SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

 
FORM 6-K/A
 
Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16 of the
Securities Exchange Act of 1934
 
For the month of April, 2014
Commission File Number 1-14668
 

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

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

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

Yes _______ No ___X____


 

 




 

2013 Results

 

Curitiba, Brazil, March 17, 2014 Companhia Paranaense de Energia - COPEL (BM&FBovespa: CPLE3, CPLE5, CPLE6 / NYSE: ELP / LATIBEX: XCOP), a company that generates, transmits, distributes and sells power, announces its 2013 results.

 

COPEL’s consolidated balance sheet presents the figures of its wholly owned subsidiaries, controlled companies, investees and consortium. The consolidated financial statements were prepared in accordance with International Financial Reporting Standards (IFRS) issued by the International Accounting Standards Board (IASB), and with the accounting practices adopted in Brazil.

Highlights

  4Q13 3Q13 4Q12 Var. % 2013 2012 Var. %
  (1) (2) (3) (1/3) (4) (5) (4/5)
Operating Revenues (R$ million) 2,444 2,255 2,401 1.8 9,180 8,493 8.1
Operating Income (R$ million) 147 399 (195) 175.1 1,507 973 54.9
Net Income (Loss) (R$ million) 178 273 (97) 282.8 1,101 727 51.6
Earnings per share (R$) 0.65 1.00 - - 4.02 2.65 51.6
EBITDA (R$ million) 262 463 56 364.3 1,829 1,549 18.1
Return on Shareholders' Equity (annualized) 5.6% 9.1% - - 8.5% 5.9% 45.0
Energy Supply (GWh) 6,878 6,727 6,310 9.0 27,008 24,652 9.6
Capex¹ 573 369 859 (33.3) 1,937 1,903 1.8
Values subject to rounding adjustments.
¹ Includes contributions and advances for future investments

 

The Company’s shares and main indexes presented the following variations in the period:

  Ticker Price
12/31/2013
Var. %
year
  Index Points
12/31/2013
Var. %
year
CPLE3 (common / BM&FBovespa) R$ 22.30 (11.5) Ibovespa 51,507 (15.5)
CPLE6 (preferred B / BM&FBovespa) R$ 30.53 (3.7) IEE 26,250 (8.8)
ELP (ADS / Nyse) US$ 13.14 (14.4) Dow Jones 16,577 26.5
XCOP (preferred B / Latibex) € 9.50 (18.2) Latibex 2,076 (20.0)

 

 

* Amounts subject to roundings.

 


 
                                                                                                                                                                                                 

 

LIST OF CONTENTS

 

1. General Information 3
2. 2013 Income Statement 6
2.1 Operating Revenue 6
2.2 Operating Costs and Expenses 7
2.3 Equity in the Earnings of Subsidiaries 9
2.4 EBITDA 9
2.5 Financial Result 10
2.6 Consolidated Net Income 10
3. Balance Sheet and Investment Program 10
3.1 Assets 10
3.1.1 Current and Non-current Assets 10
3.1.2 Cash, Cash Equivalents and Bonds Securities 11
3.1.3 CRC Transferred to the State of Paraná 11
3.1.4 Accounts Receivable Related to the Concession Extension 12
3.2 Liabilities 13
3.2.1 Current and Non-current Liabilities 13
3.2.2 Debt and Shareholders’ Equity 13
3.2.3 Payables related to the Concession – Use of Public Property 14
3.2.4 Provisions for Legal Claims 15
3.3 Investment Program 16
4. Shareholding Structure 17
5. Consolidated Financial Statements 18
5.1 Assets 18
5.2 Liabilities 19
5.3 Income Statement 20
5.4 Cash Flow 21
6. Financial Statements – Wholly Owned Subsidiaries 22
6.1 Assets 22
6.2 Liabilities 23
6.3 Income Statement – Copel Geração e Transmissão 24
6.4 Income Statement – Copel Distribuição 25
6.5 Income Statement – Copel Telecom 26
7. Financial Statements – Segregated by Company 27
7.1 Assets 27
7.2 Liabilities 29
7.3 Income Statement 31
8. Power Market 33
8.1 Captive Market 33
8.2 Grid Market (TUSD) 34
9. Supplementary Information 37
9.1 Tariffs 37
9.2 Main Operational Indicators on December 31, 2013 39
9.3 Main Financial Indicators on December 31, 2013 40
9.4 2013 Results Conference Call 40

 

* Amounts subject to roundings.

2


 

 
 

                                                                                                                                                                                                 

1. General Information

COPEL’s net income totaled R$1,101.4 million in 2013, 51.6% up on the R$726.5 million recorded in 2012, chiefly due to (i) higher revenue from electricity sales to final customers and distributors, and (ii) lower costs related to personnel and charges for the use of the main distribution and transmission grid in the period. The increase in the financial result also contributed to the period upturn in net income. For further information, please refer to item 2.

The table below summarizes the highlights for the period:

 

  4Q13 3Q13 4Q12 Var. % 2013 2012 Var. %
Consolidated Result - Effect CVA (R$ million) (1) (2) (3) (1/3) (4) (5) (4/5)
Gross CVA Effect 298 (18) 177 68.1 394 143 176.3
Net CVA Effect ¹ 196 (12) 117 68.1 260 94 176.3
EBITDA 262 463 56 364.3 1,829 1,549 18.1
Adjusted EBITDA by Regulatory Assets and Liabilities 560 445 234 139.8 2,224 1,692 31.4
Net Income 178 273 (97) 282.8 1,101 727 51.6
Adjusted Net Income by Regulatory Assets and Liabilities² 375 261 19 - 1,362 821 65.9
 
  4Q13 3Q13 4Q12 Var. % 2013 2012 Var. %
Economic and Financial Indicators (1) (2) (3) (1/3) (4) (5) (4/5)
EBITDA Margin 10.7% 20.5% 2.4% 356.1 19.9% 18.2% 9.6
Adjusted EBITDA Margin 22.9% 19.7% 9.7% 135.5 24.2% 19.9% 21.6
Operating Margin 6.0% 17.7% - - 16.4% 11.5% 43.3
Net Margin 7.3% 12.1% - - 12.0% 8.6% 40.3
Adjusted Net Margin 15.3% 11.6% 0.8% - 14.8% 9.7% 53.5
¹ Estimated net value: gross value minus 34%of inco me tax.
² Adjusted by net CVA effect.

 

The table below shows the trends for the main indicators:

 

Average Rates (BRL / MWh) Dec/13 Sep/13 Jun/13 Mar/13 Dec/12 Sep/12
Power Purchase Average Rate - Copel Distribuição 132.65 132.57 129.59 121.99 115.08 115.04
Retail Average Rate - Copel Distribuição 225.33 227.53 206.15 205.68 245.80 243.80
Sales to Distributors Average Rate - Copel GeT 127.42 126.19 120.84 118.38 98.69 97.70
 
Indicators Dec/13 Sep/13 Jun/13 Mar/13 Dec/12 Sep/12
Equity 12,929 13,116 12,942 12,757 12,362 12,800
Net debt 2,280 1,370 1,066 1,409 1,038 919
Book Value per Share 47.24 47.93 47.29 46.62 45.17 46.77
Net debt/ Shareholders' Net Equity 35.1% 26.8% 25.2% 25.6% 26.4% 17.4%
Current Liquidity 1.40 1.45 1.57 1.64 1.65 1.55

 

 

* Amounts subject to roundings.

3


 

 
 

                                                                                                                                                                                                 

Economic Sustainability Plan – Copel Distribuição

In October, Copel Distribuição submitted to Aneel an Action Plan that will underpin the financial rebalancing and economic sustainability of the distribution segment's concession. The Plan includes annual reductions of 6% in Copel Distribuição’s costs with personnel, materials, services and others between 2013 and 2017. Operating costs are expected to decrease by R$ 300.0 million by 2015.

In 2013, the cost savings achieved, excluding the non-recurring effect of accounting physical adjustments, was R$ 111,1 million. The main contribution to this result is due to the reduction in personnel expenses (including post employment benefits), which reached R$ 108.4 million in 2013, the result (a) reduction through Voluntary Redundancy Program, 638 employees, equivalent to 8.9% in the staff of the Subsidiary, and (b) the elimination of 163 managerial positions as a result of the restructuring implemented by Copel Distribuição as of April 2013.

We expect savings of R$ 100 million for 2014, due to the reduction in the workforce and maintenance of the Voluntary Redundancy Program and initiatives to reduce costs with materials, services and others.

In order to improve Subsidiary capital structure, the CRC credits that Copel Distribuição held jointly with the Government were transferred to COPEL (Holding Company), upon the settlement of a loan between the Companies and the transfer of funds equivalent to R$ 468.3 million to the Distributor’s cash, to be made in 1Q14. This guarantees a solid capital structure to the Subsidiary in the coming years.

Changes in the Board of Executive Officers’ COPEL

On March 12, 2014 , Mr. Antonio Sergio de Souza Guetter took over as Director of Finance and Investor Relations Officer of COPEL. Mr. Guetter is civil engineer, graduated from the Federal University of Paraná and was the Chief Executive Officer of Copel Renováveis S.A. He made his career at COPEL, has an Executive MBA in Finance (from ISPG) and in Administration (from PUC/ISAD). Between 2011 and 2013, worked at Fundação Copel de Previdência e Assistência Social, an social security entity linked to COPEL, where he was Chief Executive Officer and Chief Administration and Security Officer.

On the same date, Mr. Luiz Antonio Leprevost took over as Chief Executive Officer of the Copel Renováveis. Lawyer, Mr. Leprevost served as Deputy Director of the same company.

As early as February 10, 2014, Mr. Sergio Luiz Lamy took over as the new Chief Executive Officer of Copel Geração e Transmissão (Copel GeT). Electrical engineer career within the Company, Mr. Lamy also as superintendent of the Consórcio Cruzeiro do Sul, responsible for construction Mauá HPP.

Wind Farms – Acquisition of the Wind Farm Portfolio

The 143 th Board of Directors’ Meeting held on December 11, 2013 approved the acquisition for R$ 160 million of Galvão Energia e Participações S.A.’s wind farm portfolio, totaling 553 MW, including a 50.1% interest in São Bento Energia (94 MW) – in the operational stage – and the Cutia Wind Farm Complex projects (129 MW), projects in which COPEL already had a 49.9% interest.

 

* Amounts subject to roundings.

4


 

 
 

                                                                                                                                                                                                 

The acquisition represents the consolidation of a Wind Farm Complex 100% owned by COPEL in Rio Grande do Norte State, composed by 11 wind farms already built or at the construction stage, totaling an installed capacity of 277.6 MW, as shown below:

 

Wind Farm Assured
Power
(Average
MW)
Installed
Capacity
(MW)
Price ¹ Start up CAPEX
(R$ million)
Premium
Value
(R$ million)
Wind farm location Expiration of
Authorization
2º LFA 2010 ² 98.5 202.0 134.98   782.3 340.6    
Boa Vista 3,4 6.3 14.0 137.99 Sep/13 382.4 123.5 São Bento do Norte 4/26/2046
Olho d'Água 3,4 15.3 30.0 133.97 São Bento do Norte 5/21/2046
São Bento do Norte 3,4 14.6 30.0 133.97 São Bento do Norte 5/18/2046
Farol 3,4 10.1 20.0 133.97 São Bento do Norte 4/19/2046
Nova Euros IV 13.7 27.0 135.40 Mar/15 399.9 217.1 Touros 4/27/2046
Nova As a Branca I 13.2 27.0 135.40 S. Mi guel Gostoso 4/25/2046
Nova As a Branca II 12.8 27.0 135.40 Parazinho 5/31/2046
Nova As a Branca III 12.5 27.0 135.40 Parazinho 5/31/2046
4º LER 2011 5 40.7 75.6 101.81   286.6 68.9    
Santa Maria 15.7 29.7 101.98 Jul/14 286.6 68.9 João Câmara 5/8/2047
Santa Helena 16.0 29.7 101.98 João Câmara 4/4/2047
Ventos de Santo Uriel 9.0 16.2 101.19 Mar/15 João Câmara 4/9/2047
Total 139.2 277.6 125.28   1,068.9 409.5    

 

CDE (Energy Development Account) Funds

The Brazilian government issued Decree 7945/2013, which establishes the transfer of CDE funds to cover costs arising from: (a) exposure to the spot market, limited to the amount not covered by the allocation of quotas; (b) the hydrological risk of the quotas; (c) System Service Charges – ESS (dispatch of thermal power plants for energy security); and (d) the positive result from the account for compensation of Portion A – CVA in the tariff processes in the twelve months subsequent to March 8, 2013. The amounts contributed by CDE were recognized as compensation of electricity costs and charges for the use of the main distribution and transmission grid, as detailed in notes 31.1 and 31.2 of our Financial Statements (DFs).

In 2013, the Company received R$ 827.3 million in CDE funds, being (a) R$ 294.1 million related to the compensation of electricity costs, (b) R$ 319.6 million related to the compensation of charges for the use of the main distribution and transmission grid, e (c) R$ 213.6 million to cover tariff discounts, as set forth by Decree 7891/2013.

On March 7, 2014, the Brazilian government issued Decree 8203, amending Decree 7945/2013 and allowing the transfer of CDE funds to cover costs arising from the involuntary exposure of distributors in January 2014. Pursuant to Aneel Order 515/14, R$ 114.6 million were transferred to Copel Distribuição.

 

* Amounts subject to roundings.

5


 

                                                                                                                                                                                                 

 

 

Araucária Thermal Power Plant – Lease Agreement

On January 31, 2014, the lease agreement for the Araucária Thermal Power Plant, entered into between UEG Araucária and PETROBRAS expired and was not renewed. As a result, since February 1, 2014, the plant’s operation has been under the responsibility of UEGA, a subsidiary of COPEL, which retains 80% of its capital (the remaining 20% is held by PETROBRAS). The Araucária Thermal Power Plant does not have an availability agreement and operates under the merchant model, in which revenue depends on the plant’s operation. The plant's unit variable cost is R$ 695.81/MWh, as approved by Aneel Order 476, of February 27, 2014.

Accounting Changes

As of the fiscal year begun on January 1, 2013, new rules are being applied to the preparation of financial statements, with effects mainly on (a) investments in investees, controlled companies and jointly controlled companies, and (b) employee benefits. For detailed information on these changes, please refer to note 3 of our DFs.

 

2. 2013 Income Statement

 

2.1 Operating Revenue

In 2013, “operating revenue” reached R$ 9,180.2 million, 8.1% up on the R$ 8,493.3 million recorded in 2012. The most important variations were:

 

(i) the 27.4% increase in revenue from “electricity sales to final customers”, which reflects only actual sales revenues, excluding the distribution grid tariff (TUSD), chiefly due to (a) the 9.55% tariff increase as of June 24, 2013, and (b) the effects of Copel Distribuição’s tariff revision, on June 24, 2012, which led to a change in the tariff structure, increasing the percentage of revenue booked under “electricity sales to final customers”, reducing the percentage booked under “use of the main distribution and transmission grid”, and (c) the 190.8% upturn in Copel GeT’s electricity sales in the free market;

 

* Amounts subject to roundings.

6


 

                                                                                                                                                                                                 

(ii) the 19.0% increase in "electricity sales to distributors”, resulting from (a) higher power allocation to the spot market (CCEE), and (b) the increased volume of bilateral agreements, partially offset by lower revenue from CCEAR, due to the maturity of agreements in the regulated environment;

(iii) the 28.3% decline in “use of the main distribution and transmission grid” (TUSD and TUST revenue), due to (a) Copel Distribuição’s periodic tariff revision, in effect as of June 24, 2012, and (b) the extension of the agreements for transmission assets, which led to a reduction of approximately R$ 189 million in Copel GeT’s Annual Permitted Revenue, partially offset by the 4.2% upturn in Copel Distribuição’s grid market;

(iv) the 43.5% increase in “construction revenue”, due to the booking of investments in construction services and improvements to electricity distribution and transmission infrastructure;

(v) the 12.5% upturn in “revenues from telecommunications”, due to the expansion of the area of operations and the provision of services to new customers, especially in the individual segment. In 2013, the customer base increased by 163.3%, from 3,141  in December 2012 to 8,270 in December 2013;

(vi) the 13.4% increase in “distribution of piped gas” (supplied by Compagas), following tariff adjustments (8.0% as of August 2012 and 6.5% as of March 2013); and

(vii) the 35.2% expansion in “other operating revenues”, mainly due to, (a) higher revenue from the lease of the Araucária Thermal Power Plant, due to its higher dispatch in 2013 over the same period in the previous year, and (b) revenue from the reimbursement of the cost of electricity acquired by Copel Distribuição, arising from the generation companies’ failure to comply with their obligations.

 

R$ '000
Income Statement 4Q13
(1)
3Q13
(2)
4Q12
(3)
Var.%
(1/3)
2013
(4)
2012
(5)
Var.%
(4/5)
Electricity sales to final customers 906,872 881,003 801,571 13.1 3,344,649 2,625,509 27.4
Electricity sales to distributors 454,569 408,001 392,998 15.7 1,932,262 1,623,507 19.0
Us e of the main distribution and transmission grid 538,527 513,046 629,618 (14.5) 2,028,976 2,830,633 (28.3)
Construction revenue 364,793 251,663 381,865 (4.5) 1,076,141 749,763 43.5
Revenues from telecommunications 38,760 36,263 33,048 17.3 141,315 125,565 12.5
Distribution of piped gas 89,631 103,361 85,390 5.0 368,620 325,012 13.4
Other operating revenues 50,890 61,293 76,111 (33.1) 288,251 213,263 35.2
Operating revenue 2,444,042 2,254,630 2,400,601 1.8 9,180,214 8,493,252 8.1

 

2.2 Operating Costs and Expenses

In 2013, operating costs and expenses totaled R$ 8,067.6 million, 7.6% up on the R$ 7,500.8 million recorded in 2012. The main variations were:  

(i) the 18.8% increase in “electricity purchased for resale”, chiefly due to higher costs with energy acquisition from auctions (CCEARs), Itaipu, and bilateral agreements, arising from (a) higher costs from thermal power agreements, (b) the appreciation of the dollar and (c) the monetary restatement of agreements based on period inflation. Costs from energy purchases in the spot market were partially offset by CDE funds, which totaled R$ 294.1 million in 2013;

 

* Amounts subject to roundings.

7


 

 
 

R$'000
Electricity Purchased for Resale 4Q13 3Q13 4Q12 Var. % 2013 2012 Var. %
  (1) (2) (3) (1/3) (4) (5) (4/5)
Itaipu 160,308 164,942 138,719 15.6 610,404 503,335 21.3
CCEAR (Auction) 646,765 540,229 542,351 19.3 2,305,809 1,927,903 19.6
Bilateral 56,098 54,933 53,023 5.8 217,069 203,115 6.9
CCEE 203,571 103,498 145,961 39.5 663,936 312,125 112.7
(-) Transfer CDE - CCEE (29,883) 9,928 - - (294,085) - -
Proinfa 41,598 41,668 36,075 15.3 166,653 143,587 16.1
(-) Pis / Pasep and Cofins (91,824) (81,652) (79,119) 16.1 (333,427) (282,330) 18.1
TOTAL 986,633 833,546 837,010 17.9 3,336,359 2,807,735 18.8

 

(ii) the 47.3% reduction in “use of the main distribution and transmission grid”, due to lower costs from charges for the use of the system as a result of Law 12738/13, which extended transmission concessions, and the transfer of CDE funds (R$ 319.6 million in 2013) to offset the costs with charges;

 

R$ '000
  Use of the main distribution and transmission grid 4Q13
(1)
3Q13
(2)
4Q12
(3)
Var. %
(1/3)
2013
(4)
2012
(5)
Var. %
(4/5)
System Service Charges - ESS 22,709 589 48,617 (53.3) 308,864 75,485 309.2
(-) Transfer CDE - ESS - (721) - - (319,624) - -
System usage charges – distribution 57,493 50,918 138,743 (58.6) 216,683 544,597 (60.2)
System usage charges – basic network and connection 45,443 47,387 35,250 28.9 177,846 145,099 22.6
Itaipu transportation charges 12,823 13,425 11,726 9.4 51,188 45,217 13.2
Charge reserve energy - EER - 2,989 9,002 - 16,672 49,228 (66.1)
(-) PIS / Pasep and Cofins taxes on charges for use of power grid (13,015) (11,898) (30,151) (56.8) (44,312) (87,265) (49.2)
TOTAL 125,453 102,689 213,187 (41.2) 407,317 772,361 (47.3)

 

(iii) “personnel and management” totaled R$ 1,096.3 million, 12.0% down on 2012, due to (a) lower provisions for severance pay related to the Voluntary Redundancy Program, and (b) lower expenses with compensation and related charges. This amount already includes the wage increases of 5.6% as of October 2012, 1.0% as of May 2013, and 7.0% in October 2013;

(iv) the 3.7% decline in “pension and healthcare plans”, which reflects the accrual of amounts related to the private pension and healthcare plans, calculated in accordance with CVM Resolution 695/2012, reflecting the reduction in healthcare plan costs, in accordance with the actuarial calculation made by the independent actuary;

 (v) the “materials and supplies for energy production” line includes expenses with the acquisition of coal for the Figueira Thermal Power Plant;

 

* Amounts subject to roundings.

8


 

 
 

                                                                                                                                                                                                 

(vi) the 19.3% upturn in “natural gas and supplies for the gas business", as a result of the higher prices for the natural gas acquired by Compagas to supply third parties, which increased mainly due to the recent depreciation of the real, and the adjustment of the oil basket, which determines the gas acquisition price;

(vii) the 3.6% upturn in “third-party services”, chiefly due to higher expenses with facility maintenance and with communications and data processing, partially offset by lower expenses with consulting services;

(viii) the 8.8% reduction in “provisions and reversals”, mainly due to (a) the recording of tax reversals, and (b) lower provisions for litigation related to civil and administrative law claims;

(ix) the 48.4% increase in “construction costs”, as a result of investments in power distribution and transmission in the period; and

(x) the 44.4% upturn in “other costs and expenses”, chiefly due to (a) increased costs with financial compensation, as a result of higher hydro power generation in the period and (b) losses from the physical and accounting reconciliation of assets.

 

R$ '000
Operating Costs and Expenses 4Q13
(1)
3Q13
(2)
4Q12
(3)
Var.%
(1/3)
013
(4)
2012
(5)
Var.%
(4/5)
Electricity purchased for resale 986,633 833,546 837,010 17.9 3,336,359 2,807,735 18.8
Use of main distribution and transmission grid 125,453 102,689 213,187 (41.2) 407,317 772,361 (47.3)
Personnel and management 384,917 224,458 458,045 (16.0) 1,096,347 1,245,651 (12.0)
Pension and healthcare plans 43,055 47,443 61,286 (29.7) 176,196 182,878 (3.7)
Materials and supplies 19,118 15,963 17,303 10.5 70,478 69,787 1.0
Materials and supplies for power eletricity 6,859 5,847 6,948 (1.3) 27,187 25,511 6.6
Natural gas and supplies for the gas business 72,669 82,531 64,682 12.3 295,671 247,770 19.3
Third-party services 116,465 107,918 105,825 10.1 423,459 408,878 3.6
Depreciation and amortization 162,591 148,200 138,666 17.3 603,203 549,855 9.7
Provisions and reversals 50,831 16,605 105,002 (51.6) 199,555 218,796 (8.8)
Construction cost 370,995 253,204 370,444 0.1 1,088,275 733,577 48.4
Other cost and expenses 61,290 126,234 60,928 0.6 343,580 237,960 44.4
TOTAL 2,400,876 1,964,638 2,439,326 (1.6) 8,067,627 7,500,759 7.6

 

2.3 Equity in the Earnings of Subsidiaries

Equity in the earnings of subsidiaries reflects gains and losses from investments in COPEL’s investees. In 2013, equity in the earnings of subsidiaries totaled R$ 113.6 million, comprising gains of R$ 96.6 million from Dominó Holdings (Sanepar), R$ 9.0 million from Dona Francisca Energética, R$ 10.3 million from Foz do Chopim Energética, R$ 13.6 million loss from Sercomtel Telecom due to losses recorded by the company in the period, the energy transmission SPCs and other partnership generated gains of R$ 11.3 million.

2.4 EBITDA

In 2013, EBITDA (earnings before interest, taxes depreciation and amortization) totaled R$ 1,829.4 million, 18.1% higher than the R$ 1,549.0 million reported in the same period in the previous year.

 

 

* Amounts subject to roundings.

9


 

 

                                                                                                                                                                                                 

2.5 Financial Result

In 2013, financial revenues totaled R$ 652.4 million, 0.6% up on 2012, due to the monetary restatement of indemnifications related to the extension of transmission concessions (restatement by the IPCA + 5.59% p.a.), partially offset by the lower monetary restatement of assets pegged to the IGP-DI and IGP-M inflation indices.

Financial expenses totaled R$ 372.1 million, 44.9% lower than in 2012, chiefly due to the non-recurring recognition of the remeasurement of the fair value of Copel Distribuição’s financial assets in 2012.

The 2013 financial result was a positive R$ 280.3 million, versus the negative R$ 26.7 million recorded in 2012.

2.6 Consolidated Net Income

In 2013, COPEL recorded net income of R$ 1,101.4 million, 51.6% more than in 2012 (R$ 726.5 million).

3. Balance Sheet and Investment Program

The main lines and variations in the Balance Sheet in relation to December 2012 are described below. Please refer to the notes in our DFs for additional information.

3.1 Assets

On December 31, 2013, COPEL’s assets totaled R$ 23,111.4 million, 9.0% up on December 31, 2012.  

3.1.1 Current and Non-current Assets

The main variations in current assets were:

(i) the 19.4% increase in “cash and cash equivalents”, chiefly due to the R$ 856.9 million loan with the BNDES, most of which allocated to the construction of the Colíder HPP,  received on December 26, 2013, partially offset by disbursements related to the Company’s investment program, and (b) the payment of advance amount of dividends and interest on capital, occurred on December 16, 2013;

(ii) the 38.8% decline in “bonds and securities”, chiefly due to capital transfers and advances for future capital increases in new transmission projects in the pre-operational stage;

(iii) the 94.6% reduction in “collaterals and escrow accounts”, due to the redemption of guarantees linked to the CCEAR agreements that expired in December 2012;

(iv) the 9.4% decline “customers”, chiefly due to the decline in accounts receivable related to (a) Copel Distribuição’s captive market, (b) CCEAR agreements, and (c) charges for the use of the main distribution and transmission grid; and

(v) the 68.5% increase in "other current receivables”, mainly referring to advances to suppliers.

The main variations in non-current assets were:

 

* Amounts subject to roundings.

10


 

 

                                                                                                                                                                                                 

(i) the 17.6% upturn in “judicial deposits” related to tax and labor claims;

(ii) the 31.7% increase in “accounts receivable related to concession”, equivalent to R$ 838.4 million, chiefly due to the capitalization of intangible assets in progress (investments) and the monetary restatement (IGP-M) of the assets related to the distribution and transmission concessions; and

(iii) the 49.1% decline in “accounts receivable related to the extension of the concession”, as a result of the transfer of R$ 352.2 million to current assets.

3.1.2 Cash, Cash Equivalents and Bonds Securities

On December 31, 2013, the cash, cash equivalents and bonds securities of COPEL’s wholly owned subsidiaries and controlled companies totaled R$ 2,251.4 million and were mostly invested in Bank Deposit Certificates (CDBs) and repo transactions. The investments earned an average yield of 101.4% of the period variation in the Interbank Deposit Certificate (CDI) rate.

3.1.3 CRC Transferred to the State of Paraná

Through the fourth addendum signed on January 21, 2005, the Company renegotiated the CRC balance on December 31, 2004 with the State of Paraná at R$ 1,197.4 million, in 244 monthly installments recalculated by the Price amortization system, restated by the IGP-DI inflation index plus annual interest of 6.65%. The first installment was due on January 30, 2005, with subsequent and consecutive maturities. The current CRC balance is R$ 1,380.6 million.

The State of Paraná has been paying the renegotiated installments pursuant to the fourth addendum, whose amortizations are guaranteed by dividends.

On December 31, 2013, the CRC balance was transferred from Copel Distribuição to COPEL, as permitted by Aneel (Order 4222, of December 11, 2013), with the settlement of a loan between the Companies and the transfer of financial balance remaining to be effected in 1Q14, totaling R$ 468.3 million.

 

* Amounts subject to roundings.

11


 

 
 

3.1.4 Accounts Receivable Related to the Concession Extension

Following COPEL’s acceptance of the conditions established by the government agency for the anticipation of the extension of the transmission assets (Provisional Measure 579), on November 1, 2012, through Ordinances 578 and 579 and Interministerial Ordinance 580, the Ministry of Mines and Energy announced the indemnification the Company is entitled to under Transmission Concession Agreement 060/2001, in the amount of R$ 893.9 million (considering only the assets that began operating after May 2000). On December 31, the amount recorded in this account totaled R$ 717.8 million, R$ 356.1 million lower than in December 2012, due to amortizations in the period.

With the enactment of Law 12783, on January 11, 2013, the government agency reconsidered the right of indemnification for the assets existing on May 31, 2000, and article 1 of Aneel Resolution 589, of December 13, 2013, established that the indemnification would be calculated based on the New Replacement Value (VNR), which is calculated in line with the Company's price bank, based on information on purchases in the last five years. If there is no proof of the acquisition of the assets, the Company will consider, in order, (a) Aneel's Price Bank and (b) the restatement of the carrying amount based on the application of the IPA-OG wholesale price index, calculated by the Getulio Vargas Foundation. After the NRV is defined, the asset depreciation rate will be applied.

 

 

 

* Amounts subject to roundings.

12


 

 

                                                                                                                                                                                                 

3.2 Liabilities

3.2.1 Current and Non-current Liabilities

The main variations in current liabilities were:

(i) the 37.6% decline in “payroll, social charges and accruals”, thanks to voluntary redundancy;

(ii) the 270.3% increase in “loans, financing and debentures”, chiefly due to transfers received from the long term and charges related to the period; and;

(iii) the 52.6% increase in “other accounts payable”, chiefly due to the increase in costs with financial compensation, as a result of higher hydro power generation in the period.

The main variations in non-current liabilities were:

(i) the 17.7% increase in “loans, financing and debentures”, due to period funding, including a R$ 856.9 million loan with the BNDES, most of which allocated to the construction of the Colíder HPP, received on December 26, 2013, partially offset by transfers to the short term; and

(ii) the 38.8% upturn in “post-employment benefits”, chiefly due to actuarial losses in the healthcare plan, recorded under other comprehensive income, in shareholders’ equity, with no impact on the results.

3.2.2 Debt and Shareholders’ Equity

COPEL’s consolidated debt totaled R$ 4,531.7 million on December 31, 2013, representing 35.1% of its consolidated shareholders’ equity, which closed the period at R$ 12,928.8 million, equivalent to R$ 47.24 per share (value per share).

The breakdown of loans, financing and debentures is shown in the table below:

        R$'000
    Short term Long term Total
Foreign Currency Na tional Treasury 2,154 62,661 64,815
Eletrobras 7 - 7
Total 2,161 62,661 64,822
Domestic Currency Eletrobras - COPEL 49,329 130,427 179,756
FINEP 6,935 33,624 40,559
BNDES 20,776 1,104,333 1,125,109
Banco do Brasil S/A and other 877,905 1,035,634 1,913,539
Debentures 57,462 1,150,482 1,207,944
Total 1,012,407 3,454,500 4,466,907
TOTAL   1,014,568 3,517,161 4,531,729

 

* Amounts subject to roundings.

13


 

 
 

                                                                                                                                                                                                 

Loans, financing and debentures maturities are presented below:

 

            R$'000
  Short Term     Long Term    
  2014 2015 2016 2017 2018 After 2018
Domestic Currency 1,014,56,568 698,037 933,837 675,679 153,839 993,108
Foreign Currency - - - - - 62,661
TOTAL 1,014 568 698,037 933,837 675,679 153,839 1,055,769

 

COPEL’s consolidated net debt (loans, financing and debentures less cash and cash equivalents) and the net debt/EBITDA ratio are shown in the following chart:

 

 

3.2.3 Payables related to the Concession – Use of Public Property

It refers to the concession charges for the use of public property incurred since the execution of the project’s concession agreement until the end of the concession.

 

          R$'000
  Elejor Mauá Colíder SP * Total
Current liabilities 49,686 913 118 764 51,481
Noncurrent liabilities 388,546 12,613 17,091 2,043 420,293
* Relative to SPP Cavernoso, Apucaraninha, Chopim I e Chaminé.

 

 

* Amounts subject to roundings.

14


 

 

                                                                                                                                                                                                 

3.2.4 Provisions for Legal Claims

The Company is involved in a series of lawsuits in different courts and instances. COPEL’s management, based on its legal advisors’ opinion, maintains a provision for legal claims for those cases assessed as probable losses. The balances of provisions for legal claims are as follows:

 

R$ '000
Probable Losses - Consolidated Dec/13
(1)
Sep/13
(1)
Dec/12
(2)
Var %
(1 / 3)
Tax 287,239 285,349 294,576 (2.5)
Labor suits 196,054 181,444 154,990 26.5
Employees and Benefits 94,809 118,358 78,670 20.5
Civil 636,346 611,688 576,354 10.4
Suppliers 64,775 65,900 68,630 (5.6)
Civil a nd administrative claims 197,838 187,110 176,811 11.9
Easements 10,639 7,239 5,96 4 78.4
Condemnations and property 353,461 341,812 317,472 11.3
Customers 9,633 9,627 7,47 7 28.8
Environmental claims 211 203 193 9.3
Regulatory 51,468 46,208 50,925 1.1
TOTAL 1,266,127 1,243,250 1,155,708 9.6

 

Possible Losses

The cases classified as possible losses, as estimated by the Company and its controlled companies at the end of 2013, totaled R$ 2,886.1 million, 22.5% up on December 2012, distributed in lawsuits of the following natures: tax - R$ 1,384.1 million; civil - R$ 1,004.9 million; labor - R$ 342.9 million; employee benefits - R$ 98.0 million; and regulatory - R$ 56.2 million.

 

 

* Amounts subject to roundings.

15


 

 

                                                                                                                                                                                                 

3.3 Investment Program

COPEL’s investments in 2013 and the maximum investment forecast for 2014 are presented below:

 

      R$ million
  Carried out Scheduled Scheduled
  2013 2013 2014
Generation and Transmission 478.7 866.5 1,308.7
HPP Colider 260.4 449.0 409.8
HPP Baixo Iguaçu - - 316.0
SHP Cavernoso II 20.0 8.3 -
TL Araraquara / Ta ubaté 28.3 132.8 182.8
SE Cerquilho 46.2 37.8 8.3
TL Figueira-Londrina / Foz do Chopim-Salto Osório - - 42.9
SE Paraguaçu Paulista - - 25.6
SE Curitiba Norte - - 8.7
Other 123.8 238.6 314.6
Distribution 977.1 986.4 895.9
Telecommunications 74.1 69.9 80.0
Holding - - 0.3
Participation in new businesses* 407.1 647.4 331.8
TOTAL 1,937.0 2,570.2 2,616.7
¹ São Bento Energia, Cutia Empreendimentos Eólicos, Costa Oeste Transmissora, M arumbi Transmissora, Transmisso ra Sul Brasileira, Caiuá Transmissora, Integração Maranhense Transmissora, Matrinchã Transmissora de Energia, Guaraciaba Transmissora de Energia, Paranaíba Transmissora e Mata de Santa Genebra).

 

* Amounts subject to roundings.

16


 

 

                                                                                                                                                                                                 

4. Shareholding Structure

On December 31, 2013, paid-up capital stock totaled R$ 6,910.0 million. The classes of shares (with no par value) and main shareholders are presented below:

 

Thousand shares
Shareholders Common % Preferred "A" % Preferred "B" % TOTAL %
State of Paraná 85,029 58.6 - - 14 - 85,043 31.1
BNDESPAR 38,299 26.4 - - 27,282 21.3 65,581 24.0
Eletrobras 1,531 1.1 - - - - 1,531 0.6
Free Floating 19,877 13.7 129 33.9 100,905 78.7 120,911 44.2
BM&FBovespa 19,785 13.6 129 33.9 66,921 52.2 86,835 31.7
NYSE 92 0.1 - - 33,925 26.5 34,017 12.4

LATIBEX

- - - - 59 - 59 -
Other 295 0.2 252 66.1 42 - 589 0.1
TOTAL 145,031 100.0 381 100.0 128,243 100.0 273,655 100.0

 

 

* Amounts subject to roundings.

17


 

 

                                                                                                                                                                                                 

5. Consolidated Financial Statements

5.1 Assets

 

R$'000
Assets Dec/13 Sep/13 Dec/12 Var.% Var.%
  (1) (2) (3) (1/2) (1/3)
CURRENT 4,680,284 4,634,676 4,681,692 1.0 -
Cash a nd cash equivalents 1,741,632 1,531,816 1,459,217 13.7 19.4
Bonds a nd s ecurities 389,222 509,183 635,501 (23.6) (38.8)
Collaterals and escrow accounts 1,976 2,054 36,808 (3.8) (94.6)
Customers 1,337,628 1,355,849 1,489,173 (1.3) (10.2)
Dividends receivable 9,500 8,174 18,064 16.2 (47.4)
CRC transferred to the State Government of Paraná 85,448 82,009 75,930 4.2 12.5
Account receivable related to concession 4,396 4,463 5,319 (1.5) (17.4)
Accounts receivable related to the concession extension 352,161 352,161 356,085 - -
Other current receivables 395,890 346,674 234,951 14.2 68.5
Inventories 139,278 134,293 124,809 3.7 11.6
Income tax a nd social contribution 133,158 212,012 191,544 (37.2) (30.5)
Other current recoverable taxes 70,013 72,845 49,490 (3.9) 41.5
Prepaid expenses 19,982 23,143 4,801 (13.7) 316.2
NON-CURRENT 18,431,161 17,531,439 16,527,211 5.1 11.5
Long Term Assets 7,224,241 6,539,100 6,297,317 10.5 14.7
Bonds a nd s ecurities 120,536 106,943 128,515 12.7 (6.2)
Collaterals and escrow accounts 45,371 44,309 43,246 2.4 4.9
Customers 132,686 44,635 26,171 197.3 407.0
CRC transferred to the State Government of Paraná 1,295,106 1,296,240 1,308,354 (0.1) (1.0)
Judicial deposits 675,225 599,661 574,371 12.6 17.6
Account receivable related to concession 3,484,268 3,106,098 2,645,826 12.2 31.7
Accounts receivable related to the concession extension 365,645 453,685 717,805 (19.4) (49.1)
Other non-current receivables 29,435 26,382 22,728 11.6 29.5
Income tax a nd social contribution 197,659 8,495 19,995 2,226.8 -
Other non-current recoverable taxes 124,498 119,169 120,189 4.5 3.6
Deferred i ncome tax and s ocial contribution 753,413 733,065 681,285 2.8 10.6
Prepaid expenses 399 418 8,832 (4.5) (95.5)
Investments 1,187,927 936,235 568,989 26.9 108.8
Property, plant and equipment, net 7,983,632 7,931,436 7,871,753 0.7 1.4
Intangible assets 2,035,361 2,124,668 1,789,152 (4.2) 13.8
TOTAL 23,111,445 22,166,115 21,208,903 4.3 9.0

 

* Amounts subject to roundings.

18


 

 

                                                                                                                                                                                                 

5.2 Liabilities

 

 

R$'000
Liabilities Dec/13
(1)
Sep/13
(2)
Dec/12
(3)
Var.%
(1/2)
Var.%
(1/3)
CURRENT 3,347,885 3,194,842 2,833,444 4.8 18.2
Payroll, s ocial charges and accruals 239,685 324,174 008 (26.1) (37.6)
Suppliers 1,092,239 958,615 1,131,782 13.9 (3.5)
Income tax and social contribution payable 297,620 325,082 189 (8.4) 74.9
Other taxes due 300,731 234,272 480 28.4 4.2
Loans, financing and debentures 1,014,568 855,521 009 18.6 270.3
Minimum compulsory dividend payable 18,713 83,433 780 (77.6) (90.9)
Post employment benefits 29,983 25,996 25,819 15.3 16.1
Customer charges due 37,994 47,227 56,498 (19.6) (32.8)
Research and development and energy efficiency 127,860 145,055 599 (11.9) (19.9)
Accounts Payable related to concession - Use of Public Property 51,481 49,246 48,477 4.5 6.2
Other accounts payable 137,011 146,221 89,803 (6.3) 52.6
NON-CURRENT 6,834,808 5,854,796 6,013,569 16.7 13.7
Suppliers 50,121 57,769 908 (13.2) (50.3)
Tax liabilities 68,402 - - - -
Deferred income tax and social contribution 420,501 458,637 536 (8.3) (28.8)
Loans, financing and debentures 3,517,161 2,662,531 2,987,546 32.1 17.7
Post employment benefits 937,249 867,725 230 8.0 38.8
Research and development and energy efficiency 154,721 149,178 561 3.7 48.0
Accounts Payable related to concession - Use of Public Property 420,293 415,474 080 1.2 5.3
Other accounts payable 233 232 - 0.4 -
Tax, social security, labor and civil provisions 1,266,127 1,243,250 1,155,708 1.8 9.6
EQUITY 12,928,752 13,116,477 12, 1,890 (1.4) 4.6
Attributed to controlling shareholders 12,651,339 12,828,375 12, 7,384 (1.4) 4.6
Share capital 6,910,000 6,910,000 6,910,000 - -
Equity valuation adjustments 983,159 1,033,924 1,214,394 (4.9) (19.0)
Lega l reserves 624,849 571,221 221 9.4 9.4
Retained earnings 3,897,833 3,337,295 3,337,295 16.8 16.8
Additional proposed dividends 235,498 - 64,474 - 265.26
Accrued earnings - 975,935 - - -
Attributable to non-controlling interest 277,413 288,102 506 (3.7) 4.9
TOTAL 23,111,445 22,166,115 21, 8,903 4.3 9.0

 

 

* Amounts subject to roundings.

19


 

 

                                                                                                                                                                                                 

5.3 Income Statement

 

R$'000
Income Statement 4Q13
(1)
3Q13
(2)
4Q12
(3)
Var.%
(1/3)
2013
(4)
2012
(5)
var %
(4/5)
OPERATING REVENUES 2,444,042 2,254,630 2,400,601 1.8 9,180,214 8,493,252 8.1
Electricity sales to final customers 906,872 881,003 801,571 13.1 3,344,649 2,625,509 27.4
Electricity sales to distributors 454,569 408,001 392,998 15.7 1,932,262 1,623,507 19.0
Use of the main distribution and transmission grid 538,527 513,046 629,618 (14.5) 2,028,976 2,830,633 (28.3)
Construction revenue 364,793 251,663 381,865 (4.5) 1,076,141 749,763 43.5
Revenues from telecommunications 38,760 36,263 33,048 17.3 141,315 125,565 12.5
Distribution of piped gas 89,631 103,361 85,390 5.0 368,620 325,012 13.4
Other operating revenues 50,890 61,293 76,111 (33.1) 288,251 213,263 35.2
OPERATING COSTS AND EXPENSES (2,400,876) (1,964,638) (2,439,326) (1.6) (8,067,627) (7,500,759) 7.6
Electricity purchased for resale (986,633) (833,546) (837,010) 17.9 (3,336,359) (2,807,735) 18.8
Use of the main distribution and transmission grid (125,453) (102,689) (213,187) (41.2) (407,317) (772,361) (47.3)
Personnel a nd management (384,917) (224,458) (458,045) (16.0) (1,096,347) (1,245,651) (12.0)
Pension a nd healthcare plans (43,055) (47,443) (61,286) (29.7) (176,196) (182,878) (3.7)
Materials and supplies (19,118) (15,963) (17,303) 10.5 (70,478) (69,787) 1.0
Materials and supplies for power eletricity (6,859) (5,847) (6,948) (1.3) (27,187) (25,511) 6.6
Natural ga s and supplies for the gas business (72,669) (82,531) (64,682) 12.3 (295,671) (247,770) 19.3
Third-party services (116,465) (107,918) (105,825) 10.1 (423,459) (408,878) 3.6
Depreciation and amortiza tion (162,591) (148,200) (138,666) 17.3 (603,203) (549,855) 9.7
Provisions and reversals (50,831) (16,605) (105,002) (51.6) (199,555) (218,796) (8.8)
Construction cost (370,995) (253,204) (370,444) 0.1 (1,088,275) (733,577) 48.4
Other cost a nd expenses (61,290) (126,234) (60,928) 0.6 (343,580) (237,960) 44.4
EQUITY IN EARNINGS OF SUBSIDIARIES 56,574 25,062 (43,444) - 113,606 6,685 -
PROFIT BEFORE FINANCIAL RESULTS AND TAXES 99,740 315,054 (82,169) - 1,226,193 999,178 22.7
FINANCIAL RESULTS 47,090 84,265 (113,263) - 280,311 (26,650) -
Financial income 175,693 175,715 124,708 40.9 652,363 648,321 0.6
Financial expenses (128,603) (91,450) (237,971) (46.0) (372,052) (674,971) (44.9)
OPERATIONAL EXPENSES/ INCOME 146,830 399,319 (195,432) 175.1 1,506,504 972,528 54.9
INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT 31,383 (126,368) 97,943 (68.0) (405,069) (246,008) 64.7
Income tax and social contribution on profit 12,536 (128,316) (24,436) 151.3 (554,520) (458,257) 21.0
Deferred income tax and social contribution on profi t 18,847 1,948 122,379 (84.6) 149,451 212,249 (29.6)
NET INCOME (LOSS) 178,213 272,951 (97,489) 282.8 1,101,435 726,520 51.6
Attributed to controlling shareholders 174,062 266,037 (105,675) 264.7 1,072,560 700,688 53.1
Attributed to non-controlling interest 4,151 6,914 8,186 (49.3) 28,875 25,832 11.8
EBITDA 262,331 463,254 56,497 364.3 1,829,396 1,549,033 18.1

 

* Amounts subject to roundings.

20


 

 

                                                                                                                                                                                                 

5.4 Cash Flow

 

R$'000

Consolidated Cash Flow

2013

2012

Cash flow from operating activities

 

 

Net income for the period

1,101,435

726,520

Adjustments to reconcile net income with the cash provided by operating activities

1,431,541

1,229,301

Depreciation

366,016

331,330

Amortization of intangible assets - concession

229,804

214,022

Amortization of intangible assets - other

6,627

3,748

Amortization of investiments - concession rigths

755

755

Unrealized monetary and exchange variations, net

27,600

(90,669)

Accounts receivable tied to the concession fair value´s update

-

 

Remuneration of accounts receivable related to the concession

(33,974)

(396,168)

Equity in earnings of subsidiaries

(113,606)

(6,685)

Income Tax and Social Contribution

554,520

458,257

Deferred Income Tax and Social Contribution

(149,451)

(212,249)

Provision for doubtful accounts

47,458

22,826

Provision for tax credit losses

274

(3,135)

Reversal of provision for losses from devaluation of investments

(7,887)

-

Provision (reversal) for legal claims

154,178

199,105

Provisions for post employment benefits

195,673

196,087

Provision for research and development and energy efficiency

79,961

74,464

Write off of intangible assets related to concession - goodwill

45,795

24,313

Write off of property, plant, and equipment

9,794

3,871

Write off of intangible assets

18,004

8,325

Decrese (increase) in assets

239,484

33,706

Increase (reduction) of liabilities

(1,434,849)

(570,164)

Net cash generated by operating activities

1,337,611

1,419,363

Cash flow from investing activities

 

 

Bonds and securities

279,406

(151,287)

Additions in investments

(584,834)

(57,328)

Additions to property, plant, and equipment

(420,227)

(875,509)

Customer contributions

-

15

Additions to intangible assets related to the concessions

(1,018,057)

(840,119)

Additions to intangible assets - concession and permission rigths

(275,719)

-

Customer contributions

160,614

107,980

Additions to other intangible assets

(5,297)

(11,685)

Sale of intangible assets

-

191

Net cash generated (used) by investing activities

(1,864,114)

(1,827,742)

Cash flow from financing activities

 

 

Loans and financing obtained

1,239,126

81,723

Debentures Issued

203,000

1,000,000

Amortization of principal amounts of loans and financing

(31,508)

(37,868)

Amortization of principal amounts of debentures

(10,152)

-

Dividends and interest on own capital paid

(591,548)

(224,705)

Net cash used by financing activities

808,918

819,150

Increase (decrease) in cash and cash equivalents

282,415

410,771

Cash and cash equivalents at the beginning of the year

1,459,217

1,048,446

Cash and cash equivalents at the end of the year

1,741,632

1,459,217

Variation in cash and cash equivalents

282,415  

410,771

 

 

* Amounts subject to roundings.

21


 

 

                                                                                                                                                                                                 

 

6. Financial Statements – Wholly Owned Subsidiaries

6.1 Assets

 

R$'000
Assets GeT DIS TEL
CURRENT 2,252,613 2,142,654 62,466
Cash and cash equivalents 1,211,316 247,045 10,481
Bonds and s ecurities 149,480 377 -
Collaterals and escrow accounts - 1,072 -
Customers 291,841 1,005,703 27,983
Dividends receivable 2,578 - -
Account receivable related to concession 4,396 - -
Accounts receivable related to the concession extension 352,161 - -
Other current receivables 195,469 180,963 2,799
Inventories 31,298 96,866 10,046
Income tax and social contribution 219 77,288 6,936
Other current recoverable taxes 11,430 48,609 3,869
Prepaid expenses 2,425 16,414 352
Related parties - 468,317 -
NON-CURRENT 8,392,145 5,617,910 418,385
Long Term Assets 948,289 4,352,625 37,185
Bonds a nd s ecurities 66,265 54,271 -
Collaterals and escrow a ccounts - 45,371 -
Customers 5,692 115,020 11,974
Judicial deposits 41,815 356,393 4,289
Account receivable related to concession 408,473 3,075,795 -
Accounts receivable related to the concession extension 365,645 - -
Other receivables 5,132 10,799 -
Income tax and social contribution 520 12,967 -
Other recoverable taxes 54,747 64,752 4,999
Deferred income tax and social contrib u tion - 617,257 15,923
Investments 807,190 4,012 -
Property, Plant and Equipment, net 6,588,165 - 365,977
Intangible Assets 48,501 1,261,273 15,223
TOTAL 10,644,758 7,760,564 480,851

 

GeT: Copel Geração e Transmissão, DIS: Copel Distribuição, TEL: Copel Telecomunicações

 

 

* Amounts subject to roundings.

22


 

                                                                                                                                                                                                 

6.2 Liabilities

 

R$'000

Liabilities

GeT

DIS

TEL

CURRENT

1,154,122

1,545,217

56,340

Social charges and accruals

59,541

155,337

14,105

Associated companies and parent company

-

-

-

Suppliers

274,554

771,815

8,120

Income Tax and Social Contribution payable

282,607

-

-

Other taxes

62,916

200,767

5,467

Loans and financing

67,736

173,482

5,241

Debentures

-

16,972

-

Minimum compulsary dividend payable

321,902

-

21,585

Post employment benefits

7,886

21,043

1,047

Customer charges due

26,920

11,074

-

Research and development and energy efficiency

17,284

107,744

-

Payables related to concession - Use of Public Property

1,795

-

-

Other accounts payable

30,981

86,983

775

NON-CURRENT

2,693,819

2,848,662

71,572

Suppliers

22,187

27,934

-

Tax liabilities

15,153

50,354

2,855

Deferred income tax and social contribution

418,426

-

-

Loans and financing

1,303,009

635,956

33,622

Debentures

-

998,417

-

Post-employment benefits

292,968

608,391

31,222

Research and development and energy efficiency

55,599

99,122

-

Payables related to the concession - Use of Public Property

31,746

-

-

Tax, social security, labor and civil provisions

554,731

428,488

3,873

EQUITY

6,796,817

3,366,685

352,939

Attributed to controlling shareholders

 

 

 

Capital

3,505,994

2,624,841

240,398

Equity valuation adjustments

1,139,584

(155,096)

(5,795)

Legal Reserves

297,179

135,294

9,093

Retained earnigs

1,700,880

761,646

109,243

Additional proposed dividends

153,180

-

-

TOTAL

10,644,758

7,760,564

480,851

 

 

 

 

 

GeT: Copel Geração e Transmissão, DIS: Copel Distribuição, TEL: Copel Telecomunicações

 

 

* Amounts subject to roundings.

23


 

 

                                                                                                                                                                                                 

6.3 Income Statement – Copel Geração e Transmissão

 

             

R$'000

Income Statement

4Q13

3Q13

4Q12

Var.%

2013

2012

Var %

(1)

(2)

(3)

(1/3)

(4)

(5)

(4/5)

OPERATING REVENUES

699,486

597,221

566,865

23.4

2,720,589

2,242,665

21.3

Electricity sales to final customers

118,738

116,988

39,868

197.8

460,845

137,990

234.0

Electricity sales to distributors

451,583

404,654

385,249

17.2

1,926,037

1,559,997

23.5

Use of the main distribution and transmission grid

39,161

39,741

100,106

(60.9)

151,875

444,653

(65.8)

Construction revenue

77,873

24,214

30,285

157.1

136,536

59,977

127.6

Other operating revenues

12,132

11,623

11,357

6.8

45,296

40,048

13.1

Operating costs and expenses

(450,854)

(360,581)

(494,936)

(8.9)

(1,500,851)

(1,374,149)

9.2

Electricity purchased for resale

(26,484)

(28,616)

(87,302)

(69.7)

(118,173)

(164,607)

(28.2)

Use of main distribution and transmission grid

(51,740)

(52,721)

(53,264)

(2.9)

(204,214)

(210,118)

(2.8)

Personnel and management

(93,734)

(56,448)

(124,845)

(24.9)

(270,657)

(317,712)

(14.8)

Pension and healthcare plans

(11,453)

(12,982)

(13,836)

(17.2)

(47,478)

(44,315)

7.1

Materials and supplies

(5,240)

(4,374)

(4,640)

12.9

(15,929)

(17,934)

(11.2)

Materials and supplies for power eletricity

(6,246) 

(5,190)

(5,977)

4.5

(24,056)

(22,641)

6.2

Third-party services

(35,835)

(25,430)

(27,228)

31.6

(107,065)

(93,560)

14.4

Depreciation and amortization

(82,754)

(69,809)

(62,486)

32.4

(293,280)

(254,324)

15.3

Provisions and reversals

(32,603)

(19,259)

(71,563)

(54.4)

(104,127)

(80,212)

29.8

Construction cost

(84,075)

(25,755)

(18,863)

345.7

(148,670)

(43,791)

239.5

Other cost and expenses

(20,691)

(59,996)

(24,932)

(17.0)

(167,202)

(124,935)

33.8

EQUITY IN EARNINGS OF SUBSIDIARIES

(961)

7,682

5,805

-

33,744

16,041

110.4

PROFIT BEFORE FINANCIAL RESULTS AND TAXES

247,671

244,322

77,734

218.6

1,253,482

884,557

41.7

FINANCIAL RESULTS

26,765

20,480

28,777

(7.0)

109,507

48,624

125.2

OPERATIONAL EXPENSES/ INCOME

274,436

264,802

106,511

157.7

1,362,989

933,181

46.1

INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT

(7,237)

(86,884)

41,043

-

(362,100)

(232,657)

55.6

Income tax and social contribution on profit

(31,682)

(109,250)

1,536

-

(502,241)

(263,071)

90.9

Deferred income tax and social contribution on profit

24,445

22,366

39,507

(38.1)

140,141

30,414

360.8

NET INCOME (LOSS)

267,199

177,918

147,554

81.1

1,000,889

700,524

42.9

EBITDA

330,426

314,130

140,220

135.6

1,546,762

1,138,881

35.8

 

 

 

 

* Amounts subject to roundings.

24


 

 

                                                                                                                                                                                                 

6.4 Income Statement – Copel Distribuição

 

R$'000
Income Statement 4Q13
(1)
3Q13
(2)
4Q12
(3)
Var.%
(1/3)
2013
(4)
2012
(5)
var %
(4/5)
OPERATING REVENUES 1,638,279 1,526,869 1,728,118 (5) 5,961,575 5,892,171 1.2
Electricity sales to final customers 788,668 764,336 762,361 3.5 2,885,997 2,490,638 15.9
Electricity sales to dis tributors 25,875 25,578 34,184 (24.3) 100,055 155,463 (35.6)
Use of the mai n distri bution and transmiss ion grid 517,049 489,743 560,840 (7.8) 1,947,306 2,500,075 (22.1)
Construction revenue 278,207 217,828 342,194 (18.7) 898,606 665,601 35.0
Other operating revenues 28,480 29,384 28,539 (0.2) 129,611 80,394 61.2
Operating costs and expenses (1,867,410) (1,536,522) (1,893,060) (1.4) (6,304,797) (5,968,827) 5.6
Electricity purchased for resale (1,039,266) (884,245) (821,246) 26.5 (3,518,865) (2,939,447) 19.7
Use of main di stribution and transmission grid (85,283) (60,782) (183,584) (53.55) (249,465) (648,501) (61.5)
Personnel and management (252,972) (147,159) (299,679) (15.6) (723,734) (824,102) (12.2)
Pension and healthcare plans (28,730) (31,500) (42,943) (33.1) (118,211) (126,187) (6.3)
Materials and supplies (12,694) (10,577) (11,599) 9.4 (50,531) (48,296) 4.6
Third-party services (67,186) (75,210) (80,263) (16.3) (292,644) (320,135) (8.6)
Depreciation and amortiza tion (53,651) (51,431) (49,998) 7.3 (205,110) (192,344) 6.6
Provisions and reversals (15,768) (9,606) (31,482) (49.9) (118,233) (118,986) (0.6)
Construction cost (278,207) (217,828) (342,194) (18.7) (898,606) (665,601) 35.0
Other cost a nd expens es (33,653) (48,183) (30,072) 11.9 (129,398) (85,228) 51.8
PROFIT BEFORE FINANCIAL RESULTS AND TAXES (229,131) (9,652) (164,942) 38.92 (343,222) (76,656) 347.74
FINANCIAL RESULTS 47,772 73,929 (110,182) - 228,938 5,644 -
OPERATIONAL EXPENSES/ INCOME (181,359) 64,277 (275,124) (34.1) (114,284) (71,012) 60.9
INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT 60,212 (22,121) 94,804 (36.5) 35,775 27,592 29.7
Income tax and social contribution on profit 45,335 3 (4,796) - - (124,691) -
Deferred income tax a nd social contribution on profit 14,877 (22,124) 99,600 (85.1) 35,775 152,283 (76.5)
NET INCOME (LOSS) (121,147) 42,156 (180,320) (32.8) (78,509) (43,420) 80.8
EBITDA (175,481) 41,779 (114,944) 53 (138,112) 115,688 -

 

 

* Amounts subject to roundings.

25


 

                                                                                                                                                                                                 

6.5 Income Statement – Copel Telecom

 

             

R$'000

Income Statement

4Q13

3Q13

4Q12

Var.%

2013

2012

Var %

(1)

(2)

(3)

(1/3)

(4)

(5)

(4/5)

OPERATING REVENUES

48,133

48,100

45,627

5.5

187,792

172,445

8.9

Revenues from telecommunications

46,645

46,398

44,001

6.0

181,210

166,713

8.7

Other operating revenues

1,488

1,702

1,626

(8.5)

6,582

5,732

14.8

Operating costs and expenses

(38,460)

(30,722)

(42,263)

(9.0)

(127,264)

(139,403)

(8.7)

Personnel and management

(20,252)

(12,195)

(24,338)

(16.8)

(57,703)

(70,253)

(17.9)

Pension and healthcare plans

(1,863)

(2,337)

(2,559)

(27.2)

(7,738)

(8,591)

(9.9)

Materials and supplies

(264)

(287)

(478)

(44.7)

(1,312)

(1,800)

(27.1)

Third-party services

(5,012)

(4,974)

(4,997)

0.3

(18,437)

(17,280)

6.7

Depreciation and amortization

(6,712)

(7,105)

(7,720)

(13.1)

(27,968)

(28,019)

(0.2)

Provisions and reversals

(1,861)

(489)

(772)

141.1

(3,920)

(4,316)

(9.2)

Other cost and expenses

(2,496)

(3,335)

(1,399)

78.4

(10,186)

(9,144)

11.4

PROFIT BEFORE FINANCIAL RESULTS AND TAXES

9,673  

17,378

3,364

187.5

60,528

33,042

83.2

FINANCIAL RESULTS

459

1,105

802

0.0

3,078

3,444

(10.6)

OPERATIONAL EXPENSES / INCOME

10,132

18,483

4,166

143.2

63,606

36,486

74.3

INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT

2,107  

(6,125)

1,972

6.8

(15,874)

(8,479)

87.2

Income tax and social contribution on profit

3,230  

(5,942)

(1,400)

330.7

(14,661)

(13,653)

7.4

Deferred income tax and social contribution on profit

(1,123) 

(183)

3,372

-

(1,213)

5,174

0.0

NET INCOME (LOSS)

12,239

12,358

6,138

99.4

47,732

28,007

70.4

EBITDA

16,385

24,483

11,084

47.8

88,496

61,061

44.9

 

 

 

* Amounts subject to roundings.

26


 

 

                                                                                                                                                                                                 

7. Financial Statements – Segregated by Company

 

7.1 Assets

 

                    R$'000
Assets 2013 GeT DIS TEL COM ELE UEGA Other¹ HOL Eliminations Consolidated
CURRENT 2,252,613 2,142,654 62,466 84,017 68,534 270,545 164,110 523,778 (888,433) 4,680,284
Cash a nd cash equivalents 1,211,316 247,045 10,481 34,427 47,584 21,843 158,526 10,410 - 1,741,632
Bonds and securities 149,480 377 - - 652 238,527 - 186 - 389,222
Collaterals and es crow accounts - 1,072 - 904 - - - - - 1,976
Customers 291,841 1,005,703 27,983 37,804 19,350 - - - (45,053) 1,337,628
Dividends receivable 2,578 - - - - - - 381,371 (374,449) 9,500
CRC transferred to the State Government of Paraná - - - - - - - 85,448 - 85,448
Account receivable related to concession 4,396 - - - - - - - - 4,396
Accounts receivable related to the concession extension 352,161 - - - - - - - - 352,161
Other current receivables 195,469 180,963 2,799 445 864 6,998 5,097 3,869 (614) 395,890
Inventories 31,298 96,866 10,046 1,068 - - - - - 139,278
Income tax and social contribution 219 77,288 6,936 3,319 - 2,871 31 42,494 - 133,158
Other current recoverable taxes 11,430 48,609 3,869 5,790 - 306 9 - - 70,013
Prepaid expens es 2,425 16,414 352 260 84 - 447 - - 19,982
Related parties - 468,317 - - - - - - (468,317) -
NON-CURRENT 8,392,145 5,617,910 418,385 224,006 697,627 437,543 140,341 13,948,606 (11,445,402) 18,431,161
Long Term Assets 948,289 4,352,625 37,185 14,042 29,071 14,684 202 1,892,958 (64,815) 7,224,241
Bonds a nd securities 66,265 54,271 - - - - - - - 120,536
Collaterals and escrow a ccounts - 45,371 - - - - - - - 45,371
Customers 5,692 115,020 11,974 - - - - - - 132,686
CRC transferred to the State Government of Paraná - - - - - - - 1,295,106 - 1,295,106
Judicial deposits 41,815 356,393 4,289 341 43 229 - 272,115 - 675,225
Account receivable related to conces sion 408,473 3,075,795 - - - - - - - 3,484,268
Accounts receivable related to the concession extension 365,645 - - - - - - - - 365,645
Other receivables 5,132 10,799 - 13,504 - - - - - 29,435
Income tax and social contribution 520 12,967 - - - 14,455 - 169,717 - 197,659
Other recoverable taxes 54,747 64,752 4,999 - - - - - - 124,498
Deferred income tax and s ocial contribution - 617,257 15,923 - 29,028 - - 91,205 - 753,413
Receivables from subsidiaries - - - 197 - - - - - 197
Prepaid Expenses - - - - - - 202 64,815 (64,815) 202
Investments 807,190 4,012 - - - - - 12,055,619 (11,678,894) 1,187,927
Property, Plant and Equipment, net 6,588,165 - 365,977 - 467,491 422,692 139,278 29 - 7,983,632
Intangible Assets 48,501 1,261,273 15,223 209,964 201,065 167 861 - 298,307 2,035,361
TOTAL 10,644,758 7,760,564 480,851 308,023 766,161 708,088 304,451 14,472,384 (12,333,835) 23,111,445
¹ Wind Farms, Copel Renováveis and Copel Participações.

 

 

* Amounts subject to roundings.

27


 

 

                                                                                                                                                                                                 

 

                  R$'000
Assets 2012 GeT DIS TEL COM ELE UEGA HOL Eliminations Consolidated
CURRENT 1,248,335 2,876,268 64,848 86,793 45,567 214,926 1,218,801 (1,073,846) 4,681,692
Cash and cash equivalents 197,209 1,126,361 26,689 35,993 25,282 18,219 29,464 - 1,459,217
Bonds and s ecurities 291,709 158,837 - - 1,765 183,014 176 - 635,501
Collaterals and escrow accounts 1,429 34,293 - 1,086 - - - - 36,808
Customers 265,623 1,200,251 18,649 40,092 18,127 - - (53,569) 1,489,173
Dividends receivable - - - - - - 1,038,664 (1,020,600) 18,064
CRC transferred to the State Government of Paraná - 75,930 - - - - - - 75,930
Account receivable related to concession 5,319 - - - - - - - 5,319
Accounts receivable related to the concession extension 356,085 - - - - - - - 356,085
Other current receivables 92,661 126,686 2,437 716 1 12,124 3 323 234,951
Inventories 28,299 84,995 10,645 870 - - - - 124,809
Income tax and social contribution 809 35,868 3,413 - - 971 150,483 - 191,544
Other current recoverable taxes 6,871 31,460 2,671 7,868 11 598 11 - 49,490
Prepaid expenses 2,321 1,587 344 168 381 - - - 4,801
Related parties - - - - - - - - -
NON-CURRENT 8,283,035 5,970,603 362,781 202,570 718,164 457,426 12,410,299 (11,877,667) 16,527,211
Long Term Assets 1,154,718 4,660,842 22,666 18,022 28,383 20,244 1,540,940 (1,148,498) 6,297,317
Bonds and securities 92,827 35,688 - - - - - - 128,515
Collaterals and escrow accounts - 43,246 - - - - - - 43,246
Customers - 26,172 - 5,266 - - - (5,267) 26,171
CRC transferred to the State Government of Paraná - 1,308,354 - - - - - - 1,308,354
Judicial deposits 24,315 276,541 1,036 302 70 249 271,858 - 574,371
Account receivable related to concession 262,564 2,383,262 - - - - - - 2,645,826
Accounts receivable related to the concession extension 717,805 - - - - - - - 717,805
Other receivables - - - - - 19,995 - - 19,995
Income tax and social contribution 50,794 60,663 8,732 - - - - - 120,189
Other recoverable taxes - 522,880 12,898 - 28,313 - 117,194 - 681,285
Deferred income tax and social contribution - - - 175 - - - 8,657 8,832
Receivables from subsidiaries - - - - - - 1,151,888 (1,151,888) -
Investments 448,130 4,012 - - - - 10,869,359 (10,752,512) 568,989
Property, Plant and Equipment, net 6,635,206 - 319,141 - 480,439 436,967 - - 7,871,753
Intangible Assets 44,981 1,305,749 20,974 184,548 209,342 215 - 23,343 1,789,152
TOTAL 9,531,370 8,846,871 427,629 289,363 763,731 672,352 13,629,100 (12,951,513) 21,208,903

 

 

* Amounts subject to roundings.

28


 

 

                                                                                                                                                                                                 

7.2 Liabilities

 

R$'000
Liabilities 2013 GeT DIS TEL COM ELE UEGA Other¹ HOL Eliminations Consolidated
CURRENT 1,154,122 1,545,217 56,340 66,935 153,229 6,334 172,057 1,084,237 (890,586) 3,347,885
Social charges and accruals 59,541 155,337 14,105 5,214 218 122 202 4,946 - 239,685
Associated companies and parent company - - - - - - - 468,317 (468,317) -
Suppliers 274,554 771,815 8,120 52,881 1,546 5,149 20,519 3,211 (45,556) 1,092,239
Income Tax and Social Contribution payable 282,607 - - - 15,013 - - - - 297,620
Other taxes 62,916 200,767 5,467 2,227 1,601 1,056 1,326 25 ,481 (110) 300,731
Loans , financing and debentures 67,736 190,454 5,241 - 40,490 - 150,000 562,801 (2,154) 1,014,568
Minimum compulsary dividend payable - - - - - - - - - -
Dividends payable 321,902 - 21,585 5,598 41,025 - 5 3,047 (374,449) 18,713
Post employment benefits 7,886 21,043 1,047 - - - 5 2 - 29,983
Customer charges due 26,920 11,074 - - - - - - - 37,994
Research and development a nd energy efficiency 17,284 107,744 - - 2,832 - - - - 127,860
Payables related to concession - Use of Public Property 1,795 - - - 49,686 - - - - 51,481
Other accounts payable 30,981 86,983 775 1,015 818 7 - 16 ,432 - 137,011
NON-CURRENT 2,693,819 2,848,662 71,572 5,462 540,913 - 65,228 736,808 (127,656) 6,834,808
Associated companies and parent company - - - - - - 64,995 - (64,995) -
Suppliers 22,187 27,934 - - - - - - - 50,121
Tax liabilities 15,153 50,354 2,855 - - - - 40 - 68,402
Deferred income tax and social contribution 418,426 - - 2,075 - - - - - 420,501
Loans , financing and debentures 1,303,009 1,634,373 33,622 - 152,066 - - 456,752 (62,661) 3,517,161
Post-employment benefits 292,968 608,391 31,222 2,499 - - - 2,169 - 937,249
Research and development a nd energy efficiency 55,599 99,122 - - - - - - - 154,721
Payables related to the concession - Use of Public Property 31,746 - - - 388,547 - - - - 420,293
Other payables - - - - - - 233 - - 233
Tax, s ocial security, labor and civil provis ions 554,731 428,488 3,873 888 300 - - 277,847 - 1,266,127
EQUITY 6,796,817 3,366,685 352,939 235,626 72,019 701,754 67,166 12,651,339 (11,315,593) 12,928,752
Capital 3,505,994 2,624,841 240,398 135,943 35,503 707,440 70,738 6,9 ,000 (7,320,857) 6,910,000
Equity valuation adjustments 1,139,584 (155,096) (5,795) - 2,088 - 9 983,159 (980,781) 983,168
Legal Reserves 297,179 135,294 9,093 18,220 4,541 - 177 624,849 (464,336) 625,017
Retained earnigs 1,700,880 761,646 109,243 81,463 29,887 - - 3,8 ,833 (2,683,296) 3,897,656
Additional proposed dividends 153,180 - - - - - - 235,498 (153,180) 235,498
Accrued earnings (loss es) - - - - - (5,686) (3,758) - 9,444 -
Attributable to noncontrolling interests - - - - - - - - 277,413 277,413
TOTAL 10,644,758 7,760,564 480,851 308,023 766,161 708,088 304,451 14,472,384 (12,333,835) 23,111,445
¹ Wind Farms, Copel Renováveis and Copel Participações

 

 

* Amounts subject to roundings.

29


 

 
 

R$'000
Liabilities 2012 GeT DIS TEL COM ELE UEGA HOL Eliminations Consolidated
CURRENT 1,477,882 1,970,456 53,612 60,464 83,728 6,761 257,700 (1,077,159) 2,833,444
Social charges and accruals 110,182 243,128 25,393 4,333 219 108 645 - 384,008
Associated companies and parent company 419,896 694,903 14,481 45,873 4,967 3,183 1,616 (53,137) 1,131,782
Suppliers 139,614 - - 3,214 22,921 1,189 3,251 - 170,189
Income Tax and Social Contribution payable 50,760 205,330 4,492 1,934 1,743 2,260 22,072 (111) 288,480
Other taxes 71,654 177,507 53 - - - 28,106 (3,311) 274,009
Loans, financing and debentures - - - - - - - - -
Minimum compulsary dividend payable 635,489 371,863 7,982 4,929 3,931 - 201,186 (1,020,600) 204,780
Dividends payable 6,908 18,004 903 - - - 4 - 25,819
Post employment benefits 7,236 49,262 - - - - - - 56,498
Customer charges due 14,831 142,936 - - 1,832 - - - 159,599
Research and development and energy efficiency 884 - - - 47,593 - - - 48,477
Payables related to concession - Use of Public Property 20,428 67,523 308 181 522 21 820 - 89,803
NON-CURRENT 1,886,106 3,341,027 45,872 6,594 605,141 - 1,274,016 (1,145,187) 6,013,569
Associated companies and parent company - 851,237 - - 232,654 - - (1,083,891) -
Suppliers 106,175 - - - - - - (5,267) 100,908
Ta x liabilities - - - - - - - - -
Deferred income tax and social contribution 587,597 - - 2,939 - - - - 590,536
Loans, financing and debentures 438,396 1,607,899 25,559 - - - 971,721 (56,029) 2,987,546
Post-employment benefits 209,295 443,784 19,344 2,807 - - - - 675,230
Research and development and energy efficiency 43,350 61,211 - - - - - - 104,561
Payables related to the concession - Us e of Public Property 27,184 - - - 371,896 - - - 399,080
Other payables - - - - - - - - -
Ta x, social security, labor and civil provisions 474,109 376,896 969 848 591 - 302,295 - 1,155,708
EQUITY 6,167,382 3,535,388 328,145 222,305 74,862 665,591 12,097,384 (10,729,167) 12,361,890
Capital 3,505,994 2,624,841 240,398 135,943 35,503 707,440 6,910,000 (7,250,119) 6,910,000
Equity valuation adjustments 1,290,939 (64,902) 1,139 - 2,088 - 1,214,394 (1,229,264) 1,214,394
Legal Reserves 247,134 135,294 6,706 17,295 2,444 - 571,221 (408,873) 571,221
Retained earnigs 1,123,315 840,155 79,902 69,067 34,827 - 3,337,295 (2,147,266) 3,337,295
Additional proposed dividends - - - - - - 64,474 - 64,474
Accrued earnings (losses) - - - - - (41,849) - 41,849 -
Attributable to noncontrolling interests - - - - - - - 264,506 264,506
TOTAL 9,531,370 8,846,871 427,629 289,363 763,731 672,352 13,629,100 (12,951,513) 21,208,903

 

 

 

* Amounts subject to roundings.

30


 

 

                                                                                                                                                                                                 

7.3 Income Statement

 

R$'000
Income Statement 2013 GeT DIS TEL COM ELE UEGA Other¹ HOL Eliminations Consolidated
NET OPERATING INCOME 2,720,589 5,961,575 187,792 423,014 217,412 106,398 - - (436,566) 9,180,214
El ectricity s ales to final customers 460,845 2,885,997 - - - - - - (2,193) 3,344,649
El ectricity s ales to distributors 1,926,037 100,055 - - 217,412 - - - (311,242) 1,932,262
Charges for the use of the main transmission grid 151,875 1,947,306 - - - - - - (70,205) 2,028,976
Construction revenue 136,536 898,606 - 40,999 - - - - - 1,076,141
Telecommunications - - 181,210 - - - - - (39,895) 141,315
Distribution of piped ga s - - - 368,620 - - - - - 368,620
Other operating revenues 45,296 129,611 6,582 13,395 - 106,398 - - (13,031) 288,251
OPERATING COSTS AND EXPENSES (1,500,851) (6,304,797) (127,264) (402,030) (67,093) (81,375) (1,298) (19,439) 436,520 (8,067,627)
Energy purchased for resale (118,173) (3,518,865) - - (10,563) - - - 311,242 (3,336,359)
Charges from use of grid s ystem (204,214) (249,465) - - (9,097) (14,014) - - 69,473 (407,317)
Personnel and management (270,657) (723,734) (57,703) (21,366) (2,504) (1,365) (764) (18,254) - (1,096,347)
Private pension and health plans (47,478) (118,211) (7,738) (1,387) - - (66) 1,316) - (176,196)
Materials (15,929) (50,531) (1,312) (2,268) (301) (116) - (21) - (70,478)
Raw material and s upplies - energy production (24,056) - - - - (3,131) - - - (27,187)
Natural gas and s upplies for gas business - - - (295,671) - - - - - (295,671)
Third-party s ervices (107,065) (292,644) (18,437) (17,439) (9,433) (29,524) (195) 4,783) 56,061 (423,459)
Depreciation and amortization (293,280) (205,110) (27,968) (15,780) (26,582) (33,728) - (755) - (603,203)
Provisions and reversals (104,127) (118,233) (3,920) (40) - - - 26,76 5 - (199,555)
Construction cost (148,670) (898,606) - (40,999) - - - - - (1,088,275)
Other operating costs and expenses (167,202) (129,398) (10,186) (7,080) (8,613) 503 (273) (21,075) (256) (343,580)
EQUITY IN EARNINGS OF SUBSIDIARIES 33,744 - - - - - - 1,1116,830 (1,036,968) 113,606
PROFIT BEFORE FINANCIAL RESULTS AND TAXES 1,253,482 (343,222) 60,528 20,984 150,319 25,023 (1,298) 1,0997,391 (1,037,014) 1,226,193
FINANCIAL INCOME (EXPENSES) 109,507 228,938 3,078 4,443 (86,799) 18,664 432 2,000 48 280,311
EARNINGS BEFORE INCOME TAXES 1,362,989 (114,284) 63,606 25,427 63,520 43,687 (866) 1,0999,391 (1,036,966) 1,506,504
Operational Profit (502,241) - (14,661) (7,806) (22,288) (7,524) - - - (554,520)
Deferred i ncome tax and s ocial contribution 140,141 35,775 (1,213) 864 715 - - (26,831) - 149,451
NET INCOME 1,000,889 (78,509) 47,732 18,485 41,947 36,163 (866) 1,0772,560 (1,036,966) 1,101,435
EBITDA 1,546,762 (138,112) 88,496 36,764 176,901 58,751 (1,298) 1,0998,146 (1,037,014) 1,829,396
¹ Wind Farms, Copel Renováveis and Copel Participações.

 

* Amounts subject to roundings.

31


 

 

                                                                                                                                                                                                 

 

R$'000
Income Statement 2012 GeT DIS TEL COM ELE UEGA Other¹ HOL Eliminations Consolidated
NET OPERATING INCOME 2,242,665 5,892,171 172,445 359,090 211,724 86,442 54 - (471,339) 8,493,252
Electricity sales to final customers 137,990 2,490,638 - - - - - - (3,119) 2,625,509
Electricity sales to distributors 1,559,997 155,463 - - 210,576 - 54 - (302,583) 1,623,507
Charges for the use of the main transmission grid 444,653 2,500,075 - - - - - - (114,095) 2,830,633
Construction revenue 59,977 665,601 - 24,185 - - - - - 749,763
Telecommunications - - 166,713 - - - - - (41,148) 125,565
Distribution of piped gas - - - 325,012 - - - - - 325,012
Other operating revenues 40,048 80,394 5,732 9,893 1,148 86,442 - - (10,394) 213,263
OPERATING COSTS AND EXPENSES (1,374,149) (5,968,827) (139,403) (332,128) (59,006) (61,350) (118) (37,162) 471,384 (7,500,759)
Energy purchased for resale (164,607) (2,939,447) - - (6,199) - - - 302,518 (2,807,735)
Charges from use of grid system (210,118) (648,501) - - (9,588) (14,277) - - 110,123 (772,361)
Personnel and management (317,712) (824,102) (70,253) (19,891) (2,252) (1,289) - (10,152) - (1,245,651)
Private pension and health plans (44,315) (126,187) (8,591) (3,039) - - - (746) - (182,878)
Materials (17,934) (48,296) (1,800) (1,413) (162) (147) (2) (33) - (69,787)
Raw material and supplies - energy production (22,641) - - - - (2,870) - - - (25,511)
Natural ga s and supplies for gas business - - - (247,770) - - - - - (247,770)
Third-party services (93,560) (320,135) (17,280) (14,206) (8,269) (9,038) (23) (3,863) 57,496 (408,878)
Depreciation and amortization (254,324) (192,344) (28,019) (13,769) (27,383) (33,175) (86) (755) - (549,855)
Provisions and reversals (80,212) (118,986) (4,316) (1,086) - - - (14,196) - (218,796)
Construction cost (43,791) (665,601) - (24,185) - - - - - (733,577)
Other operating costs and expenses (124,935) (85,228) (9,144) (6,769) (5,153) (554) (7) (7,417) 1,247 (237,960)
EQUITY IN EARNINGS OF SUBSIDIARIES 16,041 - - - - - - 732,313 (741,669) 6,685
PROFIT BEFORE FINANCIAL RESULTS AND TAXES 884,557 (76,656) 33,042 26,962 152,718 25,092 (64) 695,151 (741,624) 999,178
FINANCIAL INCOME (EXPENSES) 48,624 5,644 3,444 4,769 ####### 12,178 110 1,051 (45) (26,650)
EARNINGS BEFORE INCOME TAXES 933,181 (71,012) 36,486 31,731 50,293 37,270 46 696,202 (741,669) 972,528
Operational Profit (263,071) (124,691) (13,653) (13,155) (30,244) (8,902) (74) (4,467) - (458,257)
Deferred income tax and social contribution 30,414 152,283 5,174 2,178 13,247 - - 8,953 - 212,249
NET INCOME 700,524 (43,420) 28,007 20,754 33,296 28,368 (28) 700,688 (741,669) 726,520
EBITDA 1,138,881 115,688 61,061 40,731 180,101 58,267 22 695,906 (741,624) 1,549,033
¹ Wind Farms.
 

* Amounts subject to roundings.

32


 

 

                                                                                                                                                                                                 

8. Power Market

COPEL’s electricity sales to final customers, comprising Copel Distribuição’s sales in the captive market and Copel GeT’s sales in the free market, increased by 9.6% in the year.

This result was chiefly due to the 21.3% upturn in electricity sales to industrial customers thanks to the performance of this economic sector in Paraná State in 2013 (5.6% up, versus 1.2% up in Brazil as a whole) and Copel GeT's strategy of allocating more energy to the free market, allowing sales to industrial customers in other States.

The table below breaks down energy sales by customer segment:

 

Segment Market     Energy Sold (GWh)    
4Q13 4Q12 Var. % 2013 2012 Var. %
Residential   1,755 1,691 3.8 6,888 6,559 5.0

Industrial

Total 2,703 2,229 21.3 10,675 8,799 21.3
Captive 1,681 1,857 (9.5) 6,605 7,405 (10.8)
Free 1,022 372 174.7 4,070 1,394 192.0

Commercial

Total 1,306 1,302 0.3 5,086 5,058 0.6
Captive 1,303 1,300 0.2 5,074 5,048 0.5
Free 3 3 20.0 12 10 20.0
Rural   525 513 2.3 2,081 2,025 2.8
Other   589 575 2.4 2,278 2,211 3.0
Energy Supply   6,878 6,310 9.0 27,008 24,652 9.6

 

8.1 Captive Market

Electricity sales to Copel Distribuição’s captive market decreased by 1.4% in 2013 in comparison with 2012, chiefly due to the migration of industrial customers to the free market. Should the effect of the migrations to the free market be disregarded, COPEL’s captive market would grow by 3.2% in the period.

The residential segment consumed 6,888 GWh, 5.0% up, due to the 3.9% increase in the customer base and the upturn in average consumption in the period, as a result of the increase in the employment level and higher income. At the end of 2013, this segment accounted for 30.1% of COPEL’s captive market, totaling 3,320,098 residential customers.

The industrial segment, in the captive market, consumed 6,605 GWh, 10.8% down, due to the migration of large industrial customers to the free market. Should the effect of this migration be disregarded, the segment would grow by 3.5% over 2012, reflecting the growth in industrial production in the State. At the end of the period, this segment accounted for 28.8% of COPEL’s captive market, with the company supplying power to 93,491 industrial customers. 

The commercial segment consumed 5,074 GWh, 0.5% higher than in the same period the year before. At the end of 2013, this segment accounted for 22.1% of COPEL’s captive market, with the company supplying power to 338,502 customers.

 

* Amounts subject to roundings.

33


 

 

                                                                                                                                                                                                 

The rural segment consumed 2,081 GWh, growing by 2.8%, mainly due to the strong performance of agribusiness in the State of Paraná. At the end of December, this segment accounted for 9.1% of COPEL’s captive market, with the company supplying power to 372.835 rural customers.

Other segments (public agencies, public lighting, public services and own consumption) consumed 2,278 GWh, 3.0% up in the period. These segments jointly account for 9.9% of COPEL’s captive market, totaling 56,567 customers at the end of the period. The following table shows captive market trends by consumption segment:

 

GWh
  Segment 4Q13
(1)
3Q13
(2)
4Q12
(3)
Var. %
(1/3)
2013
(4)
2012
(5)
Var. %
(4/5)
Residentia l 1,755 1,737 1,691 3.8 6,888 6,559 5.0
Industria l 1,681 1,682 1,857 (9.5) 6,605 7,405 (10.8)
Comme rcia l 1,303 1,220 1,300 0.3 5,074 5,048 0.5
Rural 525 484 513 2.5 2,081 2,025 2.8
Other 589 571 575 2.4 2,278 2,211 3.0
Captive Segment Total 5,853 5,694 5,936 (1.4) 22,926 23,248 (1.4)

 

8.2 Grid Market (TUSD)

Copel Distribuição’s grid market, comprising the captive market, concessionaires and licensees in the State of Paraná, and all free consumers within the Company’s concession area, grew by 4.2%, as shown in the following table:

 

GWh
  4Q13 3Q13 4Q12 Var. % 2013 2012 Var. %
  (2) (2) (2) (1/3) (3) (4) (4/5)
Captive Market 5,853 5,694 5,936 (1.4) 22,9,926 23,248 (1.4)
Concession and permission holders 170 170 163 4.5 666 635 4.9
Free Customers (*) 1,180 1,175 815 44.8 4,43,439 3,020 47.0
Grid Market 7,203 7,039 6,913 4.2 28,031 26,903 4.2
* Total free customers supplied by COPEL GeT and other suppliers within COPEL DIS’ concession area.

 

 

* Amounts subject to roundings.

34


 

 

                                                                                                                                                                                                 

8.3 Energy Flow

COPEL Consolidated

 

 

GWh
  9M13 9M12 Var.%
Own Generation 24,420 18,181 34.3
Purchased energy 29,398 31,277 (6.0)
Itaipu 5,193 6 (1.2)
Auction – CCEAR 15,645 19,009 (17.7)
Itiquira 912 914 (0.2)
Dona Francisca 612 613 (0.2)
CCEE (MCP) 1,351 969 39.4
Angra 1,050 - -
CCGF 1,272 - -
MRE 1,587 3 (41.3)
Proinfa 590 624 (5.4)
Elejor 1,186 9 (0.3)
Total Available Power 53,818 49,458 8.8
Captive Market 22,926 23,248 (1.4)
Concessionaires* 620 635 (2.4)
Free Customers 4,082 4 190.7
Bilateral Agreements 5,233 7 283.0
Auction – CCEAR 7,220 15,096 (52.2)
CCEE (MCP) 2,000 132 -
MRE 7,855 1 108.9
Losses and Differences 3,882 5 1.8
Basic network losses 1,119 2 11.7
Distribution losses 2,517 6 (1.5)
CG contract allocation 246 257 (4.3)

 

* Not including the 46 GWh consumed by the Concess io naire CFLO in February and March, for it was not supplied by Copel Distribuição.
mounts subject to changes after settlement by CCEE
CCEAR: Energy Purchase Agreements in the Regulated Market
MRE: Energy Reallocation Mechanism
CCEE (MCP): Electric Power Trade Chamber (Short-term market)
CG: Center of gravity of the Submarket (difference bet w een billed and energy received from CG)

 

* Amounts subject to roundings.

35


 

 

                                                                                                                                                                                                 

Copel Geração e Transmissão

 

GWh
  2013 2012 Var. %
Own Generation 24,420 18,181 34.3
CCEE (MCP) 306 665 (54.0)
MRE 1,587 2,703 (41.3)
Dona Francisca 612 613 (0.2)
    Total Available Power 26,925 22,162 21.5
Bilateral Agreements 5,233 1,367 282.8
CCEAR – COPEL Distribuição 831 1,316 (36.9)
CCEAR – Other 6,389 13,780 (53.6)
Free Customers 4,082 1,404 190.7
CCEE (MCP) 1,938 96 -
MRE 7,855 3,761 108.9
Losses and differences 597 438 36.3

 

Copel Distribuição

 

GWh
  2013 2012 Var. %
Itaipu 5,193 5,256 (1.2)
CCEAR – Copel Geração e Transmissão 831 1,316 (36.8)
CCEAR – Other 14,814 17,457 (15.1)
CCEAR – Adjustment auction - 236 -
CCEE (MCP) 1,045 304 244.3
Angra 1,050 - -
CCGF 1,272 - -
Itiquira 912 914 (0.2)
Proinfa 590 624 (5.4)
El ejor S.A 1,186 1,189 (0.3)
Available Power 26,893 27,296 (1.5)
Captive market 22,926 23,248 (1.4)
Wholesale* 620 635 (2.4)
CCEE (MCP) 62 36 72.22
Losses and differences 3,285 3,377 (2.7)
Basic network losses 522 564 (7.4)
Distribution losses 2,517 2,556 (1.5)
CG contract allocation 246 257 (4.3)
Not including the 46 GWh consumed by the Concessionaire CFLO in February and March, for it was not supplied by Copel Distribuição.

 

 

* Amounts subject to roundings.

36


 

 

                                                                                                                                                                                                 

9. Supplementary Information

9.1 Tariffs

Power Purchase Average Tariff – Copel Distribuição

 

R$ / MWh
Tariff Amount
Ave age MW
Dec/13
(1)
Sep/13
(2)
Dec/12
(3)
Var. %
(1/2)
Var. %
(1/3)
Itaipu 1 565 129.61 128.30 107.63 1.0 20.4
Auction – CCEAR 2006 – 2013 812 105.57 105.58 97.67 - 8.1
Auction – CCEAR 2007 – 2014 54 147.81 147.81 139.38 - 6.0
Auction – CCEAR 2008 – 2015 52 124.77 124.78 117.36 - 6.3
Auction – CCEAR 2010 – H30 72 168.17 168.17 157.90 - 6.5
Auction – CCEAR 2010 – T15 2 67 178.06 178.06 167.19 - 6.5
Auction – CCEAR 2011 – H30 58 172.65 172.65 162.11 - 6.5
Auction – CCEAR 2011 – T15 2 54 196.33 196.33 184.34 - 6.5
Auction – CCEAR 2012 – T15 2 115 176.13 176.13 165.37 - 6.5
Angra 120 133.11 137.55 - (3.2) -
CCGF 3 145 31.48 32.42 - (2.9) -
Santo Antônio 53 107.01 107.01 - - -
Jirau 55 94.12 94.12 - - -
Others Auctions 4 393 169.63 169.63 149.90 - 13.2
Bilaterals 239 176.36 176.38 163.77 - 7.7
Total / Tariff Average Supply 2,855 132.65 132.57 115.08 0.1 15.3

 

1 Furnas transport charge not included.
2 Average auction price restated according to the IPCA inflation index. The price comprises in fact three components: a fixed component, a variable component, and expenses at the Electric Energy Trading Chamber (CCEE). The cost of the latter two components is dependent upon the dispatch of facilities according to the schedule set by the National System Operator (ONS).
3 Contract of quotas of assured power of those HPPs which concessions were extended pursuant the new rules of Law 12,783/13.
4 Products average price.

 

 

Sales to Final Customers (Retail) Average Tariff – without ICMS

 

R$ / MWh

Tariff

Dec/13
(1)

Sep/13
(2)

Dec/12
(3)

Var %
(1/2)

Var %
(1/3)

Industrial*

208.39

208.32

220.00

0.0

(5.3)

Residential

263.47

266.52

293.62

(1.1)

(10.3)

Commercial

239.79

242.70

265.67

(1.2)

(9.7)

Rural

160.56

162.37

178.04

(1.1)

(9.8)

Other

186.72

188.94

206.89

(1.2)

(9.7)

Retail distribution average rate

225.33

227.53

245.80

(1.0)

(8.3)

* Value-added tax not included.

         

 

 

 

* Amounts subject to roundings.

37


 

 

                                                                                                                                                                                                 

Sales to Distributors Average Tariff – Copel Geração e Transmissão

 

R$ / MWh
Tariff Amount
Average MW
Dec/13
(1)
Sep/13
(2)
Dec/12
(3)
Var. %
(1 / 2)
Var. %
(1 / 3)
Copel Geração e Transmissão 1 850 125.18 123.81 110.17 1.1 13.6
Auction CCEAR 2006 - 2013 343 104.49 103.66 98.27 0.8 6.3
Auction CCEAR 2007 - 2014 82 116.70 115.37 112.82 1.2 3.4
Auction CCEAR 2008 - 2015 79 123.70 122.79 116.77 0.7 5.9
Auction CCEAR 2009 - 2016 237 141.43 140.76 132.92 0.5 6.4
Auction CCEAR 2011 - 2040 ( HPP Mauá) 101 161.33 159.99 141.14 0.8 -
Auction CCEAR 2013 - 2042 (Cavernoso II) 8 176.10 171.81 - 2.5 -
Copel Distribuição            
Concession holders in the State of Paraná 71 154.24 153.51 147.65 0.5 4.5
Total / Tariff Weighted Average Supply 921 127.42 126.19 98. 9 1.0 29.1

¹ The 914 MW average related to the Auction 2005-2012 is considered in the average price of September/2012.

 

 

* Amounts subject to roundings.

38


 

 

9.2 Main Operational Indicators on December 31, 2013

 

Generation

 

Copel GeT

 

Plants in operation

21 (19 hydro, 1 thermal e 1 wind)

Plants under construction (HPP Colíder and Baixo Iguaçu)

2 hydro

Automated and remote-controlled power plants

14

Installed capacity in operation

4.756 MW

Installed capacity under construction

405 MW

Wind Farms

 

Wind Farms in operation ¹

4

Wind Farms under construction

7

Installed capacity

278 MW

Partnership

 

Plants in operation

6 (5 hidrelétricas, 1 termelétrica)

Automated and remote-controlled power plants

3

Installed capacity 2

606 MW

Transmission

 

Copel GeT

 

Transmission lines in operation

2.174 km

Transmission lines under construction

524 km

Substations in operation (Installed Power)

32 (11.502 MVA)

Substations under construction (Installed Power)

3 (750 MVA)

Partnership

 

Transmission Lines under construction 2

1.948 km

Substation under construction (Installed Power) 2

12 (1.688 MVA)

Distrubution

 

Distribution lines

187.743 km

Substations

361 (100% automated)

Installed power substations

10.105 MVA

Municipalities served

395 (3)

Locations served

1,113

Captive customers

4,2 millions

DEC (in hundredths of an hour and minute)

11.62

FEC (number of outages)

8.06

Telecommunication

 

Optical cables in the main ring (interurban)

9.490 km

Optical cables self-sustained (urban)

15.381 km

Cities served in Parana State

399

Cities served in Santa Catarina State

2

Customers

8,270

Administration

 

Employees (wholly owned subsidiaries)

8,647

Copel Geração e Transmissão

1,702

Copel Distribuição

6,375

Copel Telecomunicações

434

Customers by distribution employee

656

¹ The commercial operation will start after the completion of the works of transmission facilities intended for basic network access to the responsibility of distribution / transmission agent.

² Proportional to COPEL's stake.

³ 3 municipalities partially met in the rural area.

 

* Amounts subject to roundings.

39


 

                                                                                                                                                                                                

 

9.3 Main Financial Indicators on December 31, 2013

 

Financial Indicators

 

VPS

R$ 47.24 per share

EBITDA

R$ 1,859 million

Current Liquidity

1.4 times

 

 

9.4 2013 Results Conference Call

2013 Results Conference Call:

>       Wednesday, March 19, 2014, at 2:00 p.m. (Brasília time)

>       Telephone:  (+1  516) 300 1066

>       Code:   COPEL 

A live webcast of the conference call will be available at: www.copel.com/ir 

Please connect 15 minutes before the call.

Investor Relations – COPEL

ri@copel.com

Telephone: +55  (41) 3222-2027

Fax: + 55 (41) 3331-2849

 

The information contained in this press release may contain forward-looking statements that reflect management’s current view and estimates of future economic circumstances, industry conditions, company performance, and financial results. Any statements, expectations, capabilities, plans and assumptions contained in this press release that do not describe historical facts such as statements regarding the declaration or payment of dividends, the direction of future operations, the implementation of relevant operating and financial strategies, the investment program, factors or trends affecting the Company’s financial condition, liquidity or results of operations are forward-looking statements within the meaning of the  U.S. Private Securities Litigation Reform Act of 1995 and involve a number of risks and uncertainties. There is no guarantee that these results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.

 

* Amounts subject to roundings.

40

 

 
SIGNATURE
 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date : April 4, 20 14
 
COMPANHIA PARANAENSE DE ENERGIA – COPEL
By:
/ S /  Lindolfo Zimmer
 
Lindolfo Zimmer
CEO
 
 
FORWARD-LOOKING STATEMENTS

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


 

Companhia Parana De Energ (NYSE:ELP)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more Companhia Parana De Energ Charts.
Companhia Parana De Energ (NYSE:ELP)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more Companhia Parana De Energ Charts.