINANCING ACTIVITIES | |||||
Loans and financing obtained from third parties | 22.10 | - | - | 455,095 | - |
Issue of Debentures | 23.1 | - | - | - | 29,374 |
Amortization of principal - loans and financing | 22.10 | - | (29,000) | (25,118) | (46,415) |
Amortization of principal - debentures | 23.1 | - | - | (10,152) | (10,152) |
Amortization of principal - third parties liabilities | - | (232,890) | - | - | |
Dividends and interest on own capital paid | (13) | (42) | (313) | (3,191) | |
NET CASH GENERATED FROM (USED IN) FINANCING ACTIVITIES | (13) | (261,932) | 419,512 | (30,384) | |
TOTAL EFFECTS ON CASH AND CASH EQUIVALENTS | (15,909) | 15,425 | 392,342 | (356,940) | |
Cash and cash equivalents at the beginning of the period | 4 | 34,862 | 10,410 | 740,131 | 1,741,632 |
Cash and cash equivalents at the end of the period | 4 | 18,953 | 25,835 | 1,132,473 | 1,384,692 |
CHANGE IN CASH AND CASH EQUIVALENTS | (15,909) | 15,425 | 392,342 | (356,940) | |
Notes are an integral part of this quarterly information | |||||
Additional information on cash flows | |||||
Transactions not involving cash | |||||
Acquisition of property with an increase in the balance of suppliers (Note 18.2) | - | - | 133,685 | 10,601 |
9
Statements of Added Value
for the periods ended March 31, 2015 and 2014
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
ADDED VALUE PAYABLE | Parent Company | Consolidated | ||
03.31.2015 | 03.31.2014 | 03.31.2015 | 03.31.2014 | |
Income | ||||
Sale of energy, services and other income | - | - | 5,171,993 | 3,729,200 |
Construction income | - | - | 395,499 | 386,964 |
Sectorial financial assets and liabilities result | 560,885 | - | ||
Other income | - | - | 1,566 | 102 |
Allowance for doubtful debts | - | - | (91,276) | (14,617) |
- | - | 6,038,667 | 4,101,649 | |
( - ) Inputs acquired from third parties | ||||
Energy purchased for resale | - | - | 1,935,133 | 1,072,802 |
Charges for use of the main transmission grid ( - ) ESS an | - | - | 173,968 | 124,168 |
Materials, supplies and third parties services | 2,083 | 758 | 178,267 | 115,904 |
Natural gas and supplies for gas operations | - | - | 257,065 | 399,686 |
Construction costs | - | - | 341,301 | 333,670 |
Loss / Recovery of assets | - | - | 36,424 | 14,362 |
Other inputs | 22,245 | 1,579 | 145,777 | 52,474 |
24,328 | 2,337 | 3,067,935 | 2,113,066 | |
( = ) GROSS ADDED VALUE | (24,328) | (2,337) | 2,970,732 | 1,988,583 |
( - ) Depreciation and amortization | 895 | 188 | 159,271 | 153,972 |
( = ) NET ADDED VALUE | (25,223) | (2,525) | 2,811,461 | 1,834,611 |
( + ) Transferred added value | ||||
Financial income | 56,158 | 63,741 | 219,876 | 225,011 |
Results from investment interests | 463,925 | 529,258 | 47,064 | 55,340 |
Other Income | - | - | 21,140 | 30,484 |
520,083 | 592,999 | 288,080 | 310,835 | |
494,860 | 590,474 | 3,099,541 | 2,145,446 | |
(continued) |
10
Statements of Added Value
for the periods ended March 31, 2015 and 2014 (continued)
All amounts expressed in thousands of Brazilian reais, unless otherwise stated
DISTRIBUTION OF ADDED VALUE | Parent Company | Consolidated | ||||||
03.31.2015 | % | 03.31.2014 | % | 03.31.2015 | % | 03.31.2014 | % | |
Personnel | ||||||||
Remuneration and fees | 9,897 | 15,337 | 179,802 | 162,838 | ||||
Pension and healthcare plans | 1,957 | 2,589 | 68,643 | 53,839 | ||||
Meal and education assistance | 864 | 1,554 | 25,167 | 22,815 | ||||
Social security charges - FGTS | 827 | 1,283 | 14,896 | 13,540 | ||||
Labor indemnities | 14 | - | 1,874 | 727 | ||||
Profit sharing | 645 | 938 | 9,914 | 13,660 | ||||
Transfers to property, plant and equipment in progress | (35) | (1,039) | (18,280) | (6,333) | ||||
14,169 | 2.9 | 20,662 | 3.5 | 282,016 | 9.1 | 261,086 | 12.2 | |
Government | ||||||||
Federal | (12,095) | 7,921 | 1,201,810 | 599,142 | ||||
State | - | - | 918,126 | 552,500 | ||||
Municipal | 29 | - | 4,094 | 1,676 | ||||
(12,066) | (2.4) | 7,921 | 1.3 | 2,124,030 | 68.5 | 1,153,318 | 53.8 | |
Third Parties | ||||||||
Interest and fines | 58,387 | 25,324 | 214,431 | 139,263 | ||||
Leasing and rent | 402 | - | 8,447 | 7,991 | ||||
Donations, subsidies and contributions | - | - | 626 | 738 | ||||
58,789 | 11.9 | 25,324 | 4.3 | 223,504 | 7.2 | 147,992 | 6.9 | |
Shareholders | ||||||||
Non controlling interests | - | - | 36,023 | 46,483 | ||||
Retained profits | 433,968 | 536,567 | 433,968 | 536,567 | ||||
433,968 | 87.6 | 536,567 | 90.9 | 469,991 | 15.2 | 583,050 | 27.1 | |
494,860 | 100.0 | 590,474 | 100.0 | 3,099,541 | 100.0 | 2,145,446 | 100.0 | |
Notes are an integral part of this quarterly information |
11
NOTES TO THE QUARTELY FINANCIAL INFORMATION
for the period ended March 31, 2015
All amounts expressed in thousands of Brazilian reais, unless otherwise state
Companhia Paranaense de Energia - Copel (Copel, the Company or the Parent Company), with headquarters at Rua Coronel Dulcídio, 800, Batel, Curitiba, State of Paraná, is a public company with shares traded on Corporate Governance Level 1 of BM&FBOVESPA’s Special Listings and on stock exchanges in the United States of America (NYSE EURONEXT) and Latibex - the Latin American arm of the Madrid Stock Exchange. Copel is a mixed capital company, controlled by the Government of the State of Paraná
Copel is engaged, through its subsidiaries, in researching, studying, planning, building, and exploiting the production, transformation, transportation, distribution, and sale of energy, in any form, but mainly electric energy. These activities are regulated by the National Electric Energy Agency (Agência Nacional de Energia Elétrica or Aneel), which reports to the Ministry of Mines and Energy (Ministério de 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 utility.
2.1 Statement of conformity
The Company’s quarterly financial information includes the individual quarterly financial information of the parent company prepared in accordance with accounting practices adopted in Brazil and the consolidated quarterly financial information prepared in accordance with International Financial Reporting Standards - IFRS issued by the International Accounting Standards Board - IASB and also in accordance with accounting practices adopted in Brazil.
This quarterly information is presented considering the rulings included in CPC 21 (R1) and IAS 34 - Interim Information. Consequently, certain information disclosed in the notes to the financial statements for the year ended December 31, 2014 which did not alter during the period has not been presented. Therefore, this quarterly information should be read together with the financial statements as of and for the year ended December 31, 2014, available on the websites of the Brazilian Securities and Exchange Commission - CVM and Copel.
Authorization for the publication of this quarterly financial information was granted at the Meeting of the Board of Directors held on May 14, 2015.
2.2 Functional currency and presentation currency
The quarterly financial information is presented in Brazilian Reais, which is the functional currency of the Company. All financial information present in Brazilian Reais was rounded to the nearest thousand, except when otherwise indicated.
12
2.3 Measuring basis
The quarterly financial information was prepared based on historic cost, except for the following financial instruments:
· The financial instruments which were stated at fair values through profit or loss, are measured at fair value;
· The financial assets available for sale measured at their fair values;
· The interests in subsidiaries and jointly-controlled entities are recognized in accordance with the equity accounting method; and
· The value of the net assistance liability is recognized by deducting the fair value of the plan's assets from the present value of the actuarial obligation calculated by a contracted actuary.
2.4 Use of estimates and judgment
The preparation of quarterly financial information 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 actual 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 a significant effect over the values recognized in the quarterly information, is the same as the one disclosed in Note 2.4 to the financial statements as of December 31, 2014.
3 Significant Accounting Policies
Significant accounting policies used in preparing this quarterly information are consistent with those presented in Note 3 of the financial statements at December 31, 2014.
13
4 Cash and Cash Equivalents
Parent Company | Consolidated | |||
03.31.2015 | 12.31.2014 | 03.31.2015 | 12.31.2014 | |
Cash and bank accounts | 833 | 1,485 | 381,844 | 152,373 |
Financial investments with immediate liquidity | 18,120 | 33,377 | 750,629 | 587,758 |
18,953 | 34,862 | 1,132,473 | 740,131 |
The investments comprise Bank Certificates of Deposit (CDBs) issued by official banks and also financial investments in Government Bonds with repurchase agreements with the issuer banks, in which the Bank has the obligation to repurchase these bonds from Copel on request. These investments have yielded on average of the variation of the Interbank Deposit.
5 Bonds and Securities
Level | Parent Company | Consolidated | ||||
Category | Note 35.1 | Index | 03.31.2015 12.31.2014 | 03.31.2015 | 12.31.2014 | |
Securities available for sale | ||||||
LFT | 2 | Selic | - | - | 62,658 | 93,558 |
Committed Operation | 1 | Fixed rate | - | - | 10,096 | 87,979 |
CDB | 2 | CDI | 57 | 56 | 37,748 | 36,718 |
LTN | 1 | Fixed rate | - | - | 6,445 | 17,153 |
LF Caixa | 2 | CDI | - | - | - | 12,450 |
NTN - F | 1 | CDI | - | - | 1,950 | 2,001 |
Quotas in Funds | 1 | CDI | 99 | 96 | 99 | 99 |
156 | 152 | 118,996 | 249,958 | |||
Securities held for trading | ||||||
Quotas in Funds | 2 | CDI | - | - | 86,816 | 164,281 |
LTN | 1 | Selic | - | - | 16,758 | 52,798 |
LCA | 2 | CDI | - | - | 52,509 | 43,021 |
LF | 2 | CDI | - | - | 6,885 | 32,041 |
DPGE | 2 | CDI | - | - | 5,337 | 14,224 |
CRI | 2 | IGPDI | - | - | - | 12,230 |
Committed Operation | 2 | Fixed rate | - | - | 38,358 | 10,320 |
Loan - Credit Operation ( Mutual ) | 2 | IPCA | - | - | 8,823 | 8,357 |
Debentures | 2 | CDI | - | - | 2,554 | 2,961 |
CDB | 2 | CDI | - | - | 19 | 1,128 |
Treasury | 1 | - | - | - | 103 | 6 |
- | - | 218,162 | 341,367 | |||
156 | 152 | 337,158 | 591,325 | |||
Current | 156 | 152 | 280,390 | 459,115 | ||
Noncurrent | - | - | 56,768 | 132,210 |
Copel and its subsidiaries hold bonds and securities with variable interest rates. The maturity of these securities varies between 1 to 60 months, as from the reporting date. None of these assets was overdue or presented recovery problems or impairment losses at the end of the period.
14
The main amounts invested include exclusive funds and guarantees deposits/investments:
Consolidated | 03.31.2015 | 12.31.2014 |
Exclusive funds | ||
Copel Geração e Transmissão at Banco do Brasil | 16,516 | 65,391 |
Copel Distribuição at Banco do Brasil | - | 3 |
UEG Araucária at BTG Geiser | 86,824 | - |
UEG Araucária at Banco do Brasil | 69,941 | 90,521 |
UEG Araucária at Bradesco | 61,350 | 61,370 |
UEG Araucária at BNY Mellon Serviços Financeiros DTVM S.A. | - | 167,629 |
UEG Araucária at Caixa Econômica Federal | - | 21,704 |
234,631 | 406,618 | |
Guarantee | ||
Guarantee for the ANEEL auction | 2,131 | 3,753 |
Guarantee for the Contracts for the Sale of Energy in the Regulated Environment – CCEARS | 1,210 | 81,926 |
Collaterals for financing facilities to build hydroelectric pow er plants HPPs and transmission lines - TLs | 61,276 | 62,049 |
Guarantee for the compliance w ith article 17 of law 11,428/2006 and possible authorization by Environmental | ||
Institute of Paraná (Instituto Ambiental do Paraná or IAP), by the Consórcio Energético Cruzeiro do Sul | 37,691 | 36,662 |
102,308 | 184,390 |
6 Collaterals and Escrow Accounts
Consolidated | 03.31.2015 | 12.31.2014 | |
Collaterals and escrow accounts - STN (6.1) | 67,319 | 56,956 | |
Other | 8,326 | 13,497 | |
75,645 | 70,453 | ||
Current | 8,326 | 13,497 | |
Noncurrent | 67,319 | 56,956 |
6.1 Collateral - National Treasury Department (Secretaria do Tesouro Nacional or STN, in Portuguese)
Surety bonds and restricted deposits are offered to secure the repayment of the principal consisting of discount bonds and par bounds when these payments are required on April 11, 2024 (Note 22.1). The amounts are adjusted by applying the weighted average of the percentage variations of the prices of zero-coupon bonds issued by the U.S. Treasury, according to the participation of each series of the instrument in the composition of the collateral portfolio made up to secure the payment of the principal under the Brazilian Financing Plan – 1992.
15
7 Trade Accounts Receivable
Consolidated | Balances | Overdue | Overdue for | Total | Total |
falling due | up to 90 days | more than 90 days | 03.31.2015 | 12.31.2014 | |
Customers | |||||
Residential | 253,179 | 135,580 | 51,821 | 440,580 | 343,911 |
Industrial | 209,935 | 30,399 | 20,525 | 260,859 | 220,569 |
Commercial | 209,071 | 41,990 | 22,672 | 273,733 | 202,640 |
Rural | 42,771 | 13,322 | 2,626 | 58,719 | 39,982 |
Public Entities | 31,038 | 27,226 | 19,452 | 77,716 | 56,507 |
Public lighting | 33,864 | 110 | 99 | 34,073 | 20,820 |
Public service | 27,615 | 416 | 571 | 28,602 | 21,947 |
Unbilled | 561,280 | - | - | 561,280 | 414,774 |
Energy installments plan | 83,257 | 5,987 | 26,217 | 115,461 | 147,865 |
Low income subsidy - Eletrobras | 16,946 | - | - | 16,946 | 13,368 |
State Government "Luz Fraterna" program (Note 15.1.1) | 2,702 | 5,243 | - | 7,945 | 2,680 |
Other receivables | 71,248 | 11,839 | 28,654 | 111,741 | 103,095 |
1,542,906 | 272,112 | 172,637 | 1,987,655 | 1,588,158 | |
Concessionaires and Permission holder | |||||
Energy supplies | |||||
CCEE (7.1) | 697,789 | 10,332 | 11,215 | 719,336 | 494,900 |
CCEAR - auction | 64,678 | 768 | 6,805 | 72,251 | 95,274 |
Bilateral contracts | 92,431 | - | 25 | 92,456 | 98,449 |
Unbilled | 46,533 | - | - | 46,533 | - |
Quota system | 6 | - | 2 | 8 | 4 |
Reimbursement to generators | - | - | 1,256 | 1,256 | 1,256 |
901,437 | 11,100 | 19,303 | 931,840 | 689,883 | |
Charges from using transmission grid | |||||
Transmission grid | 17,099 | - | 2,357 | 19,456 | 18,385 |
Basic netw ork and conection grid | 15,674 | 473 | 1,552 | 17,699 | 17,288 |
32,773 | 473 | 3,909 | 37,155 | 35,673 | |
Telecommunications | 7,568 | 10,593 | 42,782 | 60,943 | 51,934 |
Gas distribution | 53,020 | 1,507 | 456 | 54,983 | 48,385 |
Allow ance for doubtful accounts (7.2) | - | - | (234,416) | (234,416) | (159,521) |
2,537,704 | 295,785 | 4,671 | 2,838,160 | 2,254,512 | |
Current | 2,462,247 | 295,785 | 4,671 | 2,762,703 | 2,178,816 |
Noncurrent | 75,457 | - | - | 75,457 | 75,696 |
7.1 Electricity Trade Chamber – CCEE
Of the balance presented referring to February and March 2015 installments, the amount of R$484,028 refers to UEG Araucária and the amount of R$235,294 refers to Copel Geração e Transmissão. The financial settlement for the month of February was partially received, the amount of R$223,697 to UEG Araucária and R$ 46,371 to Copel Geração e Transmissão, on April 8, 2015, and the amount of R$245,800 to UEG Araucária on May 12, 2015. The remaining balance relating to the financial settlement of February and March are expected to be received by June 2015.
An allowance for impairment loss on trade receivables was recognized on March 31, 2015, in the amount of R$72,950 in respect of to the differences between the sales price of the energy traded under the Contracts for Purchasing and Selling Electricity in the Regulated Environment (CCEARs) of the Hydroelectric Power Plant Colíder and the difference settlement price. The Company is waiting for Aneel to make a decision about the request for a revision of the schedule for starting the power plant’s operations to reverse that allowance.
16
7.2 Allowance for doubtful account
Consolidated | Balance as of | Additions / | Balance as of | |
January 1, 2015 | (reversals) | Write offs | March 31, 2015 | |
Customers, concessionaries | ||||
and permission holder | ||||
Residential | 59,518 | 11,166 | (3,830) | 66,854 |
Industrial | 38,314 | 1,776 | (1,091) | 38,999 |
Commercial | 39,838 | (6,054) | (985) | 32,799 |
Rural | 1,273 | 237 | (131) | 1,379 |
Public Entities | 9,155 | 437 | - | 9,592 |
Public lighting | 81 | - | - | 81 |
Public service | 260 | 30 | - | 290 |
Concessionaries and permission holder | 6,729 | 46 | - | 6,775 |
CCEE (7.1) | - | 72,950 | - | 72,950 |
Telecommunications | 3,043 | 291 | - | 3,334 |
Gas distribution | 1,310 | 69 | (16) | 1,363 |
159,521 | 80,948 | (6,053) | 234,416 |
8 CRC Transferred to the State Government of Paraná
8.1 Changes in CRC
Parent Company and Consolidated | Current Assets | Noncurrent Assets | Total |
Balance as of January 1, 2015 | 94,579 | 1,249,529 | 1,344,108 |
Interest | 21,570 | - | 21,570 |
Monetary variations | 245 | 30,178 | 30,423 |
Transfers | 24,966 | (24,966) | - |
Amortizations | (44,647) | - | (44,647) |
Balance as of March 31, 2015 | 96,713 | 1,254,741 | 1,351,454 |
8.2 Maturity of noncurrent installments
Parent Company and Consolidated | 03.31.2015 |
2016 | 78,114 |
2017 | 110,196 |
2018 | 117,525 |
2019 | 125,341 |
2020 | 133,677 |
After 2021 | 689,888 |
1,254,741 |
17
9 Net Sectorial financial assets
9.1 Changing net sectorial financial assets
Balance as of | Balance as of | ||||
January 1, 2015 | Deferrals | Amortization | Updating | March 31, 2015 | |
Fuel Consumption Account - CCC | 4,254 | - | (2,127) | - | 2,127 |
Charges for using the transmission system - basic grid | 96,852 | 39,038 | (7,562) | 2,828 | 131,156 |
Electricity purchased for resale - Itaipu | (108,701) | 137,397 | (1,306) | (3,756) | 23,634 |
Charges for system services - ESS | (370,765) | (53,481) | 43,186 | (10,643) | (391,703) |
Energy Development Account - CDE | 16,892 | 168,456 | (736) | 300 | 184,912 |
Incentive Program to Alternative Electricity Sources - Proinfa | 4,604 | (1,362) | (2,439) | 103 | 906 |
Electricity purchased for resale - CVA Energ | 603,474 | 170,506 | (85,683) | 17,300 | 705,597 |
Transport of energy purchased f rom Itaipu | 2,057 | 880 | (87) | 60 | 2,910 |
Other financial components | 792,477 | (15,144) | (35,043) | 24,258 | 766,548 |
1,041,144 | 446,290 | (91,797) | 30,450 | 1,426,087 | |
Current | 609,298 | 1,003,048 | |||
Noncurrent | 431,846 | 423,039 |
9.2 Composition of net sectorial financial assets balances per tariff cycle
Consolidated | Current assets | Noncurrent assets | ||
03.31.2015 | 12.31.2014 | 03.31.2015 | 12.31.2014 | |
Sectorial financial assets - Electricity rate adjustment recoverable 2014 | ||||
CCC | 2,127 | 4,254 | - | - |
Basic Netw ork | 7,152 | 14,304 | - | - |
Electricity purchased from Itaipu | 1,234 | 2,469 | - | - |
ESS | (40,851) | (81,703) | - | - |
CDE | 580 | 1,160 | - | - |
Proinfa | 2,302 | 4,604 | - | - |
CVA Energ | 81,057 | 162,114 | - | - |
Transport of energy purchased from Itaipu | 82 | 165 | - | - |
Other financial components | 35,043 | 70,085 | - | - |
88,726 | 177,452 | - | - | |
Sectorial financial assets - Electricity rate adjustment recoverable 2015 | ||||
Basic Netw ork | 93,003 | 41,274 | 31,001 | 41,274 |
Electricity purchased from Itaipu | 16,800 | (55,585) | 5,600 | (55,585) |
ESS | (263,139) | (144,531) | (87,713) | (144,531) |
CDE | 138,249 | 7,866 | 46,083 | 7,866 |
Proinfa | (1,047) | - | (349) | - |
CVA Energ | 468,405 | 220,680 | 156,135 | 220,680 |
Transport of energy purchased from Itaipu | 2,121 | 946 | 707 | 946 |
Other financial components | ||||
Deferral IRT 2013 | 214,776 | 140,337 | 71,592 | 140,337 |
Deferral IRT 2014 (constitution) | 365,334 | 159,364 | 121,778 | 159,634 |
Extraordinary Tariff Review | (172,347) | (57,449) | ||
Other financial components | 52,167 | 61,495 | 17,389 | 61,495 |
914,322 | 431,846 | 304,774 | 431,846 | |
Sectorial financial assets - Electricity rate adjustment recoverable 2016 | ||||
Other financial components | ||||
Overcontracting | - | - | 118,265 | - |
- | - | 118,265 | - | |
1,003,048 | 609,298 | 423,039 | 431,846 |
18
9.3 Copel Distribuição Tariff Adjustment
On June 24, 2014 Aneel ratified the Annual Rate Adjustment of Copel Distribuição via Ratification Resolution 1740, which authorized an average increase of 35.05% in rates. This adjustment does not include the amount corresponding to the partial deferral of the 2013 rate adjustment, requested by Copel Distribuição and approved by Aneel that year, in the restated amount of R$275,910 in June 2014. Had this amount been included, the adjustment percent in 2014 would be 39.71%.
Copel Distribuição requested a suspension of the 2014 rate adjustment from Aneel, with the prospect of deferred application of the authorized rate adjustment index of 35.05%. In response to the Company's request, via Ratification Resolution 1763 on July 22, 2014 Aneel approved the partial deferral of the 2014 rate adjustment equal to R$622,427.
On March 31, 2015 the values of the accumulated deferrals restated by the IGP-M price index, consisting of the 2013 IRT deferral of R$286,368, the 2014 IRT deferral (creation) of R$487,112, and the remaining balance of the Sectorial Financial Assets - 2014 Rate Adjustment, in the amount of R$88,726.
Given the approval of the 2014 deferral and the extension of the 2013 deferral, to be included in the subsequent rate adjustment processes, the average adjustment was 24.86%, retrospective to June 24, 2014.
2015 Extraordinary Rate Review
On February 27, 2015 Aneel approved the Extraordinary Rate Review which aimed to restore the rate coverage of the electricity distribution companies due to the increase in the Energy Development Account - CDE, the energy acquisition costs due to the rate adjustment of Itaipu (46.1%), impacted by exchange variance and the hydrological situation, and the high prices at the 14th Existing Electricity Auction (A-1 2014) and the 18th Adjustment Auction held on January 15, 2015.
The average rate adjustment of Copel Distribuição approved by Aneel is 36.79% from 3/2/2015. Of this total, 22.14% is related to the CDE quota and 14.65% to the repositioning of energy acquisition costs.
Rate Flags
The rate flag system aims to inform consumers of the electricity generation systems in the National Interconnected Grid - SIN, by charging surcharges in the Energy Rate - TE, thereby making it possible to adjust consumption to real electricity prices.
The green, yellow and red flags indicate the electricity generation conditions in Brazil. The green flag indicates favorable conditions and the rates are not increased. The yellow flag indicates less favorable conditions and the red flag applies in more expensive conditions.
Aneel annually ratifies the amount to be considered for the rate flags, based on forecast changes due to thermal generation, the ESS generated by energy security, involuntary exposure to the spot market due to contractual deficiencies, and the hydrological risk posed by generation at Itaipu.
19
As per Aneel Regulations, the rate flags began to be applied to electricity bills on January 1, 2015. Aneel had determined a red flag surcharge of R$30.00 R$/MWh and R$15.00 R$/MWh for the yellow flag. By raising energy costs, these amounts were reviewed and the red flag currently applies of R$55.00 R$/MWh and for the yellow flag surcharge 25.00 R$/MWh.
Decree 8401 published February 4, 2015 created the (centralizing account of rate flag funds – CCRBT), intended to manage funds deriving from the application of the rate flags introduced by Aneel, with the funds available passed through to the distribution agents, at the amounts effectively realized as forecast in the variations in generation costs from thermal sources and exposure to spot prices which affect the electricity distribution agents connected to the National Interconnected System - SIN and the existing rate coverage.
10 Accounts receivable related to the concession
10.1 Changes in accounts receivable related to the concession
Noncurrent assets | ||||
Current | Special | |||
assets | Assets | liabilities (a) | Consolidated | |
Balance as of January 1, 2015 | 7,430 | 6,762,702 | (2,344,715) | 4,425,417 |
Capitalization of intangible assets in progress | - | 321,240 | (63,325) | 257,915 |
Transfers from current to noncurrent | 9,797 | (9,797) | - | - |
Transfers to charges for use of main distributions and tran | (10,124) | - | - | (10,124) |
Transfer to property, plant and equipment | - | 1,729 | - | 1,729 |
Monetary variations | - | 84,335 | (40,768) | 43,567 |
Remuneration | - | 28,348 | - | 28,348 |
Construction income | - | 38,315 | - | 38,315 |
Write-offs | - | 5,417 | (13,384) | (7,967) |
Balance as of March 31, 2015 | 7,103 | 7,232,289 | (2,462,192) | 4,777,200 |
10.2 Commitments regarding transmission
Refers to commitments with suppliers of equipment and services related to the following projects:
Transmission Lines and Substations | Balance |
Contract 010/10 - Transmission Line Araraquara 2 - Taubaté | 198,884 |
Contract 022/12 - TL 230 kV - Foz do Chopim - Salto Osorio C2 and Londrina Figueira | 38,457 |
Contract 002/13 - TL 230 kV Assis - Paraguaçu Paulista | 48,254 |
Contract 005/14 - TL 230 kV Bateias-Curitiba Norte and SE 230 kV Curitiba Norte | 49,470 |
Contract 021/14 - TL 230 kV Foz do Chopim Realeza Sul and SE 230 kV Realeza Sul | 2,933 |
Contract 022/14 - TL 500kV Londrina - Assis | 6,244 |
11 Accounts receivable related to the concession extension
On April 30, 2015 the Company received the portion for October 2014 of R$48,919, and Management expects to receive the other overdue portions on March 31, 2015 in the amount of R$206,009, as soon as the CDE funds are restored by Concession Authority.
20
On March 31, 2015 the Company submitted to Aneel the appraisal of the electricity transmission assets comprising the Existing National Grid - RBSE and Other Transmission Facilities - RPC, relating to concession agreement 060/2001, renewed by Law 12783/13.
The Company is waiting for an Aneel audit in June 2015 to validate information and consequently determine the compensation, which amounts to R$882,300, equal to the investments at the VNR – New replacement value adjusted by the depreciation accumulated through December 31, 2012, which may incur adjustments to the compensation base, after Aneel has finished its audit.
11.1 Changes in the accounts receivable related to the concession extension
Current | Noncurrent | ||
Assets | Assets | Consolidated | |
Balance as of January 1, 2015 | 301,046 | 160,217 | 461,263 |
Monetary variations | 5,576 | - | 5,576 |
Remuneration | 2,400 | - | 2,400 |
Balance as of March 31, 2015 | 309,022 | 160,217 | 469,239 |
Parent Company | Consolidated | |||
03.31.2015 | 12.31.2014 | 03.31.2015 | 12.31.2014 | |
Transfer CDE (12.1) | - | - | 212,630 | 210,808 |
Services in progress (a) | 10,777 | 10,795 | 106,539 | 96,107 |
Advance payments to suppliers (b) | 10 | - | 90,140 | 95,311 |
Advance payments to employees | 2,320 | 1,537 | 32,511 | 24,452 |
Advance for severance estate | - | - | 17,405 | 16,159 |
Decommissioning in progress | - | - | 12,986 | 11,211 |
Other receivables | 700 | 666 | 40,175 | 47,094 |
13,807 | 12,998 | 512,386 | 501,142 | |
Current | 13,466 | 12,695 | 435,236 | 415,818 |
Noncurrent | 341 | 303 | 77,150 | 85,324 |
12.1 CDE Transfer
The balance due on March 31, 2015 of R$212,630 (R$210,808 as of December 31, 2014) refers to CDE funds to cover tariffs discounts for users of public distribution service, according to Ratifying Resolution no. 1.586 of August 13, 2013.
ANEEL approved the monthly amount of R$28,697 (Resolution No. 1.763/14) to be transferred to Copel Distribuição, in CDE funds, from June 2014 to May 2015, R$26,712 to cover tariffs discounts as established in Decree No. 7.891 of January 23, 2013 and R$1,985 regarding the difference between the estimated and actual sums during the period from February 2013 to May 2014.
21
Following the publication of Ratification Resolution 1858 on February 27, 2015, which ratifies the results of the extraordinary rate review of the electricity distribution concession operators, the monthly pass-through of Copel Distribuição was changed to R$36,475, for the period March to May 2015, which embraces the amount of R$1,985 recorded in 2014.
The Company received installments up to the May 2014 on December 31, 2014 and three more (June, July and August 2014) in 2015, and expects to receive the remainder as soon as the CDE has its funds restored with the 2015 quotas.
Consolidated | ||
Operation / Maintenance | 03.31.2015 | 12.31.2014 |
Copel Distribuição | 90,331 | 101,399 |
Copel Geração e Transmissão | 29,320 | 29,389 |
Copel Telecomunicações | 15,776 | 17,684 |
Compagás | 2,408 | 2,150 |
137,835 | 150,622 |
14 Income Tax, Social Contribution and Other Taxes
14.1 Income Tax (IR) and Social Contribution (CSLL)
Parent Company | Consolidated | |||
03.31.2015 | 12.31.2014 | 03.31.2015 | 12.31.2014 | |
Current assets | ||||
IR and CSLL paid in advance | 71,340 | 114,730 | 153,209 | 448,599 |
IR and CSLL to be offset against liability | - | (35,818) | (49,901) | (343,525) |
71,340 | 78,912 | 103,308 | 105,074 | |
Noncurrent assets | ||||
IR and CSLL paid in advance (a) | 117,008 | 114,195 | 131,676 | 128,615 |
117,008 | 114,195 | 131,676 | 128,615 | |
Current liabilities | ||||
IR and CSLL due | - | 38,260 | 298,978 | 653,406 |
IR and CSLL to be offset against asset | - | (35,818) | (49,901) | (343,525) |
- | 2,442 | 249,077 | 309,881 |
22
14.2 Deferred Income Tax and Social Contribution
14.2.1 Changes in Deferred Income Tax and Social Contribution
Parent Company | Recognized in other | |||
Balance as of | Recognized | comprehensive | Balance as of | |
January 1, 2015 | in income | income | March 31, 2015 | |
Noncurrent assets | ||||
Provisions for legal claims | 101,090 | 5,311 | - | 106,401 |
Amortization - concession | 18,598 | 305 | - | 18,903 |
Tax losses and negative tax basis | - | 8,471 | - | 8,471 |
Provision for financing | 3,457 | - | - | 3,457 |
CPC 33 effects - employee benef its | 2,000 | - | - | 2,000 |
CPC 08 effect - transaction costs | - | 596 | - | 596 |
Allow ance for doubtful debts | 1,478 | - | - | 1,478 |
Private pension and health plans | 771 | 131 | - | 902 |
Others | 1,980 | 449 | - | 2,429 |
129,374 | 15,263 | - | 144,637 | |
(-) Noncurrent liabilities | ||||
Provisions for negative goodw ill | 25,297 | - | - | 25,297 |
CPC 38 effects - financial instruments | 5,851 | - | 163 | 6,014 |
31,148 | - | 163 | 31,311 | |
Net | 98,226 | 15,263 | (163) | 113,326 |
23
Consolidated | Recognized in other | |||
Balance as of | Recognized | comprehensive | Balance as of | |
January 1, 2015 | in income | income | March 31, 2015 | |
Noncurrent assets | ||||
Provisions for legal claims | 467,565 | 24,391 | - | 491,956 |
CPC 01 effects - impairment of assets | 274,476 | - | - | 274,476 |
Private pension and health plans | 220,371 | 8,950 | - | 229,321 |
Provision for energy purchases | 155,613 | 42,880 | - | 198,493 |
Provision of Research and Development | 93,581 | 8,396 | - | 101,977 |
CPC 33 ef fects - employee benef its | 83,939 | - | - | 83,939 |
Allow ance for doubtful debts | 61,174 | 28,952 | - | 90,126 |
ICPC 01 effects - concession contracts | 46,259 | 83 | - | 46,342 |
Amortization - concession | 36,942 | 305 | - | 37,247 |
Provision for profit sharing | 30,438 | 3,120 | - | 33,558 |
Social security contributions - injunction on judicial deposit | 29,607 | 2,004 | - | 31,611 |
Tax losses and negative tax basis | 14,574 | 54,816 | - | 69,390 |
Rate flag | - | 14,346 | 14,346 | |
Provision for tax losses | 17,114 | 62 | - | 17,176 |
Others | 32,292 | 4,527 | (76) | 36,743 |
1,563,945 | 192,832 | (76) | 1,756,701 | |
(-) Noncurrent liabilities | ||||
CPC 27 effects - deemed cost | 585,781 | (15,806) | - | 569,975 |
Sectoral f inancial assets | 353,989 | 130,881 | - | 484,870 |
Deferment of capital gains | 39,618 | - | - | 39,618 |
Provisions for negative goodw ill | 25,297 | - | - | 25,297 |
ICPC 01 effects - concession contracts | 19,228 | 14,060 | - | 33,288 |
CPC 38 effects - financial instruments | 5,947 | - | 207 | 6,154 |
Capitalization of financial charges | 5,357 | - | - | 5,357 |
Others | 17,900 | 1,684 | - | 19,584 |
1,053,117 | 130,819 | 207 | 1,184,143 | |
Net | 510,828 | 62,013 | (283) | 572,558 |
Assets presented in the Statement of Financial Position | 526,046 | 577,113 | ||
(-) Liabilities presented in the Statement of Financial Position | (15,218) | (4,555) | ||
Net | 510,828 | 572,558 |
24
14.3 Other recoverable taxes and other taxes due
Parent Company | Consolidated | |||
03.31.2015 | 12.31.2014 | 03.31.2015 | 12.31.2014 | |
Current assets | ||||
Recoverable ICMS (VAT) | - | - | 89,605 | 92,247 |
Recoverable PIS/Pasep and Cofins taxes | - | - | 87,734 | 69,771 |
PIS/Pasep and Cofins to be offset against liabilities | - | - | (78,660) | (66,263) |
Other recoverable taxes | - | - | 546 | 530 |
- | - | 99,225 | 96,285 | |
Noncurrent assets | ||||
Recoverable ICMS (VAT) | - | - | 33,996 | 34,977 |
PIS/Pasep and Cofins taxes | - | - | 54,458 | 55,206 |
Other recoverable taxes | - | 33,303 | 33,298 | |
- | - | 121,757 | 123,481 | |
Current liabilities | ||||
ICMS (VAT) payable | - | - | 82,493 | 85,674 |
PIS/Pasep and Cofins payable | - | 5,568 | 112,313 | 97,758 |
PIS/Pasep and Cofins to be offset against assets | - | - | (78,660) | (66,263) |
Withholding tax over the interest on net equity | - | - | - | 2,222 |
Other taxes | 168 | 29 | 49,879 | 17,938 |
168 | 5,597 | 166,025 | 137,329 | |
Noncurrent liabilities | ||||
Social security contributions - injunction on judicial deposit | 1,019 | 820 | 93,056 | 87,129 |
Ordinary financing of taxes w ith the federal tax authorities | - | - | 166,160 | - |
1,019 | 820 | 259,216 | 87,129 |
14.4 Reconciliation of the provision for Income Tax (IRPJ) and Social Contribution (CSLL)
Parent Company | Consolidated | |||
03.31.2015 | 03.31.2014 | 03.31.2015 | 03.31.2014 | |
Income before IRPJ and CSLL | 418,922 | 539,656 | 716,538 | 815,556 |
IRPJ and CSLL (34%) | (142,433) | (183,483) | (243,623) | (277,289) |
Tax effects on: | ||||
Equity in income | 157,495 | 179,923 | 15,763 | 18,791 |
Dividends | (16) | 2 | - | 2 |
Finam | - | 443 | - | 443 |
Non deductible expenses | - | (4) | (3,197) | (2,033) |
Tax incentives | - | 14 | 240 | 17,027 |
Income and social contribution tax loss carry-forw ards | - | - | (2,223) | - |
Difference betw een the calculation bases of deemed profit and taxable profit | - | - | (26,960) | - |
Others | - | 16 | 13,453 | 10,553 |
Current IRPJ and CSLL | (217) | (2,023) | (308,560) | (283,071) |
Deferred IRPJ and CSLL | 15,263 | (1,066) | 62,013 | 50,565 |
Effective rate - % | -3.6% | 0.6% | 34.4% | 28.5% |
In relation to the provisions introduced by Law 12973/2014, which made changes to the IRPJ, CSLL, PIS and Cofins taxes effective from January 1, 2015, the Company and its wholly-owned subsidiaries did not elect early adoption thereof, and in 2014 were still subject to the Transitional Tax Arrangement - RTT, introduced by Law 11941/2009.
25
15 Judicial Deposits
Parent Company | Consolidated | |||
03.31.2015 | 12.31.2014 | 03.31.2015 | 12.31.2014 | |
Taxes claims | 272,663 | 272,462 | 443,697 | 437,100 |
Labor claims | 1,121 | 1,085 | 149,755 | 144,251 |
Civil | ||||
Suppliers | - | - | 46,857 | 95,558 |
Civil | 389 | 389 | 45,343 | 43,412 |
Easements | - | - | 7,761 | 8,036 |
Customers | - | - | 3,395 | 3,391 |
389 | 389 | 103,356 | 150,397 | |
Others | - | - | 3,317 | 4,505 |
274,173 | 273,936 | 700,125 | 736,253 |
26
16 Related parties
Parent Company | Consolidated | |||
03.31.2015 | 12.31.2014 | 03.31.2015 | 12.31.2014 | |
Controlling shareholders | ||||
State of Paraná (15.1.1) | 137,137 | 137,137 | 137,137 | 137,137 |
137,137 | 137,137 | 137,137 | 137,137 | |
Subsidiaries | ||||
Dividends and/or interests on own capital | ||||
Copel Geração e Transmissão | - | 202,617 | - | - |
Copel Distribuição | 124,791 | 124,791 | - | - |
Copel Telecomunicações | 31,300 | 31,300 | - | - |
Compagás | 7,312 | 7,312 | - | - |
Elejor | 32,979 | 3,189 | - | - |
UEG Araucária | - | 6,267 | - | - |
Nova Asa Branca I | 115 | 113 | - | - |
Nova Asa Branca II | 157 | 155 | - | - |
Nova Asa Branca III | 76 | 74 | - | - |
Nova Eurus IV | 48 | 46 | - | - |
Santa Maria | 186 | 170 | - | - |
Santa Helena | 214 | 175 | - | - |
Ventos de Santo Uriel | 235 | 235 | - | - |
197,413 | 376,444 | - | - | |
Structure Sharing | ||||
Copel Renováveis | 1,897 | 1,137 | - | - |
Copel Participações | 1,259 | 788 | - | - |
3,156 | 1,925 | - | - | |
Financing tranferred - STN | ||||
Copel Distribuição (16.2) | 85,519 | 71,197 | - | - |
85,519 | 71,197 | - | - | |
Associate and Jointly-controlled companies | ||||
Dividends and/or interests on own capital | ||||
Sanepar | 6,211 | 6,211 | 6,211 | 6,211 |
Dominó Holdings | 1,211 | 1,211 | 4,435 | 4,072 |
Voltalia São Miguel do Gostoso | 127 | - | 127 | - |
Costa Oeste | - | - | 313 | 313 |
Marumbi | - | - | 2,211 | 2,211 |
Transmissora Sul Brasileira | - | - | 665 | 665 |
Caiuá | - | - | 566 | 566 |
Integração Maranhense | - | - | 1,069 | 227 |
Matrinchã | - | - | 8,116 | 8,116 |
Guaraciaba | - | - | 3,930 | 3,930 |
Cantareira | - | - | 21 | 21 |
7,549 | 7,422 | 27,664 | 26,332 | |
Mutual | ||||
Voltalia São Miguel do Gostoso | 23,150 | - | 23,150 | - |
23,150 | - | 23,150 | - | |
Other investments | 545 | - | 545 | - |
454,469 | 594,125 | 188,496 | 163,469 | |
Current assets - Dividends receivable | 205,507 | 383,866 | 28,209 | 26,332 |
Current assets - related parties | 3,156 | 1,925 | - | - |
Noncurrent assets | 245,806 | 208,334 | 160,287 | 137,137 |
27
16.1 Credit related to “Luz Fraterna”
During the 2065th Board Meeting held on September 9, 2013, Copel’s board approved the transfer of the debt owed by the Parana State Government for the Luz Fraterna Program from Copel Distribuição S.A. to Copel. They also approved a change in procedures so that future debts originating from that government program are assumed by Copel.
On May 13, 2014 Aneel approved the transaction by issuing decision number 1,560. On May 31, 2014 a Credit Assignment Agreement was entered into, whereby the receivables held by Copel Distribuição from the Luz Fraterna account for the period from September 2010 to February 2014 were transferred to Copel. Late payment charges (fine of 2%, inflation adjustment using the IGP-M and monthly interest of 1%) were also transferred, and the total amount reached R$115,696, with maturity on May 31, 2014. Copel in turn passed the same amount on to Copel Distribuição to settle overdue bills.
Under that agreement, Copel Distribuição will transfer receivables to Copel every six months, consisting of subsequent revenues earned and related late payment charges (fine of 2%, inflation adjustment using the IGP-M and monthly interest of 1%) referring to the Luz Fraterna Program which were not settled as from March 1, 2014. In this context, in 2014, was transferred the amount of R$21.441. Copel in turn is due to pass the same amount on to Copel Distribuição to settle overdue bills.
If Copel defaults on its obligation to pass the funds on to Copel Distribuição, the amounts will be adjusted for inflation using the IGP-M applicable until the actual transfer.
Under the Credit Assignment Agreement Copel will issue a debt note against Parana State Government. An adjustment for inflation using the IGP-M and monthly interest of 1% will be applied to the amount due from the date the debt note is issued until its actual payment by the Parana State Government.
16.2 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 remain recognized in the parent company.
This financing was transferred bearing the same charges assumed by the Company and is reported separately, as a receivable from the wholly owned subsidiaries, and as liabilities for loans and financing in the subsidiaries (Note 22.1).
28
17 Investments
17.1 Changes in investments
Parent Company | Investiment / | ||||||
Equity | advance | Proposed | |||||
Balance as of | valuation | for future | dividends | Balance as of | |||
1º.01.2015 | Equity | adjustments | capital increase | Amortization | and JCP | March 31, 2015 | |
Subsidiaries (17.2) | |||||||
Copel Geração e Transmissão | 6,484,578 | 408,549 | 145 | - | - | (195,063) | 6,698,209 |
Copel Distribuição | 4,329,575 | 28,837 | 86 | 225,000 | - | - | 4,583,498 |
Copel Telecomunicações | 417,157 | 14,496 | - | 28,700 | - | - | 460,353 |
Copel Renováveis | (2,145) | (2,893) | - | 5,038 | - | - | - |
Copel Participações | 228,382 | 3,645 | - | - | - | - | 232,027 |
UEG Araucária | 190,415 | 31,069 | - | - | - | (8,732) | 212,752 |
Compagás | 141,793 | 4,949 | - | - | - | - | 146,742 |
Elejor | 59,370 | 459 | - | - | - | (30,490) | 29,339 |
Elejor - concession rights | 16,024 | - | - | - | (188) | - | 15,836 |
São Bento | 129,021 | (35,100) | - | 62,975 | - | - | 156,896 |
São Bento - concession rights | 88,837 | - | - | - | (707) | - | 88,130 |
Cutia | 56,278 | (253) | - | 550 | - | - | 56,575 |
Cutia - direito de autorização | 8,712 | - | - | - | - | - | 8,712 |
Nova Asa Branca I | 12,337 | (601) | - | 5,000 | - | (2) | 16,734 |
Nova Asa Branca I - concession rights | 54,979 | - | - | - | - | - | 54,979 |
Nova Asa Branca II | 15,362 | (119) | - | - | - | (2) | 15,241 |
Nova Asa Branca II - concession rights | 55,087 | - | - | - | - | - | 55,087 |
Nova Asa Branca III | 15,764 | (247) | - | 25,700 | - | (2) | 41,215 |
Nova Asa Branca III - direito de autorização | 53,342 | - | - | - | - | - | 53,342 |
Nova Eurus IV | 11,693 | (111) | - | 19,600 | - | (2) | 31,180 |
Nova Eurus IV - concession rights | 56,583 | - | - | - | - | - | 56,583 |
Santa Maria | 62,024 | (223) | - | - | - | (16) | 61,785 |
Santa Maria - concession rights | 29,421 | - | - | - | - | - | 29,421 |
Santa Helena | 68,189 | (210) | - | - | - | (39) | 67,940 |
Santa Helena - concession rights | 31,674 | - | - | - | - | - | 31,674 |
Ventos de Santo Uriel | 15,034 | (78) | - | 5,100 | - | - | 20,056 |
Ventos de S. Uriel - concession rights | 14,871 | - | - | - | - | - | 14,871 |
12,644,357 | 452,169 | 231 | 377,663 | (895) | (234,348) | 13,239,177 | |
Joint Ventures (17.3) | |||||||
Voltalia | 52,421 | (241) | - | - | - | (127) | 52,053 |
Voltália - concession rights | 11,693 | - | - | - | - | - | 11,693 |
Paraná Gás (17.3.1) | - | - | - | 114 | - | - | 114 |
64,114 | (241) | - | 114 | - | (127) | 63,860 | |
Associates (17.4) | |||||||
Sanepar | 282,311 | 6,678 | - | - | - | - | 288,989 |
Dona Francisca Energética | 53,908 | 2,222 | - | - | - | - | 56,130 |
Foz do Chopim Energética | 14,907 | 2,415 | - | - | - | (2,147) | 15,175 |
Carbocampel | 1,521 | (1) | - | - | - | - | 1,520 |
Dois Saltos | 720 | - | - | - | - | - | 720 |
Copel Amec | 192 | 4 | - | - | - | - | 196 |
Escoelectric | 134 | (26) | - | 41 | - | - | 149 |
353,693 | 11,292 | - | 41 | - | (2,147) | 362,879 | |
Other investments | |||||||
Finam | 1,322 | - | 378 | - | - | - | 1,700 |
Finor | 223 | - | (11) | - | - | - | 212 |
Investco S.A. | 9,394 | - | (152) | - | - | - | 9,242 |
Other investments | 6,692 | - | 264 | - | - | - | 6,956 |
17,631 | - | 479 | - | - | - | 18,110 | |
13,079,795 | 463,220 | 710 | 377,818 | (895) | (236,622) | 13,684,026 |
29
Consolidated | Investiment / | |||||
Equity | advance Proposed | |||||
Balance as of | valuation | for future | dividends | Balance as of | ||
1º.01.2015 | Equity | adjustments | capital increase | and JCP | March 31, 2015 | |
Joint Ventures (17.3) | ||||||
Dominó Holdings | 225,334 | 5,197 | - | - | (426) | 230,105 |
Voltalia | 52,421 | (241) | - | - | (127) | 52,053 |
Voltalia - direito de autorização | 11,693 | - | - | - | - | 11,693 |
Paraná Gás (17.3.1) | - | - | - | 114 | - | 114 |
Costa Oeste | 23,924 | 1,790 | - | 2,984 | - | 28,698 |
Marumbi | 63,747 | 3,676 | - | - | - | 67,423 |
Transmissora Sul Brasileira | 73,291 | 270 | - | - | - | 73,561 |
Caiuá | 44,761 | 625 | - | - | - | 45,386 |
Integração Maranhense | 91,835 | (1,404) | - | 1,470 | (841) | 91,060 |
Matrinchã | 443,262 | 14,424 | - | - | - | 457,686 |
Guaraciaba | 145,979 | 7,636 | - | 13,639 | - | 167,254 |
Paranaíba | 68,308 | 1,997 | - | - | - | 70,305 |
Mata de Santa Genebra | 26,151 | 923 | - | - | - | 27,074 |
Cantareira | 15,273 | 177 | - | 4,201 | - | 19,651 |
1,285,979 | 35,070 | - | 22,408 | (1,394) | 1,342,063 | |
Associates (17.4) | ||||||
Sanepar | 282,311 | 6,678 | - | - | - | 288,989 |
Dona Francisca | 53,908 | 2,222 | - | - | - | 56,130 |
Foz do Chopim | 14,907 | 2,415 | - | - | (2,147) | 15,175 |
Carbocampel | 1,521 | (1) | - | - | - | 1,520 |
Dois Saltos | 720 | - | - | - | - | 720 |
Copel Amec | 192 | 4 | - | - | - | 196 |
Escoelectric | 134 | (26) | - | 41 | - | 149 |
353,693 | 11,292 | - | 41 | (2,147) | 362,879 | |
Other investments | ||||||
Finam | 1,322 | - | 378 | - | - | 1,700 |
Finor | 223 | - | (11) | - | - | 212 |
Investco S.A. | 9,394 | - | (152) | - | - | 9,242 |
Assets for future use | 1,652 | - | - | - | - | 1,652 |
Other investments | 7,887 | - | 264 | - | - | 8,151 |
20,478 | - | 479 | - | - | 20,957 | |
1,660,150 | 46,362 | 479 | 22,449 | (3,541) | 1,725,899 |
30
17.2 Subsidiaries
Interest % | |||||||
Copel | São | Noncontrolling | |||||
03.31.2015 | Headquarters | Main Activity | Copel | GeT | Bento | Cutia | shareholders |
Copel Geração e Transmissão S.A. (Copel GeT) | Curitiba/PR | Generation and transmission of electricity | 100.00 | - | - | - | - |
Copel Distribuição S.A. | Curitiba/PR | Distribution and sales of electricity | 100.00 | - | - | - | - |
Copel Telecomunicações S.A. | Curitiba/PR | Telecommunication and communication services | 100.00 | - | - | - | - |
Copel Renováveis S.A. | Curitiba/PR | Control and management of interests | 100.00 | - | - | - | - |
Copel Participações S.A.(Copel PAR) | Curitiba/PR | Control and management of interests | 100.00 | - | - | - | - |
Nova Asa Branca I Energias Renováveis S.A. (a) | S. Miguel do Gostoso/RN | Generation of electricity from wind sources | 100.00 | - | - | - | - |
Nova Asa Branca II Energias Renováveis S.A. (a) | Parazinho/RN | Generation of electricity from wind sources | 100.00 | - | - | - | - |
Nova Asa Branca III Energias Renováveis S.A. (a) | Parazinho/RN | Generation of electricity from wind sources | 100.00 | - | - | - | - |
Nova Eurus IV Energias Renováveis S.A. (a) | Touros/RN | Generation of electricity from wind sources | 100.00 | - | - | - | - |
Santa Maria Energias Renováveis S.A. (a) | Maracanaú/CE | Generation of electricity from wind sources | 100.00 | - | - | - | - |
Santa Helena Energias Renováveis S.A. (a) | Maracanaú/CE | Generation of electricity from wind sources | 100.00 | - | - | - | - |
Ventos de Santo Uriel S.A. (a) | João Câmara/RN | Generation of electricity from wind sources | 100.00 | - | - | - | - |
Cutia Empreendimentos Eólicos SPE S.A. | São Paulo/SP | Control and management of interests | 100.00 | - | - | - | - |
Companhia Paranaense de Gás - Compagás | Curitiba/PR | Distribution of piped gas | 51.00 | - | - | - | 49.00 |
Elejor - Centrais Elétricas do Rio Jordão S.A. | Curitiba/PR | Generation of electricity | 70.00 | - | - | - | 30.00 |
UEG Araucária Ltda. | Curitiba/PR | Generation of electricity from natural gas | 20.00 | 60.00 | - | - | 20.00 |
São Bento Energia, Investimentos e Participações S.A. | São Paulo/SP | Control and management of interests | 100.00 | - | - | - | - |
GE Olho D’Água S.A. | São Bento do Norte/RN | Generation of electricity from wind sources | - | - | 100.00 | - | - |
GE Boa Vista S.A. | São Bento do Norte/RN | Generation of electricity from wind sources | - | - | 100.00 | - | - |
GE Farol S.A. | São Bento do Norte/RN | Generation of electricity from wind sources | - | - | 100.00 | - | - |
GE São Bento do Norte S.A. | São Bento do Norte/RN | Generation of electricity from wind sources | - | - | 100.00 | - | - |
Central Geradora Eólica São Bento do Norte I S.A. (a) | São Bento do Norte/RN | Generation of electricity from wind sources | - | - | - | 100.00 | - |
Central Geradora Eólica São Bento do Norte II S.A. (a) | São Bento do Norte/RN | Generation of electricity from wind sources | - | - | - | 100.00 | - |
Central Geradora Eólica São Bento do Norte III S.A. (a) | São Bento do Norte/RN | Generation of electricity from wind sources | - | - | - | 100.00 | - |
Central Geradora Eólica São Miguel I S.A. (a) | São Bento do Norte/RN | Generation of electricity from wind sources | - | - | - | 100.00 | - |
Central Geradora Eólica São Miguel II S.A. (a) | São Bento do Norte/RN | Generation of electricity from wind sources | - | - | - | 100.00 | - |
Central Geradora Eólica São Miguel III S.A. (a) | São Bento do Norte/RN | Generation of electricity from wind sources | - | - | - | 100.00 | - |
(a) Pre-operating stage. |
17.2.1 Summarized financial statements of subsidiaries with non-controlling interest
03.31.2015 | Compagás | Elejor | UEG Araucária |
ASSETS | 596,804 | 706,992 | 1,304,464 |
Current assets | 276,415 | 45,858 | 891,660 |
Noncurrent assets | 320,389 | 661,134 | 412,804 |
LIABILITIES | 596,804 | 706,992 | 1,304,464 |
Current liabilities | 243,215 | 157,600 | 229,368 |
Noncurrent liabilities | 65,857 | 507,477 | 11,341 |
Equity | 287,732 | 41,915 | 1,063,755 |
STATEMENT OF INCOME | |||
Operating revenues | 408,951 | 56,699 | 560,060 |
Operating costs and expenses | (395,604) | (30,959) | (330,098) |
Financial results | 1,764 | (24,751) | 5,478 |
Income tax and social contribution | (5,405) | (333) | (80,094) |
Net income for the period | 9,706 | 656 | 155,346 |
Total comprehensive income | 9,706 | 656 | 155,346 |
STATEMENTS OF CASH FLOWS | |||
Cash flow s from operational activities | (25,036) | 4,729 | 121,578 |
Cash flow s from investiment activities | (28,270) | (18) | 122,933 |
Cash flow s from financing activities | - | (11,152) | (60,000) |
TOTAL EFFECTS ON CASH AND CASH EQUIVALENTS | (53,306) | (6,441) | 184,511 |
Cash and cash equivalents at the beginning of the period | 99,424 | 28,732 | 2,962 |
Cash and cash equivalents at the end of the period | 46,118 | 22,291 | 187,473 |
CHANGE IN CASH AND CASH EQUIVALENTS | (53,306) | (6,441) | 184,511 |
31
17.3 Joint ventures
Equity + | Percentage of share capital % | ||||||
advance for | Book value | ||||||
future capital | Copel | Copel | Copel | of share | |||
03.31.2015 | Headquarters | Main activity | increase | PAR | GeT | capital | |
Dominó Holdings S.A. | Curitiba/PR | Interest in sew age treatment company | 469,602 | - | 49.00 | - | 230,105 |
Costa Oeste Transmissora de Energia S.A. | Curitiba/PR | Transmission of electricity | 56,271 | - | - | 51.00 | 28,698 |
Marumbi Transmissora de Energia S.A. (a) | Curitiba/PR | Transmission of electricity | 84,279 | - | - | 80.00 | 67,423 |
Transmissora Sul Brasileira de Energia S.A. | Curitiba/PR | Transmission of electricity | 367,805 | - | - | 20.00 | 73,561 |
Caiuá Transmissora de Energia S.A. | Curitiba/PR | Transmission of electricity | 92,625 | - | - | 49.00 | 45,386 |
Integração Maranhense Transmissora de Energia S.A. (a) | Rio de Janeiro/RJ | Transmission of electricity | 185,837 | - | - | 49.00 | 91,060 |
Matrinchã Transmissora de Energia (TP NORTE) S.A. (a) | Curitiba/PR | Transmission of electricity | 934,054 | - | - | 49.00 | 457,686 |
Guaraciaba Transmissora de Energia (TP SUL) S.A. (a) | Curitiba/PR | Transmission of electricity | 341,335 | - | - | 49.00 | 167,254 |
Paranaíba Transmissora de Energia S.A. (a) | Rio de Janeiro/RJ | Transmission of electricity | 286,961 | - | - | 24.50 | 70,305 |
Mata de Santa Genebra Transmissão S.A. (a) | Rio de Janeiro/RJ | Transmission of electricity | 54,040 | - | - | 50.10 | 27,074 |
Cantareira Transmissora de Energia S.A. | Rio de Janeiro/RJ | Transmission of electricity | 40,105 | - | - | 49.00 | 19,651 |
Voltalia São Miguel do Gostoso I Participações S.A. | São Paulo/SP | Interests in companies | 106,230 | 49.00 | - | - | 52,053 |
Paraná Gás Exploração e Produção S.A. (17.3.1) | Curitiba/PR | Exploration of natural gas | - | 30.00 | - | - | - |
(a) Pre-operating stage |
17.3.1 Paraná Gás Exploração e Produção S.A.
In February 2015, a deposit was made in a Banco do Brasil account to realize registration at the board of trade of R$114 referring to part of the capital subscribed in the company Paraná Gás Exploração e Produção S.A. which is in the process of being incorporated and in which Copel will hold an interest of 30%.
17.3.2 Main groups of assets, liabilities and results of joint ventures
Transmis- | Mata de | |||||||||||
Dominó | Costa | Marumbi | sora Sul | Caiuá | Integração | Matrinchã | Guaraciaba | Paranaíba | Santa | Canta- | Voltalia | |
03.31.2015 | (a) | Oeste | Brasileira | Maranhense | Genebra | reira | ||||||
ASSETS | 478,662 | 98,673 | 146,403 | 725,543 | 223,335 | 427,804 | 1,650,788 | 813,641 | 666,422 | 107,407 | 44,053 | 106,490 |
Current assets | 17,492 | 5,723 | 14,396 | 49,706 | 23,175 | 37,611 | 35,039 | 13,616 | 159,327 | 11,696 | 2,462 | 704 |
Cash and cash equivalents | 2,279 | 3,635 | 14,171 | 24,870 | 7,585 | 1,885 | 31,666 | 11,219 | 156,543 | 11,045 | 2,234 | 1 |
Other current assets | 15,213 | 2,088 | 225 | 24,836 | 15,590 | 35,726 | 3,373 | 2,397 | 2,784 | 651 | 228 | 703 |
Noncurrent assets | 461,170 | 92,950 | 132,007 | 675,837 | 200,160 | 390,193 | 1,615,749 | 800,025 | 507,095 | 95,711 | 41,591 | 105,786 |
. | ||||||||||||
LIABILITIES | 478,662 | 98,673 | 146,403 | 725,543 | 223,335 | 427,804 | 1,650,788 | 813,641 | 666,422 | 107,407 | 44,053 | 106,490 |
Current liabilities | 9,060 | 7,506 | 10,525 | 31,610 | 29,091 | 67,099 | 69,939 | 440,050 | 368,670 | 51,852 | 327 | 260 |
Financial liabilities | - | 2,814 | 3,274 | 20,740 | 7,511 | 11,931 | 38,799 | 412,298 | 365,922 | 51,103 | 3 | - |
Other current liabilities | 9,060 | 4,692 | 7,251 | 10,870 | 21,580 | 55,168 | 31,140 | 27,752 | 2,748 | 749 | 324 | 260 |
Noncurrent liabilities | - | 43,086 | 85,111 | 346,128 | 101,619 | 177,868 | 646,795 | 60,087 | 10,791 | 1,515 | 12,195 | - |
Financial liabilities | - | 31,876 | 47,474 | 320,812 | 81,442 | 136,241 | 574,435 | - | - | - | - | - |
Advance for future capital increase | - | 8,190 | 33,512 | 20,000 | - | 3,000 | - | 27,831 | - | - | 8,574 | - |
Other noncurrent liabilities | - | 3,020 | 4,125 | 5,316 | 20,177 | 38,627 | 72,360 | 32,256 | 10,791 | 1,515 | 3,621 | - |
Equity | 469,602 | 48,081 | 50,767 | 347,805 | 92,625 | 182,837 | 934,054 | 313,504 | 286,961 | 54,040 | 31,531 | 106,230 |
STATEMENT OF INCOME | ||||||||||||
Net operating income | - | 5,710 | 13,350 | 12,693 | 4,577 | 55,985 | - | - | - | - | 5,997 | - |
Operating costs and expenses | (270) | (1,438) | (7,821) | (2,172) | (1,814) | (54,712) | (1,576) | (1,340) | (1,193) | (1,113) | (5,489) | - |
Financial results | 224 | (479) | (415) | (8,400) | (1,265) | (2,101) | 47,073 | 25,669 | 13,359 | 4,470 | 60 | - |
Equity in income of subsidiaries | 10,652 | - | - | - | - | - | - | - | - | - | - | (491) |
Income tax and social contribution | (285) | (519) | (771) | (223) | (2,040) | (16,060) | (8,744) | (4,015) | (1,514) | (206) | - | |
Income (loss) for the period | 10,606 | 3,508 | 4,595 | 1,350 | 1,275 | (2,868) | 29,437 | 15,585 | 8,151 | 1,843 | 362 | (491) |
Total comprehensive income for the period | 10,606 | 3,508 | 4,595 | 1,350 | 1,275 | (2,868) | 29,437 | 15,585 | 8,151 | 1,843 | 362 | (491) |
(a) Practices adjusted to those of Copel |
32
17.4 Associates
Equity + | Percentage | Book value | |||
Headquarters | Main activity | advance for | of share | of share | |
future capital | capital | capital | |||
03.31.2015 | increase | Copel % | |||
Cia. de Saneamento do Paraná - Sanepar | Curitiba/PR | Basic sanitation | 3,789,921 | 7.6252 | 288,989 |
Dona Francisca Energética S.A. | Agudo/RS | Electric Pow er | 243,721 | 23.0303 | 56,130 |
Foz do Chopim Energética Ltda. | Curitiba/PR | Electric Pow er | 42,423 | 35.77 | 15,175 |
Carbocampel S.A. | Figueira/PR | Coal mining | 3,102 | 49.00 | 1,520 |
Dois Saltos Empreendimentos de Geração de Energia Elétrica Ltda. (a) | Curitiba/PR | Electric Pow er | 2,400 | 30.00 | 720 |
Copel Amec S/C Ltda.- em liquidação | Curitiba/PR | Services | 408 | 48.00 | 196 |
Escoelectric Ltda. | Curitiba/PR | Services | 372 | 40.00 | 149 |
Sercomtel S.A. Telecomunicações (b) | Londrina/PR | Telecommunications | - | 45.00 | - |
(a) Pre-operating stage | |||||
(b) Investment reduced to zero in 2013 due to the impairment tests |
17.4.1 Main groups of assets, liabilities and results of associates
03.31.2015 | Sanepar (a) | Dona Francisca (a) | Foz do Chopim |
ASSETS | 7,631,420 | 258,005 | 45,649 |
Current assets | 568,588 | 81,467 | 7,022 |
Noncurrent assets | 7,062,832 | 176,538 | 38,627 |
LIABILITIES | 7,631,420 | 258,005 | 45,649 |
Current liabilities | 762,131 | 13,207 | 2,550 |
Noncurrent liabilities | 3,079,368 | 1,077 | 676 |
Equity | 3,789,921 | 243,721 | 42,423 |
STATEMENT OF INCOME | |||
Net operating income | 666,624 | 21,505 | 11,593 |
Operating costs and expenses | (496,595) | (8,650) | (4,491) |
Financial results | (37,984) | 1,757 | 24 |
Income tax and social contribution | (44,460) | (4,962) | (374) |
Income (loss) for the period | 87,585 | 9,650 | 6,752 |
Total comprehensive income for the period | 87,585 | 9,650 | 6,752 |
(a) Practices adjusted to those of Copel |
33
18 Property, Plant and Equipment
18.1 Asset by type of account – in service and in progress
Consolidated | Accumulated | Accumulated | ||||
Cost | depreciation | 03.31.2015 | Cost | depreciation | 12.31.2014 | |
In service | ||||||
Reservoirs, dams and aqueducts | 7,620,522 | (4,678,709) | 2,941,813 | 7,619,405 | (4,642,025) | 2,977,380 |
Machinery and equipment | 5,149,681 | (2,654,164) | 2,495,517 | 5,256,847 | (2,720,761) | 2,536,086 |
Buildings | 1,520,432 | (1,037,760) | 482,672 | 1,520,232 | (1,029,827) | 490,405 |
Land | 277,620 | (5,895) | 271,725 | 277,620 | (5,214) | 272,406 |
Vehicles | 47,760 | (34,029) | 13,731 | 44,388 | (33,183) | 11,205 |
Aircraft | 17,067 | (6,623) | 10,444 | 17,067 | (5,770) | 11,297 |
Furniture and tools | 16,762 | (10,109) | 6,653 | 16,774 | (9,935) | 6,839 |
(-) Provision for impairment (a) | (46,571) | - | (46,571) | (46,571) | - | (46,571) |
(-) Special Obligations | (14) | - | (14) | (14) | - | (14) |
14,603,259 | (8,427,289) | 6,175,970 | 14,705,748 | (8,446,715) | 6,259,033 | |
In progress | ||||||
Cost | 3,217,467 | - | 3,217,467 | 2,805,865 | - | 2,805,865 |
(-) Provision for impairment (a) | (760,710) | - | (760,710) | (760,710) | - | (760,710) |
2,456,757 | - | 2,456,757 | 2,045,155 | - | 2,045,155 | |
17,060,016 | (8,427,289) | 8,632,727 | 16,750,903 | (8,446,715) | 8,304,188 | |
(a) Refers to concession assets for electricity generation. |
18.2 Changes in Property, Plant and Equipment
Consolidated | Balance as of | Balance as of | ||||
January 1, 2015 | Additions | Depreciation | Write-offs | Transfers | March 31, 2015 | |
In service | ||||||
Reservoirs, dams and aqueducts | 2,977,380 | - | (36,682) | - | 1,116 | 2,941,814 |
Machinery and equipment | 2,536,087 | - | (43,236) | (12,332) | 14,999 | 2,495,518 |
Buildings | 490,403 | - | (7,933) | - | 204 | 482,674 |
Land | 272,407 | - | (681) | - | - | 271,726 |
Vehicles | 11,204 | - | (928) | (78) | 3,529 | 13,727 |
Aircraft | 11,297 | - | (853) | - | 1 | 10,445 |
Furniture and tools | 6,839 | - | (197) | (6) | 16 | 6,652 |
(-) Provision for impairment | (46,571) | - | - | - | - | (46,571) |
(-) Special Obligations | (14) | - | - | - | - | (14) |
6,259,032 | - | (90,510) | (12,416) | 19,865 | 6,175,971 | |
In progress | ||||||
Cost | 2,805,866 | 432,270 | - | (7) | (20,663) | 3,217,466 |
(-) Provision for impairment | (760,710) | - | - | - | - | (760,710) |
2,045,156 | 432,270 | - | (7) | (20,663) | 2,456,756 | |
8,304,188 | 432,270 | (90,510) | (12,423) | (798) | 8,632,727 |
18.3 Colíder Hydroelectric Power Plant (HPP)
On July 30, 2010, at the 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-HPP Colíder, which took place on January 17, 2011.
34
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.
The National Bank for Economic and Social Development (BNDES) approved the classification of the HPP Colíder project for financial support feasibility analysis and the signed financing agreement, amounted to R$1,041,155, in December 2013 was released the amount of R$840,106 as note 21.5.
Unit one is expected to start operations on April 30, 2016 and units two and three are expected to start operations in May and June 2016, respectively.
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, adjusted according to the variation of the IPCA inflation index to R$140.10/MWh as of March 31, 2015 A total of 125 averages MW were sold, for supply starting in January 2015 for 30 years.
The Company submitted an application to Aneel to exclude its responsibility, so that the obligation to supply energy could be extended. The application is being analyzed by Aneel and in the meantime, the Company is honoring its commitment with energy surpluses not contracted from its other plants.
The assured power of the project, established in its concession agreement, was 179.6 averages MW, after full motorization.
The expenditures in this venture on March 31, 2015 totaled R$1,678,497.
Total commitments already assumed with suppliers of equipment and services in connection with the Colíder Hydroelectric Power Plant amounted to R$210.114 as of March 31, 2015.
18.4 Consórcio Tapajós
Copel Geração e Transmissão has signed a Technical Cooperation Agreement with eight other companies of the sector to conduct studies on the Tapajós and Jamanxim Rivers, in the North Region of Brazil, comprising an integrated environmental assessment of the Tapajós River Basin and viability and environmental studies of five hydroelectric projects, totaling 10,682 MW of installed capacity.
The expenditures on this project on March 31, 2015 totaled R$14.359.
18.5 Consórcio Empreendedor Baixo Iguaçu
On August 27, 2013 Copel Geração e Transmissão entered into a consortium with Geração Céu Azul S.A., with ownership percentage of 30% and 70%, respectively, to build and operate the Baixo Iguaçu Hydroelectric Power Plant, with a minimum installed capacity of 350.20 MW, located in Rio Iguaçu, between the municipalities of Capanema and Capitão Leônidas Marques, and between HPP Governador José Richa and the Iguaçu National Park, in Paraná State, which runs on 3 Kaplan turbines. This consortium was named "Consórcio Empreendedor Baixo Iguaçu" - CEBI.
35
The start of commercial operation of Unit 1 is scheduled for December 31, 2017 and Units 2 and 3 for January and February 2018, respectively, and should be changed due to the suspension of the Installation License, as per the decision of the Federal Court of the 4th Region (TRF-RS), held on June 16, 2014, and that paralyzed the works as of its receipt on July 7, 2014.
As of March 31, 2015 the expenses incurred on this venture amounted to R$235,281.
18.6 Commitments with windmill farms
Total commitments assumed with suppliers of equipment and services in connection with wind farms total R$220,790 on March 31, 2015.
19.1 Changes in intangible assets
Concession contract | Concession and | Other | ||||||
in | in | Special liabilities | authorization | in | in | |||
Balances | service | progress | in service | in progress | rights | service | progress | Consolidated |
As of January 1, 2015 | 497,289 | 1,435,463 | (24,337) | (199,650) | 423,722 | 24,753 | 16,916 | 2,174,156 |
Acquisitions | - | 251,714 | - | - | - | - | 1,809 | 253,523 |
Customers contributions | - | - | - | (57,346) | - | - | - | (57,346) |
ANEEL grant - use of public property | - | 419 | - | - | - | - | - | 419 |
Transfers to property, plant and equipment | - | - | - | - | - | - | (929) | (929) |
Capitalizations for accounts receivable related | ||||||||
to concession (Note 10.1) | - | (321,240) | - | 63,325 | - | - | - | (257,915) |
Capitalizations for intangible in service | 25,807 | (25,807) | (945) | 945 | - | 374 | (374) | - |
Amortization of quotas - concession and authorization | (79,009) | - | 12,613 | - | (895) | (1,901) | - | (69,192) |
Amortization of quotas - Pasep/Cofins credits | (3,575) | - | 630 | - | - | - | - | (2,945) |
Write-offs | 62 | (12,789) | (275) | - | - | 2 | - | (13,000) |
As of March 31, 2015 | 440,574 | 1,327,760 | (12,314) | (192,726) | 422,827 | 23,228 | 17,422 | 2,026,771 |
20 Payroll, Social Charges and Accruals
Parent Company | Consolidated | |||
Consolidado | 03.31.2015 | 12.31.2014 | 03.31.2015 | 12.31.2014 |
Social security liabilities | ||||
Taxes and social contribution | 1,824 | 2,680 | 28,288 | 35,975 |
Social security charges on paid vacation and 13th salary | 2,003 | 2,006 | 32,213 | 32,306 |
3,827 | 4,686 | 60,501 | 68,281 | |
Labor liabilities | ||||
Payroll, net | 2 | 23 | 1,239 | 1,252 |
Vacation and 13th salary | 5,301 | 5,441 | 88,845 | 89,830 |
Profit sharing | 3,365 | 2,643 | 103,079 | 93,153 |
Voluntary redundancy | - | - | - | 72 |
Assignments to third parties | - | - | 16 | 30 |
8,668 | 8,107 | 193,179 | 184,337 | |
12,495 | 12,793 | 253,680 | 252,618 |
36
21 Suppliers
Consolidated | 03.31.2015 | 12.31.2014 | |
Energy supplies | 963,330 | 757,174 | |
Materials and supplies | 645,592 | 509,674 | |
Natural gas for resale | 205,092 | 252,103 | |
Charges for use of grid system | 117,263 | 85,879 | |
1,931,277 | 1,604,830 | ||
Current | 1,913,652 | 1,587,205 | |
Noncurrent | 17,625 | 17,625 |
21.1 Main Power purchase agreements
The power purchase agreements signed in the regulated power trading environment, shown at original value and adjusted annually according to the IPCA inflation index:
Supply | Energy purchased | Auction | Average purchase | |
period | (annual average MW) | date | price (R$/MWh) | |
Auction of power from existing facilities | ||||
2nd Auction - Product 2008 | 2008 to 2015 | 52.05 | 04.02.2005 | 83.13 |
4th Auction - Product 2009 | 2009 to 2016 | 45.01 | 10.11.2005 | 94.91 |
12th Auction-Product 2014 18M | 01/01/2014 to 06/30/2015 | 9.67 | 12.17.2013 | 165.20 |
12th Auction-Product 2014 36M | 01/01/2014 to 12/31/2016 | 162.86 | 12.17.2013 | 149.99 |
13th Auction-Product 2014 - DIS | 05/01/2014 to 12/31/2019 | 109.05 | 04.30.2014 | 262.00 |
13th Auction-Product 2014 - QTD | 05/01/2014 to 12/31/2019 | 278.97 | 04.30.2014 | 271.00 |
14th Auction-Product 2015 - 03 DIS | 05/01/2014 to 12/31/2017 | 13.28 | 12.05.2014 | 191.99 |
14th Auction-Product 2015 - 03 QTD | 05/01/2014 to 12/31/2017 | 17.32 | 12.05.2014 | 201.00 |
18th Auction-Product 2015 06M | 01/01/2015 to 06/30/2015 | 148.76 | 01.15.2015 | 385.87 |
836.97 | ||||
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 Term | 2008 to 2022 | 24.75 | 12.16.2005 | 132.26 |
1st Auction- Product 2009 Hydro | 2009 to 2038 | 3.54 | 12.16.2005 | 114.28 |
1st Auction- Product 2009 Term | 2009 to 2023 | 40.44 | 12.16.2005 | 129.26 |
1st Auction- Product 2010 Hydro | 2010 to 2039 | 69.87 | 12.16.2005 | 115.04 |
1st Auction- Product 2010 Term | 2010 to 2024 | 65.01 | 12.16.2005 | 121.81 |
3rd Auction- Product 2011 Hydro | 2011 to 2040 | 57.66 | 10.10.2006 | 120.86 |
3rd Auction- Product 2011 Term | 2011 to 2025 | 54.22 | 10.10.2006 | 137.44 |
4th Auction- Product 2010 Term | 2010 to 2024 | 15.44 | 07.26.2007 | 134.67 |
5th Auction- Product 2012 Hydro | 2012 to 2041 | 53.24 | 10.16.2007 | 129.14 |
5th Auction- Product 2012 Term | 2012 to 2026 | 115.38 | 10.16.2007 | 128.37 |
6th Auction- Product 2011 Term | 2011 to 2025 | 9.89 | 09.17.2008 | 128.42 |
7th Auction- Product 2013 Hydro | 2013 to 2042 | - | 09.30.2008 | 98.98 |
7th Auction- Product 2013 Term | 2013 to 2027 | 110.96 | 09.30.2008 | 145.23 |
8th Auction- Product 2012 Hydro | 2012 to 2041 | 0.01 | 08.27.2009 | 144.00 |
8th Auction- Product 2012 Term | 2012 to 2026 | 0.15 | 08.27.2009 | 144.60 |
624.17 | ||||
Structuring projects auction | ||||
Santo Antonio | 2012 to 2041 | 133.77 | 12.10.2007 | 78.87 |
Jirau | 2013 to 2042 | 268.61 | 05.19.2008 | 71.37 |
402.38 |
37
22 Loans and Financing
Consolidated | Current liabilities | Noncurrent liabilities | ||||
Principal | Charges | 03.31.2015 | 12.31.2014 | 03.31.2015 | 12.31.2014 | |
Foreign currency | ||||||
STN (22.1) | - | 1,541 | 1,541 | 596 | 83,978 | 70,601 |
- | 1,541 | 1,541 | 596 | 83,978 | 70,601 | |
Local currency | ||||||
Banco do Brasil (22.2) | 571,296 | 145,036 | 716,332 | 728,039 | 830,018 | 830,446 |
Eletrobras (22.3) | 49,702 | 48 | 49,750 | 49,484 | 74,094 | 81,277 |
Finep (22.4) | 5,680 | 60 | 5,740 | 5,737 | 26,035 | 27,431 |
BNDES (22.5) | 76,325 | 13,018 | 89,343 | 71,945 | 1,426,087 | 1,454,196 |
Banco do Brasil | ||||||
BNDES onlending (22.6) | 11,369 | 418 | 11,787 | 11,825 | 134,531 | 137,373 |
Promissory notes (22.7) | 449,569 | 1,356 | 450,925 | - | - | - |
1,163,941 | 159,936 | 1,323,877 | 867,030 | 2,490,765 | 2,530,723 | |
1,163,941 | 161,477 | 1,325,418 | 867,626 | 2,574,743 | 2,601,324 |
Parent Company | Current liabilities | Noncurrent liabilities | ||||
Principal | Charges | 03.31.2015 | 12.31.2014 | 03.31.2015 | 12.31.2014 | |
Foreign currency | ||||||
STN (22.1) | - | 1,541 | 1,541 | 596 | 83,978 | 70,601 |
Local currency | ||||||
Banco do Brasil (22.2) | 304,984 | 17,168 | 322,152 | 349,157 | 538,697 | 538,062 |
304,984 | 18,709 | 323,693 | 349,753 | 622,675 | 608,663 |
22.1 Department of the National Treasury - STN
Number of | Issue | Final | Annual rate p.y. | Consolidated | ||||
Type of bonus | installment | Date | maturity | Amortization | (interest + commission) | Principal | 03.31.2015 | 12.31.2014 |
Par Bond | 1 | 05.20.1998 | 04.11.2024 | Single installment | 6.0% + 0.20% | 17,315 | 34,700 | 42,107 |
Discount Bond | 1 | 05.20.1998 | 04.11.2024 | Single installment | Libor Semi Annual+0.8125%+0.20% | 12,082 | 50,819 | 29,090 |
85,519 | 71,197 | |||||||
Current | 1,541 | 596 | ||||||
Noncurrent | 83,978 | 70,601 | ||||||
Company: Copel | ||||||||
Guarantees: | ||||||||
Company’s centralized revenues account. | ||||||||
Deposited Collateral (Note 6.1): Par Bond in the amount of R$ 39,625 (R$ 33,525 on 12.31.2014), and Discount Bond in the amount of R$ 27,694 (R$ 23,431 on 12.31.2014). | ||||||||
Note: | ||||||||
The restructuring of medium and long-term debt in connection w ith the f inancing received under Law nº 4,131/62. |
38
22.2 Banco do Brasil S.A.
Issue | Number of | Final | Annual rate p.y. | Consolidated | |||
Contracts | Date | installment | maturity | (interest + commission) | Principal | 03.31.2015 | 12.31.2014 |
21/02155-4 (a) | 09.10.2010 | 3 | 08.15.2015 | 98.5% of average rate of CDI | 350,000 | 179,303 | 173,240 |
21/02248-8 (b) | 06.22.2011 | 1 | 06.01.2015 | 99.5% of average rate of CDI | 150,000 | 211,619 | 205,642 |
CCB 21/11062X (c) | 08.26.2013 | 3 | 07.27.2018 | 106.0% of average rate of CDI | 151,000 | 176,750 | 171,209 |
CCB 330600773 (d) | 07.11.2014 | 3 | 11.07.2019 | 111.8% of average rate of CDI | 116,667 | 117,829 | 121,175 |
NC 330600132 (e) | 02.28.2007 | 1 | 02.28.2014 | 106.2% of average rate of CDI | 231,000 | 231,833 | 239,075 |
NC 330600151 (f) | 07.31.2007 | 1 | 07.31.2014 | 106.5% of average rate of CDI | 18,000 | 18,288 | 18,878 |
NC 330600609 (g) | 08.19.2011 | 2 | 07.21.2016 | 109.41% of average rate of CDI | 600,000 | 610,728 | 629,266 |
1,546,350 | 1,558,485 | ||||||
Current | 716,332 | 728,039 | |||||
Noncurrent | 830,018 | 830,446 | |||||
Companies: | |||||||
Copel Distribuição: (a) (b) (c) (d) | |||||||
Copel: (e) (f) (g) | |||||||
Annual installment | |||||||
Together with the data is the interest accrued on the installments, in the amount of R$50,333, falling due on July 27, 2016, July 27, 2017 and July 27, 2018: (c) | |||||||
Together with the data is the interest accrued on the installments, in the amount of R$38,889, falling due on July 11, 2017, July 11, 2018 and July 11, 2019: (d) | |||||||
Together with the data is the interest accrued on the installments, in the amount of R$77,000, falling due on February 28, 2017, February 28, 2018 and February 28, 2019: (e) | |||||||
Together with the data is the interest accrued on the installments, in the amount of R$6,000, falling due on July 30, 2015, July 30, 2016 and July 30, 2017: (f) | |||||||
Together with the data is the interest accrued on the installments, in the amount of R$300,000, falling due on July 21, 2015 and July 21, 2016: (g) | |||||||
Destination: | |||||||
Working capital: (b) (c) (d) | |||||||
Only purpose of paying the debts: (e) (f) (g) (h) (i) (j) (k) | |||||||
Guarantees: | |||||||
Ow n revenue : (a) | |||||||
Pledge until 360 days: (b) (c) | |||||||
Credit assignment : (d) (e) |
39
22.3 Eletrobrás - Centrais Elétricas Brasileiras S.A.
Issue | Number of | Final | Annual rate p.y. | Consolidated | |||
Contracts | Date | installment | maturity | (interest + commission) | Principal | 03.31.2015 | 12.31.2014 |
1293/94 (a) | 09.23.1994 | 180 | 06.30.2016 | 5.5% to 6.5% + 2.0% | 307,713 | 42,189 | 50,237 |
980/95 (b) | 12.22.1994 | 80 | 11.15.2018 | 8.0% | 11 | 10 | 11 |
981/95 (c) | 12.22.1994 | 80 | 08.15.2019 | 8.0% | 1,169 | 295 | 311 |
982/95 (d) | 12.22.1994 | 80 | 02.15.2020 | 8.0% | 1,283 | 113 | 119 |
983/95 (e) | 12.22.1994 | 80 | 11.15.2020 | 8.0% | 11 | 147 | 154 |
984/95 (f) | 12.22.1994 | 80 | 11.15.2020 | 8.0% | 14 | 70 | 72 |
985/95 (g) | 12.22.1994 | 80 | 08.15.2021 | 8.0% | 61 | 98 | 99 |
002/04 (h) | 06.07.2004 | 120 | 07.30.2016 | 8.0% | 30,240 | 1,462 | 1,737 |
142/06 (i) | 05.11.2006 | 120 | 09.30.2018 | 5.0% + 1.0% | 74,340 | 12,679 | 13,588 |
206/07 (j) | 03.03.2008 | 120 | 08.30.2020 | 5.0% + 1.0% | 109,642 | 48,230 | 50,455 |
273/09 (k) | 02.18.2010 | 120 | 12.30.2022 | 5.0% + 1.0% | 63,944 | 12,744 | 13,154 |
2540/06 (l) | 05.12.2009 | 60 | 10.30.2016 | 5.0% + 1.5% | 2,844 | 712 | 824 |
415.855-22/2014 (m) | 03.31.2015 | 120 | 12.08.2026 | 6.0% | 5,095 | 5,095 | - |
123,844 | 130,761 | ||||||
Current | 49,750 | 49,484 | |||||
Noncurrent | 74,094 | 81,277 | |||||
Companies: | |||||||
Copel Geração e Transmissão: (a) | |||||||
Copel Distribuição: (b) (c) (d) (e) (f) (g) (h) (i) (j) (k) (l) | |||||||
Destination: | |||||||
Financial cover up to 29.14% of the total project of HPP Governador José Richa Implementation and transmission system: (a) | |||||||
National Program for Watering - Proni: (b) (c) (d) (e) (f) (g) | |||||||
Rural Electricity Program - Luz para Todos: (h) (i) (j) (k) (m) | |||||||
National Program for Efficient Public Lighting - ReLuz: cover 75% of the total cost of the Project for the City of Ponta Grossa:(l) | |||||||
Guarantees: | |||||||
The guarantee is
represented by the income, supported by pow er of attorney granted by a
public instrument, and the issue of promissory notes equal to
the number of installments falling due. | |||||||
22.4 Finep
Issue | Number of | Final | Annual rate p.y. | Consolidated | |||
Contracts | Date | installment | maturity | (interest + commission) | Principal | 03.31.2015 | 12.31.2014 |
21120105-00 | 05.17.2012 | 81 | 10.15.2020 | 4% | 35,095 | 17,559 | 18,344 |
21120105-00 | 05.17.2012 | 81 | 10.15.2020 | 3.5% + TR | 17,103 | 14,216 | 14,824 |
31,775 | 33,168 | ||||||
Current | 5,740 | 5,737 | |||||
Noncurrent | 26,035 | 27,431 | |||||
Company: | |||||||
Copel Telecomunicações. | |||||||
Destination: | |||||||
BEL project - ultra w ide band intranet service (Ultra Wide Band - UWB). | |||||||
Guarantees: | |||||||
Withhold the amounts from the checking account in w hich revenues are deposited. |
40
22.5 BNDES
Issue | Number of | Maturity | Annual rate p.y. | Consolidated | ||||
Contracts | Date | installment | initial | final | (interest + commission) | Principal | 03.31.2015 | 12.31.2014 |
820989.1 (a) | 03.17.2009 | 179 | 02.15.2012 | 01.15.2028 | 1.63% over TJLP | 169,500 | 146,271 | 149,196 |
1120952.1-A (b) | 12.16.2011 | 168 | 05.15.2012 | 04.15.2026 | 1.82% over TJLP | 42,433 | 33,685 | 34,451 |
1120952.1-B (c) | 12.16.2011 | 168 | 05.15.2012 | 04.15.2026 | 1.42% over TJLP | 2,290 | 1,817 | 1,859 |
1220768.1 (d) | 09.28.2012 | 192 | 08.15.2013 | 07.15.2029 | 1.36% over TJLP | 73,122 | 66,529 | 67,700 |
13211061 (e) | 12.04.2013 | 192 | 11.15.2015 | 10.15.2031 | 1.49% over TJLP | 1,041,155 | 851,164 | 850,782 |
13210331 (f) | 12.03.2013 | 168 | 09.15.2014 | 08.15.2028 | 1.49% and 1.89% over TJLP | 17,644 | 16,954 | 17,273 |
14205611-A (g) | 12.15.2014 | 72 | 02.15.2015 | 01.15.2021 | 2.09% p.y. over TJLP | 41,583 | 28,992 | 30,008 |
14205611-B (h) | 12.15.2014 | 6 | 02.15.2016 | 02.15.2021 | 2.09 p.y. over TR BNDES | 17,821 | 18,672 | 17,874 |
14205611-C (i) | 12.15.2014 | 113 | 02.15.2015 | 06.15.2024 | 6% p.y. | 78,921 | 51,380 | 52,170 |
11211521 (j) | 03.19.2012 | 192 | 07.15.2014 | 06.15.2030 | 2.34% p.y. over TJLP | 54,100 | 57,700 | 58,635 |
11211531 (k) | 03.19.2012 | 192 | 07.15.2014 | 06.15.2030 | 2.34% p.y. over TJLP | 40,050 | 42,657 | 43,349 |
11211541 (l) | 03.19.2012 | 192 | 07.15.2014 | 06.15.2030 | 2.34% p.y. over TJLP | 90,900 | 96,743 | 98,311 |
11211551 (m) | 03.19.2012 | 192 | 07.15.2014 | 06.15.2030 | 2.34% p.y. over TJLP | 97,000 | 102,866 | 104,533 |
1,515,430 | 1,526,141 | |||||||
Current | 89,343 | 71,945 | ||||||
Noncurrent | 1,426,087 | 1,454,196 | ||||||
Company: | ||||||||
Copel Geração e Transmissão: (a) (b) (c) (d) (e) (f) | GE Boa Vista: (k) | |||||||
Copel Distribuição: (g) (h) (i) | GE São Bento do Norte: (l) | |||||||
GE Farol: (j) | GE Olho D'Agua: (m) | |||||||
Destination: | ||||||||
Construction of the Mauá Hydroelectric Power Plant and its transmission system: (a) | ||||||||
Implementation of transmission line betw een substations Foz do Iguaçu and Cascavel Oeste: (b) | ||||||||
Purchase of machinery and equipment: (c) | ||||||||
Implementation of Cavernoso II SHP: (d) | ||||||||
Implementation of HPP Colíder and associated transmission system: (e) | ||||||||
Implementation of the 230/138kV Cerquilho III Substation: (f) | ||||||||
Investment in preservation of businesses, improvements, operational support and general investments in expansion: (g) (h) | ||||||||
National machinery and equipment accredited by BNDES: (i) | ||||||||
Construction and implementation of wind generating plant Eol Farol: (j) | ||||||||
Construction and implementation of wind generating plant Eol Dreen Boa Vista: (k) | ||||||||
Construction and implementation of wind generating plant Eol Dreen São Bento do Norte: (l) | ||||||||
Construction and implementation of wind generating plant Eol Dreen Olho D'Água: (m) | ||||||||
Collateral: | ||||||||
All the revenues from the sale of energy under Agreements for Energy Trade on the Regulated Pow er Market (“Contracts for the Sale of Energy in the Regulated Environment” or CCEARs) in connection w ith this project (a) and (d) | ||||||||
Copel Geração e Transmissão has undertaken to assign to the BNDES the rights it holds under Concession Arrangement 027/2009-ANEEL, and to submit as a guarantee to the BNDES the credit rights deriving from the provision of energy transmission services stipulated in the Concession Arrangement (Transmission Services Agreement 09/2010), by Copel Geração e Transmissão and the National Electric System Operator (Operador Nacional do Sistema Elétrico or ONS), the transmission concession operators and the users of the transmission system, including the entire revenue deriving from the transmission services provided: (b) and (c) | ||||||||
Statutory assignment of the rights under Concession Agreement 01/2011MME-HPP Colíder and statutory assignment under the electricity purchase and sale agreement (CCVEE) betw een Copel and Sadia S.A.: (e) | ||||||||
Statutory assignment of the rights under Public Electricity Transmission Service Concession Agreement 015/2010-ANEEL, betw een Copel and the federal government: (f) | ||||||||
Surety of Companhia Paranaense de Energia; fiduciary assignment of income and indemnity rights of the concession (g) (h) (i) | ||||||||
Pledge of shares of
subsidiaries belonging to the Company; fiduciary assignment of receivables
from electricity sales revenue; fiduciary assignment of machinery and equipment assembled or built w ith the proceeds from this contract: (j) (k) (l) (m) | ||||||||
41
22.6 Banco do Brasil - Distribution of Funds from BNDES
Issue | Number of | Maturity | Annual rate p.y. | Consolidated | ||||
Contracts | Date | installment | initial | final | (interest + commission) | Principal | 03.31.2015 | 12.31.2014 |
21/02000-0 | 04.16.2009 | 179 | 02.15.2012 | 01.15.2028 | 2.13% over TJLP | 169,500 | 146,318 | 149,198 |
146,318 | 149,198 | |||||||
Current | 11,787 | 11,825 | ||||||
Noncurrent | 134,531 | 137,373 | ||||||
Company: | ||||||||
Copel Geração e Transmissão | ||||||||
Destinantion: | ||||||||
Construction of the Mauá Hydroelectric Pow er Plant and its transmission system, in consortium w ith Eletrosul. | ||||||||
Guarantees: | ||||||||
All the revenues from the sale of energy under Agreements for Energy Trade on the Regulated Pow er Market (“Contracts for the Sale of Energy in the Regulated Environment” or CCEARs) in connection w ith this project | ||||||||
22.7 Promissory note
Issue | Number of | Maturity | Annual rate p.y. | Consolidated | |
Date | installment | Final | (interest + commission) | Principal | 03.31.2015 |
03.23.2015 | 1 | 09.23.2015 | 106.5% over DI | 450,000 | 450,925 |
450,925 | |||||
Company: | |||||
Copel Geração e Transmissão | |||||
Destination: | |||||
Working capital or used to make investments in the issuer. | |||||
Guarantee: | |||||
Personal guarantee. | |||||
Notes: | |||||
In addition to the lead coordinator BB Banco de Investimentos, the PN issuance w as also coordinated by the banks BTG Pactual and Caixa Econômica Federal. | |||||
42
22.8 Breakdown of loans and financing by currency and index
Index and change in foreign currencies | Consolidated | ||||
accumulated in the period (%) | 03.31.2015 | % | 12.31.2014 | % | |
Foreign currency | |||||
U.S. Dolar | 20.77 | 85,519 | 2.19 | 71,197 | 2.05 |
85,519 | 2.19 | 71,197 | 2.05 | ||
Local currency | |||||
TJLP | 10.00 | 1,591,697 | 40.81 | 1,605,429 | 46.28 |
Ufir | 0.00 | 81,656 | 2.09 | 80,524 | 2.32 |
Finel | 0.40 | 42,189 | 1.08 | 50,236 | 1.45 |
CDI | 8.90 | 1,997,273 | 51.21 | 1,558,486 | 44.93 |
TR | 0.23 | 14,216 | 0.36 | 14,824 | 0.43 |
IPCA | 3.83 | 18,672 | 0.48 | 17,821 | 0.51 |
Without index | - | 68,939 | 1.78 | 70,433 | 2.03 |
3,814,642 | 97.81 | 3,397,753 | 97.95 | ||
3,900,161 | 100.00 | 3,468,950 | 100.00 | ||
Current | 1,325,418 | 867,626 | |||
Noncurrent | 2,574,743 | 2,601,324 |
22.9 Maturity of noncurrent installments
Parent Company | Consolidated | |||||
Foreign | Local | Foreign | Local | |||
03.31.2015 | currency | currency | Total | currency | currency | Total |
2016 | - | 303,342 | 303,342 | - | 471,635 | 471,635 |
2017 | - | 82,441 | 82,441 | - | 317,461 | 317,461 |
2018 | - | 76,457 | 76,457 | - | 310,568 | 310,568 |
2019 | - | 76,457 | 76,457 | - | 248,903 | 248,903 |
2020 | - | - | - | - | 130,244 | 130,244 |
After 2021 | 83,978 | - | 83,978 | 83,978 | 1,011,954 | 1,095,932 |
83,978 | 538,697 | 622,675 | 83,978 | 2,490,765 | 2,574,743 |
22.10 Changes in loans and financing
Foreign currency | Local currency | ||||
Consolidated | Current | Noncurrent | Current | Noncurrent | Total |
Balance as of January 1, 2015 | 596 | 70,601 | 867,030 | 2,530,723 | 3,468,950 |
Funding | - | - | 450,000 | 5,095 | 455,095 |
Charges | 945 | - | 59,203 | 20,554 | 80,702 |
Monetary and exchange variations | - | 13,377 | 330 | 410 | 14,117 |
Transfers | - | - | 66,017 | (66,017) | - |
Amortization - principal | - | - | (25,118) | - | (25,118) |
Payment - charges | - | - | (93,585) | - | (93,585) |
Balance as of March 31, 2015 | 1,541 | 83,978 | 1,323,877 | 2,490,765 | 3,900,161 |
22.11 Contracts with clauses for anticipated maturity
The Company and its subsidiaries contracted loans 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 of subsidiaries that represents a change in control, without prior notice. Non compliance with these terms could result in the anticipated maturity of the debts and/or fines.
At March 31, 2015 all contractual covenants had been complied.
43
23 Debentures
Issue Number of | Maturity | Annual rate p.y. | Consolidated | |||||
Debentures | Date | installment | initial | final | (interest) | Principal | 03.31.2015 | 12.31.2014 |
5th issue (a) | 05.13.2014 | 3 | 05.13.2017 | 05.13.2019 | 111.5% over DI | 1,000,000 | 1,043,103 | 1,010,485 |
1st issue (b) | 10.30.2012 | 2 | 10.30.2016 | 10.30.2017 | DI + Spread 0.99% p.y. | 1,000,000 | 1,050,346 | 1,019,037 |
2nd issue (c) | 09.26.2013 | 60 | 10.26.2013 | 09.26.2018 | DI + Spread 1.00% p.y. | 203,000 | 141,915 | 152,040 |
1st issue (d) | 06.15.2013 | 40 | 09.15.2015 | 12.15.2018 | TJLP+1.7% p.y.+1.0% p.y. | 62,626 | 53,554 | 53,554 |
1st issue (e) | 06.10.2014 | 1 | - | 06.10.2015 | 100% CDI + Spread 0.90% p.y. | 330,000 | 362,151 | 350,332 |
2,651,069 | 2,585,448 | |||||||
Current | 510,804 | 431,491 | ||||||
Noncurrent | 2,140,265 | 2,153,957 | ||||||
Companies: | ||||||||
Copel: (a) | Nova Asa Branca I (e) | Santa Maria (e) | ||||||
Copel Distribuição: (b) | Nova Asa Branca II (e) | Santa Helena (e) | ||||||
Elejor: (c) | Nova Asa Branca III (e) | Ventos de Santo Uriel (e) | ||||||
Compagás: (d) | Nova Eurus IV (e) | |||||||
Characteristics: | ||||||||
Simple debentures, single series, unconvertible, unsecured debenture, w as approved for public offering under restricted placement efforts, pursuant to CVM Instruction number 476, in the minimum amount of R$1,000,000 (a and b) and R$203,000 © notes were issued w ith a unit value of R$10, in quantity of 100,000 (a and b) and 20,300 (c) | ||||||||
Simple floating debentures, issued privately in a single series and not convertible into shares, in the amount of R$62,626 (d) | ||||||||
Securities w orth R$ 1 per unit w ere issued in the quantity of: 62,626 (d) | ||||||||
Simple, single series, unsecured and not convertible into shares debentures that are to be distributed in the market under restricted placement efforts, pursuant to CVM (Brazilian Securities and Exchange Commission) Instruction 476, in the minimum amounts of: | ||||||||
R$53,000 - N. Asa Branca I; R$58,000 - N. Asa Branca II; R$50,000 - N. Asa Branca III; R$30,000 - N. Eurus IV; R$50,000 - Santa Maria; | ||||||||
R$58,000 - Santa Helena; and R$31,000 - Ventos de Santo Uriel. (e) | ||||||||
Securities w ith a unit value of R$10 w ere issued in the amounts of: 5,300 - N. Asa Branca I; 5,800 - N. Asa Branca II; | ||||||||
5,000 - N. Asa Branca III; 3,000 - N. Eurus IV; 5,000 - Santa Maria; 5,800 - Santa Helena; 3,100 - Ventos Santo Uriel. (e) | ||||||||
The unit value of debentures w ill not be adjusted for inflation: (a) (b) (c) (d) (e) | ||||||||
Finance charges: | ||||||||
Interest paid half-yearly in May and November: (a) | ||||||||
Interest paid half-yearly in April and October: (b) | ||||||||
Interest paid monthly: (c) | ||||||||
Interest paid quarterly in March, June, September and December: (d) | ||||||||
Interest paid in a lump sum on maturity date: (e) | ||||||||
Destination: | ||||||||
Working capital or used to make investments in the issuer: (a) and (b) | ||||||||
Full settlement of the loan agreement w ith Copel: (c) | ||||||||
Fund investment plan of the issuer: (d) | ||||||||
Redemption of promissory notes and investment in w ind farms: (e) | ||||||||
Guarantees: | ||||||||
Personal guarantee (a) (b) (c) (e) | ||||||||
Floating: (d) | ||||||||
Guarantor: | ||||||||
Copel: (b) (e) | ||||||||
Copel, at the ratio of 70% and Paineira Participações S.A., at the ratio of 30%: (c) | ||||||||
Compagas: (d) | ||||||||
Fiduciary agent : | ||||||||
Pentágono: (a) | ||||||||
C&D Distribuidora de Títulos e Valores Mobiliários S.A.: (b) (c) (e) | ||||||||
BNDES Participações S.A. - BNDESPAR: (d) |
44
23.1 Changes in debentures
Consolidated | |||
Current | Noncurrent | Total | |
Balance as of January 1, 2015 | 431,491 | 2,153,957 | 2,585,448 |
Charges | 79,851 | 1,366 | 81,217 |
Transfers | 15,058 | (15,058) | - |
Amortization - principal | (10,152) | - | (10,152) |
Payment - charges | (5,444) | - | (5,444) |
Balance as of March 31, 2015 | 510,804 | 2,140,265 | 2,651,069 |
23.2 Contracts with clauses for anticipated maturity
Copel and your subsidiaries issued debentures that contain covenants that require the maintenance of certain economic and financial indices within previously established parameters with enforceability of compliance with annual and other conditions to be observed, such as changing the shareholding of the Company in the share capital representing a change of control without the prior consent of the Debenture Holders; not making without prior written consent of the Debenture holders, payments of dividends or payments of interest on equity, if they are in arrears regarding compliance with any of their financial obligations or they do not meet the established financial indices. Failure to comply with these conditions may allow early call of the debentures.
At March 31, 2015 all contractual covenants had been complied.
The Company and its subsidiaries sponsor retirement and pension plans (Unified Plan and Plan III) and a medical and dental care plan (Healthcare Plan) to both current and retired employees and their dependents.
24.1 Benefit Pension Plan
The unified pension plan is a Defined Benefit Plan - BD in which the income is predetermined, according to each individual's salary, and pension plan III is a Defined Contribution Plan - CD.
The costs assumed by the sponsors for these plans are recognized according to the actuarial evaluation prepared annually by independent actuaries in accordance with Technical Pronouncement CPC 33 (R1)/IAS 19 and IFRC 14, issued by the Accounting Pronouncements Committee – CPC compulsory for public stock corporations as of January 1, 2013, and refer to employee benefits, and correlated to IAS 19 (R1) and IFRIC 14. The economic and financial assumptions for purposes of the actuarial evaluation are discussed with the independent actuaries and approved by the sponsors’ management.
24.2 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.
45
24.3 Statement of financial position and statement of income
Amounts recognized in the statement of financial position, under Post-Employment Benefits, are summarized below:
Parent Company | Consolidated | ||||
03.31.2015 | 12.31.2014 | 03.31.2015 | 12.31.2014 | ||
Pension plan | - | - | 629 | 1,030 | |
Healthcare plan | 8,608 | 8,196 | 924,048 | 897,588 | |
8,608 | 8,196 | 924,677 | 898,618 | ||
Current | - | - | 37,047 | 37,404 | |
Noncurrent | 8,608 | 8,196 | 887,630 | 861,214 |
The amounts recognized in the statement of income are shown below:
Parent Company | Consolidated | |||
03.31.2015 | 03.31.2014 | 03.31.2015 | 03.31.2014 | |
Pension plan (CD) | 962 | 1,511 | 13,915 | 13,201 |
Pension plan (CD) - management | 79 | 97 | 173 | 215 |
Healthcare plan - post-employment | 387 | 73 | 35,575 | 25,526 |
Healthcare plan | 506 | 780 | 14,490 | 10,442 |
Healthcare plan - management | 20 | 19 | 35 | 33 |
1,954 | 2,480 | 64,188 | 49,417 |
24.4 Changes in the post-employment benefits
Consolidated | |||
Current | Noncurrent | Total | |
Balance as of January 1, 2015 | 37,404 | 861,214 | 898,618 |
Appropriation of actuarial calculation | - | 35,576 | 35,576 |
Pension and healthcare contributions | 33,067 | - | 33,067 |
Transfers | 9,160 | (9,160) | - |
Amortizations | (42,584) | - | (42,584) |
Balance as of March 31, 2015 | 37,047 | 887,630 | 924,677 |
24.5 Actuarial valuation pursuant to CPC 33 (R1)
The Company, in compliance with the CPC 33 (R1), opts to prepare the actuarial report annually.
The information prepared in compliance with the Actuarial Assessment Report is included in Note 24 to the financial statements as of December 31, 2014.
Consolidated | 03.31.2015 | 12.31.2014 |
Energy Development Account (CDE) | 161,352 | 11,709 |
Global Reversal Reserve (RGR) | 10,769 | 11,524 |
172,121 | 23,233 |
46
26 Research and Development and Energy Efficiency
26.1 Balance recognized to invest in R&D (Research and Development) and EEP (Energy Efficiency Program)
Consolidated | Applied and | Balance | Balance | Balance as of | Balance as of |
unfinished | to collect | to apply | 03.31.2015 | 12.31.2014 | |
Research and Development - R&D | |||||
FNDCT (a) | - | 6,826 | - | 6,826 | 5,742 |
MME | - | 3,412 | - | 3,412 | 2,872 |
R&D | 38,194 | - | 182,307 | 220,501 | 211,984 |
38,194 | 10,238 | 182,307 | 230,739 | 220,598 | |
Energy efficiency program - EEP | 37,529 | - | 91,329 | 128,858 | 115,166 |
75,723 | 10,238 | 273,636 | 359,597 | 335,764 | |
Current | 171,500 | 175,972 | |||
Noncurrent | 188,097 | 159,792 | |||
(a) National Fund for Scientific and Technological Development |
26.2 Changes in balances for R&D and EEP
Consolidated | FNDCT | MME | R&D | EEP | |||
current | current | current | noncurrent | current | noncurrent | Consolidated | |
Balance as of January 1, 2015 | 5,742 | 2,872 | 81,127 | 130,857 | 86,231 | 28,935 | 335,764 |
Additions | 10,073 | 5,035 | 228 | 9,847 | - | 10,937 | 36,120 |
Performance contract | - | - | - | - | - | 429 | 429 |
Selic interest rate | - | - | 54 | 4,766 | - | 2,326 | 7,146 |
Payments | (8,989) | (4,495) | - | - | - | - | (13,484) |
Conclusions | - | - | (6,378) | - | - | - | (6,378) |
Balance as of March 31, 2015 | 6,826 | 3,412 | 75,031 | 145,470 | 86,231 | 42,627 | 359,597 |
47
27 Accounts Payable related to concession - Use of Public Property
Consolidated | Discount | Annual | |||||
Grant | Signature | Closing | Rate | Adjustment | 03.31.2015 | 12.31.2014 | |
HPP Mauá (a) | 06.29.2007 | 07.03.2007 | 07.2042 | 5.65% p.y | IPCA | 14,608 | 14,200 |
HPP Colider (b) | 12.29.2010 | 01.17.2011 | 01.2046 | 7.74% p.y | IPCA | 20,222 | 19,621 |
HPP Baixo Iguaçu (c) | 07.19.2012 | 08.20.2012 | 01.2047 | 7.74% p.y | IPCA | 5,642 | 5,363 |
SHP Cavernoso (d) | 07.11.2013 | 07.11.2013 | 07.2018 | 7.74% p.y | IPCA | 113 | 117 |
SHP Apucaraninha (e) | 07.11.2013 | 07.11.2013 | 07.2018 | 7.74% p.y | IPCA | 794 | 819 |
SHP Chopim I (f) | 07.11.2013 | 07.11.2013 | 07.2015 | 7.74% p.y | IPCA | 20 | 33 |
SHP Chaminé (g) | 07.11.2013 | 07.11.2013 | 07.2018 | 7.74% p.y | IPCA | 1,373 | 1,417 |
SHP Derivação Rio Jordão (h) | 07.11.2013 | 02.24.2014 | 02.2019 | 7.74% p.y | IPCA | 790 | 806 |
HPP Fundão e HPP Santa Clara (i) | 10.23.2001 | 10.25.2001 | 10.2036 | 11.00% p.y | IGPM | 457,096 | 449,351 |
500,658 | 491,727 | ||||||
Current | 55,055 | 54,955 | |||||
Noncurrent | 445,603 | 436,772 | |||||
Companies: | |||||||
Copel Geração e Transmissão: (a) (b) (c) (d) (e) (f) (g) (h) | |||||||
Elejor: (i) | |||||||
Discount rate applied to calculate present value: | |||||||
Actual net discount rate, in line w ith the estimated long-term rate. It bears no relationship w ith the expected project return. | |||||||
Payment to the federal government: | |||||||
Monthly installments equivalent to 1/12 of the proposed annual payment of R$643 (51% of R$1,262), according to clause six of Concession Agreement number 001/07: (a) | |||||||
Monthly installments of 1/12 of the proposed annual payment of R$1,256, from the start of commercial operation of HPP, as clause 6 of the Concession Agreement no. 001/11: (b) | |||||||
Monthly installments equivalent to 1/12 of the proposed annual payment, according to clause 5th of Concession Agreement number 007/2013 for 5 years: (c) (d) (e) (f) (g) (h) | |||||||
Monthly installments equivalent to 1/12 from the proposed annual payment of R$19,000, from the 6th to 35th year of grant or w hile in the exploitation of hydropow er facilities, as Terms of Ratification of Bidding and clause six of the Concession Contract no. 125/01: (i) | |||||||
27.1 Change in Accounts Payable related to concession - Use of Public Property
Consolidated | |||
Current | Noncurrent | Total | |
As of January 1, 2015 | 54,955 | 436,772 | 491,727 |
ANEEL grant - use of public property | - | 419 | 419 |
Transfers | 13,740 | (13,740) | - |
Payments | (13,640) | - | (13,640) |
Monetary variations | - | 22,152 | 22,152 |
As of March 31, 2015 | 55,055 | 445,603 | 500,658 |
48
28 Other Accounts Payable
Consolidated | |||
03.31.2015 | 12.31.2014 | ||
Financial offset for the use of w ater resources | 27,721 | 22,259 | |
Public lighting rate collected | 25,005 | 21,267 | |
Reimbursements to customer contributions | 22,618 | 27,817 | |
Pledges in guarantee | 15,874 | 17,721 | |
Customers | 15,843 | 15,954 | |
Investment acquisition | 11,121 | 18,228 | |
Other consumer charges - tariff flag | 63,880 | - | |
Other liabilities | 52,073 | 35,048 | |
234,135 | 158,294 | ||
Current | 233,860 | 157,988 | |
Noncurrent | 275 | 306 |
29 Provision for litigation and contingent liabilities
29.1 Provision for litigation
The Company and its subsidiaries are party to several claims filed before different courts. Copel’s management, based on the opinion of its legal counsel, maintains a provision for contingencies in connection with lawsuits with probable chance of an unfavorable outcome.
Change in provision for contingencies
Consolidated | Additions to | |||||
Balances as of | fixed assets | Balances as of | ||||
January 1, 2015 | Additions | Reversals | in progress | Discharges | March 31, 2015 | |
Tax | ||||||
Cofins (a) | 254,386 | - | (12,186) | - | - | 242,200 |
Others | 37,458 | 3,370 | (2) | - | (2) | 40,824 |
291,844 | 3,370 | (12,188) | - | (2) | 283,024 | |
Labors (b) | 326,246 | 40,196 | (11,945) | - | (6,247) | 348,250 |
Employee benefits (c) | 114,543 | 13,991 | (189) | - | (9,194) | 119,151 |
Civil | ||||||
Suppliers (d) | 60,680 | 35,682 | (3,935) | - | (36,402) | 56,025 |
Civil and administrative claims (e) | 256,169 | 50,125 | (6,829) | - | (3,561) | 295,904 |
Easements | 25,407 | 12,372 | - | - | (204) | 37,575 |
Expropriations and property (f) | 402,219 | 16,366 | (4,620) | 694 | (783) | 413,876 |
Customers | 10,602 | 4,651 | (366) | - | - | 14,887 |
755,077 | 119,196 | (15,750) | 694 | (40,950) | 818,267 | |
Environmental | 479 | 29 | - | - | - | 508 |
Regulatory (g) | 58,443 | 387 | (7,336) | - | (1,185) | 50,309 |
1,546,632 | 177,169 | (47,408) | 694 | (57,578) | 1,619,509 |
49
Parent company | Balance as of | Balance as of | ||
January 1, 2015 | Additions | Reversals | March 31, 2015 | |
Tax | ||||
Cofins (a) | 254,386 | - | (12,186) | 242,200 |
Others | 29,338 | 2,688 | - | 32,026 |
283,724 | 2,688 | (12,186) | 274,226 | |
Labor | 159 | 127 | - | 286 |
Civil | 672 | 24,994 | - | 25,666 |
Regulatory (g) | 12,764 | - | - | 12,764 |
297,319 | 27,809 | (12,186) | 312,942 |
Information on main lawsuits
a) Contribution for Social Security Funding - COFINS
Author: Federal Taxing Department
Cofins collection for the periods from August 1995 to December 1996 and from October 1998 to June 2001, as a result of deconstitution of the sentence which had recognized the Company's exemption as to payment of COFINS tax.
Current situation: awaiting judgment.
b) Labor
Authors: former employees of Copel and its subsidiaries and former employees of contractors and outsourced companies
Labor claims comprise claims filed by former employees 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 and third-parties (secondary responsibility) involving indemnity and other matters.
c) Employee benefits
Authors: retired former employees of Copel and its wholly owned subsidiaries
The labor claims against the Copel Foundation, which will have consequential impact on the Company and its wholly owned subsidiaries, since additional contributions will be required.
d) Suppliers
Authors: Rio Pedrinho Energética S.A. and Consórcio Salto Natal Energética S.A.
In 2006 Energética Rio Pedrinho S.A. and Consórcio Salto Natal Energética S.A. enforced awards at the FGV arbitration chamber, with a joint value of R$54,895, which ordered Copel Distribuição S.A. to pay obligations and charges deriving from the electricity sale and purchase agreements, plus monetary restatement and arrears interest, which were signed during the term of the Distributed Generation Program in Paraná state - Progedis.
50
In progress before the 3rd Public Finance Court of Curitiba, Probable losses were provision for classified, namely in the judicial proceeding involving deposits of R$22,822 (October 2009), R$11,832 (February 2010) and R$35,912 (June 2010), redeemed from the judicial account subsequently by the creditors in October 2010 and January 2011, in the amounts of R$36,515 and R$37,498 respectively, against a bank guarantee. In 2011 they requested enforcement of the remaining balances as arrears interest, in the amounts of R$12,790 and R$9,371, which after they had been deposited were also redeemed against the bank guarantee in April 2012.
Current situation: Court decisions, published in January and April 2015 accepted applications to release the deposits to the suppliers, and there are now no remaining amounts being disputed in these enforcements, except for Consórcio Salto Natal which is still claiming the difference with the residual balance of the arrears interest of approximately R$3,853 in December 2011, which has been classified as a remote risk, deemed misplaced by 1 and 2 degrees. The executing creditor has submitted a new appeal. A special appeal submitted by Copel is pending judgment by the High Court of Justice in an annulment proceeding filed against the arbitration awards being enforced.
e) Civil and administrative claims
Author: Tradener Ltda. Amount estimated: R$130,845
Class actions and civil public actions were filed in which illegalities and annulments relating to the execution of the electric power purchase agreement entered into between the Company and Tradener are pointed out. Class action No. 588/2006 has already been rendered final and unappealable, and the ruling recognized as valid commissions payable by the Company to Tradener. In the civil public action No. 0000219-78.2003.8.16.0004, filed by the Prosecution Office, a decision has also been rendered ruling on the absence of irregularities in the electric power purchase agreement. Therefore, the Tradener brought recovery lawsuits, seeking to receive its commissions.
Current situation: - case record 0005550-26.2012.8.16.0004 - in the judgment rendered on 09/29/2014, the Company was ordered to pay the commissions due to Tradener in the amount of R$17,765 on 09/30/2012, which accrues default interest of 1% per month from the date of notification (10/25/2012), plus attorneys' fees set at 9% of the value of the sentence and court costs, totaling R$53,482 on 03/31/2015. The Company filed an appeal against this decision, which is still pending judgment.
- case record 00059-90.22.2012.8.16.0004 - in the judgment rendered on 01/27/2014 the Company was ordered to pay the amount of R$70,363, which is the value updated by the INPC/IBGE from the maturity of the commissions payable to Tradener under the purchase agreement entered into with Celesc, plus default interest of 1% per month, as of the date of notification (10/31/2012), as well as attorneys' fees in the amount of R$55, which should be adjusted for inflation from the date of judgment by the INPC/IBGE, from 01/27/2014. The Company filed an appeal against this decision, which is still pending judgment.
51
f) Expropriations and property
Author: Ivaí Engenharia de Obras S.A. Amount estimated: R$362,744
Collection proceeding filed by plaintiff based on the previous declaratory action which aimed to establish the plaintiff's credit receivable due to the changing economic and financial conditions of the contract with Copel Geração e Transmissão.
Current situation: pending judgment of the second motion for clarification filed by Copel Geração e Transmissão before the STJ disputing the discrepancy deriving from the application of the Selic base interest rate as a monetary restatement index plus the arrears interest applied when preparing the expert report A provisional enforcement is in progress, but it has been suspended by an injunction submitted by Copel and accepted by the Paraná state Court of Appeal in December 2014.
g) Regulatory
Authors: Companhia Estadual de Energia Elétrica - CEEE and Dona Francisca Energética S.A.
Amount estimated: R$41,915
Copel, Copel Geração e Transmissão and Copel Distribuição are discussing in the administrative and judicial spheres of the Regulator possible breaches of regulatory standards, including lawsuits involving the above mentioned companies, against Aneel Decree No. 288/2002.
Current situation: awaiting judgment.
29.2 Contingent liabilities
The Company and its subsidiaries are party to several claims filed whose losses are considered likely based on the opinion of its legal counsel, for which no provisions were recorded.
Parent company | Consolidated | |||
03.31.2015 | 12.31.2014 | 03.31.2015 | 12.31.2014 | |
Tax (a) | 1,031,359 | 1,177,495 | 1,214,080 | 1,356,224 |
Labor | 1,088 | 964 | 559,336 | 558,873 |
Employee benefits | - | - | 111,583 | 107,118 |
Civil (b) | 10,579 | 32,257 | 760,231 | 698,084 |
Regulatory | 2,350 | 606 | 21,442 | 18,464 |
1,045,376 | 1,211,322 | 2,666,672 | 2,738,763 |
Information on main lawsuits
a) Tax
Author: Federal Taxing Department Amount estimated: R$719,536
Interest and fines relating to the COFINS charges. Due to the strong arguments for the defense of such charges, it is classified as possible. The principal amount of this debit, however, is classified as probable and is currently being discussed in the tax foreclosure filed by the Federal Government, which is pending before the 2nd Federal Court, as disclosed in Note 29.1-a.
52
Current situation: awaiting judgment.
Author: Social Security National Institute - INSS Amount estimated: R$181,014
Tax demands against Copel concerning tax enforcement, in order to recover the social security on the sale of hand labor (NFLD No. 35.273.870-7).
Current situation: awaiting judgment.
Author: Social Security National Institute - INSS Amount estimated: R$50,771
Tax demands against Copel concerning tax enforcement, in order to recover the social security on the sale of hand labor (NFLD No. 35.273.876-6).
Current situation: awaiting judgment.
b) Civil
Author: Mineradora Tibagiana Ltda. Amount estimated: R$108,761
Legal action seeking compensation for alleged losses in mining activities for the construction work of the HPP Mauá, by the Energy Consortium Cruzeiro do Sul, in which Copel Geração e Transmissão participates with the percentage of 51%.
Current situation: awaiting judgment.
Author: Ivaí Engenharia de Obras S.A. Amount estimated: R$300,922
Recovery action filed by the plaintiff grounded on previous declaratory action seeking recognition of the plaintiff’s credit claim due to the economic and financial imbalance of contract signed with Copel Geração e Transmissão. The principal amount of this debt is classified as a probable loss.
Current situation: awaiting judgment of the 2nd appeal for review of decision filed by Copel Geração e Transmissão before the Supreme Court of Justice, in which it is challenged the difference in values arising from the assessment of Selic rate as a monetary adjustment index plus interest for late payment, applied in the preparation of the expert report. There is already provisional execution in progress, however, is suspended for injunctive Copel presented and accepted in Paraná Court of Justice in December, 2014.
Authors: franchisees of the Agency / Copel store Amount estimated: R$35,932
Filing of two individual claims against Copel Distribuição of the franchise contracts for Copel branches/stores, with the main petition claiming an extension of the term of the contract and secondary petition to recognize the existence of a sub concession, with transfer of the services provided and full pass-through of the fees, amongst other amounts.
Current situation: awaiting judgment.
53
30 Equity
30.1 Equity attributable to controlling shareholders
30.1.1 Capital
Copel’s paid-in share capital was R$6,910,000. The different classes of shares (with no par value) and main shareholders are detailed below:
Number of shares in units | ||||||||
Shareholders | Common | Class "A” Preferred | Class “B” preferred | Total | ||||
in share | % | in share | % | in share | % | in share | % | |
State of Paraná | 85,028,598 | 58.63 | - | - | - | - | 85,028,598 | 31.07 |
BNDES | 38,298,775 | 26.41 | - | - | 27,282,006 | 21.27 | 65,580,781 | 23.96 |
Eletrobrás | 1,530,774 | 1.06 | - | - | - | - | 1,530,774 | 0.56 |
Free float: | ||||||||
BM&FBOVESPA (a) | 18,900,596 | 13.03 | 128,427 | 33.77 | 54,547,882 | 42.53 | 73,576,905 | 26.89 |
NYSE (b) | 974,592 | 0.67 | - | - | 46,285,798 | 36.10 | 47,260,390 | 17.27 |
Latibex (c) | - | - | - | - | 67,349 | 0.05 | 67,349 | 0.02 |
Municipalities | 178,393 | 0.12 | 9,326 | 2.45 | 3,471 | - | 191,190 | 0.07 |
Other shareholders | 119,352 | 0.08 | 242,538 | 63.78 | 57,498 | 0.05 | 419,388 | 0.16 |
145,031,080 | 100.00 | 380,291 | 100.00 | 128,244,004 | 100.00 | 273,655,375 | 100.00 | |
(a) São Paulo Stock, Commodities and Future Exchange | ||||||||
(b) New York Stock Exchange New York | ||||||||
(c) Latin American Exchange in Euros, related to the Madrid Exchange |
The market value of Company stock as of March 31, 2015, is shown below:
Number of shares in units | Market value | |
Ordinary shares | 145,031,080 | 3,406,400 |
Class “A” preferred shares | 380,291 | 11,409 |
Class “B” preferred shares | 128,244,004 | 4,313,974 |
273,655,375 | 7,731,783 |
30.1.2 Equity Valuation Adjustments
Changes in the equity valuation adjustments
Parent Company | Consolidated | |
As of January 1, 2015 | 976,964 | 976,964 |
Adjustments to financial assets available for sale | ||
Financial investments (a) | 231 | 351 |
Taxes on adjustments | - | (120) |
Equity interest investments | 479 | 479 |
Taxes on adjustments | (163) | (163) |
Realization of equity evaluation adjustment | ||
Deemed cost of fixed assets | - | (46,489) |
Taxes on the adjustments | - | 15,807 |
Deemed cost of fixed assets - equity (a) | (30,682) | - |
As of March 31, 2015 | 946,829 | 946,829 |
(a) Equity in the parent company, net of taxes |
54
30.1.3 Basic and diluted earnings per share
Parent company | ||
03.31.2015 | 03.31.2014 | |
Basic and diluted numerator | ||
Basic and diluted net income per share category, attributable to Parent Company | ||
Ordinary shares | 219,668 | 271,602 |
Class “A” preferred shares | 634 | 786 |
Class “B” preferred shares | 213,666 | 264,179 |
433,968 | 536,567 | |
Basic and diluted denominator | ||
Weighted average of shares (in thousands): | ||
Ordinary shares | 145,031,080 | 145,031,080 |
Class “A” preferred shares | 380,291 | 381,550 |
Class “B” preferred shares | 128,244,004 | 128,242,745 |
273,655,375 | 273,655,375 | |
Basic and diluted earnings per share attributable to shareholders of | ||
parent company: | ||
Ordinary shares | 1.51463 | 1.87272 |
Class “A” preferred shares | 1.66714 | 2.06002 |
Class “B” preferred shares | 1.66609 | 2.05999 |
30.2 Change in equity attributable to non-controlling interest
Participation in capital stock | Compagás: 49% | Elejor: 30% | UEG Araucária: 20% | Consolidated |
As of January 1, 2015 | 136,233 | 25,445 | 190,413 | 352,091 |
Dividends | - | (13,067) | (8,733) | (21,800) |
Income for the period | 4,757 | 197 | 31,069 | 36,023 |
As of March 31, 2015 | 140,990 | 12,575 | 212,749 | 366,314 |
Consolidated | Gross | PIS/Pasep | Regulatory | Service tax | Net revenues | |
revenues | and Cofins | ICMS (VAT) | charges (31.5) | (ISSQN ) | 03.31.2015 | |
Electricity sales to final customers (31.1) | 2,333,274 | (216,025) | (555,343) | (233,206) | - | 1,328,700 |
Electricity sales to distributors (31.2) | 1,425,276 | (112,014) | - | (20,242) | - | 1,293,020 |
Use of the main distribution and transmission grid (31.3) | 1,190,563 | (110,378) | (275,719) | (209,361) | - | 595,105 |
Construction revenue | 268,232 | - | - | - | - | 268,232 |
Telecommunications | 63,257 | (3,742) | (11,324) | - | (589) | 47,602 |
Distribution of piped gas | 153,477 | (14,122) | (17,880) | - | - | 121,475 |
Sectorial financial assets and | ||||||
liabilities result | 560,885 | - | - | - | - | 560,885 |
Other operating revenue (31.4) | 27,287 | (4,676) | - | - | (528) | 22,083 |
6,022,251 | (460,957) | (860,266) | (462,809) | (1,117) | 4,237,102 |
55
Consolidated | Gross | PIS/Pasep | Regulatory | Service tax | Net revenues | |
revenues | and Cofins | ICMS (VAT) | charges (31.5) | (ISSQN ) | 03.31.2014 | |
Electricity sales to final customers (31.1) | 1,406,712 | (122,981) | (350,752) | (10,269) | - | 922,710 |
Electricity sales to distributors (31.2) | 1,233,559 | (104,104) | - | (21,529) | - | 1,107,926 |
Use of the main distribution and transmission grid (31.3) | 899,221 | (84,604) | (223,854) | (32,839) | - | 557,924 |
Construction revenue | 289,848 | - | - | - | - | 289,848 |
Telecommunications | 50,887 | (2,427) | (9,113) | - | (95) | 39,252 |
Distribution of piped gas | 102,712 | (9,431) | (12,420) | - | - | 80,861 |
Other operating revenue (31.4) | 66,593 | (13,684) | - | - | (358) | 52,551 |
4,049,532 | (337,231) | (596,139) | (64,637) | (453) | 3,051,072 |
31.1 Electricity sales to final customers by category
Consolidated | Gross revenue | Net income | ||
03.31.2015 | 03.31.2014 | 03.31.2015 | 03.31.2014 | |
Residential | 752,109 | 463,397 | 425,262 | 309,491 |
Industrial | 768,429 | 485,801 | 454,089 | 314,187 |
Commercial, services and other activities | 537,453 | 304,054 | 281,139 | 186,849 |
Rural | 115,859 | 62,877 | 83,618 | 53,829 |
Public entities | 51,932 | 31,286 | 31,302 | 22,075 |
Public lighting | 49,487 | 26,606 | 25,290 | 16,140 |
Public service | 58,005 | 32,691 | 28,000 | 20,139 |
2,333,274 | 1,406,712 | 1,328,700 | 922,710 |
31.2 Electricity sales to Distribuitors
Consolidated | Gross revenue | |
03.31.2015 | 03.31.2014 | |
Electric Pow er Trade Chamber - CCEE | 994,134 | 750,928 |
Bilateral contracts | 278,326 | 302,143 |
Agreements for Pow er Trade on the Regulated Market - CCEAR (auction) | 152,793 | 180,488 |
Quota system | 23 | - |
1,425,276 | 1,233,559 |
31.3 Use of the main distribution and transmission grid by customer class
Consolidated | Gross revenue | Net income | ||
03.31.2015 | 03.31.2014 | 03.31.2015 | 03.31.2014 | |
Residential | 429,623 | 338,736 | 194,121 | 198,048 |
Industrial | 233,180 | 160,201 | 113,386 | 92,409 |
Commercial, services and other activities | 280,615 | 215,853 | 124,298 | 127,015 |
Rural | 69,505 | 51,423 | 46,895 | 42,199 |
Public entities | 30,930 | 24,749 | 16,258 | 16,609 |
Public lighting | 29,670 | 22,004 | 12,821 | 13,067 |
Public service | 20,699 | 15,935 | 9,335 | 9,329 |
Free consumers | 38,611 | 33,666 | 27,729 | 29,244 |
Basic Netw ork, BN connections, and connection grid | 275 | 255 | 198 | 222 |
Operating and maintenance income (loss) - O&M | 34,796 | 24,054 | 29,722 | 18,999 |
Interest income (loss) | 22,659 | 12,345 | 20,342 | 10,783 |
1,190,563 | 899,221 | 595,105 | 557,924 |
56
31.4 Other operating revenues
Consolidated | Gross revenue | |
03.31.2015 | 03.31.2014 | |
Leasing and rent (31.4.1) | 21,141 | 30,484 |
Income from rendering of services | 3,206 | 8,615 |
Charged service | 2,046 | 1,818 |
Reimbursement for unavailability of energy | - | 24,856 |
Other income | 894 | 820 |
27,287 | 66,593 |
31.4.1 Revenue from leases and rentals
Consolidated | 03.31.2015 | 03.31.2014 |
Equipment and framew ork | 20,873 | 20,996 |
Thermal Pow er Plant of Araucária (a) | - | 8,898 |
Facilities sharing | 244 | 483 |
Real estate | 24 | 107 |
21,141 | 30,484 |
The Company has not identified any operating lease receivables which are non cancellable.
31.5 Regulatory charges
Consolidated | 03.31.2015 | 03.31.2014 |
Energy Development Account - CDE | 202,201 | 25,098 |
Research and development and energy efficiency - R&D and EPP | 36,120 | 27,194 |
Global Reversion Reserve - RGR quota | 11,312 | 12,345 |
Other charges - rate flags | 213,176 | - |
462,809 | 64,637 |
32 Operating Costs and Expenses
Consolidated |
Operational costs |
Selling expenses |
General and administrative expenses |
Other income (expenses), net |
03.31.2015 |
Electricity purchased for resale (32.1) | (1,791,752) | - | - | - | (1,791,752) |
Charge of the main distribution and transmission grid | (210,412) | - | - | - | (210,412) |
Personnel and management (32.2) | (179,935) | (3,157) | (60,709) | - | (243,801) |
Pension and healthcare plans (Note 24) | (48,973) | (552) | (14,663) | - | (64,188) |
Materials and supplies | (17,815) | (158) | (2,730) | - | (20,703) |
Materials and supplies for pow er eletricity | (46,725) | - | - | - | (46,725) |
Natural gas and supplies for gas business | (350,556) | - | - | - | (350,556) |
Third-party services (32.3) | (74,864) | (8,939) | (25,433) | - | (109,236) |
Depreciation and amortization | (150,249) | (7) | (8,120) | (895) | (159,271) |
Provisions and reversals (32.4) | - | (91,276) | - | (129,497) | (220,773) |
Construction cost (32.5) | (273,186) | - | - | - | (273,186) |
Other operating costs and expenses (32.6) | (5,610) | 977 | (28,165) | (84,410) | (117,208) |
(3,150,077) | (103,112) | (139,820) | (214,802) | (3,607,811) |
57
Consolidated |
Operational costs |
Selling expenses |
General and administrative expenses |
Other income (expenses), net |
03.31.2014 |
Electricity purchased for resale (32.1) | (982,310) | - | - | - | (982,310) |
Charge of the main distribution and transmission grid | (130,577) | - | - | - | (130,577) |
Personnel and management (32.2) | (164,521) | (2,496) | (51,807) | - | (218,824) |
Pension and healthcare plans (Note 24) | (39,550) | (347) | (9,520) | - | (49,417) |
Materials and supplies | (16,453) | (88) | (1,645) | - | (18,186) |
Materials and supplies for pow er eletricity | (4,928) | - | - | - | (4,928) |
Natural gas and supplies for gas business | (314,758) | - | - | - | (314,758) |
Third-party services (32.3) | (64,156) | (10,983) | (16,646) | - | (91,785) |
Depreciation and amortization | (141,074) | (7) | (12,703) | (188) | (153,972) |
Provisions and reversals (32.4) | - | (14,617) | - | (46,417) | (61,034) |
Construction cost (32.5) | (298,281) | - | - | - | (298,281) |
Other operating costs and expenses (32.6) | (3,364) | 1,240 | (20,567) | (54,989) | (77,680) |
(2,159,972) | (27,298) | (112,888) | (101,594) | (2,401,752) |
Parent company |
General and administrative expenses |
Other income (expenses), net |
03.31.2015 |
Personnel and management (32.2) | (15,018) | - | (15,018) |
Pension and healthcare plans (Note 24) | (1,954) | - | (1,954) |
Materials and supplies | (64) | - | (64) |
Third party services | (2,019) | - | (2,019) |
Depreciation and amortization | - | (895) | (895) |
Provisions and reversals (32.4) | - | (15,623) | (15,623) |
Other operating revenue/expenses | (4,622) | (1,773) | (6,395) |
(23,677) | (18,291) | (41,968) | |
Parent company |
General and administrative expenses |
Other income (expenses), net |
03.31.2014 |
Personnel and management (32.2) | (22,368) | - | (22,368) |
Pension and healthcare plans (Note 24) | (2,480) | - | (2,480) |
Materials and supplies | (41) | - | (41) |
Third party services | (717) | - | (717) |
Depreciation and amortization | - | (188) | (188) |
Provisions and reversals (32.4) | - | (372) | (372) |
Other operating revenue/expenses | (1,326) | 73 | (1,253) |
(26,932) | (487) | (27,419) |
58
32.1 Electricity purchased for resale
Consolidated | 03.31.2015 | 03.31.2014 |
Purchase of Energy in the Regulated Environment - CCEAR | 1,092,248 | 620,303 |
Itaipu Binacional | 372,601 | 182,265 |
Electric Energy Trading Chamber - CCEE | 407,251 | 995,843 |
(-) Transfer CDE and ACR Account - Decrees 8,221/2014 and 7,945/2013 | - | (831,771) |
Program for incentive to alternative energy sources - Proinfa | 44,043 | 46,000 |
Bilateral contracts | 18,990 | 60,162 |
(-) PIS/Pasep/Cofins taxes on electricity purchased for resale | (143,381) | (90,492) |
1,791,752 | 982,310 |
32.1.1 (-) CDE Transfer and ACR Account - Decrees nos. 8221/2014 and 7891/2013
CDE Transfer 7,891/2013 - Involuntary Exposure to Hydrological Risk
By means of Decree no. 7,891/2013 subsequently amended by Decrees nos. 7,945/2013 and 8,203/2014, the Federal Government consented to cover costs by means of CDE financial transfers, in order to neutralize exposure to the short-term market by distribution concessionaires, to cover any additional costs by distribution concessionaires resulting from activating thermoelectric plants owing to energy security (ESS) and neutralizing involuntary contractual exposure by distribution concessionaires in the short-term market resulting from unsuccessful acquisitions in energy auctions.
On March 31, 2014, the amount of R$14,553 refers to funds reserved by Copel Distribuição to cover energy costs due to involuntary exposure and hydrological risk, pursuant to Decree no. 7,891/2913, and the amount of R$1,412 refers to December 2013 provision adjustments.
ACR Account Transfer - Decree no. 8,221/2014
In the light of the unfavorable hydrological scenario, Decree no. 8,221/2014 was published and created the ACR Account with a view to covering in whole or in part any additional costs through involuntary exposure to the short-term market and thermoelectric activation, in connection with the CCEAR’s – Electricity Sales Contracts in the Regulated Environment in the availability mode.
On March 31, 2014, the amount of R$715,806 refers to the costs from February and March 2014.
59
32.2 Personnel and Management Expenses
Parent company | Consolidated | |||
03.31.2015 | 03.31.2014 | 03.31.2015 | 03.31.2014 | |
Pessoal | ||||
Wages and salaries | 8,829 | 13,378 | 152,016 | 134,115 |
Social charges on payroll | 3,353 | 4,952 | 54,290 | 46,896 |
Meal assistance and education allow ance | 862 | 1,486 | 22,069 | 19,563 |
Provisons for profit sharing (a) | 645 | 938 | 9,852 | 13,605 |
Compensation - Voluntary termination Program/retirement | - | - | 1,459 | 727 |
13,689 | 20,754 | 239,686 | 214,906 | |
Management | ||||
Wages and salaries | 1,047 | 1,142 | 3,280 | 2,981 |
Social charges on payroll | 269 | 293 | 791 | 734 |
Other expenses | 13 | 179 | 44 | 203 |
1,329 | 1,614 | 4,115 | 3,918 | |
15,018 | 22,368 | 243,801 | 218,824 | |
(a) According to Federal Law 10,101/2000, State Decree 1978/2007 and State Law 16,560/2010. |
32.3 Third-party services
Consolidated | 03.31.2015 | 03.31.2014 |
Maintenance of electrical system | 28,699 | 15,635 |
Maintenance of facilities | 21,306 | 22,431 |
Communication, processing and transmission of data | 13,665 | 13,288 |
Meter reading and bill delivery | 10,428 | 8,688 |
Authorized and registered agents | 7,704 | 9,139 |
Consumer service | 4,434 | 5,182 |
Other services | 23,000 | 17,422 |
109,236 | 91,785 |
32.4 Accruals and provisions
Parent company | Consolidated | |||
03.31.2015 | 03.31.2014 | 03.31.2015 | 03.31.2014 | |
Provision for litigations (Note 29) | 15,623 | 372 | 129,761 | 46,197 |
Provision for doubtful accounts | - | - | 91,276 | 14,617 |
Provision for losses on tax credits | - | - | (264) | 220 |
15,623 | 372 | 220,773 | 61,034 |
32.5 Construction cost
Consolidated | 03.31.2015 | 03.31.2014 |
Materials and supplies | 115,066 | 166,040 |
Third party services | 122,004 | 91,885 |
Personnel | 17,675 | 29,590 |
Others | 18,441 | 10,766 |
273,186 | 298,281 |
60
32.6 Other costs and expenses
Consolidated | 03.31.2015 | 03.31.2014 |
Financial offset for the use of w ater resources | 44,577 | 35,001 |
Losses in the decommissioning and disposal of assets | 21,867 | 12,433 |
Taxes | 10,477 | 8,894 |
Leasing and rent (32.7.1) | 8,141 | 7,632 |
Compensation | 7,026 | 2,729 |
Advertising and publicity | 5,442 | 2,696 |
Other net costs and expenses | 19,678 | 8,295 |
117,208 | 77,680 |
32.6.1 Costs and expenses of leases and rents
Consolidated | 03.31.2015 | 03.31.2014 |
Real estate | 7,125 | 6,309 |
Others | 1,322 | 1,682 |
(-) PIS and Cofins credits | (306) | (359) |
8,141 | 7,632 |
Company has not identified any operating lease commitments which are non cancellable.
Parent company | Consolidated | |||
03.31.2015 | 03.31.2014 | 03.31.2015 | 03.31.2014 | |
Financial income | ||||
Interest and monetary variation of CRC transfer (Note 8.1) | 51,993 | 57,844 | 51,993 | 57,844 |
Remuneration of net sectorial assets | - | - | 45,329 | - |
Monetary variation of accounts receivable | ||||
related to the concession (Note 10.1) | - | - | 43,567 | 53,370 |
Penalties on overdue bills | - | - | 34,344 | 40,413 |
Return on financial investments held for trading | 204 | 96 | 22,511 | 37,001 |
Monetary variation and interest of accounts receivable | ||||
related to the concession extension (Note 11.1) | - | - | 7,976 | 18,677 |
Return on financial investments held for sale | 4 | 4 | 4,562 | 5,119 |
Other financial income | 3,957 | 5,797 | 9,594 | 12,587 |
56,158 | 63,741 | 219,876 | 225,011 | |
( - ) Financial expenses | ||||
Debt charges | 58,338 | 25,616 | 113,487 | 71,794 |
Monetary variation of accounts payable related to | ||||
the concession - Use of Public Property | - | - | 22,152 | 22,987 |
Remuneration of net sectorial assets | - | - | 14,879 | - |
Interest on R&D and EEP (Note 26.2) | - | - | 7,146 | 4,871 |
Other monetary and exchange variations | 1 | 219 | 7,838 | 4,887 |
Other financial expenses | 149 | 17 | 13,489 | 9,505 |
58,488 | 25,852 | 178,991 | 114,044 | |
Net | (2,330) | 37,889 | 40,885 | 110,967 |
The costs of loans and financing capitalized during the first quarter of 2015 amounted to R$36,305, at an average rate of 3.51% p.y.
61
34 Operating segments
The main makers of the strategic decisions of the Company and its subsidiaries, in charge of allocating funds and assessing the performance of operational segments, are the C-level executives of the Parent Company and of each subsidiary.
34.1 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.
In the first quarter of 2015, all sales were made within Brazilian territory.
We have not identified any customer who individually accounts for more than 10% of total net revenues in the first quarter of 2015.
The Company evaluates the performance of each segment based on information derived from accounting records.
The accounting policies of the operating segments are the same as those described in the summary of significant accounting policies and record transactions between segments as transactions with third-parties, i.e., at current market prices.
34.2 The Company’s reporting segments
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.
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.
Telecommunications (TEL) - this segment comprises telecommunications and general communications services.
Gas - this segment comprises the public service of piped natural gas distribution; and
Holding Company (HOL) - this segment comprises participation in other companies.
62
34.3 Assets per reporting segment
ASSETS 03.31.2015 |
GET | DIS | TEL | GÁS | HOL | Eliminations | Consolidated |
TOTAL ASSETS | 13,731,897 | 9,987,091 | 623,446 | 596,804 | 16,577,097 | (14,117,882) | 27,398,453 |
CURRENT ASSETS | 2,486,619 | 3,538,410 | 75,842 | 276,415 | 445,178 | (385,329) | 6,437,135 |
Cash and cash equivalents | 810,361 | 232,053 | 2,533 | 46,118 | 41,408 | - | 1,132,473 |
Bonds and securities | 280,234 | - | - | - | 156 | - | 280,390 |
Collaterals and escrow accounts | - | 1,230 | - | 1,775 | 5,321 | - | 8,326 |
Trade accounts receivable | 917,444 | 1,798,520 | 48,356 | 180,335 | - | (181,952) | 2,762,703 |
Dividends receivable | 16,891 | - | - | - | 211,743 | (200,425) | 28,209 |
CRC transferred to the State Government of Paraná | - | - | - | - | 96,713 | - | 96,713 |
Sectorial financial assets | - | 1,003,048 | - | - | - | - | 1,003,048 |
Accounts receivable related to the concession | 7,103 | - | - | - | - | - | 7,103 |
Accounts receivable related to the concession extension | 309,022 | - | - | - | - | - | 309,022 |
Other receivables | 107,891 | 307,681 | 4,218 | 724 | 14,007 | 715 | 435,236 |
Inventories | 29,320 | 90,331 | 15,776 | 2,408 | - | - | 137,835 |
Income Tax and Social Contribution | 2,239 | 25,983 | 811 | 2,150 | 72,125 | - | 103,308 |
Other noncurrent recoverable taxes | 2,937 | 49,826 | 4,115 | 42,347 | - | - | 99,225 |
Prepaid expenses | 3,176 | 29,738 | 33 | 558 | 39 | - | 33,544 |
Related parties | 1 | - | - | - | 3,666 | (3,667) | - |
NON-CURRENT ASSETS | 11,245,278 | 6,448,681 | 547,604 | 320,389 | 16,131,919 | (13,732,553) | 20,961,318 |
Long Term Assets | 1,184,914 | 5,399,504 | 70,422 | 26,985 | 2,005,641 | (111,545) | 8,575,921 |
Bonds and securities | 54,637 | 2,131 | - | - | - | - | 56,768 |
Collaterals and escrow accounts | - | 67,319 | - | - | - | - | 67,319 |
Trade accounts receivable | 3,320 | 39,315 | 32,822 | - | - | - | 75,457 |
CRC transferred to the State Government of Paraná | - | - | - | - | 1,254,741 | - | 1,254,741 |
Judicial deposits | 54,306 | 359,752 | 6,462 | 5,364 | 274,241 | - | 700,125 |
Sectorial financial assets | - | 423,039 | - | - | - | - | 423,039 |
Accounts receivable related to the concession | 682,186 | 4,085,966 | - | 1,945 | - | - | 4,770,097 |
Accounts receivable related to the concession extension | 160,217 | - | - | - | - | - | 160,217 |
Advances to suppliers | 54,429 | 516 | - | 444 | - | - | 55,389 |
Other receivables | 5,097 | 15,697 | - | 626 | 341 | - | 21,761 |
Income Tax and Social Contribution | 552 | 14,116 | - | - | 117,008 | - | 131,676 |
Other noncurrent recoverable taxes | 65,842 | 50,443 | 5,472 | - | - | - | 121,757 |
Deferred income tax and social contribution | 78,480 | 341,210 | 25,666 | 18,431 | 113,326 | - | 577,113 |
Prepaid expenses | - | - | - | 175 | - | - | 175 |
Related parties | 25,848 | - | - | - | 245,984 | (111,545) | 160,287 |
Investments | 1,687,825 | 1,374 | - | - | 14,080,535 | (14,043,835) | 1,725,899 |
Property, plant and equipment | 8,128,924 | - | 461,550 | - | 42,253 | - | 8,632,727 |
Intangible Assets | 243,615 | 1,047,803 | 15,632 | 293,404 | 3,490 | 422,827 | 2,026,771 |
63
34.4 Liabilities per reporting segment
LIABILITIES 03.31.2015 |
GET | DIS | TEL | GÁS | HOL | Eliminations | Consolidated |
TOTAL LIABILITIES | 13,731,897 | 9,987,091 | 623,446 | 596,804 | 16,577,097 | (14,117,882) | 27,398,453 |
CURRENT LIABILITIES | 2,228,315 | 2,558,450 | 74,168 | 243,215 | 423,029 | (397,760) | 5,129,417 |
Payroll, social charges and accruals | 52,368 | 160,638 | 19,613 | 6,794 | 14,267 | - | 253,680 |
Related parties | 153 | - | - | - | 14,404 | (14,557) | - |
Suppliers | 650,767 | 1,224,918 | 9,114 | 206,422 | 3,668 | (181,237) | 1,913,652 |
Income Tax and Social Contribution | 247,786 | - | 1,291 | - | - | - | 249,077 |
Other taxes due | 81,771 | 77,182 | 4,951 | 1,931 | 190 | - | 166,025 |
Loans and financing | 571,724 | 425,802 | 5,740 | - | 323,693 | (1,541) | 1,325,418 |
Debentures | 402,639 | 51,283 | - | 9,199 | 47,683 | - | 510,804 |
Mandatory minimum dividend payable | 66,156 | 124,791 | 31,300 | 15,545 | 3,811 | (200,425) | 41,178 |
Dividends payable | 9,414 | 26,359 | 1,274 | - | - | - | 37,047 |
Customer charges due | 6,037 | 166,084 | - | - | - | - | 172,121 |
Research and Development and Energy Efficiency | 47,731 | 123,769 | - | - | - | - | 171,500 |
Accounts Payable related to concession - Use of Public Property | 55,055 | - | - | - | - | - | 55,055 |
Other accounts payable | 36,714 | 177,624 | 885 | 3,324 | 15,313 | - | 233,860 |
NON-CURRENT LIABILITIES | 3,486,528 | 2,845,143 | 89,925 | 65,857 | 2,037,015 | (386,950) | 8,137,518 |
Related parties | 208,323 | - | 1,000 | - | 93,649 | (302,972) | - |
Suppliers | 14,249 | 3,376 | - | - | - | - | 17,625 |
Tax liabilities | 185,864 | 68,260 | 3,990 | - | 1,102 | - | 259,216 |
Deferred income tax and social contribution | 4,555 | - | - | - | - | - | 4,555 |
Loans and financing | 1,484,094 | 525,917 | 26,035 | - | 622,675 | (83,978) | 2,574,743 |
Debentures | 101,427 | 999,063 | - | 44,355 | 995,420 | - | 2,140,265 |
Post employment benefits | 224,745 | 594,550 | 52,264 | 4,844 | 11,227 | - | 887,630 |
Research and Development and Energy Efficiency | 65,665 | 122,432 | - | - | - | - | 188,097 |
Accounts Payable related to concession - Use of Public Property | 445,603 | - | - | - | - | - | 445,603 |
Other accounts payable | 275 | - | - | - | - | - | 275 |
Provisions for legal claims | 751,728 | 531,545 | 6,636 | 16,658 | 312,942 | - | 1,619,509 |
EQUITY | 8,017,054 | 4,583,498 | 459,353 | 287,732 | 14,117,053 | (13,333,172) | 14,131,518 |
Attributable to controlling shareholders | 8,017,054 | 4,583,498 | 459,353 | 287,732 | 14,117,053 | (13,699,486) | 13,765,204 |
Capital | 4,493,355 | 2,624,841 | 240,398 | 135,943 | 7,302,013 | (7,886,550) | 6,910,000 |
Advance for future capital increase | - | 828,000 | 63,800 | - | 8,000 | (899,800) | - |
Equity valuation adjustments | 1,074,046 | (108,193) | (16,876) | (1,548) | 944,813 | (945,413) | 946,829 |
Legal reserve | 361,072 | 157,187 | 12,022 | 21,238 | 685,349 | (551,721) | 685,147 |
Profit retention reserve | 1,516,605 | 1,052,826 | 145,513 | 122,393 | 4,520,666 | (2,841,178) | 4,516,825 |
Dividends | 23,481 | - | - | - | 241,753 | (23,481) | 241,753 |
Accumulated loss | 548,495 | 28,837 | 14,496 | 9,706 | 414,459 | (551,343) | 464,650 |
Attributed to non-controlling interest | 366,314 | 366,314 |
64
34.5 Statement of income per reporting segment
STATEMENT OF INCOME 03.31.2015 |
GET | DIS | TEL | GÁS | HOL | Eliminations | Consolidated |
NET OPERATING REVENUES | 1,540,856 | 2,598,677 | 64,767 | 408,951 | - | (376,149) | 4,237,102 |
Electricity sales to final customers - third-parties | 140,470 | 1,188,230 | - | - | - | - | 1,328,700 |
Electricity sales to final customers - between segments | - | 909 | - | - | - | (909) | - |
Electricity sales to distributors for third-parties | 1,218,198 | 74,822 | - | - | - | - | 1,293,020 |
Electricity sales to distributors - between segments | 68,894 | - | - | - | - | (68,894) | - |
Use of the main distribution and transmission grid - third-parties | 50,063 | 545,042 | - | - | - | - | 595,105 |
Use of the main distribution and transmission grid - between segment | 14,827 | 3,641 | - | - | - | (18,468) | - |
Construction revenues | 38,314 | 204,152 | - | 25,766 | - | - | 268,232 |
Telecommunications services to third-parties | - | - | 47,602 | - | - | - | 47,602 |
Telecommunications services between segments | - | - | 7,006 | - | - | (7,006) | - |
Distribution of piped gas - third-parties | - | - | - | 121,475 | - | - | 121,475 |
Distribution of piped gas - between segments | - | - | - | 261,703 | - | (261,703) | - |
Sectorial financial assets and liabilities result | 560,885 | - | 560,885 | ||||
Other operating revenues from third-parties | 945 | 20,633 | 498 | 7 | - | - | 22,083 |
Other operating revenues between segments | 9,145 | 363 | 9,661 | - | - | (19,169) | - |
OPERATING COSTS AND EXPENSES | (889,031) | (2,608,974) | (43,246) | (395,604) | (47,104) | 376,148 | (3,607,811) |
Electricity purchased for resale | (76,664) | (1,783,895) | - | - | - | 68,807 | (1,791,752) |
Charge of the main distribution and transmission grid | (70,570) | (157,696) | - | - | - | 17,854 | (210,412) |
Personnel and management | (54,524) | (145,378) | (18,142) | (6,904) | (18,853) | - | (243,801) |
Pension and healthcare plans | (14,572) | (42,248) | (4,392) | (543) | (2,433) | - | (64,188) |
Materials and supplies | (3,896) | (15,927) | (433) | (353) | (94) | - | (20,703) |
Materials and supplies for power electricity | (308,827) | - | - | - | - | 262,102 | (46,725) |
Natural gas and supplies for gas business | - | - | - | (350,556) | - | - | (350,556) |
Third party services | (40,281) | (82,449) | (7,837) | (3,703) | (2,401) | 27,435 | (109,236) |
Depreciation and amortization | (87,184) | (59,091) | (7,335) | (4,766) | (895) | - | (159,271) |
Provisions and reversals | (124,637) | (78,816) | (1,624) | (73) | (15,623) | - | (220,773) |
Construction cost | (43,268) | (204,152) | - | (25,766) | - | - | (273,186) |
Other operating costs and expenses | (64,608) | (39,322) | (3,483) | (2,940) | (6,805) | (50) | (117,208) |
EQUITY IN EARNINGS OF INVESTEES | 123,321 | - | - | - | 433,556 | (510,515) | 46,362 |
PROFIT BEFORE FINANCIAL INCOME (LOSS) AND TAX | 775,146 | (10,297) | 21,521 | 13,347 | 386,452 | (510,516) | 675,653 |
Financial result | (17,152) | 57,930 | 474 | 1,764 | (2,131) | - | 40,885 |
OPERATING PROFIT | 757,994 | 47,633 | 21,995 | 15,111 | 384,321 | (510,516) | 716,538 |
Income Tax and Social Contribution | (290,438) | - | (9,280) | (8,625) | (217) | - | (308,560) |
Deferred income tax and social contribution | 60,545 | (18,796) | 1,781 | 3,220 | 15,263 | - | 62,013 |
INCOME (LOSS) FOR THE PERIOD | 528,101 | 28,837 | 14,496 | 9,706 | 399,367 | (510,516) | 469,991 |
65
35 Financial Instruments
35.1 Category and value of financial instruments
Consolidated | 03.31.2015 | 12.31.2014 | ||||
Note | Level | Book value | Fair value | Book value | Fair value | |
Financial assets | ||||||
Fair value through profit or loss - held for trading | ||||||
Trading securities | ||||||
Cash and cash equivalents (a) | 4 | 1 | 1,132,473 | 1,132,473 | 740,131 | 740,131 |
Derivative financial instruments (b) | 5 | 1 | 16,861 | 16,861 | 52,804 | 52,804 |
Derivative financial instruments (b) | 5 | 2 | 201,301 | 201,301 | 288,563 | 288,563 |
1,350,635 | 1,350,635 | 1,081,498 | 1,081,498 | |||
Loans and receivables | ||||||
Collaterals and escrow accounts STN (c) | 6 | 67,319 | 44,590 | 56,956 | 39,252 | |
Pledges and restricted deposits linked (a) | 6 | 8,326 | 8,326 | 13,497 | 13,497 | |
Clients (a) | 7 | 2,838,160 | 2,838,160 | 2,254,512 | 2,254,512 | |
CRC Transferred to the State Government of Paraná (d) | 8 | 1,351,454 | 1,373,101 | 1,344,108 | 1,376,932 | |
Net sectorial financial assets (a) | 9 | 1,426,087 | 1,426,087 | 1,041,144 | 1,041,144 | |
Accounts receivable related to the concession (e) | 10 | 691,234 | 691,234 | 632,941 | 632,941 | |
Accounts receivable related to the concession extension | ||||||
da concessão (f) | 11 | 309,022 | 310,841 | 301,046 | 302,689 | |
6,691,602 | 6,692,339 | 5,644,204 | 5,660,967 | |||
Available for sale | ||||||
Accounts receivable related to the concession (g) | 10 | 3 | 4,085,966 | 4,085,966 | 3,792,476 | 3,792,476 |
Accounts receivable related to the concession extension | ||||||
(h) | 11 | 3 | 160,217 | 160,217 | 160,217 | 160,217 |
Derivative financial instruments (b) | 5 | 1 | 18,590 | 18,590 | 107,232 | 107,232 |
Derivative financial instruments (b) | 5 | 2 | 100,406 | 100,406 | 142,726 | 142,726 |
Other investments (i) | 17 | 1 | 18,110 | 18,110 | 17,631 | 17,631 |
4,383,289 | 4,383,289 | 4,220,282 | 4,220,282 | |||
Total financial assets | 12,425,526 | 12,426,263 | 10,945,984 | 10,962,747 | ||
Financial liabilities | ||||||
Fair value through profit or loss - held for trading | ||||||
Trading securities | ||||||
Other liabilities – derivatives (b) | 1 | 55 | 55 | 157 | 157 | |
55 | 55 | 157 | 157 | |||
Other financial liabilities | ||||||
Suppliers (a): | 21 | 1,931,277 | 1,931,277 | 1,604,830 | 1,604,830 | |
Loans and financing (c) | 22 | 3,900,161 | 3,512,278 | 3,468,950 | 3,229,136 | |
Debentures (j) | 23 | 2,651,069 | 2,651,069 | 2,585,448 | 2,585,448 | |
Payable related to concession - use of public property (k) | 27 | 500,658 | 605,955 | 491,727 | 598,493 | |
8,983,165 | 8,700,579 | 8,150,955 | 8,017,907 | |||
Total financial liabilities | 8,983,220 | 8,700,634 | 8,151,112 | 8,018,064 | ||
Different levels are defined as follow s: | ||||||
Level 1: Obtained from quoted prices (not adjusted) in active markets for identical assets and liabilities; | ||||||
Level 2: obtained through other variables in addition to quoted prices included in Level 1, w hich are observable for the assets or liabilities; | ||||||
Level 3: obtained through assessment techniques w hich include variables for the assets or liabilities, w hich how ever are not based on observable market data. |
Determining fair values
a) Equivalent to their respective carrying values due to their nature and terms of realization.
66
b) Calculated according to information made available by the financial agents and to the market values of the bonds issued by the Brazilian government.
c) Calculated based on the cost of the last issue by the Company, 113.25% of the CDI for discount of the expected payment flow.
d) The Company based its calculation on the comparison with a noncurrent, variable interest rate National Treasury bond (NTN-B) maturing on August 15, 2024, which yields approximately 6.28 % p.y. plus the IPCA inflation index.
e) Criteria and assumptions disclosed on note 3.7.2 of December 31, 2014.
f) The accounts receivable related to concession extension, related to the assets which started operations after May 2000, the expected flow of cash entries was discounted at the Selic rate, the best short-term rate available for comparison for determination of its market value.
g) Criteria and assumptions disclosed on note 3.7.1 of December 31, 20134. The changes held in the first quarter of 2015 are as follows:
Consolidated | |
As of January 1, 2015 | 3,792,476 |
Capitalization of intangible assets in progress | 257,890 |
Monetary variations | 43,567 |
Write-offs | (7,967) |
As of March 31, 2015 | 4,085,966 |
h) These accounts receivable are related to assets existing as of May 31, 2000, equivalent to their book values, due to the fact that the expert report to be analyzed by Aneel has not yet been completed.
i) Calculated according to price quotes published in an active market or by applying the interest percentage over shareholders' equity for assets with no active market.
j) Calculated according to the Unit Price Quotation (PU) as of March 31, 2015, obtained from the National Association of Financial Market Institutions (Anbima), net of the financial cost of R$2,050.
k) Used the rate of 7.74% p.y. as a market reference.
35.2 Financial risk management
The Company has a Corporate Risk Management Committee in charge of formulating and tracking risk management policies and assisting the Audit Committee to ensure a good management of resources and the protection and appreciation of its assets.
The Company's business activities are exposed to the following risks arising from financial instruments:
35.2.1 Credit risk
Credit risk is defined as the possibility of the occurrence of losses related to non-compliance by a client or counterpart to a financial instrument with their respective obligations under the terms agreed on.
67
Consolidated | ||
Exposure to credit risk | 03.31.2015 | 12.31.2014 |
Cash and cash equivalents (a) | 1,132,473 | 740,131 |
Derivative financial instruments (a) | 337,158 | 591,325 |
Pledges and restricted deposits linked (a) | 75,645 | 70,453 |
Clients (b) | 2,838,160 | 2,254,512 |
CRC Transferred to the State Government of Paraná (c) | 1,351,454 | 1,344,108 |
Net sectorial financial assets (d) | 1,426,087 | 1,041,144 |
Accounts receivable related to the concession (e) | 4,777,200 | 4,425,417 |
Accounts receivable related to the concession extension (f) | 309,022 | 301,046 |
Accounts receivable related to the concession extension (g) | 160,217 | 160,217 |
12,407,416 | 10,928,353 |
a) Company management manages the credit risk of its assets in accordance with the Group's policy of investing virtually all of its funds in federal banking institutions. As a result of legal and/or regulatory requirements, in exceptional circumstances the Company may invest funds in prime private banks.
b) The risk arises from the possibility of the Company incurring losses resulting from problems in receiving amounts invoiced to its clients, customers, concession operators and licensees. This risk is closely related to internal and external factors of Copel. To mitigate this type of risk the Company manages its accounts receivable, detecting customer groups that pose the greatest risk of default, cutting off energy supplies and implementing specific collection policies, supported by real or personal guarantees for senior debt to R$200.
Doubtful accounts are adequately covered by an allowance to cover any realization losses.
c) Company management believes the CRC poses a minimal credit risk, as the amortizations are guaranteed by dividends, and the State Government is paying the renegotiated amounts in accordance with the fourth amendment.
d) The Management believes to be greatly reduced the risk of this credit, since the contracts that have been executed ensure the unconditional right to receive cash at the end of the concession to be paid by the Granting Authority, relating to costs not recovered through tariff.
e) Based on the Company's understanding that the signed agreements establish the unconditional right to receive cash at the end of the concession, from the concession authority, for the investments made in assets that have not been recovered through rates by the end of the concession and specifically regarding energy transmission, as RAP is guaranteed revenue, and therefore not subject to the risk of demand.
f) Management considers the credit risk on the indemnity approved for the assets which started operations after May 2000 to be reduced, given that the realization and compensation rules have already been established by the Granting Authority. The Company received the installments overdue until September 2014 and the Management’s expectation is to receive the remaining installments in arrears as soon as the CDE resources are returned by the Granting Authority based on the publication of Ratifying Resolution no 1857 dated February 27, 2015 that defined the definite CDE annual quotas and increased the budget for payment of transmission indemnities, from R$3,180,000 to R$4,900,000 in 2015.
68
g) For value of existing assets on May 31, 2000, Aneel published Resolution no. 589/2013, which addresses the definition criteria for calculating the New Replacement Value (VNR) for the indemnification purpose. For these assets Management considers the credit risk as reduced since the rules for compensation are set and there is an going survey of information required by the granting authority.
35.2.2 Liquidity risk
The Company's liquidity risk consists of the possibility of insufficient funds, cash or other financial asset to settle obligations on scheduled dates.
The Company manages liquidity risk relying on a set of methodologies, procedures and instruments applied for a permanent control over financial processes to ensure a proper management of risks.
Os investimentos são financiados por meio de dívidas de médio e longo prazos junto a instituições financeiras e ao mercado de capitais.
Short-term, medium-term and long-term business projections are made and submitted to management bodies for evaluation. The budget for the next fiscal year is annually approved.
Medium and long-term business projections cover monthly periods over the next five years. Short-term projections consider daily periods covering only the next 90 days.
The Company permanently monitors the volume of funds to be settled by controlling cash flows to reduce funding costs, the risk involved in the renewal of loan agreements and compliance with the financial investment policy, while at the same time keeping minimum cash levels.
The table below shows the expected settlement amounts within each time range. Projections were based on financial indicators linked to the related financial instruments and forecast according to average market expectations as disclosed on the Central Bank of Brazil's Focus Report, which provides the average expectations of market analysts for these indicators for the current year and the following year. As from 2017, 2016 indicators are repeated through the forecast period, except for the US dollar, which follows the US inflation rate.
69
Consolidated |
Interest (a) |
Less than 1 month |
1 to 3 months |
3 months to 1 year |
1 to 5 years |
Over 5 years |
Total liabilities |
03.31.2015 | |||||||
Loans and financing | Note 22 | 30,673 | 706,259 | 787,024 | 2,065,510 | 1,884,076 | 5,473,542 |
Debentures | Note 23 | 67,056 | 454,709 | 196,938 | 2,684,621 | - | 3,403,324 |
Derivatives | DI Futuro | 55 | - | - | - | - | 55 |
Payable related to concession - | Tx. Retorno + | ||||||
use of public property |
IGP-M e IPCA | 4,591 | 9,183 | 43,410 | 264,070 | 2,011,509 | 2,332,763 |
Eletrobrás - Itaipu | Dólar | - | 253,433 | 1,014,481 | 4,685,794 | 5,248,705 | 11,202,413 |
Other suppliers | - | 1,445,104 | 95,937 | 358,373 | 31,863 | - | 1,931,277 |
Purchase obligations | IGP-M e IPCA | - | 895,894 | 3,479,736 | 19,576,059 | 94,487,127 | 118,438,816 |
Post-employment benefits | 8.53% | 38,322 | 76,645 | 344,902 | 1,797,468 | 5,690,070 | 7,947,407 |
1,585,801 | 2,492,060 | 6,224,864 | 31,105,385 | 109,321,487 | 150,729,597 | ||
12.31.2014 | |||||||
Loans and financing | Note 22 | 75,379 | 45,403 | 971,506 | 2,185,629 | 2,051,937 | 5,329,854 |
Debentures | Note 23 | 4,939 | 10,966 | 692,433 | 2,680,345 | - | 3,388,683 |
Derivatives | DI Futuro | 157 | - | - | - | - | 157 |
Payable related to concession | Tx. Retorno + | ||||||
use of public property |
IGP-M e IPCA | 4,590 | 9,181 | 42,144 | 257,665 | 2,006,107 | 2,319,687 |
Eletrobrás - Itaipu | Dólar | - | 205,030 | 958,725 | 4,152,843 | 5,010,440 | 10,327,038 |
Other suppliers | - | 1,111,742 | 269,075 | 94,811 | 32,114 | - | 1,507,742 |
Purchase obligations | IGP-M e IPCA | - | 899,187 | 3,666,194 | 19,924,273 | 93,096,613 | 117,586,267 |
Post-employment benefits | 8.53% | 38,322 | 76,645 | 344,902 | 1,797,468 | 5,690,070 | 7,947,407 |
1,235,129 | 1,515,487 | 6,770,715 | 31,030,337 | 107,855,167 | 148,406,835 | ||
(a) Effective interest rate - w eighted average |
As disclosed in notes 22.10 and 23.2, the Company and its subsidiaries have loan and financing agreements and debentures with covenants that if breached may require have its payment accelerated.
The main guarantees put up for maintaining business and investing activities are invested in securities (note 5) and cash (note 6).
35.2.3 Market risk
Market risk is the risk that the fair value or future cash flows of the financial instrument fluctuate due to changes in market prices, such as exchange rates, interest rates and share prices. The purpose of risk management is to control exposures within acceptable limits, while optimizing return.
a) 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 risk posed by the purchase of gas arises from the possibility of Compagás reporting losses on the fluctuations in gas prices resulting from a fluctuation in the value of the "basket of oils" and exchange rates, increasing the balances of accounts payable related to the acquired gas.
70
Compagás monitors these fluctuations on a permanent basis.
Sensitivity analysis of foreign currency risk
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.
The baseline takes into account the existing balances in each account as of March 31, 2015 and the likely scenario takes into account the balances subject to the exchange rate variations – end of period (R$/US$ 3,25) estimated as market average projections for 2015 according to the Focus Report issued by the Brazilian Central Bank as of March 27, 2015. 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 - Dec.2015 | ||||
Foreign exchange risk | Risk | 03.31.2015 | Probable | Adverse | Remote |
Financial assets | |||||
Collaterals and escrow accounts - STN | USD depreciation | 67,319 | 881 | (16,169) | (33,219) |
67,319 | 881 | (16,169) | (33,219) | ||
Financial liabilities | |||||
Loans and financing | |||||
STN | USD appreciation | (85,519) | (1,120) | (22,779) | (44,439) |
Suppliers | |||||
Eletrobrás (Itaipu) | USD appreciation | (237,085) | (3,104) | (63,151) | (123,198) |
Petrobras (acquisition of gas by Compagás) | USD appreciation | (205,092) | (2,685) | (54,629) | (106,574) |
(527,696) | (6,909) | (140,559) | (274,211) |
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 and loss and 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 March 31, 2015, 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.
b) 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 financial 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 (34.2.3-c), 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.
Sensitivity analysis of interest rate and monetary variation risk
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.
71
The baseline takes into account the existing balances in each account as of March 31, 2015 and the likely scenario takes into account the indicators:
· Cash and cash equivalents, bonds and securities, collaterals and escrow accounts: projected CDI/Selic rate of 13.48% based on the LTN reference rate, maturing on January 4, 2016 as disclosed by Bovespa on March31, 2015;
· CRC transferred to the State Government of Paraná, net sectorial financial assets, accounts receivable related to the concession, accounts receivable related to the concession extension and financial liabilities: CDI/Selic of 13.25%, IPCA of 8.16%, IGP-DI of 6.37%, IGP-M of 6.18% and TJLP of 6.00%, estimated as market average projections for 2015 according to the Focus Report issued by the Central Bank of Brazil as of March 27, 2015.
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.
Baseline | Projected scenarios - Dec.2015 | ||||
Interest rate risk and monetary variation | Risk | 03.31.2015 | Probable | Adverse | Remote |
Financial assets | |||||
Financial investments - cash equivalents | Low CDI/SELIC | 750,629 | 75,092 | 56,535 | 37,836 |
Bonds and securities | Low CDI/SELIC | 337,158 | 33,728 | 25,393 | 16,995 |
Collaterals and escrow accounts | Low CDI/SELIC | 8,326 | 833 | 628 | 419 |
CRC transferred to the State Government of Paraná | Low IGP-DI | 1,351,454 | 64,065 | 48,141 | 32,156 |
Net sectorial financial assets | Low Selic | 1,426,087 | 139,491 | 105,020 | 70,288 |
Accounts receivable related to the concession | Low IGP-M | 4,777,200 | 219,755 | 165,123 | 110,289 |
Accounts receivable related to the concession extension - RBNI | Low IPCA | 309,022 | 18,726 | 14,078 | 9,409 |
Accounts receivable related to the concession extension | Undefined (a) | 160,217 | - | - | - |
9,120,093 | 551,690 | 414,918 | 277,392 | ||
Financial liabilities | |||||
Loans and financing | |||||
Banco do Brasil | High CDI | (1,997,275) | (195,361) | (243,287) | (290,874) |
Eletrobras - Finel | High IGP-M | (42,188) | (390) | (488) | (585) |
Eletrobras - RGR | No risk (b) | (81,656) | - | - | - |
Finep | High TJLP | (31,775) | (1,419) | (1,771) | (2,122) |
BNDES | High TJLP | (1,515,430) | (67,695) | (84,468) | (101,182) |
Banco do Brasil - Distribution of Funds from BNDES | High TJLP | (146,318) | (6,536) | (8,156) | (9,769) |
Debentures | High CDI | (2,651,069) | (259,311) | (322,926) | (386,090) |
(6,465,711) | (530,712) | (661,096) | (790,622) | ||
(a) Risk assessment still requires ruling by the Granting Authority. | |||||
(b) 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 and loss and 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 March 31, 2015, 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.
72
c) Risk of derivatives
The Company employs derivative financial instruments with the sole purpose of protecting itself against variable interest rate volatility.
In order to protect against the effects of volatility on long exposures (DI interest rates) of bonds and securities, the Company hired future DI rate operations, negotiated at BM&FBOVESPA and registered at CETIP, whose nominal balances and conditions are as follows:
i) For the period ended March 31, 2015, the result of operations with derivative financial instruments on the futures market was a gain of R$700 (a gain of R$210 on March 2014);
ii) 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 March 31, 2015 corresponded to R$21,863 (R$64,880 as of December 31, 2014);
iii) On March 31, 2015, a share of the Company’s federal bonds in the amount of R$2,520 (R$6,487 as of December 31, 2014) was deposited as collateral for transactions at BM&FBOVESPA S.A.
Sensitivity analysis of derivative financial instruments risk
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 base scenario took into account the existing balances and the probable scenario for balances with changes in the BM&FBOVESPA preferential rate for LTN (National Treasury Bills) maturing on January 04, 2016.
Baseline | Projected scenarios - Dec.2015 | ||||
Risk of derivatives | Risk | 03.31.2015 | Probable | Adverse | Remote |
Financial assets (liabilities) | |||||
Derivative liabilities | Decrease in DI rate | (55) | 50 | (490) | (1,035) |
(55) | 50 | (490) | (1,035) | ||
Expected effect in the result | 105 | (435) | (980) |
35.2.4 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 publication Energy Plan Operation 2014/2018 - PEN 2014, released by the ONS, the hydro energy scenario in 2014 proved to be unfavorable, since the climatic conditions in the rainy season prevented the resumption of stock stored in the reservoirs of Southeast/Central-West and Northeast subsystems.
73
These factors may have an impact mainly on the short-term earnings (horizon 2015/2016), when the deficit risk in some cases exceed the safety margin established by the National Energy Policy Council - CNPE (maximum risk of 5%).
However, the medium-term valuations (horizon 2015/2018), based on the energy deficit risks to the Reference Scenario indicate suitability for the supply criteria recommended by CNPE, provided that the deficit risks remain below 5% in all subsystems.
35.2.5 Risk of non-renewal of concessions
Law 12,783/2013 published on January 14, 2013 ruled the extension of energy generation, transmission and distribution concessions covered by articles 17, 19 and 22 of Law 9,074/2015. However, extension depends on full acceptance of the conditions set by that law.
Four power plants have been affected by Law 12,783/2013: Rio dos Patos with 1.8 MW, Mourão with 8.2 MW, Chopim with 1.8 MW and HPP Governador Pedro Viriato Parigot de Souza with 260 MW of installed capacity.
In order to maintain the Company's current profitability levels, the concessions for these plants have not been extended, given that studies have shown that the conditions imposed by the Concession Authority make the plants not economically feasible. By the end of the concession agreement, these power plants will be put up for auction, and the Company has no guarantee that it will be the winning bidder. Rio dos Patos in turn finished the agreement in February 2014. However, the Company will remain responsible for providing the power plant services until the concessionaire that has won the bidding assumes the enterprise. No date has yet been set for this takeover to happen. Ordinance 170/2014 issued on April 17, 2014 by the Ministry of Mines and Energy established the cost of managing the generation assets of this plant, which will be used to set the annual generation revenue to be earned from rendering this service.
Concession Agreement number 060/2001, which sets rules about transmission facilities, has been extended for 30 more years, according to the conditions established by Law 12,783/2013. In this case the conditions for making investments arising from contingencies, modernization, renovation and refurbishment of structures and equipment have been kept. These investments will actually be made upon Aneel's recognition and authorization. The guarantee that the regulatory body will reimburse the Company for the works rules out the possibility of financial losses and keeps the Company's current profitability levels.
For the distribution services, the Company has issued a favorable opinion on the extension of Concession Agreement number 046/1999, pursuant to Law 12,783/2013. The Company is waiting for the decision by the Concession Authority on the extension. If the conditions set by the Concession Authority ensure the Company's expected profitability levels, the Company will sign the concession agreement or amendment for an additional period of up to 30 years. Even considering that the regulatory overall scene is uncertain, the Company believes on the possibility of the concession extension, although it does not have sufficient information to guarantee that the contract for the distribution services will be extended on favorable terms. Extension or lack thereof of the contractual concessions will take place by means of lawful regulatory conditions to be defined and likely to affect the rating, realizing of certain assets or settlement of certain liabilities. The chief items exposed to this event are as listed below:
74
i) Sectorial financial assets: the portion stated as current may be realized in a term in excess of 12 months, should the concession not be renewed;
ii) The concession’s financial assets: will depend on Aneel’s appraisal to confirm any sums subject to indemnity or likely to be attributed to a new concession period; and
iii) Deferred income tax and social contribution: may be realized/settled over a term different from that provided by the Company.
75
Concession agreements and authorization
Copel Geração e Transmissão | Interest % | Maturity |
Generation concession 045/1999 | ||
HPP Rio dos Patos (a) (b) (c) | 100 | 02.14.2014 |
HPP Gov. Pedro Viriato Parigot de Souza (GPS) (a) (b) | 100 | 07.07.2015 |
HPP Mourão I (a) (b) | 100 | 07.07.2015 |
TPP Figueira | 100 | 03.26.2019 |
HPP Gov. Bento Munhoz da Rocha Netto (Foz do Areia) | 100 | 05.23.2023 |
HPP São Jorge | 100 | 12.03.2024 |
HPP Guaricana | 100 | 08.16.2026 |
HPP Derivação do Rio Jordão (d) | 100 | 11.15.2029 |
HPP Gov. Ney Aminthas de Barros Braga (Segredo) | 100 | 11.15.2029 |
HPP Gov. José Richa (Salto Caxias) | 100 | 05.04.2030 |
SHP Melissa (f) | 100 | - |
SHP Pitangui (f) | 100 | - |
SHP Salto do Vau (f) | 100 | - |
Generation concession 001/2011 | ||
HPP Colíder (e) | 100 | 01.16.2046 |
Generation Concession - Use of Public Property - 007/2013 | ||
HPP Chopim I (a) (b) (d) | 100 | 07.07.2015 |
HPP Apucaraninha (d) | 100 | 10.12.2025 |
HPP Chaminé (d) | 100 | 08.16.2026 |
HPP Cavernoso (d) | 100 | 01.07.2031 |
Use of Public Property Concession - 002/2012 | ||
HPP Baixo Iguaçu (g) | 30 | 08.19.2047 |
Authorizations | ||
Resolution 278/1999 - UEE Palmas | 100 | 09.28.2029 |
Resolution 351/1999 - TPP Araucária (20% - Copel) | 60 | 12.22.2029 |
Ordinance 133/2011 - SHP Cavernoso II | 100 | 02.27.2046 |
Generation Concession - 001/2007 | ||
HPP Mauá | 51 | 07.02.2042 |
In progress for homologation from ANEEL | ||
HPP Marumbi | 100 | - |
(a) Plant not renew ed pursuant to Executive Act 579/2012 - Concessionaire's prerogative | ||
(b) By the end of the concession the project w ill be offered for competitive bidding | ||
(c) The Company w ill remain responsible for providing the pow er plant services until the concessionaire that has w on the bidding assumes the enterprise. | ||
(d) Pow er plants that underw ent change in the exploration system from a Public Service regime to an Independent Producer Regime | ||
(f) At plants w ith capacity of less than 1 MW, only register w ith ANEEL | ||
(e) Building under construction | ||
(g) As of 10/10/2014 the 1st amendment to the MME Concession Agreement no. 002/2012 w as signed formalizing the transfer of part of the HPP Baixo Iguaçu Concession to Copel Geração e Transmissão. |
76
Copel Geração e Transmissão | Interest % | Maturity |
Transmission Lines and Substations | ||
Contract 060/01 - transmission facilities (a) | 100 | 12.05.2042 |
Contract 075/01 - Transmission line Bateias - Jaguariaíva | 100 | 08.16.2031 |
Contract 006/08 - Transmission line Bateias - Pilarzinho | 100 | 03.16.2038 |
Contract 027/09 - Transmission line Foz do Iguaçu - Cascavel Oeste | 100 | 11.18.2039 |
Contract 010/10 - Transmission Line Araraquara 2 - Taubaté (b) | 100 | 10.05.2040 |
Contract 015/10 - Substation Cerquilho III (b) | 100 | 10.05.2040 |
Contract 001/12 - Transmission line Cascavel Oeste - Umuarama (b) | 51 | 01.11.2042 |
Contract 004/12 - Transmission line Nova Santa Rita - Camaquã 3 (b) | 20 | 05.09.2042 |
Contract 007/12 - Transmission line Umuarama - Guaira (b) | 49 | 05.09.2042 |
Contract 008/12 - Transmission line Curitiba - Curitiba Leste (b) | 80 | 05.09.2042 |
Contract 011/12 - Transmission line Açailândia - Miranda II | 49 | 05.09.2042 |
Contract 012/12 - Transmission line Paranaíta - Ribeirãozinho (b) | 49 | 05.09.2042 |
Contract 013/12 - Transmission line Ribeirãozinho - Marimbondo II (b) | 49 | 05.09.2042 |
Contract 022/12 - Transmission line - Foz do Chopim - Salto Osorio (b) | 100 | 08.26.2042 |
Contract 002/13 - Transmission line - Assis - Paraguaçu Paulista II (b) | 100 | 02.24.2043 |
Contract 007/13 - Transmission line - Barreiras II - Pirapora 2 (b) | 24,5 | 05.01.2043 |
Contract 001/14 - Transmission line - Itatiba - Bateias (b) | 50,1 | 05.13.2044 |
Contract 005/14 - Transmission line - Bateias - Curitiba Norte (b) | 100 | 01.28.2044 |
Contract 019/14 - Transmission line - Estreito - Fernão Dias (b) | 49 | 09.04.2044 |
Contract 021/14 - Transmission line - Foz do Chopim - Realeza (b) | 100 | 09.04.2044 |
Contract 022/14 - Transmission line - Assis - Londrina (b) | 100 | 09.04.2044 |
(a) Concession renew ed pursuant to Executive Act 579/2012 | ||
(b) Buildings under construction | ||
Copel | Interest % | Maturity |
Concessions/authorizations contracts | ||
Copel Distribuição - Contract 046/99 - Distribution Facilities (a) | 100 | 07.07.2015 |
Elejor - Contract 125/2001 - HPP Fundão e Santa Clara | 70 | 10.24.2036 |
Authorization contract - SHP Fundão I and SHP Santa Clara I - 753/2002 and 757/2002 | 70 | 12.18.2032 |
Dona Francisca Energética - Contract 188/1998 - HPP Dona Francisca | 23 | 08.27.2033 |
Foz do Chopim - authorization contract - SHP Foz do Chopim - 114/2000 | 36 | 04.23.2030 |
UEG Araucária - authorization nº 351/1999 - UTE Araucária (60% Copel GET) | 20 | 12.22.2029 |
Compagás - concession gas distribution contract | 51 | 07.06.2024 |
Nova Asa Branca I - MME Ordinance 267/2011 - WPP Asa Branca I (b) | 100 | 04.24.2046 |
Nova Asa Branca II - MME Ordinance 333/2011 - WPP Asa Branca II (b) | 100 | 05.30.2046 |
Nova Asa Branca III - MME Ordinance 334/2011 - WPP Asa Branca III (b) | 100 | 05.30.2046 |
Nova Eurus IV - MME Ordinance 273/2011 -WPP Eurus IV (b) | 100 | 04.26.2046 |
Santa Maria - MME Ordinance 274/2012 - WPP SM (b) | 100 | 05.07.2047 |
Santa Helena - MME Ordinance 207/2012 - WPP Santa Helena (b) | 100 | 04.08.2047 |
Ventos de Santo Uriel - MME Ordinance 201/2012 - WPPSanto Uriel (b) | 100 | 04.08.2047 |
São Bento - MME Ordinance 276 /2011 - WPP Dreen Boa Vista | 100 | 04.27.2046 |
- MME Ordinance 263 /2011 - WPP Farol |
100 | 04.19.2046 |
- MME Ordinance 343 /2011 - WPP Dreen Olho D'Água | 100 | 05.31.2046 |
- MME Ordinance 310 /2011 - WPP Dreen São Bento do Norte | 100 | 05.18.2046 |
Voltalia - MME Ordinance 173 /2012 - WPP São João (b) | 49 | 03.25.2047 |
- MME Ordinance 204 /2012 - WPP Carnaúbas (b) |
49 | 04.08.2047 |
- MME Ordinance 230 /2012 - WPP Reduto (b) |
49 | 04.15.2047 |
- MME Ordinance 233/2012 - WPP Santo Cristo (b) |
49 | 04.17.2047 |
(a) Sent on May 31, 2012 requesting extension of concession and sent on October 11, 2012 ratification of the requesting extension of concession (Executive Act 579/2012) | ||
(b) Buildings under construction |
77
35.2.6 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 Compagás and UEG Araucária.
35.3 Capital management
The Company always seeks to maintain a strong capital base to maintain the trust of investors, creditors and market and ensure the future development of the business. It seeks to maintain a balance between the highest possible returns with more adequate levels of loans and the advantages and security provided by a healthy capital position. Thus, it maximizes the return for all interested parties in its operations, optimizing the balance of debts and equity.
The capital structure is composed of:
a) net indebtedness, defined as total loans, financing and debentures, net of cash and cash equivalents and short term bonds and securities; and
b) own capital, defined as total equity.
Parent company | Consolidated | |||
Indebtedness | 03.31.2015 | 12.31.2014 | 03.31.2015 | 12.31.2014 |
Loans and financing | 946,368 | 958,416 | 3,900,161 | 3,468,950 |
Debentures | 1,043,103 | 1,010,485 | 2,651,069 | 2,585,448 |
(-) Cash and cash equivalents | 18,953 | 34,862 | 1,132,473 | 740,131 |
(-) Derivative financial instruments | 156 | 152 | 280,390 | 459,115 |
Net debt | 1,970,362 | 1,933,887 | 5,138,367 | 4,855,152 |
Equity | 13,765,204 | 13,330,689 | 14,131,518 | 13,682,780 |
Equity indebtedness | 0.14 | 0.15 | 0.36 | 0.35 |
78
36 Related Party Transactions
36.1 Main transactions between related parties
Consolidated | Assets | Liabilities | Income (loss) | |||
Related parties / Nature of operation | 03.31.2015 | 12.31.2014 | 03.31.2015 | 12.31.2014 | 03.31.2015 | 12.31.2014 |
Controlling shareholder | ||||||
State of Paraná (a) | ||||||
"Luz Fraterna" program (b) | 145,082 | 139,817 | - | - | - | - |
Remuneration and employ social security charges assigned (c) | 1,020 | 908 | - | - | - | - |
Telecommunication services (d) | 43,092 | 39,489 | - | - | 6,814 | 7,047 |
Entities with significant influence | ||||||
BNDES and BNDESPAR (e) | ||||||
Financing (Note 22.5) | - | - | 1,515,430 | 1,526,141 | (25,977) | (17,999) |
Debêntures - Compagás (Note 23.d) | - | - | 53,554 | 53,554 | (522) | (374) |
Joint ventures | ||||||
Costa Oeste Transmissora de Energia (f) | ||||||
Operating and maintenance services | 50 | 48 | - | - | 152 | - |
Basic and connecting netw ork | - | - | - | 40 | (396) | - |
Marumbi Transmissora de Energia (g) | - | - | - | - | - | 551 |
Caiuá Transmissora de Energia (h) | ||||||
Basic and connecting netw ork | - | - | 134 | 354 | (2,369) | - |
Integração Maranhense Transmissora de Energia (i) | ||||||
Basic netw ork grid | - | - | - | 5 | (357) | - |
Transmissora Sul Brasileria de Energia (i) | ||||||
Basic netw ork grid | - | - | - | 23 | (284) | - |
Associates | ||||||
Dona Francisca Energética S.A. (j) | - | - | 6,538 | 6,538 | (18,990) | (18,356) |
Foz do Chopim Energética Ltda. (k) | 155 | 155 | - | - | 465 | 431 |
Sercomtel S.A. Telecomunicações (l) | - | - | - | - | 754 | 597 |
Companhia de Saneamento do Paraná | ||||||
Treated w ater, sew age collection and treatment | - | - | 3 | 4 | (282) | (351) |
Use of w ater from Represa do Alagado | 100 | 72 | - | - | 99 | - |
Telecommunications services (m) | 236 | 246 | - | - | 692 | 599 |
Key management staff | ||||||
Fees and social security charges (Note 32.3) | - | - | - | - | (4,115) | (3,918) |
Pension and healthcare plans (Note 24) | - | - | - | - | (208) | (248) |
Other related parties | ||||||
Fundação Copel | ||||||
Administrative property rental | - | - | - | - | (3,923) | (2,939) |
Pension and healthcare plans (Note 24) | - | - | 924,677 | 898,618 | - | - |
Leasing and telecomunications services (n) | - | - | - | - | 72 | 68 |
Lactec (o) | 26,769 | 28,693 | 1,583 | 1,168 | (1,919) | (414) |
a) To State of Paraná was proposed, as dividends from the year 2014, the amount of R$184,733. Of this amount, it was anticipated in November 2014 the value of R$113,010. The remaining portion of R$71,723, will be distributed as from June 22, 2015, as approved the destination of profit for the year 2014 at the Annual General Meeting - AGM, held on April 23, 2015
79
b) The Luz Fraterna Program, created under Law no. 491/ 2013 and no. 17,639, dated July 31, 2013, 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 120 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 Distribuição. R$137,137 of the total is accounted for in the related parties account in the parent company's books of account, according to note 16.1.
c) Reimbursement of wages and social charges for employees transferred to the Paraná State Government. The balances shown are net of allowance for loan losses (PCLD) in the amount of R$1,237 on March 31, 2015 (R$1,195 on December 31, 2014).
d) Telecommunications services rendered in accordance with the agreement entered into by Copel Telecomunicações with the State of Paraná.
e) BNDES is the parent company of BNDES Participações SA (BNDESPAR) that holds 23.96% of the share capital of the Company (26.41% of the common shares and 21.27% of class B preferred shares). BNDESPAR will be proposed receipt of dividends for the 2014 fiscal year totaling R$148,402 (R$147,329 net of withheld income tax), of which a net value of R$89,705, in advance in November 2014. The remainder net amount of R$57,624, will be distribute from June 22, 2015 as approved the allocation of the income for the year 2014, at the Annual General Meeting (AGM) held on April 23, 2015.
f) Engineering services agreement, which matures on October 30, 2015, and operation and maintenance service agreement, which matures on 12.26.2018, entered into between Costa Oeste Transmissora and Copel Geração e Transmissão.
Use agreement of the transmission system, permanent, and connection agreement to the transmission system, due to the termination of the concession of the distributor or transmitter, whichever comes first, carried out between Costa Oeste Transmissora and Copel Distribuição.
g) Engineering services agreement, signed by Marumbi Transmissora de Energia and Copel Geração e Transmissão, expiring on September 30, 2015.
h) Operation and maintenance agreement due on July 29, 2016, signed by Caiuá Transmissora de Energia and Copel Geração e Transmissão.
Use of Agreement of the transmission system, permanent, for hiring the Amount of Use of Transmission System - Must, with amounts set for the subsequent four years, with annual reviews, and connection agreement to the transmission system, due by the end of concession of distribution or transmission company, whichever occurs first, conducted between Caiuá Transmissora and Copel Distribuição.
80
i) Use of agreement of the transmission system, permanent, for hiring the Must, with amounts set for the subsequent four years, with annual reviews, conducted between Integração Maranhense and Transmissora Sul Brasileira with Copel Distribuição.
j) Power purchase and sale agreement signed by Dona Francisca Energética and Copel Geração e Transmissão, expiring on March 31, 2015. The new agreement celebrated on March 12, 2015, has initial date on April 1, 2015 and ends in March 31, 2025.
k) Agreements entered into between Foz do Chopim Energética Ltda. and Copel Geração e Transmissão, one for rendering operation and maintenance services, which matures on May 20, 2015, and the other for establishing a connection with the transmission system, which matures on July 7, 2015.
l) Light pole sharing agreement, signed between Sercomtel S.A Telecomunicações and Copel Distribuição, expiring on December 28, 2018.
m) Telecommunications services provided in accordance with the contract between Copel Telecomunicações and Sanepar.
n) Telecommunications services provided and rental and leasing of equipment and infrastructure, in accordance with the contracts between Copel Telecomunicações and Fundação Copel.
o) The Institute of Technology for Development (Lactec) is a Public Interest Civil Society Organization (OSCIP), in which Copel is an associated. 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.
Other transactions between the parent company and its related parties are shown in notes 8 - On-lending of the balance of the account that records results to be offset (CRC) to the State Government of Parana 16 - Related Parties and 17 - Investments.
The amounts resulting from the operating activities of Copel Distribuição with related parties are invoiced according to electricity rates approved by Aneel.
36.2 Guarantees and endorsements awarded to related parties
36.2.1 Granted to jointly controlled entities
The Parent Company and São Bento granted the following guarantees and endorsements:
a) guarantee given for the issue of loans and debentures by subsidiaries, according to notes 22.5, 22.7 and 23; and
b) endorsements for its equity interest of 23.03% to its associated company Dona Francisca Energética S.A., in 2002, in financing secured from the BNDES (joint endorsement) and Bradesco (joint endorsement), for settlement by 2015. As of March 31, 2015, the restated outstanding balances amounted to R$1,776 with BNDES and R$900 with Bradesco.
81
36.2.2 Granted to joint ventures
Joint ventures |
Operations |
Date issued |
Final maturity |
Amount approved |
Total issued |
03.31.2015 |
% Endorsement /Security |
Amount endorsement / security |
Caiuá Transmissora (a) | Financing | 12.23.2013 | 02.15.2029 | 84,600 | 79,600 | 88,953 | 49.0 | 43,587 |
Costa Oeste (b) | Financing | 12.30.2013 | 11.15.2028 | 36,720 | 31,000 | 34,690 | 51.0 | 17,692 |
Guaraciaba Transmissora (c) | Debentures | 06.20.2013 | 06.20.2015 | 400,000 | 400,000 | 412,298 | 49.0 | 202,026 |
Integração Maranhense (d) | Financing | 12.30.2013 | 02.15.2029 | 142,150 | 131,400 | 148,172 | 49.0 | 72,604 |
Mata de Santa Genebra (e) | Debentures | 09.10.2014 | 03.12.2016 | 469,000 | 48,000 | 51,103 | 50.1 | 25,603 |
Matrinchã Transmissora (f) | Financing | 12.27.2013 | 05.15.2029 | 691,440 | 541,965 | 613,234 | 49.0 | 300,485 |
Transmissora Sul Brasileira (g) | Financing | 12.12.2013 | 07.15.2028 | 266,572 | 260,145 | 256,714 | 20.0 | 51,343 |
Transmissora Sul Brasileira (h) | Debentures | 09.15.2014 | 09.15.2028 | 77,550 | 77,550 | 84,838 | 20.0 | 16,968 |
Paranaíba (i) | Debentures | 11.24.2014 | 11.24.2015 | 350,000 | 350,000 | 365,922 | 24.5 | 89,651 |
Marumbi (j) | Financing | 10.06.2014 | 07.15.2029 | 55,037 | 49,780 | 50,748 | 80.0 | 40,598 |
Financial institution (fund provider): | ||||||||
BNDES: (a) (b) (d) (f) (g) (h) (i) | ||||||||
Allocation: | ||||||||
Investment Program and/or Working capital. | ||||||||
Endorsement/Security: | ||||||||
Provided by Copel Geração e Transmissão: (a) (d) | ||||||||
Provided by Copel: (b) (c) (e) (f) (g) (h) (i) (j) | ||||||||
Securities offered for the transaction: | ||||||||
Lien on shares given by Copel Geração e Transmissão: 49% (a) (d) (f); 51% (b); 20% (g) (h); 80% (j). |
82
37 Insurance
Details by risk type and effectiveness date of the main policies can be seen below:
Consolidated | Final | Amount |
Policy | maturity | Insured |
Nominated Risks | 24/08/2015 | 1,929,357 |
Fire - Company-ow ned and rented facilities | 24/08/2015 | 519,501 |
Civil liability - Compagás | 30/10/2015 | 4,200 |
Domestic and international transport - export and import | 24/08/2015 | policy for registration |
Multi-risk - Compagás | 18/12/2015 | 21,750 |
Multi-risk - Compagás | 26/04/2015 | 470 |
Life insurance - Compagás | 30/07/2015 | 36 x employee's salary |
Multi-risk - Elejor | 11/04/2015 | 395,099 |
Vehicles - Compagás | 16/09/2015 | market value |
Miscellaneous risks | 24/08/2015 | 970 |
Financial Guarantee - Elejor | 01/01/2016 | 3,664 |
Nominated risks - Elejor | 06/06/2015 | 500 |
Operational risks - UEG Araucária (a) | 31/05/2015 | 1,157,147 |
Court bond - Compagás | 03/02/2016 | 56,938 |
Performance bond - Aneel | 30/07/2015 | 44,319 |
Performance bond - Aneel | 27/12/2015 | 1,850 |
Operational risks - HPP Mauá - Consórcio Energético Cruzeiro do Sul | 23/11/2015 | 342,139 |
Liability for directors and administrators - D&O (a) | 30/06/2015 | 80,200 |
Performance bond - w ind farm | 30/06/2015 | 22,200 |
Performance bond - w ind farm | 15/08/2015 | 6,600 |
Performance bond - w ind farm | 30/06/2015 | 3,047 |
Payment Guarantee - w ind farm | 31/03/2015 | 6,000 |
Performance bond - Brazil's National Oil Agency - ANP | 11/11/2018 | 59,440 |
Performance bond - Aneel | 30/11/2017 | 2,450 |
Performance bond - Aneel | 02/06/2018 | 6,750 |
Participation guarantee - Brazil's National Oil Agency - ANP | 03/09/2015 | 862 |
Performance bond - Aneel | 01/04/2016 | 2,890 |
Performance bond - Aneel | 05/07/2015 | 12,500 |
Performance bond - CREA - PARANA | 31/12/2016 | 24 |
Participation guarantee - Aneel | 04/02/2016 | 646 |
Participation Guarantee - Electric Pow er Trade Chamber - CCEE | 27/06/2015 | 44,863 |
Participation Guarantee - Electric Pow er Trade Chamber - CCEE | 23/05/2015 | 14,013 |
Participation guarantee - Aneel | 17/05/2015 | 7,404 |
Financial guarantee - Cosern | 01/11/2015 | 21 |
Performance bond - Aneel | 30/04/2015 | 22,143 |
Engineering risks - Vestas | 01/02/2017 | 338,348 |
Operational risks - São Bento | 01/07/2015 | 390,935 |
Civil liability - São Bento | 05/07/2015 | 20,000 |
Performance bond - Aneel | 31/10/2018 | 37,751 |
Performance bond - Aneel | 31/01/2020 | 26,609 |
(a) The values of the insured of operating risks - UEG Araucária and civil liability insurance for directors and officers habe been translated from USD into BRL, w ith the current rate R$3.2080, as of March 31, 2015 |
83
INDEPENDENT AUDITORS’ REVIEW REPORT
To the Shareholders and Management
Companhia Paranaense de Energia - COPEL
Curitiba – PR
Introduction
We have reviewed the individual and consolidated interim financial information of Companhia Paranaense de Energia - COPEL included in the Quarterly Information Forms, for the quarter ended March 31, 2015, which include the statement of financial position at March 31, 2015 and the related statements of income and comprehensive income for the three-month periods then ended, and the statements of changes in equity and cash flows for the three-month period then ended, including a summary of the significant accounting practices and other notes to the financial statements.
Management is responsible for preparing and presenting these interim financial information in accordance with Technical Pronouncement CPC 21 (R1) – Interim Statements and with the international standard IAS 34 – Interim Financial Reporting, issued by the International Accounting Standards Board – IASB, and for presenting this information in a manner consistent with the norms issued by the Brazilian Securities and Exchange Commission (CVM), applicable for preparing Quarterly Information - ITR. Our responsibility is to express a conclusion on this interim financial information based on our review.
Extent of our review
We performed our review in accordance with Brazilian and international standards for reviewing interim information (NBC TR 2410 – Review of Interim Information Performed by the Entity’s Auditors and ISRE 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity, respectively). A review of interim information consists of making enquiries, mainly of persons responsible for financial and accounting issues and applying analytical procedures and other review procedures. The extent of our review is significantly less than that for an audit undertaken in accordance with auditing standards and consequently, did not enable us to obtain assurance that we were informed of all of the significant issues that could be identified during an audit. Therefore, we do not express an audit opinion.
84
Unqualified conclusion on the individual and consolidated interim financial information
Based on our review, we are not aware of any fact that would lead us to believe that the individual and consolidated interim financial information included in the quarterly information referred to above, have not been prepared, in all material respects, according to CPC Pronouncement 21(R1) and IAS 34 applicable to the preparation of quarterly information and have not been disclosed in accordance with the standards issued by the Brazilian Securities and Exchange Commission.
Other issues
Statements of added value
We also reviewed the individual and consolidated interim statements of added value, for the three-month period ended March, 31 2015, which are management’s responsibility and presentation of which in the interim statements is required according to the norms issued by the Brazilian Securities and Exchange Commission, applicable for preparing Quarterly Information - ITR and considered supplementary information by the IFRS, which do not require a statement of added value to be reported. These statements were subject to the same review procedures described previously, and based on our review, we are not aware of any fact that would leads us to believe that they were not prepared, in all material respects, in accordance with the interim individual and consolidated financial information taken as a whole.
Curitiba, May 14, 2015
KPMG Auditores Independentes
CRC 2SP014428/O-6-F-PR
A free translation of the original report signed in Portuguese
João Alberto Dias Panceri
Accountant CRC PR048555/O2
85
COMPANHIA PARANAENSE DE ENERGIA – COPEL | ||
By: |
/S/ Luiz Fernando Leone Vianna
|
|
Luiz Fernando Leone Vianna Chief Executive Officer |
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.