SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 


 

FORM 6-K

 

Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16 of the

Securities Exchange Act of 1934

 

For the month of May, 2024

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)

 

José Izidoro Biazetto, 158
81200-240 Curitiba, Paraná
Federative Republic of Brazil
+55 (41) 3331-4011

(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____

 

 
 

 

 
 

 
 
 

List of contents

1. Consolidated Results 2
1.1 EBITDA 2
1.2 Operating Revenue 3
1.3 Operating Costs and Expenses 3
1.4 Equity in Earnings of Subsidiaries 5
1.5 Financial Result 5
1.6 Consolidated Net Income 5
1.7 Debt 6
2. Investments 8
2.1 Investment Policy 8
2.2 Investment Program 8
3. Copel Geração e Transmissão 9
3.1.1 IFRS Effect on the Transmission Segment 10
3.2 Operacional Performance 10
3.2.1 Generation 11
3.2.2 Hydro and Wind Generation 11
3.2.3 Thermal Generation 11
3.3 Transmission 12
3.3.1 RBSE Reprofiling 12
4. Copel Distribuição 13

 

4.1 Financial Performance 13
4.1.1 Regulatory Efficiency 14
4.2 Operacional Performance 15
4.2.1 Grid Market (TUSD) 15
4.2.2 Captive Market 15
4.2.3 Concession Agreement 15
4.2.4 Investment and Operational Data 15
5. Copel Mercado Livre 18
5.1 Financial Performance 18
5.2 Operacional Performance 19
6. Performance ESG 20
6.1 Copel pioneers in ESG in the sector 20
6.2 Recent Highlights 20
6.3 Indicators 21
6.4 Ratings, Rankings, and Indexes 22
7. Other highlights 23
Exhibit 29

   
RESULTS | 1Q24 1 
 
 

1. Consolidated Results

The following analyses refer to the first quarter of 2024 compared to the same period in 2023.

1.1 EBITDA

Copel's adjusted EBITDA1 (excluding, in addition to non-recurring items, revenues from Copel Dis' VNR, equity and inflation on assets from transmission contracts) was R$1,329.7 million in 1Q24. This amount was 6.3% lower than the R$ 1,418.8 million in 1Q23, mainly reflecting the lower average price of energy sold by Copel GeT, partially offset by the increase in Copel Distribuição's revenue due to the 7.9% growth in the billed wire market in its concession area.

Considering continuing operations (excluding the results of Compagas and UEGA, which are in the process of being divested) and excluding only non-recurring items, adjusted EBITDA was R$1,411.4 million, 10.3% lower than the R$1,573.9 million in 1Q23.

Thus, the main factors that explain the result in the quarter are:

(i)Copel GeT's EBITDA of R$ 786.6 million, 22.8% lower than the R$ 1,018.7 million in 1Q23, basically as a result of (a) the reduction in the average sale price of energy (R$ 174.86 in 1Q24 compared to R$ 205.98 in 1Q23, a reduction of 15.1%) and the lower performance of wind farms, and (b) the lower remuneration on transmission contract assets, mainly due to lower inflation in the comparison between periods (IPCA of 1.42% in 1Q24 compared to 2.09% in 1Q23), with a negative effect of R$ 32.4 million on Copel GeT's electricity grid availability revenue and R$ 19.8 million on equity results;
(ii)the increase in expenses with provisions and reversals, with R$ 87.2 million recorded in 1Q24 compared to R$25.8 million in 1Q23 (in recurring terms), mainly due to the reversal of R$14.2 million in the PCLD (allowance for doubtful accounts) in 1Q23 as a result of the recovery of invoices due to the end of the collection restrictions imposed by the COVID-19 pandemic within the distributor, while in 1Q24 there was a provision of R$ 42.3 million.

These events were partially compensated, essentially, by the better result of Copel Distribuição, mainly due to (i) the 7.9% growth in the billed wire market; (ii) the tariff adjustment of June 2023, with an average effect of 6.32% on the Tariffs for the Use of the Distribution System (TUSD); and (iii) the reduction of R$25.3 million in the line of "other operating costs and expenses", due, basically, to the higher recovery of taxes and disposal of assets.

Considering discontinued operations, adjusted EBITDA, excluding only non-recurring items, was
R$ 1,432.5 million in 1Q24, with a variation of 11.5% lower than the R$ 1,617.8 million in 1Q23, a reflection, in addition to factors mentioned, the lower result of Compagas due to the lower sales volume for the cogeneration and industrial segments.

Adjusted Consolidated EBITDA

Note. Considers discontinued operations and equity

 

The non-recurring items that were neutralized for the calculation of adjusted EBITDA are shown in the following table:

 


1 Excluding non-recurring items, fair value of Copel Distribuição's indemnifiable concession assets (VNR), and IFRS effects on transmission contract assets.

   
RESULTS | 1Q24 2 
 
 

In 1Q24, the following non-recurring items were recorded: (i) R$ 12.8 million related to the fair value of Copel Mercado Livre's power purchase and sale agreements (mark-to-market), an amount calculated by the difference between the contracted price and the future market price estimated by the Company; and (ii) partial reversal of impairment of generation assets in the amount of R$ 1.2 million, basically referring to the GPS HPP.

In the context of transmission assets, item 3.1.1 presents the regulatory accounting of the result for the purpose of verifying the IFRS (International Financial Reporting Standards) effect.

1.2 Operating Revenue

Net operating revenue from continuing operations totaled R$5,417.0 million in 1Q24, up 2.8% from R$5,267.6 million in 1Q23. This result is mainly a reflection of:

(i)the increase of R$ 309.1 million (+20.7%) in revenue from the availability of the electricity grid, mainly due to the 7.9% growth in the billed wire market of Copel Distribuição, which considers the compensated energy of Mini and Micro Distributed Generation – MMGD and the tariff adjustment of June 2023 of Copel Distribuição, with an average effect of an increase of 6.32% in the tariffs for the use of the distribution system (TUSD);
(ii)the increase of R$ 301.3 million (+15.8%) in electricity supply revenue, mainly due to the growth of 7.7% in the billed captive market and the tariff adjustment applied to the distributor's Energy Tariff (TE) component in June 2023, with an average effect of 17.4%; and
(iii)the increase of R$ 45.3 million in construction revenue, mainly due to the increase in the volume of works related to Copel Distribuição's "Transformation" program, which includes investments aimed at improving and modernizing infrastructure and improving customer service; and

These increases were partially offset, above all, by (i) the reduction of R$298.6 million in the result of sectoral financial assets and liabilities (CVA), mainly reflecting the reduction in costs with sectoral charges and financial components; (ii) the decrease of R$ 152.4 million in revenue from the supply of electricity, basically due to the lower average price in the sale of energy and the lower performance of Copel GeT's wind complexes; and (iii) the decrease of R$48.4 million in "other operating revenues", mainly due to the lower fair value in the purchase and sale of energy (mark-to-market) of Copel Mercado Livre.

Operating Income Breakdown

1.3 Operating Costs and Expenses

In 1Q24, operating costs and expenses from continuing operations totaled R$4,463.6 million, an increase of 6.8% compared to R$4,180.1 million in 1Q23, mainly due to:

   
RESULTS | 1Q24 3 
 
 
(i)the growth of R$ 152.5 million with electricity purchased for resale (+8.4%) basically as a result of higher costs within the distributor with the increase of 71.7% (+R$ 178.8 million) in the financial compensation of energy from distributed generation systems and growth of 3.2% (+R$ 30.1 million) in expenses with energy contracted in the regulated environment (CCEARs), partially offsetting the reductions of R$48.4 million with bilateral contracts and R$33.7 million with acquisitions in the short-term market (MCP) of CCEE;
(ii)the increase of R$97.1 million with provisions and reversals, mainly the effect of (a) the provision for doubtful accounts (PCLD) of R$42.3 million in 1Q24 compared to the reversal of R$14.2 million in 1Q23, as a result of the end of the collection restrictions imposed on the distributor by the COVID-19 pandemic, (b) the partial reversal of impairment generation assets in the amount of R$36.9 million in 1Q23 (R$1.2 million in 1Q24), and (c) the increase of R$4.8 million with provisions for litigation in civil lawsuits, mainly;
(iii)the increase of R$ 71.6 million (+10.6%) with "charges for the use of the electric grid" justified, mainly, by higher costs with the transportation of energy in the basic grid; and
(iv)the growth of R$ 11.7 million with third-party services, basically due to higher costs with maintenance of the electrical system (a) within the scope of the distributor, mainly due to the greater number of interventions in the grid due to inclement weather, and (b) within the scope of Copel GeT, as a result of the increase of R$ 8.4 million in expenses with maintenance of wind farms (Cutia and Vilas, mostly).

These increases were partially offset by the reduction of 13.3% (R$110 million) in manageable costs (PMSO), mainly due to (i) a reduction of R$118.8 million in personnel expenses for managers, resulting from the indemnity of R$138.2 million related to the bonus of the additional third of vacation paid in January 2023, after a collective bargaining agreement signed with employees. This compensatory indemnity replaced the benefit of additional vacation allowance, dealt with in previous Collective Bargaining Agreements. The indemnity ceased the payment of this benefit, and only the constitutional third of vacation was preserved for the employees (CF, 7th, XVII); and (ii) a decrease of R$5.4 million in the "other operating costs and expenses" line, due, especially, to the higher recovery of taxes and disposal of assets within the scope of the distributor. Reductions partially offset by the growth of R$ 11.7 million with third-party services, basically due to higher costs with maintenance of the electric system within the distributor, due to the greater amount of bad weather, and within the scope of Copel GeT, due to the increase of R$ 8.4 million in expenses with maintenance of wind farms.

Neutralizing the effects of the severance pay for the additional third of vacation and the provisions related to profit sharing (PLR) and performance bonus (PPD), there was an increase of 5.9% in expenses with personnel and managers, in line with the salary recomposition for the period provided for in the collective bargaining agreement and in the Company's compensation policy.

Evolution of the establishment plan

   
RESULTS | 1Q24 4 
 
 

Breakdown of Costs and Expenses

It is worth mentioning that the company, in 2023, changed the way in which the item "monetary update on provisions for litigation" is accounted for, which is no longer recorded in the line of provisions and reversals and is now part of financial expenses. More information can be found in Note 28.1 to our Financial Statements.

 

1.4 Equity in Earnings of Subsidiaries

The equity result of Copel's jointly controlled projects and other affiliates decreased by R$ 22.4 million compared to the same period of the previous year (R$ 81.6 million, compared to R$ 104.1 million recorded in 1Q23), as a result of the lower remuneration on transmission contract assets, basically explained by the lower inflation (IPCA) in 1Q24 (1.42%) compared to 2.09% in 1Q23. More details can be viewed in Annex I.

1.5 Financial Result

In 1Q24, the financial result was negative at R$ 268.2 million, compared to negative R$ 329.2 million recorded in 1Q23, reflecting an improvement of 18.5%.

Financial revenues increased by R$19.4 million, mainly due to the higher income from investments, mainly due to the higher volume of cash resources.

Financial expenses decreased by R$41.6 million, mainly due to the decrease of R$39.9 million due to monetary variation and debt charges, due to lower interest rates in the period.

1.6 Consolidated Net Income

In 1Q24, considering discontinued operations, Copel recorded net income of R$ 533.5 million, compared to R$ 635.5 million in 1Q23 (a decrease of 16.0%). In addition to the items already mentioned, the growth of R$ 33.2 million in the item "depreciation and amortization" contributed to the reduction in the result, mainly due to the investment cycle of Copel Distribuição and the entry, as of January 30, 2023, of assets associated with the Aventura and Santa Rosa & Mundo Novo Wind Complexes.

 

   
RESULTS | 1Q24 5 
 
 

1.7 Debt

Copel's total consolidated debt, considering the result of continuing operations, totaled R$15,046.5 million on March 31, 2024, a change of 0.6% compared to the amount recorded on December 31, 2023, of R$14,962.3 million.

At the end of 1Q24, the Company's gross indebtedness represented 60.9% of consolidated shareholders' equity, which was R$24,725.3 million.

The following table and graphs show the indebtedness of Copel and its subsidiaries at the end of the first quarter of 2024.

Debt by Subsidiary

Note: the Company has at Availability the amount of R$ 2.0 billion related to the funding in the Primary Offering of Shares for the payment of the Grant Bonus for the renewal of the concessions of the FDA, Segredo and Salto Caxias plants.

Adjusted Net Debt/Adjusted EBITDA

Debt Indexes

Average cost: 9.62%

 

Amortization - R$ million

Average Term: 3.9 years

 

   
RESULTS | 1Q24 6 
 
 

Weighted Average Cost and Average Term

 

Copel's consolidated debt at the end of the first quarter of 2024, considering Compagas' 4th issuance of simple debentures in July 2023 in the current amount of R$ 265.0 million, totaled R$ 15,311.5 million.

 

 

 

   
RESULTS | 1Q24 7 
 
 

2. Investments

2.1 Investment Policy

In March 2021, the Board of Directors approved the Company's Investment Policy. This Policy was analyzed and approved by the Investment and Innovation Committee, which was established by the new Bylaws of March 11, 2021, whose main purpose is to improve discipline in capital allocation, being an essential tool for the execution of strategic guidelines for sustainable growth, shareholder value generation and continuity of our energy business.

The Policy establishes the criteria for the selection, prioritization, evaluation, approval and monitoring of investments. Among the various aspects, the Policy segregates investment opportunities into three groups that will be prioritized as follows:

(i)Operational Investments: capacity expansion and modernization of the assets of the Distribution, Transmission and Generation concessions, in addition to the continuity of existing businesses;
(ii)Strategic Investments: acquisition and development of new assets with emphasis on greenfield and brownfield opportunities that provide operational synergies to the Company. Includes portfolio review and divestments; and
(iii)Investments in Innovation: where we highlight projects aimed at open innovation.

The Investment and Innovation Committee meets ordinarily once a month and extraordinarily whenever necessary, analyzing and issuing recommendations for the Company's investment proposals.

2.2 Investment Program

The Investment Programs follow their schedules in each development project. In 1Q24, the amount realized in the investment program was R$ 592.0 million, of which R$ 534.6 million was realized by Copel Distribuição, R$ 33.9 million by Copel Geração e Transmissão (Generation and Transmission),
R$ 22.6 million by Copel Serviços and others and R$ 0.9 million by Copel Holding and Copel Mercado Livre.

The investments made at Copel Distribuição aim to expand and automate the electrical infrastructure in the concession area, mainly through the Paraná Trifásico, Smart Grid and Total Reliability programs (see item 4.2.4). Of the amount allocated per quarter, 91.9% was allocated to investments in electrical assets (net of special obligations), 5.7% to investments in non-electrical assets and 2.4% to other investments.

1 Includes the "Transformação" program comprising the Paraná Trifásico, Rede Elétrica Inteligente and Confiabilidade Total.

2 Includes Facility Modernization Plan - PMI.

3 Includes modernization of the GOC (Generation Operations Center), investments in substations/transmission lines and other projects.

4 Includes innovation plan in the energy sector and aligned with the investment thesis, Copel's innovation programs and ESG practice.

   
RESULTS | 1Q24 8 
 
 

3. Copel Geração e Transmissão

 

3.1 Financial Performance

 

Copel GeT presented an adjusted EBITDA of R$686.4 million, an amount 17.2% lower than the R$829.5 million recorded in 1Q23. This result mainly reflects the reduction in revenue from “Electricity sales to distributors” by R$ 160.5 million, due to (i) lower average energy price for 2024 of R$ 174.86 compared to R$ 205.98 in 1Q23 , despite the increase in energy sold (5,778 GWh in 1Q24 compared to 5,669 GWh in 1Q23); and (ii) increase in generation diversion in wind complexes, with an increase in revenue frustration of R$49.1 million; partially offset by (iii) increase in energy sold in regulated auctions (CCEARs) with full incorporation in the quarter of Complexes Aventura and Complexo SR&MN (+R$30.7 million) and increase of R$10.3 million, with the start of supply in the ACR of the Vilas Wind Complex and PCH Bela Vista.

Lower remuneration on transmission contract assets also contributed to the result, with a reduction of R$32.4 million in Copel GeT's “use of the main distribution and transmission grid”, mainly due to the periodic tariff review applied to contracts and lower inflation in comparison between periods (IPCA of 1.42% in 1Q24 compared to 2.09% in 1Q23). Item 3.1.1 presents the regulatory accounting of results for the purpose of verifying the IFRS (International Financial Reporting Standards) effect on transmission assets.

Additionally, an increase in costs with the acquisition of “electricity purchased for resale” was recorded by R$ 11.8 million, essentially a consequence of the lower performance of wind farms.

Regarding non-recurring items in 1Q24, a partial reversal of impairment of generation assets in the amount of R$1.2 million was recorded, essentially from UHE GPS.

Expenses with PMSO, excluding provisions and reversals, decreased by 8.4%, influenced by:

(i)lower costs with "personnel and administrators" of R$ 34.2 million, mainly justified by the non-recurring record in 1Q23 (-R$ 42.4 million), referring to the additional third of vacation bonuses;

This reduction was partially offset by:

(i)an increase of R$ 1.9 million in expenses with "third-party services", mainly due to the maintenance costs of the wind farms;
(ii)the increase in "Other operating costs and expenses" by 19.9%, mainly due to the increase in costs with financial compensation for the use of CFURH water resources (+R$ 5.4 million) and payment of property tax and municipal contributions (+R$ 2.3 million), mainly due to adjustments approved by the municipalities.

Neutralizing the effects of provisions relating to PLR, PPD and Indemnity, there is a 10.4% increase in personnel and managers costs in the quarterly comparison, justified mainly by the salary recovery in

   
RESULTS | 1Q24 9 
 
 

2023, in accordance with the collective agreement and salary policy, and the lower amount of labor allocated to fixed assets, given the lower volume of works at Copel GeT.

Net income with discontinued operations was R$291.8 million in 1Q24, compared to R$413.0 million in 1Q23, a reduction of 29.3% when comparing the quarters. This result reflects, in addition to the items discussed previously, (a) the growth of (+R$ 16.9 million) in the item “depreciation and amortization”, mainly due to the incorporation of the Aventura and SR&MN Wind Complexes (+R$ 7 .1 million); the reduction of R$53.2 million in the financial result deficit, resulting from the lower amount of debt and the lower CDI; and (c) lower expenditure on income tax and social contribution.

3.1.1 IFRS Effect on the Transmission Segment

3.2 Operational Performance application of CPC 47 / IFRS 15 on the corporate statements in the transmission segment.

3.2 Operacional Performance

Copel is present in 10 states, operating in the generation and transmission segments.

In the Generation business, Copel GET operates a diversified park of hydroelectric, wind and thermal power plants, totaling 6,966.7 MW of installed capacity and 3,156.6 average MW of physical guarantee. In the Transmission segment, Copel has a total grid of 9,685 km of transmission line and 53 basic grid substations, considering the stakes.

For more information on generation and transmission operational data, see Annex IV.

   
RESULTS | 1Q24 10 
 
 

3.2.1 Generation

Copel's generating complex is composed of 94% renewable sources such as hydro and wind.

 

3.2.2 Hydro and Wind Generation

The power generation of Copel Geração e Transmissão S.A. and its wind farms in 1Q24 was 6,639 GWh (compared to 6,430 GWh in 1Q23). The increase is mainly due to the acquisition of the Aventura and SRMN wind complexes, which became part of the Copel group as of February 2023. In relation to the energy sold in 1Q24, Copel GeT's hydropower plants (including the Foz do Areia HPP and Bela Vista SHP) recorded an increase of 2.1% and the wind farms recorded an increase of 1.1%, mainly due to the increase in energy sold in regulated auctions (CCEARs) by the Aventura and SR&MN Wind Complexes.

3.2.3 Thermal Generation

Araucária TPP

It is a natural gas-fired generation plant with an installed capacity of 484.2 MW that operates in a combined cycle (two gas turbines and one steam turbine) and operates in the so-called "merchant" modality in which the plant operates without contracts for the sale of electricity, either in the free environment (ACL) or regulated (ACR), subject to fluctuations in the Price for Settlement of Differences – PLD. In this modality, the thermoelectric plant is centrally dispatched by the National Electric System Operator (ONS), in situations where the Marginal Cost of Operation (CMO) of the electric system exceeds its Unit Variable Cost (CVU) approved by ANEEL, or out of the merit order, when requested by the ONS. For the Araucária TPP, which is in the process of being divested by Copel, there was no dispatch in 1Q24, due to hydrological conditions.

   
RESULTS | 1Q24 11 
 
 

Thermal Power Plant Figueira

On February 23, 2024, Aneel's Technical Inspection Superintendence (SFT), through Order No. 561/2024, authorized the suspension of the commercial operation of the generating unit – UG1 of the Figueira TPP. Copel has also formalized with the granting authority the withdrawal of the request for extension of the concession of the asset and is awaiting a statement from the Ministry of Mines and Energy. The thermoelectric plant with 20 MW of installed power, powered by coal, does not have current power supply contracts. This claim is another step in Copel's strategic plan to decarbonize its power generation portfolio.

In 1Q24, generation was 3.0 GWh.

GSF and PLD

3.3 Transmission

Copel has more than 9,600 km of transmission lines in eight Brazilian states, considering its own assets and in partnership with other companies. In addition to building, maintaining and operating its own extensive energy transmission grid, Copel provides services to projects of other concessionaires with the quality of those who have accumulated 69 years of experience in the sector. The Transmission projects are listed in Annex IV, including the projects of Copel Geração e Transmissão (Copel Generation and Transmission), West Coast SPEs, Marumbi and Uirapuru Transmissora (100% Copel GeT), as well as the 7 SPEs in which Copel GeT has a stake.

3.3.1 RBSE Reprofiling

Concession Agreement 060/2001 represents 42.5% of Copel GET's annual permitted transmission revenue (RAP), also considering the shareholdings. Below, we describe the flow of receipt of the portion of the Revenue related to the Basic Grid of the Existing System – RBSE for the next cycles. It is important to note that they may be changed in the future, as a result of the tariff review processes and/or review of parameters used to compose these revenues by the regulatory body. The values referring to O&M from the 2023-2024 cycle were adjusted by the IPCA.

Note:

Economic component: future values based on the 2023-2024 cycle (according to REH 3,216/2023 of 06/30/2023)

Financial component: values published in REH 2,847/21. Subject to revision during the current cycle in view of the controversy in the methodology used to calculate these values by the regulatory agency.

RAP values up to the 2023-2024 cycle taken from the REH of each cycle, with cycle price reference (June of the year of publication)

   
RESULTS | 1Q24 12 
 
 
4. Copel Distribuição
4.1 Financial Performance

Copel Distribuição posted adjusted EBITDA, excluding VNR, of R$ 616.7 million in 1Q24, an increase of 27.9% due to: (i) the 7.9% growth in the billed wire market, mainly due to higher temperatures (see item 4.2.1), (ii) the tariff adjustment in June 2023, with an average increase of 6.32% in the Distribution System Use Tariffs (TUSD), and (iii) the increase of 4.5% (R$ 5.1 million) in other operating revenues, due to the increase in pole-sharing contracts and their contractual adjustment by the IGP-M.

These gains were partially offset by the increase of R$63.6 million in provisions, mainly (i) the provision for doubtful debts (PCLD) of R$39.5 million in 1Q24 compared to a reversal of R$15.4 million in 1Q23, as a result of the recovery of invoices due to the end of the charging restrictions imposed on the distributor due to the COVID-19 pandemic in that period, and (ii) the increase of R$8.7 million (26.3%) in provisions for litigation, mainly civil and administrative.

Manageable costs (PMSO) showed a reduction of 19.0%, mainly reflecting (i) the 31.0% reduction in personnel and management costs, due to the incidence of the additional one-third vacation allowance of R$ 90.7 million in 1Q23, (ii) the 58.3% decrease in other operating costs and expenses, essentially related to the recovery of taxes (+R$12.2 million) and gains from the deactivation of assets and rights (+R$ 6.4 million), influenced by the sale of land; and (iii) the 12.6% reduction in material costs, mainly due to the reduction in IT costs and fuel and vehicle parts; partially offset by the 4.2% increase in third-party services, mainly caused by higher expenses with maintenance of the electrical system, due to increased rainfall, incidences of bad weather and contractual adjustments.

The personal account and management account, excluding the indemnity of the additional third of vacation and the effects of the provision of PPD and PLR, recorded an increase of 3.7%, due to the salary adjustment for the period provided for in the collective agreement and salary policy.

Copel Distribuição's net income in 1Q24 was R$ 241.9 million, an increase of 73.2%, due to higher operating results, mainly due to the improvement in operating results due to the growth of the billed wire market and TUSD's tariff adjustment, partially offset by a 27.0% reduction in financial revenues. The following are the main indicators of Copel Distribuição:

   
RESULTS | 1Q24 13 
 
 

In 1Q24, the following also stand out:

(i)the 27.8% growth in revenue from “use of the main distribution and transmission grid” (TUSD), due to the 7.9% growth in the billed wire market, which considers compensated energy from Mini and Micro Distributed Generation – MMGD, and the tariff adjustment of June 2023, with an average effect of a 6.32% increase in tariffs for the use of the distribution system (TUSD). Also contributing to this growth was the reduction of R$ 26.0 million in the Energy Development Account – CDE, a reduction account for the item, which constitutes a sectoral liability in the CVA to maintain the neutrality of the charges for the distributor;
(ii)the 31.3% increase in “electricity sales to final customers” revenue, due to the 7.7% increase in the billed captive market, valued by the average effect of a 17.4% increase in the Energy Tariff (TE) component in the 2023 tariff adjustment;
(iii)the 88.5% reduction in revenue from “electricity sales to distributors”, due to lower revenue from the settlement of energy in CCEE's Short-Term Market;
(iv)negative R$ 54.4 million in 1Q24 (compared to positive R$ 244.6 million in 1Q23) in the item “result of sectorial financial assets and liabilities”, due to the constitution of financial components (overcontracting and neutrality);
(v)the increase of 14.1% in the costs of “charge of the main distribution and transmission grid”, due to higher expenses with: charges for the use of the basic grid (+R$ 99.2 million), due to the adjustment of the RAP, power transportation from Itaipu (+R$ 22.2 million), due to the increase in the tariff, and charges for System Services – ESS (+R$ 9.0 million), due to additional thermal dispatch for the electrical safety of the system, partially offset by the reduction of R$33.0 million in Reserve Energy Charges; and
(vi)the 11.9% increase in the costs of energy purchased for resale, mainly due to the increase of 75.6% (R$ 178.8 million) with the Compensation System, as a result of the 55.0% increase in the volume of energy compensated from MMGD, valued by the average effect of a 17.4% increase in the Energy Tariff (TE) component, and the increase of 3.4% (R$ 31.9 million) in expenses with electricity from ANEEL auctions, partially offset by a 37.6% reduction (R$ 30.6 million) in expenses with electricity purchased in CCEE's Short-Term Market.

4.1.1 Regulatory Efficiency

Copel Distribuição recorded adjusted EBITDA of R$ 2,239,7 million in the last 12 months, equivalent to an efficiency of R$ 573,8 million, 34,4% above the regulatory EBITDA.

Note: Regulatory EBITDA is calculated based on the WACC values on Remuneration Base + Special Obligations + LPLT/RGR, and QRR published in ANEEL Technical Notes in Tariff Revision or Adjustment events.

 

   
RESULTS | 1Q24 14 
 
 

4.2 Operacional Performance

4.2.1 Grid Market (TUSD)

Copel Distribuição's wire market, made up of the captive market, the supply to concessionaires and permissionaires within the State of Paraná and all the free consumers existing in its concession area, had an increase of 10.3% in electricity consumption in the 1Q24 compared to the same period of the previous year, mainly due to higher temperatures. The billed wire market, which considers offset energy from Mini and Micro Distributed Generation – MMGD, increased 7.9% in the quarter.

4.2.2 Captive Market

The captive market showed an increase of 11.7% in electricity consumption in 1Q24 compared to the same period of the previous year. The billed captive market, which considers energy offset from MMGD, increased by 7.7% in the quarter.

4.2.3 Concession Agreement

In December 2015, the Company signed the fifth amendment to the Public Service Concession Agreement for the Distribution of Electric Energy No. 46/1999 of Copel Distribuição S.A., which extends the concession until July 7, 2045. Copel Distribuição complied with the conditioning requirements of economic-financial efficiency and quality for the inspection cycle of the initial 5 years. From the sixth year following the conclusion of the contract, non-compliance with the quality criteria for three consecutive years or economic and financial management for two consecutive years implies the opening of the forfeiture process. For the criterion of quality of distribution service provision, ANEEL defined the limits of Equivalent Duration of Interruption per Consumer Unit (DEC) and Equivalent Frequency of Interruption per Consumer Unit (FEC) for the years 2021 to 2026. For the DEC, the result for the last 12 months calculated in March 2024 was 8.21 hours. For the FEC, the result in the same period was 5.27 interruptions.

 

The criterion of efficiency of economic and financial management will be measured by the calculation, each calendar year, according to ANEEL Normative Resolution No. 896/2020, by the following inequality:

 

4.2.4 Investment and Operational Data

Transformation Program - a broad investment plan aimed at modernizing, automating and renewing the distribution grid and private communication grid with standardized technologies to serve automation equipment. Among the expected benefits are the reinforcement of rural grids to reduce disconnections and ensure support for the growth of agribusiness in the State of Paraná, reduction of costs with O&M and commercial services and improvement in the control of the indicators of Equivalent Duration of Interruption per Consumer Unit - DEC and Equivalent Frequency of Interruption per Consumer Unit - FEC. The program consists of 3 pillar projects to achieve the objectives:

•       Paraná Three-Phase: represents the improvement and renewal of rural distribution grids in the Company's concession area, with the implementation of a three-phase grid and the creation of redundancy in the main rural branches. By the end of March 2024, 16,286 km of grid had been built.

   
RESULTS | 1Q24 15 
 
 

•       Smart Grid: aims to implement a private communication grid with standardized technology to serve all distribution grid automation equipment and advanced metering infrastructure. By the end of March 2024, 703,617 smart meters had been installed. In phase 1 of the program, advances were identified for our operation, with the reduction of man-hours and km driven, fewer non-technical losses, improvement in quality and reduction of compensations, with estimated benefits in the order of R$ 49 million/year.

•       Total Reliability: aims to ensure modernity in the operations of the energy grid based on the following premises: maintain full communication between teams and the availability of equipment in the grid, implement automation in special equipment, maintain the entire municipality of the concession with a substation or special key and expand grid circuits and equipment Self Healing. By the end of March 2024, the project had completed 85.36% of the planned schedule.

The Transformation Program covers the construction of approximately 25,000 km of new grids, 15,000 new automated points and the implementation of smart grid technology in the state of Paraná.

Compact and Protected Grids - deployment of compact grids predominantly in urban areas with a high degree of afforestation in the vicinity of distribution grids and protected grids exclusively in rural areas. Compact grids prevent tree cutting and pruning and improve the quality of supply by reducing the number of shutdowns. Protected nets also improve the quality and reliability of the system, as they prevent interruptions due to contact with vegetation or other objects and inclement weather. At the end of March 2024, the length of the compact and protected grids installed was 29,051 km, compared to 24,135 km in March 2023, an increase of 4,916 km, or 20.36% in twelve months.

Isolated Secondary Grid - investment in isolated secondary grids at low voltage (127/220V), which have significant advantages over the conventional overhead grid, such as: improving DEC and FEC indicators; making energy theft more difficult; improving environmental conditions; reducing pruning areas; increasing safety; reducing voltage drop along the grid; increasing the useful life of transformers by reducing the number of short circuits in the grid, among others. At the end of March 2024, the length of isolated secondary distribution grids installed was 23,028 km, compared to 22,105 km in March 2023, an increase of 923 km, or 4.17% in twelve months.

Losses - Losses are related to electricity that circulates through transmission lines and distribution grids, but is not sold, due to technical or commercial reasons. Distribution losses can be defined as the difference between the electricity purchased by distributors and the electricity billed to their consumers, being segmented as "technical" and "non-technical". Technical Losses are inherent to the activity of electricity distribution and occur due to its dissipation during the process of transport, voltage transformation and measurement as a result of the laws of physics. Historically, the Company's Technical Losses have maintained percentages close to or below the regulatory target. At the end of March 2024, Technical Losses in the last 12 months were 2,170.9 GWh, compared to 2,041.6 GWh in March 2023.

On the other hand, Non-Technical Losses, calculated by the difference between total losses and technical losses, originate mainly from theft (clandestine connection, direct diversion of the grid), fraud (meter tampering or deviations), reading, measurement and billing errors. These losses are largely associated with the management of the concessionaire and the socioeconomic characteristics of the concession areas. In this sense, the Company maintains a Program to Combat Non-Technical Losses, which consists of several actions aimed at reducing or maintaining the current level of non-technical losses, through the following actions:

ü  Improvement of actions to combat irregular procedures;

ü  Investments aimed at the provision and/or acquisition of equipment for inspection;

ü  Elaboration and execution of specific training related to commercial losses;

ü  Conducting inspections, both in Medium and Low Voltage;

ü  Educational notes in the press and messages on the electricity bill.

ü  Joint operations with the Civil Police and the Public Prosecutor's Office;

ü  Opening of a police investigation in the regions where significant numbers of irregular procedures were found.

At the end of March 2024, Non-Technical Losses in the last 12 months were 534.8 GWh, compared to 752.4 GWh in March 2023. It is worth highlighting that the targets established for the reasonable tariff for Non-Technical Losses take into account the level of complexity of the distributor's concession area and, according to the Aneel Report on Electricity Losses in Distribution 2023, the complexity index of Copel Distribuição's concession is one of the lowest compared to other concessionaires in Brazil. At the

   
RESULTS | 1Q24 16 
 
 

end of March 2024, Total Losses were 2,705.8 GWh, compared to 2,794.0 GWh in March 2023. In terms of classification, Total Losses were made up of 80.2% Technical Losses and 19.8% of Non-Technical Losses.

 

GWh - 12 Months Mar/20 Mar/21 Mar/22 Mar/23 Mar/24
Injected Energy 32,954 33,075 34,861 35,285 37,519
Distribution Losses 2,403 2,636 2,627 2,794 2,706
Technical Losses 1,993 2,000 2,017 2,042 2,171
Non-Technical Losses 410 636 610 752 535

* Losses reflect the difference between the measured load and the billed market. In 2020, with the onset of the Covid-19 pandemic, cargo suffered a rapid retraction and the market did not respond at the same speed, due to the mismatch between the measurement schedule and the consumer billing calendar, reducing the volume of losses in this period.

 

The tariff pass-through of efficient loss levels is provided for in the concession contracts and these losses are included in the energy purchase costs up to the regulatory limit stipulated by ANEEL. Despite the total losses presenting percentages marginally above the regulatory one, the methodology for regulatory calculation uses the invoiced market and within this methodology, no loss glosses were calculated for Copel Distribuição in the annual tariff adjustment cycles of 2022 and 2023.

 

   
RESULTS | 1Q24 17 
 
 

5. Copel Mercado Livre

5.1 Financial Performance

Copel Mercado Livre posted adjusted EBITDA of R$30.7 million in 1Q24, 39.2% lower than in 1Q23, mainly due to the reduction in revenues from the sale of electricity, the reduction in margins from the sale of energy and the increase of R$0.8 million (+162.5%) in provisions for litigation and doubtful accounts. Considering the non-recurring effects2 listed below, EBITDA reached R$17.8 million, a reduction of 82.0% compared to the same period of the previous year, mainly due to the reasons indicated above and, mainly, due to the entry of customers into the base and the increase in the sensitivity of delinquency given by the credit risk rate with an effect on the mark-to-market.

Manageable costs, excluding provisions and reversals, reduced 14.7% compared to 1Q23, mainly as a result of the 33.0% reduction in personnel and administrator costs, due to the incidence of compensation for the additional third of vacations in 1Q23, of R$1.6 million, partially offset by the 48.6% increase in third-party services, mainly due to the increase in expenses with communication, processing and data transmission, and 22.1% with other operating costs and expenses, due to the increase in advertising and advertising expenses with projects to support social development and sport through tax incentives, which have no impact on the result and still contribute to the brand's exposure and positioning strategy.

 

The personal and management costs, excluding the incidence of compensation for the additional third of vacation and the PLR and PPD effects, recorded a reduction of 8.9% in 1Q24, even without changes in the number of employees and the salary adjustment of 4.51% in October 2023. Considering the accumulated inflation measured by the National Consumer Price Index – INPC, of 3.40% between 1Q23 and 1Q24, the personnel and administrators cost line recorded a reduction in real terms of 11.9%.

Copel Mercado Livre's net income in 1Q23 was R$ 17.6 million, a reduction of 75.1%, due to the lower operating result justified previously, partially offset by the financial result with increased revenue from financial investments (+R $0.2 million) and late payment charges on invoices (+R$0.1 million). Below, the main indicators of Copel Mercado Livre:


2 The main non-recurring item for COPEL Mercado Livre is the fair value of the power purchase and sale agreements (mark-to-market) - an amount calculated by the difference between the contracted price and the future market price estimated by the Company - mainly as a result of the execution of contracts that left the base and the increase in the sensitivity of default given by the credit risk rate.

   
RESULTS | 1Q24 18 
 
 

5.2 Operacional Performance

Copel was a pioneer in creating an energy trader and the first to sell energy to free consumers, when this category was created in the country, in 1995. Copel Mercado Livre, created in 2016, is among the largest in the country in terms of energy volume sold in a free contracting environment, offering more savings and peace of mind for customers in all regions of Brazil.

For a long time known as Copel Energia, Copel Mercado Livre is responsible for selling energy and providing services in the ACL. In March 2024, the Company registered 1,487 customers/contracts, a reduction of 12.0% compared to the same period of the previous year. The amount of energy sold reached 6,042 GWh sold in 1Q24, an increase of 2.5% compared to the same period of the previous year. The graph below depicts the evolution of Copel Mercado Livre in terms of quantity of GWh sold and number of consumers.

 

   
RESULTS | 1Q24 19 
 
 

6. Performance ESG

6.1 Copel pioneers in ESG in the sector

Copel was the 1st company in the sector to produce an Environmental Impact Report for a generation project, and the 1st company in the energy sector in Brazil to become a signatory to the UN Global Compact in 2000. The Company promotes actions for the dissemination of the UN 2030 Agenda and the implementation of the SDGs in the electricity sector. Copel adhered to the "Pact for Water and Energy Resilience" Commitment and also received the Pro-Gender and Race Equity Seal from the Federal Government. The Company received the Pro-Ethics Seal, 2018-2019 and 2020-2021 editions, granted by CGU and the ETHOS Institute, for the voluntary adoption of integrity measures, with public recognition for the commitment to implement measures aimed at the prevention, detection and remediation of acts of corruption and fraud. Copel participates in the 100% Transparency Movement of the UN Global Compact, the first and largest initiative to promote corporate transparency in Brazil.

6.2 Recent Highlights

 

§Copel achieved an A- rating of the CDP Disclosure Insight Action, formerly known as the Carbon Disclosure Project, reinforcing its commitment to ESG.
§For the 18th time, Copel is in the ISE B3 – Corporate Sustainability Index portfolio, ranking among the 15 best-placed companies in the general ranking and 4th in the Brazilian Electricity Sector;
§Copel promoted the SDG in Practice Seminar, with the purpose of disseminating Copel's practices in relation to the SDGs, the event was attended by the company's senior leadership, including the board of directors and members of the Boards, as well as employees, suppliers and partners.
§Copel signed the Share Purchase and Sale agreement related to its equity interest in UEG Araucária S.A. ("UEGA"), in line with the decarbonization process of the generation matrix and adhering to Copel's Corporate Strategic Planning – Vision 2030, strengthening the pillars for the continuity and sustainable growth of the business.
  §  Copel concluded its 2023 materiality process, where 10 material topics were defined, namely: Corporate Governance; Economic and financial performance; Customer satisfaction; Environmental commitment; Social Commitment; People Management; Well-being, health and safety for the workforce; Transformation of the energy sector; Security of the population; Sustainable Supplier Management. For the first time, the Company also carried out the double materiality, that is, it worked on the ESG and financial analysis together, strengthening its corporate strategy.
  §  For the first time, Copel carried out the Double Materiality process, which crosses the perception of stakeholders on the topics that the Company should prioritize, with the financial impacts of these topics on the business. The themes were united in ten groups, highlighting the entry of "Population Security" and "Sustainable Management of Suppliers". Nevertheless, the stakeholder consultation was one of the largest ever undertaken by the company.
  §  The transformation of Copel into a Corporation led to the revision of several Corporate Policies, Regulations and Bylaws, keeping the Company's Governance in line with the best practices in the market.
§For the second consecutive year, the Company participated as a partner in "Empowering Refugees" in Curitiba, a UN Women project that aims to increase the employability of migrant women. Copel works on the project mainly through corporate volunteering.
§Approval of NPC 0303 - Sustainability Policy by Copel's Board of Directors, concentrating in a single standard all matters related to sustainability.

 

Environmental

§It has a Copel 2030 Neutrality Plan, approved by the Board of Directors: focusing on science-based targets (SBTi), with the purpose of neutralizing Scope 1 Greenhouse Gas (GHG) Emissions, for the assets that Copel has operational control over (according to the concept established in the GHG Protocol methodology) by 2030;
   
RESULTS | 1Q24 20 
 
 
  §  Net Zero Ambition Movement – Copel joined the Net Zero Ambition Movement. The movement is part of the strategies developed by the Global Compact so that large companies together can promote actions that result in the reduction of greenhouse gases by 2030;
  §  It is part of the Brazilian Business Commitment to Biodiversity with the Brazilian Business Council for Sustainable Development (CEBDS).

Social

  §  Actions and Programs – Solidary Selective Collection; Cultivate Energy Program; Electricidania; Good Neighbor Program; Diversity Commission; Human rights; EducaODS; Enlightening Generations; More than Energy, among others.
  §  It reformulated its Sustainability Policy, which now includes corporate policies on Human Rights, Stakeholder Engagement, Private Social Investment, Climate Change, Biodiversity and Environmental.
  §  It has a Policy, People Management, Occupational Health and Safety, among others.

 

Governance

  §  It has statutory advisory committees to the Board of Directors: Statutory Audit Committee - CAE; Statutory Sustainable Development Committee (CDS), Investment and Innovation Committee (IIC) and People Committee (CDG);
§The Board of Directors is composed mostly of independent members;
§The Statutory Audit Committee (CAE) is made up of independent members, one of whom is an external member;
  §  Establishment of Variable Compensation with ESG goals – 2023: 30% of the PPD;
  §  Listed in Level 2 of B3's Governance;
  §  Review of Corporate Policies for Transactions with Related Parties and Conflict of Interest and Integrity;
  §  On 08/11/2023, Copel was transformed into a Corporation. As a result, the company became a company with dispersed capital and no controlling shareholder.
  §  Joined the 100% Transparency Movement of the UN Global Compact;

Priority SDGs for the Brazilian Electricity Sector

 

6.3 Indicators

The indicators may change due to the assurance of the independent external audit.

Regarding the GHG scope 1 indicator (tCO2), the increase recorded is due to the resumption of the commercial operation of the Figueira TPP, on 12/07/2022, by ANEEL Order No. 2502/2022, with generation until September 2023. In line with the plan to have a 100% clean generation matrix, in October 2023 the Company filed a letter with the Ministry of Mines and Energy (MME) requesting the withdrawal of the intention to extend the concession of the Figueira TPP. In February 2024, Aneel decided to suspend commercial operation, and the plant will be hibernated.

   
RESULTS | 1Q24 21 
 
 

 

6.4 Ratings, Rankings, and Indexes

 

Index Ranking

Reference

Year

15th position

4º in SEB

2023
CSA Score 70 2023
A- 2023
Sim 2023
Medium Risk 2023
A 2023

 

   
RESULTS | 1Q24 22 
 
 

7. Other highlights

 

Available Cash Flow and Dividends

Available Cash Flow is defined in the Dividend Policy as: DCF = Cash generated by Operating activities, deducted from net cash used by investment activities, being: (a) Cash Generated by Operating Activities: cash generated by operating activities in the fiscal year , before taxes, contributions (IRCS) and financial charges; (b) Net cash used by Investment activities: amount invested in the fiscal year in non-current assets. The Table below demonstrates the calculation of the FCD on March 31, 2024:

 

R$ mil

03.31.2024
CASH FLOW FROM OPERATIONAL ACTIVITIES
CASH GENERATED BY OPERATING ACTIVITIES 1,326,148
CASH FLOW FROM INVESTMENT ACTIVITIES
FROM CONTINUING OPERATIONS (564,907)
FROM DISCONTINUED OPERATIONS (3,721)
NET CASH USED FROM INVESTMENT ACTIVITIES (568,628)
AVAIABLE CASH FLOW “FCD” 757,520

In line with the dividend policy, considering the above DCF and the leverage level, the 69th Annual General Meeting approved the payment of interest on equity, declared on 09.20.2023, in the amount of R$ 501.0 million (ex date 09.29.2023), and dividends in the amount of R$ 131.1 million. Both payments will be made on 28.06.2024.

Long-Term Incentive Plan - ILP

The Company's 210th Extraordinary General Meeting held on April 22, 2024, approved the "Plan for the Granting of Restricted Shares and Performance Shares", which will be attended by managers and

employees of the Company and its subsidiaries. The Plan managed by the Board of Directors with the support of the People Committee establishes a dilution limit of up to 1.0% of the Company's total capital stock, up to 0.2% for Restricted Shares and up to 0.8% for Performance Shares. The ILP consolidates the Company's meritocratic practices for retaining, creating and attracting talent and represents an important commitment to long-term value creation, strengthening our organizational culture and reinforcing our commitment to excellence at all levels.

For more information, see the Plan for the Granting of Restricted Shares and Performance-Restricted Actions available on the ri.copel.com website.

Potential Divestment in Small Generation Assets

In line with the Company's strategic guideline for value generation, Copel approved the start of the non-binding stage for potential divestment in thirteen (13) small-scale generation assets, focusing its activities on larger assets. The divestment will enable the reuse of personnel linked to these assets, already trained and qualified, to replace the professionals who will leave the Company through the Voluntary Dismissal Plan (PDV). With this process, it is possible to optimize the group's capital allocation, with the improvement of the operational efficiency of the portfolio of Copel Geração e Transmissão S.A.

For more information, see Material Fact 03/2024.

Copel partners with Google Cloud

In line with the Company's strategic planning and vision of the future, Copel has entered into a partnership with Google and will migrate its Information Technology ("IT") services to Google Cloud, as a strategic measure for significant advances in operational efficiency and economies of scale. With the Google Cloud platform, the Company will enhance strategic decisions based on data analysis, artificial intelligence and machine learning tools, with integration with existing analytical systems, enabling more competitiveness and agility in the development of the energy generation, transmission, distribution and trading businesses, from asset management and operation to customer service. This partnership reinforces our commitment to excellence, information security and the continuous search for innovative solutions for business sustainability and value creation.

   
RESULTS | 1Q24 23 
 
 

Copel's CVC Fund invests in start-up aimed at market opening and DG

Through FIP Copel Ventures I, the Company's Corporate Venture Capital (CVC) fund, Copel made its second investment, now in a solar energy market place startup , with integration between Distributed Generation ("DG") and end consumers. R$ 11.0 million was allocated and the investment aims to advance in an innovative solution, with a view to simplifying access to clean energy through a digital platform, which connects the consumer to the renewable energy project through a subscription service. The move is in line with the strategic commitment to be recognized by customers for its offer of innovative and digital services that generate value for all its stakeholders.

Replacement of independent audit

As of the revision of the 1Q24 quarterly information, PricewaterhouseCoopers Auditores Independentes (PwC) will provide the independent audit service of the financial statements of Copel and its wholly-owned subsidiaries until the end of the 2028 fiscal year, replacing Deloitte Touche Tohmatsu Auditores Independentes ("Deloitte"). The hiring aims to comply with governance practices and the recommendation of the Statutory Audit Committee ("CAE") to rotate independent auditors before the maximum period required in article 31-A of CVM Resolution No. 23/21.

The Company would like to thank Deloitte for the services rendered, which were fundamental for the solid, complete and transparent construction of the financial-accounting records.

Copel GeT creates a system that prevents environmental accidents at a power plant

The Company's technical team developed an oil separation and containment system in the turbine cover of the hydroelectric plant's generating units, avoiding contamination of the river in case of leaks.  The environmentally relevant proposal is to take advantage of the immiscible physical properties of the oil accumulated on the surface of the water to separate it using a "T" shaped tube, open at the ends. The system is installed at the Governador José Richa plant and is capable of retaining approximately 10,000 liters of oil in the event of a leak from bearings, servo motors and reservoirs. Once retained, this oil can be pumped into suitable storage containers and disposed of properly.

Project sponsored by Copel rescues the history of Brazilian women writers erased from literary records

Between April and July, students from municipal and state schools in the municipalities of Colombo, Pinhais and Almirante Tamandaré receive free cultural activities from the “Anônimas” project, which aims to rescue the stories of female writers of Brazilian literature who were excluded from cultural memory and literary analyses. The project is sponsored by Copel via the State Program for the Promotion and Incentive of Culture (PROFICE) and reinforces the commitment to sustainability and gender equality linked to SDG 5, aiming to establish a fair and inclusive representation of women and their stories.

   
RESULTS | 1Q24 24 
 
 

Disclaimer

Informações contidas neste documento podem incluir considerações futuras e refletem a percepção atual e perspectivas da diretoria sobre a evolução do ambiente macroeconômico, condições da indústria, desempenho da Companhia e resultados financeiros. Quaisquer declarações, expectativas, capacidades, planos e conjecturas contidos neste documento, que não descrevam fatos históricos, tais como informações a respeito da declaração de pagamento de dividendos, a direção futura das operações, a implementação de estratégias operacionais e financeiras relevantes, o programa de investimento, os fatores ou tendências que afetem a condição financeira, liquidez ou resultados das operações são considerações futuras de significado previsto no “U.S. Private Securities Litigation Reform Act” de 1995 e contemplam diversos riscos e incertezas. Não há garantias de que tais resultados venham a ocorrer. As declarações são baseadas em diversos fatores e expectativas, incluindo condições econômicas e mercadológicas, competitividade da indústria e fatores operacionais. Quaisquer mudanças em tais expectativas e fatores podem implicar que o resultado real seja materialmente diferente das expectativas correntes.

 

 

Relações com Investidores

ri@copel.com

Telefone: (41) 3331-4011

 

   
RESULTS | 1Q24 25 
 
 

   
RESULTS | 1Q24 26 
 
 
Exhibit I - CONSOLIDATED RESULTS > INCOME STATEMENT
            R$ '000
Income Statement       1Q24 1Q23 Δ%
   
OPERATING REVENUES       5,416,998 5,267,557 2.8
Electricity sales to final customers        2,205,465  1,904,159  15.8
Electricity sales to distributors        740,230  892,664 (17.1)
Use of the main distribution and transmission grid        1,805,284  1,496,218  20.7
Construction revenue        573,647  528,369  8.6
Fair value of assets from the indemnity for the concession        18,970  25,734 (26.3)
Result of Sectorial financial assets and liabilities       (54,417)  244,226 (122.3)
Other operating revenues        127,819  176,187 (27.5)
OPERATING COSTS AND EXPENSES       (4,463,552) (4,180,130) 6.8
Electricity purchased for resale        (1,973,467)  (1,820,975)  8.4
Charge of the main distribution and transmission grid       (748,074) (676,458)  10.6
Personnel and management       (293,873) (412,701) (28.8)
Pension and healthcare plans       (68,976) (64,311)  7.3
Materials and supplies       (18,452) (20,707) (10.9)
Materials and supplies for power eletricity        (936) (6,716) (86.1)
Third-party services       (244,101) (232,432)  5.0
Depreciation and amortization       (364,628) (331,415)  10.0
Provisions and reversals       (86,021)  11,088  - 
Construction cost       (570,924) (525,990)  8.5
Other cost and expenses       (94,100) (99,513) (5.4)
EQUITY IN EARNINGS OF SUBSIDIARIES        81,643  104,088 (21.6)
PROFIT BEFORE FINANCIAL RESULTS AND TAXES       1,035,089 1,191,515 (13.1)
FINANCIAL RESULTS        (268,174)  (329,234) (18.5)
Financial income        251,661  232,253  8.4
Financial expenses       (519,835) (561,487) (7.4)
OPERATIONAL EXPENSES/ INCOME        766,915  862,281 (11.1)
INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT        (234,725)  (232,131) 1.1
Income tax and social contribution on profit       (146,666) (144,504)  1.5
Deferred income tax and social contribution on profit       (88,059) (87,627)  0.5
NET INCOME continuing operations        532,190  630,150 (15.5)
NET INCOME discontinued operations       1,353 5,340 (74.7)
NET INCOME        533,543  635,490 (16.0)
Attributed to the controlling company's shareholders - continuing operations        539,198  630,553 (14.5)
Attributed to the controlling company's shareholders - discontinued operations       (7,815) (3,963)  97.2
Attributed to non-controlling shareholders - continuing operations       (1,513) 177  - 
Attributed to non-controlling shareholders - discontinued operations        3,673  8,723 (57.9)
EBITDA continued operations        1,399,717  1,522,930 (8.1)

   
RESULTS | 1Q24 27 
 
 
Exhibit I - CONSOLIDATED RESULTS > BALANCE SHEET
R$'000   R$'000
Assets Mar-24 Dec-23 Δ%   Liabilities Mar-24 Dec-23 Δ%
 CURRENT  13,686,398  13,715,730 - 0.2    CURRENT 9,845,753 9,309,433 5.8
 Cash and cash equivalents 5,789,893 5,634,623  2.8    Payroll, social charges and accruals  946,974  927,538  2.1
 Bonds and securities  2,779  4,763 (41.7)    Suppliers 2,156,716 2,154,430  0.1
 Collaterals and escrow accounts 9 9  -     Income tax and social contribution payable  45,269  132,979 (66.0)
 Customers 3,850,298 3,761,170  2.4    Other taxes due  308,288  346,083 (10.9)
 Dividends receivable  85,046  95,569 (11.0)    Loans and financing 1,145,446  675,980  69.4
 Sectorial financial assets -  15,473  -     Debentures 1,344,004 1,225,649  9.7
 Account receivable related to concession  9,751  9,354  4.2    Minimum compulsory dividend payable  464,137  464,147 (0.0)
 Contract Assets  278,515  284,616 (2.1)    Post employment benefits  96,705  85,833  12.7
 Other current receivables  767,182  949,732 (19.2)    Customer charges due  62,816  61,466  2.2
 Inventories  193,391  174,726  10.7    Research and development and energy efficiency  295,811  320,196 (7.6)
 Income tax and social contribution  345,916  315,218  9.7    Accounts Payable related to concession  101,098  101,976 (0.9)
 Other current recoverable taxes  857,093  943,343 (9.1)    Net sectorial financial liabilities  423,955  476,103 (11.0)
 Prepaid expenses  65,231  62,869  3.8    Lease liability  52,717  49,742  6.0
 Related parties 804  1,336 (39.8)    Other accounts payable 1,051,243  859,456  22.3
 Assets held for sale 1,440,490 1,462,929 (1.5)    PIS and COFINS to be refunded to costumers  773,259  558,591  38.4
 NON-CURRENT  41,774,591  42,103,344 (0.8)    Provision for allocation of Pis and Cofins credits  64,628 -  - 
 Long Term Assets  15,865,529  16,343,437 (2.9)    Provisions for litigation -  336,000  - 
 Bonds and securities  520,894  490,732  6.1    Liabilities associated with assets held for sale  512,687 533,264.0 (3.9)
 Other temporary investments  42,133  31,728  32.8   NON-CURRENT  20,889,972  22,317,974 (6.4)
 Customers  94,832  105,259 (9.9)    Suppliers  131,143  131,143  -
 Judicial deposits  390,398  634,712 (38.5)    Deferred income tax and social contribution 1,704,968 1,686,793  1.1
 Sectoral financial assets -  15,473  -    Other taxes due  334,765  612,093 (45.3)
 Account receivable related to concession 2,957,737 2,809,901  5.3    Loans and financing 4,112,616 4,667,237 (11.9)
 Contract Assets 7,308,842 7,320,445 (0.2)    Debentures 8,444,473 8,393,457  0.6
 Other non-current receivables  658,013  853,340 (22.9)    Post employment benefits   1,396,498 1,398,410 (0.1)
 Income tax and social contribution  61,704  68,003 (9.3)    Research and development and energy efficiency  254,478  233,478  9.0
 Deferred income tax and social contribution 1,687,771 1,757,688 (4.0)    Accounts Payable related to concession  781,093  791,879 (1.4)
 Other non-current recoverable taxes 2,143,205 2,256,156 (5.0)    Net sectorial financial liabilities  93,797  27,888  236.3
 Investments 3,507,535 3,511,797 (0.1)    Lease liability  246,138  220,700  11.5
 Property, plant and equipment, net  10,717,791  10,825,421 (1.0)    Other accounts payable  395,667  579,070 (31.7)
 Intangible assets  11,404,490  11,170,089 2.1    PIS and COFINS to be refunded to costumers -  173,135  -
 Right to use an asset  279,246  252,600 10.5    Provision for allocation of Pis and Cofins credits 1,846,131 1,909,775 (3.3)
TOTAL  55,460,989  55,819,074 (0.6)    Provisions for litigation 1,148,205 1,492,916 (23.1)
          EQUITY  24,725,264  24,191,667 2.2
           Attributed to controlling shareholders 24,417,580 23,886,153  2.2
           Share capital 12,821,758 12,821,758  -
           Equity valuation adjustments  299,005  307,050 (2.6)
           Legal reserves 1,625,628 1,625,628  -
           Retained earnings 9,000,506 9,000,506  -
           Proposed additional dividend  131,211  131,211  -
           Accrued earnings  539,472 -  -
           Attributable to non-controlling interest  307,684  305,514  0.7
          TOTAL  55,460,989  55,819,074 (0.6)

 

   
RESULTS | 1Q24 28 
 
 
Exhibit I - CONSOLIDATED RESULTS > CASH FLOW
    R$'000
  03/31/24 12/31/23
 CASH FLOWS FROM OPERATIONAL ACTIVITIES
     
 Net income from continuing operations  532,190  630,150
     
 Adjustments to reconcile net income for the period with cash generation from operating activities:  1,018,166  376,229
 Unrealized monetary and exchange variation and debt charges - net  471,223  419,656
 Interest - bonus from the grant of concession agreements under the quota system (33,051) (36,944)
 Remuneration of transmission concession contracts (202,886) (238,365)
 Income tax and social contribution  146,666  144,504
 Deferred income tax and social contribution  88,059  87,627
 Equity in earnings of investees (81,643) (104,088)
 Appropriation of post-employment benefits obligations  66,582  66,794
 Creation for research and development and energy efficiency programs  43,343  40,203
 Recognition of fair value of assets from the indemnity for the concession (18,970) (25,734)
 Sectorial financial assets and liabilities result  59,964 (269,120)
 Depreciation and amortization  364,628  331,415
 Net operating estimated losses, provisions and reversals  86,021 (11,088)
 Realization of added value in business combinations (181) (181)
 Fair value in energy purchase and sale operations  12,839 (50,291)
 Loss on disposal of accounts receivable related to concession  84 30
 Loss on disposal of contract assets  3,533  2,834
 Loss on disposal of property, plant and equipment  2,169 729
 Loss on disposal of intangible assets  9,837  18,252
 Result of write-offs of use rights of assets and liabilities of leases - net (51) (4)
     
 Decrease (increase) in assets   130,477  108,739
 Trade accounts receivable  98,897  97,329
 Dividends and interest on own capital received  59,208  5,860
 Judicial deposits (1,081)  11,724
 Sectorial financial assets (15,444)  13,796
 Other receivables (7,045) (45,682)
 Inventories (18,665) (23,359)
 Income tax and social contribution recoverable (59,822) (5,395)
 Other taxes recoverable  76,665  64,605
 Prepaid expenses (2,768) (9,844)
 Related parties 532 (295)
     
 Increase (decrease) in liabilities (354,685) (112,292)
 Payroll, social charges and accruals  57,677  40,189
 Suppliers (28,011) (197,927)
 Other taxes  106,928  218,766
 Post-employment benefits (57,622) (55,942)
 Sectorial charges due  1,350 (4,150)
 Research and development and energy efficiency (51,961) (29,894)
 Payable related to the concession (27,481) (29,049)
 Other accounts payable (298,679)  19,470
 Provisions for legal claims  (56,886) (73,755)
     
 CASH GENERATED BY OPERATING ACTIVITIES   1,326,148  1,002,826
     
 Income tax and social contribution paid (234,376) (186,716)
 Loans and financing - interest due and paid (152,206) (166,072)
 Debentures - interest due and paid (122,975) (142,569)
 Charges for lease liabilities paid (7,121) (5,387)
     
 NET CASH GENERATED BY OPERATING ACTIVITIES FROM CONTINUING OPERATIONS  809,470  502,082
 NET CASH GENERATED BY OPERATING ACTIVITIES FROM DISCONTINUED OPERATIONS (30,354)  38,108
 NET CASH GENERATED FROM OPERATING ACTIVITIES   779,116  540,190
     
 CASH FLOWS FROM INVESTMENT ACTIVITIES
 Financial investments (38,549) (45,638)
 Additions to contract assets (522,376) (504,383)
 Acquisitions of subsidiaries - effect on cash - (912,139)
 Additions in investments  - (10,780)
 Capital reduction of investees  37,129 -
 Additions to property, plant and equipment (38,355) (34,907)
 Additions to intangible assets (2,756) (2,044)
     
 NET CASH USED BY INVESTMENT ACTIVITIES FROM CONTINUING OPERATIONS (564,907)  (1,509,891)
 NET CASH USED BY INVESTMENT ACTIVITIES FROM DISCONTINUED OPERATIONS (3,721) (3,824)
 NET CASH USED FROM INVESTING ACTIVITIES  (568,628)  (1,513,715)
     
 CASH FLOWS FROM FINANCING ACTIVITIES
 Issue of debentures -  1,300,000
 Transaction costs in the issuing of debentures - (11,325)
 Payments of principal - loans and financing  (66,375) (59,216)
 Payments of principal - debentures (5,862) (5,688)
 Amortization of principal of lease liabilities (17,047) (16,655)
 Dividends and interest on own capital paid (9) (45)
     
 NET CASHGENERATED (USED) BY FINANCING ACTIVITIES FROM CONTINUING OPERATIONS (89,293)  1,207,071
 NET CASH GENERATED (USED)BY FINANCING ACTIVITIESFROM DISCONTINUED OPERATIONS (19,299) (729)
 NET CASH GENERATED (USED) FROM FINANCING ACTIVITIES (108,592)  1,206,342
     
 TOTAL EFFECTS ON CASH AND CASH EQUIVALENTS  101,896  232,817
     
 Cash and cash equivalents at the beginning of the period  5,634,623  2,678,457
 Cash and cash equivalents at the end of the period  5,789,893  2,751,672
 Change in cash and cash equivalents from discontinued operations (53,374)  159,602
     
 CHANGE IN CASH AND CASH EQUIVALENTS  101,896  232,817

 

   
RESULTS | 1Q24 29 
 
 

Exhibit I - CONSOLIDATED RESULTS > ADJUSTED EBITDA AND FINANCIAL RESULT

        R$'000
        1Q24 1Q23 Δ%
EBITDA FROM CONTINUING OPERATIONS       1,399.7 1,522.9 (8.1)
(-/+) Fair value in the purchase and sale of energy       12.8  (50.3)  - 
(-/+) Provision/Reversal of asset impairment        (1.2)  (36.9)  - 
(-/+) Indemnity of adittional third of vacation bonus        -  138.2  - 
Adjusted EBITDA FROM CONTINUING OPERATIONS       1,411.4 1,573.9 (10.3)
(-) Ebitda from discontinued Op. Compagas and UEGA       21.1 44.0 (52)
Adjusted EBITDA INCLUDED DISCONTINUED OPERATIONS       1,432.5 1,617.8 (11.5)
(-/+) Equity in earnings of subsidiaries       -81.6 -104.1 (21.6)
(-/+) VNR        (19.0)  (25.7)  (26.1)
(-/+) Revenue Adjustment TRA IFRS/Regulatory        (2.2)  (69.3)  - 
Adjusted EBITDA INCLUDED DISCONTINUED OP without earnings of subsidiaries, VNR and IFRS effect     1,329.7 1,418.8 (6.3)
             
            R$'000
        1Q24 1Q23 Δ%
Financial Revenues        251,661  232,253  8.4
Income from investments held for trading        156,430  92,999 68.2
Late fees on electricity bills        46,900  54,593  (14.1)
Monetary restatement and adjustment to present value of accounts payable related to concession        16,582 7,375 124.8
Income from sectorial assets and liabilities       4,242  25,195  (83.2)
Exchange variation About Purchase Itaipu Electric Power       1,206 3,338  (63.9)
Interest on taxes to be compensated        10,108  17,315  (41.6)
Income and monetary restatement of judicial deposits       9,167  15,979  (42.6)
Other financial revenues        16,786  23,936  (29.9)
(-) Pis/Pasep and Cofins on revenues        (9,760)  (8,477) 15.1
Financial Expenses        519,835  561,487 (7.4)
Monetary variation, foreign exchange and debt service charges        427,021  466,949  (8.6)
Monetary variation of litigation        16,726  -   - 
Uptade of provision for allocation of Pis and Cofins credits        984  25,676  
Monetary variation and adjustment to present value of accounts payable related to concession        32,399  34,825  (7.0)
Exchange variation About Purchase Itaipu Electric Power       2,453  813 201.7
Pis/ Pasep and Cofins taxes over interest on equity       5,550  -   - 
Income from sectorial assets and liabilities       4,429 1,605 176.0
Interest on R&D and PEE       5,233 7,059  (25.9)
Interest on tax installments       7,550  10,561  (28.5)
Interest on lease liabilities       7,088 5,403 31.2
Other financial expenses        10,402 8,596 21.0
Financial income (expenses)       (268,174) (329,234) (18.5)

 

   
RESULTS | 1Q24 30 
 
 

Exhibit I - CONSOLIDATED RESULTS > EQUITY IN EARNINGS OF SUBSIDIARIES AND INDICATORS

                R$'000
Variation in Equity in earnings of subsidiaries         1Q23 1Q22 Δ%
Joint Ventures           77,467 98,895 (21.7)
Voltalia São Miguel do Gostoso I Participações S.A.           (4,238) (1,241) 241.5
Caiuá Transmissora de Energia S.A.            3,417  4,056  (15.8)
Integração Maranhense Transmissora de Energia S.A.            4,991  9,450  (47.2)
Matrinchã Transmissora de Energia (TP NORTE) S.A.            22,374  26,949  (17.0)
Guaraciaba Transmissora de Energia (TP SUL) S.A.            12,906  12,092 6.7
Paranaíba Transmissora de Energia S.A.            7,986  9,352  (14.6)
Mata de Santa Genebra Transmissão S.A.            17,503  22,308  (21.5)
Cantareira Transmissora de Energia S.A.            12,476  15,816  (21.1)
Solar Paraná            52  113  (54.0)
Associates           4,176 5,193 (19.6)
Dona Francisca Energética S.A.            1,480 1,032 43.4
Foz do Chopim Energética Ltda.            2,698  4,162  (35.2)
Others ¹           (2) (1) 100.0
 TOTAL           81,643 104,088 (21.6)
1 Includes Carbocampel S.A.          
                 
                R$'000
Main Indicators -AssociatesMar-24         Dona Francisca Foz do Chopim
Total assets           172,397   44,772
Shareholder’s equity¹           140,212   43,098
Net operating revenue           16,651   11,128
Net Income           6,426   7,550
Participation in the enterprise - %           23.0    35.8
Investment book value           32,292   15,414
                R$'000
Main Indicators -Joint ventures
Mar-24
Voltalia Caiuá Integração Maranhense Matrinchã Guaraciaba Paranaíba Mata de Santa Genebra Cantareira
Total assets 231,208 344,601 613,369 3,052,717 1,641,231 2,060,869 3,700,258  1,845,064
Shareholder’s equity¹ 231,111 278,552 435,407 2,076,275 1,030,589 1,348,397 1,348,397 981,198
Net operating revenue  9,963  16,629  87,386  48,073  62,996  114,836 49,733
Net Income  (8,751)  6,974  10,189  45,662  26,337  32,595  34,935 25,461
Participation in the enterprise - % 49.0  49.0  49.0  49.0  49.0  24.5  50.1 49.0
Investment book value 113,246 136,491 213,347 1,017,373  504,989  300,008  675,547 480,787
Note: Income from Transmitters according to adjustments for the application of CPC 47 / IFRS 15 in the Corporate Statements.

 

   
RESULTS | 1Q24 31 
 
 

Exhibit I - CONSOLIDATED RESULTS > SHARE CAPITAL

                   
Share Capital -As of March, 31,2024 *
                   Thousand shares
Shareholders Common % Preferred "A" % Preferred "B" % Special ** TOTAL %
State of Paraná 358,563 27.6%  -  -   116,081 6.9%  <1  474,644 15.9%
BNDESPAR 131,161 10.1%  -  -   524,646 31.2%  -  655,807 22.0%
Free Floating 807,500 62.1% 688 22.0% 1,037,630 61.8%  -  1,845,818 61.9%
B3 785,782 60.4%  688 22.0% 946,380 56.4%  -  1,732,850 58.1%
NYSE  21,510 1.7%  -  -  89,498 5.3%  - 111,008 3.7%
LATIBEX 208 0.0%  -  -  1,752 0.1%  - 1,960 0.1%
Other 3,123 0.2%  2,440 78.0% 978 0.1%  -   6,540 0.2%
TOTAL  1,300,347 100%  3,128 100% 1,679,335 100%  <1 2,982,810 100%
* The 209th Extraordinary General Assembly approved the undoing of the UNITS Program, ending in December/23.
** State of Paraná has a special class preferred share with veto power as established in the Statute.

 

 

 

   
RESULTS | 1Q24 32 
 
 

Exhibit II- RESULT BY SUBSIDIARY > COPEL GET (CONSOLIDATED)

        R$'000
Income Statement       1Q24 1Q23 Δ%
OPERATING REVENUES       1,129,000 1,345,859  (16.1)
 Electricity sales to final customers       - (9) -
 Electricity sales to distributors        847,208 1,007,682  (15.9)
 Use of the main transmission grid        260,635  293,039  (11.1)
 Construction revenue        10,899  38,392  (71.6)
 Other operating revenues        10,258  6,755  51.9
OPERATING COSTS AND EXPENSES        (639,048)  (633,298)  0.9
 Electricity purchased for resale       (29,830) (18,017)  65.6
 Charges of main distribution and transmission grid       (146,482) (142,618)  2.7
 Personnel and management       (95,750) (129,993)  (26.3)
 Pension and healthcare plans       (21,008) (20,257)  3.7
 Materials and supplies       (3,947) (4,294)  (8.1)
 Materials and supplies for power eletricity       (936) (6,716)  (86.1)
 Third-party services       (64,912) (63,050)  3.0
 Depreciation and amortization       (213,497) (196,555)  8.6
 Provisions and reversals        3,444  32,565  (89.4)
 Construction cost       (8,176) (36,013)  (77.3)
 Other cost and expenses       (57,954) (48,350)  19.9
EQUITY IN EARNINGS OF SUBSIDIARIES        84,353  104,186  (19.0)
PROFIT BEFORE FINANCIAL RESULTS AND TAXES        574,305  816,747  (29.7)
FINANCIAL RESULTS        (166,934)  (220,190)  (24.2)
 Financial income        80,529  83,792  (3.9)
 Financial expenses       (247,463) (303,982)  (18.6)
OPERATIONAL EXPENSES/ INCOME        407,371  596,557  (31.7)
INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT        (100,804)  (162,944)  (38.1)
 Income tax and social contribution on profit       (80,565) (104,545)  (22.9)
 Deferred income tax and social contribution on profit       (20,239) (58,399)  (65.3)
NET INCOME continuing operations        306,567  433,613  (29.3)
NET INCOME discontinued operations        (14,783)  (20,652)  (28.4)
NET INCOME        291,784  412,961  (29.3)
Attributed to shareholders of the parent company - continuing operations        310,682  434,125  (28.4)
Attributed to the controlling company's shareholders - discontinued operations       (11,509) (12,888)  (10.7)
Attributed to non-controlling shareholders       (7,389) (8,276)  (10.7)
EBITDA continuing operations        787,802 1,013,302 (22.3)

 

   
RESULTS | 1Q24 33 
 
 

Exhibit II- RESULT BY SUBSIDIARY > COPEL DIS

        R$'000
Income Statement       1Q24 1Q23 Δ%
OPERATING REVENUES       4,050,962 3,531,641  14.7
 Electricity sales to final customers       1,739,360 1,324,337  31.3
 Electricity sales to distributors        3,913  34,115  (88.5)
 Use of the main distribution grid       1,663,024 1,300,992  27.8
 Construction revenue        562,748  489,977  14.9
 Fair value of assets from the indemnity for the concession        18,970  25,734  (26.3)
 Sectorial assets and liabilities result       (54,417)  244,226  (122.3)
 Other operating revenues        117,364  112,260  4.5
OPERATING COSTS AND EXPENSES       (3,556,705) (3,238,770)  9.8
 Electricity purchased for resale        (1,639,673)  (1,464,757)  11.9
 Charges of main transmission grid       (713,135) (625,128)  14.1
 Personnel and management       (179,858) (260,812)  (31.0)
 Pension and healthcare plans       (44,864) (41,545)  8.0
 Materials and supplies       (13,942) (15,960)  (12.6)
 Third-party services       (161,700) (155,176)  4.2
 Depreciation and amortization       (141,490) (124,363)  13.8
 Provisions and reversals       (81,192) (17,610)  361.1
 Construction cost       (562,748) (489,977)  14.9
 Other cost and expenses       (18,103) (43,442)  (58.3)
PROFIT BEFORE FINANCIAL RESULTS AND TAXES        494,257  292,871  68.8
FINANCIAL RESULTS        (143,317)  (112,535)  27.4
 Financial income        84,449  115,620  (27.0)
 Financial expenses       (227,766) (228,155)  (0.2)
OPERATIONAL EXPENSES/ INCOME        350,940  180,336  94.6
INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT        (109,061)  (40,646)  168.3
 Income tax and social contribution on profit       (53,350) (26,320)  102.7
 Deferred income tax and social contribution on profit       (55,711) (14,326)  288.9
NET INCOME (LOSS)        241,879  139,690  73.2
EBITDA        635,747  417,234  52.4

 

   
RESULTS | 1Q24 34 
 
 

Exhibit II- RESULT BY SUBSIDIARY > COPEL DIS

        R$'000
OPERATING REVENUE       1Q24 1Q23 Δ%
Electricity sales to final customers       2,093,630 1,579,237  32.6
 Residential        991,079 699,254  41.7
 Industrial        172,204 162,724  5.8
 Commercial, service and other activities        498,825 384,312  29.8
 Rural        225,850 169,952  32.9
 Public Sector        74,599 52,975  40.8
 Street lightining        46,163 42,388  8.9
 Public Service        84,910 67,632  25.5
Donations and subsidies        257,231  190,832  34.8
Electricity sales to distributors       4,424 35,673  (87.6)
 Bilateral contracts        6,250 4,562  37.0
 Electricity Trading Chamber - CCEE       (1,826) 31,111 -
Use of the main distribution grid       3,042,358 2,292,648  32.7
 Residential        1,061,097 742,262  43.0
 Industrial        301,789 167,087  80.6
 Commercial, service and other activities        582,946 414,950  40.5
 Rural        244,330 194,530  25.6
 Public Sector        82,643 60,578  36.4
 Street lightining        50,153 47,375  5.9
 Public Service        70,327 54,299  29.5
 Free Market        609,331 580,225  5.0
 Dealers and generators        39,742 31,342  26.8
Construction Revenue        562,748  489,977  14.9
Fair value of assets from the indemnity for the concession        18,970 25,734  (26.3)
Sectorial assets and liabilities result        (59,964)  269,120  (122.3)
Other operating income        129,971  124,662  4.3
 Leases and rentals        118,308 112,858  4.8
 Income from the provision of services        1,682 1,495  12.5
 Other income        9,981 10,309  (3.2)
RECEITA OPERACIONAL BRUTA       6,049,368 5,007,883  20.8
(-) Tributos e deduções       (1,998,406) (1,476,242)  35.4
 (-) PIS/PASEP e COFINS       (432,313) (376,231)  14.9
 (-) ICMS       (816,625) (427,464)  91.0
 (-) Encargos Setoriais       (749,468) (672,533)  11.4
 (-) ISS        -  (14) -
NET OPERATING REVENUES        4,050,962  3,531,641  14.7

 

   
RESULTS | 1Q24 35 
 
 

Exhibit II- RESULT BY SUBSIDIARY > COPEL COM (MERCADO LIVRE)

        R$'000
Income Statement       1Q24 1Q23 Δ%
 OPERATING REVENUES        859,651 1,116,652  (23.0)
 Electricity sales to final customers        466,469  580,207  (19.6)
 Electricity sales to distributors        392,753  479,303  (18.1)
 Other operating revenues       429  57,142  (99.2)
 OPERATING COSTS AND EXPENSES        (842,270) (1,018,224)  (17.3)
 Electricity purchased for resale       (833,563)  (1,008,782)  (17.4)
 Personnel and management       (3,666) (5,471)  (33.0)
 Pension and healthcare plans       (452) (510)  (11.4)
 Materials and supplies       (17) (9)  88.9
 Third-party services       (745) (501)  48.7
 Depreciation and amortization       (440) (714)  (38.4)
 Provisions and reversals       (1,221) (465)  162.6
 Other cost and expenses       (2,166) (1,772)  22.2
 PROFIT BEFORE FINANCIAL RESULTS AND TAXES        17,381  98,428  (82.3)
 FINANCIAL RESULTS        8,962  8,547  4.9
 Financial income        9,029  8,631  4.6
 Financial expenses       (67) (84)  (20.2)
 OPERATIONAL EXPENSES/ INCOME        26,343  106,975  (75.4)
 INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT        (8,783)  (36,471)  (75.9)
 Income tax and social contribution on profit       (12,620) (13,638)  (7.5)
 Deferred income tax and social contribution on profit        3,837 (22,833)  (116.8)
 NET INCOME (LOSS)        17,560  70,504  (75.1)
EBITDA        17,821  99,142  (82.0)

 

   
RESULTS | 1Q24 36 
 
 

Exhibit II- RESULT BY SUBSIDIARY > INCOME STATEMENT FOR THE QUARTER BY COMPANY

R$'000
 Income Statement 1Q24  GET  Distribuição  Compagas  Elejor  UEG Araucária  Serviços  Wind Farms  FDA  Bela Vista  C. Oeste, Marumbi, Uirapuru  Mercado Livre  Holding  Elimination  Consolidated
 Geração  Transmissão
 NET OPERATING INCOME 541,578 262,229  4,050,962 198,428  24,066 - - 179,189 136,725  8,589  18,228 859,651 - (862,647)  5,416,998
 Electricity sales to final customers - -  1,739,360 - - - - - - - - 466,469 -  (364) 2,205,465
 Electricity sales to distributors 526,551 -  3,913 - 24,032 - - 175,625 136,722  8,589 - 392,753 -  (527,955) 740,230
 Use of the main distribution and transmission grid (TUSD/ TUST) - 244,443  1,663,024 - - - - - - - 18,760 - -  (120,943) 1,805,284
 Construction revenue - 11,438 562,748  5,067 - - - - - -  (539) - -  (5,067) 573,647
 Fair value of assets from the indemnity for the concession - - 18,970 - - - - - - - - - - - 18,970
 Distribution of piped gas - - - 193,361 - - - - - - - - -  (193,361) -
 Sectoral assets and liabilities result - -  (54,417) - - - - - - - - - - -  (54,417)
 Other operating revenues 15,027 6,348 117,364 - 34 - -  3,564  3 -  7 429 -  (14,957) 127,819
 OPERATING COSTS AND EXPENSES (319,137) (76,459)  (3,556,705) (175,082) (22,474) (22,159) (909) (148,746) (95,450) (4,714) (1,603) (842,270) (52,226) 854,381 (4,463,552)
 Energy purchased for resale  (13,978) - (1,639,673) -  (29) - -  (14,922) (1,202)  (11) -  (833,563) - 529,911  (1,973,467)
 Charges of the main distribution and transmission grid  (92,252) -  (713,135) - (6,322) (9,030) -  (15,793)  (40,457)  (344) - - - 129,259  (748,074)
 Personnel and management  (51,579)  (39,046)  (179,858)  (12,950) (1,231) (1,450)  (46) (4,185)  (587)  (161)  (197) (3,666)  (13,317) 14,400  (293,873)
 Private pension and health plans  (11,584)  (8,658)  (44,864) (1,557)  (42)  (190) (8)  (624)  (88)  (24)  (30)  (452) (2,602) 1,747  (68,976)
 Materials and supplies  (1,475)  (879)  (13,942)  (209)  (90) (5)  (16) (1,045)  (501)  (47) -  (17)  (440) 214  (18,452)
 Materials and supplies for power eletricity  (936) - - - -  (426) - - - - - - - 426  (936)
 Natural gas and supplies for gas business - - -  (137,646) - - - - - - - - - 137,646 -
 Third-party services  (19,992)  (13,009)  (161,700) (4,436) (3,671) (4,986)  (724)  (32,446) (8,552)  (827) (1,685)  (745)  (13,415) 22,086  (244,101)
 Depreciation and amortization  (98,655)  (4,273)  (141,490)  (11,269) (8,229) (5,158)  (196)  (68,426)  (31,933) (2,847)  (11)  (440)  (779) 9,078  (364,628)
 Provisions and reversals 2,437 1,153  (81,192)  (275) -  (175) -  (44) (7)  (279) 71 (1,221)  (10,538) 4,049  (86,021)
 Construction cost -  (8,718)  (562,748) (5,067) - - - - - - 542 - - 5,067  (570,924)
 Other operating costs and expenses  (31,123)  (3,029)  (18,103) (1,673) (2,860)  (739) 81  (11,261)  (12,123)  (174)  (293) (2,166)  (11,135) 498  (94,100)
 EQUITY IN EARNINGS OF SUBSIDIARIES 11,797 98,853 - - - - - (14,041) - - - - 566,383 (581,349) 81,643
 EARNINGS BEFORE INCOME TAXES 234,238 284,623 494,257  23,346  1,592 (22,159) (909)  16,402  41,275  3,875  16,625  17,381 514,157 (589,615)  1,035,089
 FINANCIAL RESULTS (79,207) (59,404) (143,317) (11,558) (9,837) (1,898) 44 (38,923)  8,520 912  1,857  8,962  44,198 11,477 (268,174)
 Financial income 23,787 15,331 84,449  5,165 20,635 662 204 30,101  8,680 924  2,395  9,029 58,114  (7,815) 251,661
 Financial expenses  (102,994)  (74,735)  (227,766)  (16,723)  (30,472) (2,560)  (160)  (69,024)  (160)  (12)  (538)  (67)  (13,916) 19,292  (519,835)
 OPERATIONAL EXPENSES / INCOME 155,031 225,219 350,940  11,788 (8,245) (24,057) (865) (22,521)  49,795  4,787  18,482  26,343 558,355 (578,138) 766,915
 INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT (36,961) (32,608) (109,061) (4,461)  3,202 - (120) (14,733) (16,918) (583) (1,402) (8,783) (19,157)  6,860 (234,725)
NET INCOME continuing operations 118,070 192,611 241,879  7,327 (5,043) (24,057) (985) (37,254)  32,877  4,204  17,080  17,560 539,198 (571,278) 532,190
NET INCOME discontinued operations (11,509) - - - - - - - - - - - (7,815) 20,677  1,353
NET INCOME 106,561 192,611 241,879  7,327 (5,043) (24,057) (985) (37,254)  32,877  4,204  17,080  17,560 531,383 (550,601) 533,543
Attributed to shareholders of the parent company - continuing operations 118,070 192,611 241,879 - (3,530) -  (985)  (37,254) 32,877  4,204 17,080 17,560 527,690  (571,003) 539,198
Attributed to the controlling company's shareholders - discontinued operations  (11,509)   -  3,737 -  (19,534) - - - - - -  3,693 15,787  (7,815)
Attributed to non-controlling shareholders- continuing operations - - - - (1,513) - - - - - - - - -  (1,513)
Attributed to non-controlling shareholders- discontinued operations - - -  3,590 - (4,523) - - - - - - - 4,615 3,673
EBITDA continuing operations 332,893 288,896 635,747 34,615  9,821 (17,001) (713) 84,828 73,208  6,722 16,636 17,821 514,936 (598,693)  1,399,717

 

   
RESULTS | 1Q24 37 
 
 
R$'000
 Income Statement 1Q23  GET  Distribuição  Compagas  Elejor  UEG Araucária  Serviços  Wind Farms  FDA  Bela Vista  C. Oeste, Marumbi, Uirapuru  Mercado Livre  Holding  Elimination  Consolidated
 Geração  Transmissão
 NET OPERATING INCOME 625,877 317,699  3,531,641 263,251  41,034 203,808 192,001  7,953  22,700  1,116,652 (1,055,059)  5,267,557
 Electricity sales to final customers  1,324,337 (9) 580,207  (376) 1,904,159
 Electricity sales to distributors 611,265 34,115 40,816 203,808 191,997  7,962 479,303  (676,602) 892,664
 Use of the main distribution and transmission grid (TUSD/ TUST) 273,146  1,300,992 22,324  (100,244) 1,496,218
 Construction revenue 38,022 489,977  2,991 370  (2,991) 528,369
 Fair value of assets from the indemnity for the concession 25,734 25,734
 Distribution of piped gas 260,260  (260,260)
 Sectoral assets and liabilities result 244,226 244,226
 Other operating revenues 14,612 6,531 112,260 218  4  6 57,142  (14,586) 176,187
 OPERATING COSTS AND EXPENSES (306,870) (121,398)  (3,238,770) (219,345) (22,273) (21,760) (661) (120,861) (97,815) (5,120) (2,801)  (1,018,224) (34,179)  1,029,947 (4,180,130)
 Energy purchased for resale  (11,769) (1,464,757)  (502) (7,544) (5,575)  (474) (1,008,782) 678,428  (1,820,975)
 Charges of the main distribution and transmission grid  (90,281)  (625,128) (5,923) (8,640)  (15,244)  (39,025)  (328) 108,111  (676,458)
 Personnel and management  (70,418)  (52,646)  (260,812)  (10,863) (1,203) (1,606) (5,186) (1,011)  (402)  (330) (5,471)  (15,222) 12,469  (412,701)
 Private pension and health plans  (11,482)  (8,178)  (41,545) (1,500)  (56)  (187)  (454)  (89)  (24)  (30)  (510) (1,943) 1,687  (64,311)
 Materials  (2,311)  (1,355)  (15,960)  (213)  (121) (4)  (363)  (219)  (32)  (15) (9)  (321) 216  (20,707)
 Raw material and supplies - energy production  (6,716)  (162) 162  (6,716)
 Natural gas and supplies for gas business  (181,782) 181,782
 Third-party services  (24,387)  (14,780)  (155,176) (3,073) (3,829) (5,104)  (172)  (24,008) (8,794)  (820) (1,676)  (501)  (10,671) 20,559  (232,432)
 Depreciation and amortization  (94,648)  (3,881)  (124,363)  (15,775) (8,544) (5,460)  (511)  (61,038)  (31,899) (2,801) (7)  (714)  (729) 18,955  (331,415)
 Provisions and reversals 32,356  (2,243)  (17,610)  (365)  2,508  (56)  (465) (3,120) 83 11,088
 Construction cost  (35,643)  (489,977) (2,991)  (370) 2,991  (525,990)
 Other operating costs and expenses  (27,214)  (2,672)  (43,442) (2,783) (2,095)  (597) 22 (9,532)  (11,203)  (239)  (317) (1,772) (2,173) 4,504  (99,513)
 EQUITY IN EARNINGS OF SUBSIDIARIES 248,707 120,244  21,911 643,535 (930,309) 104,088
 EARNINGS BEFORE INCOME TAXES 567,714 316,545 292,871  43,906  18,761 (21,760) (661) 104,858  94,186  2,833  19,899  98,428 609,356 (955,421)  1,191,515
 FINANCIAL RESULTS (87,668) (102,079) (112,535) (4,503) (19,283) 598 (156) (40,607)  5,154  3,232  1,779  8,547  14,383  3,904 (329,234)
 Financial income 25,045 13,745 115,620  6,153 12,690  2,233 170 33,975  5,301  3,232  2,494  8,631 14,924  (11,960) 232,253
 Financial expenses  (112,713)  (115,824)  (228,155)  (10,656)  (31,973) (1,635)  (326)  (74,582)  (147)  (715)  (84)  (541) 15,864  (561,487)
 OPERATIONAL EXPENSES / INCOME 480,046 214,466 180,336  39,403 (522) (21,162) (817)  64,251  99,340  6,065  21,678 106,975 623,739 (951,517) 862,281
 INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT (78,427) (31,943) (40,646) (13,480)  1,114 (16,639) (33,725) (1,347) (1,578) (36,471)  6,814 14,197 (232,131)
NET INCOME continuing operations 401,619 182,523 139,690  25,923 592 (21,162) (817)  47,612  65,615  4,718  20,100  70,504 630,553 (937,320) 630,150
NET INCOME discontinued operations (12,888) (3,963) 22,191  5,340
NET INCOME 388,731 182,523 139,690  25,923 592 (21,162) (817)  47,612  65,615  4,718  20,100  70,504 626,590 (915,129) 635,490
Attributed to shareholders of the parent company - continuing operations 401,619 182,523 139,690 414  (817) 47,612 65,615  4,718 20,100 70,504 617,665  (919,090) 630,553
Attributed to the controlling company's shareholders - discontinued operations  (12,888)   13,221  (17,184)  8,925 3,961  (3,963)
Attributed to non-controlling shareholders- continuing operations 178 177
Attributed to non-controlling shareholders- discontinued operations 12,702 (3,978) 8,723
EBITDA continuing operations 662,362 320,426 417,234 59,681 27,305 (16,300) (150) 165,896 126,085  5,634 19,906 99,142 610,085 (974,376)  1,522,930

 

   
RESULTS | 1Q24 38 
 
 

Exhibit II- RESULT BY SUBSIDIARY > ASSETS BY COMPANY

                            R$'000
 Assets - March -2024  Geração e Transmissão  Distribuição  Compagas  Elejor  UEG Araucária  Serviços  Wind Farms  FDA  Bela Vista  Costa Oeste, Marumbi, Uirapuru  Mercado Livre  Holding  Eliminations  Consolidated
CURRENT 2,717,034 5,441,875  218,694  195,995 20,388 5,783 1,045,019  388,808 46,285  125,117  841,741 4,577,893 (1,938,234) 13,686,398
 Cash and cash equivalents  1,309,772  799,684  65,789  153,363 4,631  208  872,300  321,113  40,056  97,260  303,636 1,892,501 (70,420) 5,789,893
 Bonds and securities  - 2,165  -  -  -  523  -  -  -  -  -  91  - 2,779
 Collaterals and escrow accounts  - 9  245  -  -  -  -  -  -  -  -  - (245) 9
 Customers  384,078 3,152,410  79,328  19,655  -  -  108,416  63,917 5,221 8,703  328,841  - (300,271) 3,850,298
 Dividends receivable  203,500  -  -  -  -  -  19,883  -  -  -  - 1,993,256  (2,131,593)  85,046
 Sectorial financial assets  -  -  -  -  -  -  -  -  -  -  -  -  -  -
 Account receivable related to concession  9,751  -  -  -  -  -  -  -  -  -  -  -  - 9,751
 Contract Assets  262,489  -  -  -  -  -  -  -  -  16,026  -  -  -  278,515
 Other current receivables  114,206  450,307  63,070 9,923  63 3,077 4,915  242 7  600  194,288 2,796 (76,312)  767,182
 Inventories  36,269  151,710 5,474  809  -  - 4,387  11  -  205  -  -  (5,474)  193,391
 Income tax and social contribution  159,520 1,974 4,454  11,140  14,318 1,975  21,487 1,911  635 2,018  14,429  130,827 (18,772)  345,916
 Other current recoverable taxes  20,422  835,102  -  - 1,251  -  105 1,200  21  -  241  -  (1,249)  857,093
 Prepaid expenses  10,384  40,320  334 1,105  125  -  10,541  414  345  305  286 1,532 (460)  65,231
 Related parties  21,588 8,194  -  -  -  - 2,985  -  -  -  20  36,520 (68,503)  804
 Assets held for sale  185,055  -  -  -  -  -  -  -  -  -  -  520,370  735,065 1,440,490
NON-CURRENT  20,800,905 16,712,440  787,451  589,069  381,592 84,270 8,104,512  426,267  193,192  492,056  553,741 21,000,745  (28,351,649) 41,774,591
Long Term Assets 5,864,676 7,946,618 76,086 86,395 98,121 15,235  670,041 20,324 3  491,754  543,230  553,298  (500,252) 15,865,529
 Bonds and securities  139,941  613  -  -  -  -  359,055  16,759  - 4,526  -  -  -  520,894
 Other temporary investments  -  -  -  -  -  14,598  -  -  -  -  -  27,535  -  42,133
 Customers  -  94,832  -  -  -  -  -  -  -  -  -  -  -  94,832
 Judicial deposits  38,907  194,256  274  -  37  72  90  -  -  -  15,298  141,778 (314)  390,398
 Sectoral financial assets  -  -  -  -    -  -  -  -  -  -  -  -  -
 Account receivable related to concession  866,572 2,091,165  -  -  -  -  -  -  -  -  -  -  - 2,957,737
 Contract Assets  4,656,004 2,172,973  46,604  -  -  -  -  -  -  487,145  -  - (53,884) 7,308,842
 Other non-current receivables  83,033  41,710  29,208 2,508  -  -  - 2,796  -  83  527,861  18 (29,204)  658,013
 Income tax and social contribution  512  59,820  - 1,301  -  -  -  -  -  -  71  -  -  61,704
 Deferred income tax and social contribution  1,674 1,268,959  -  76,735  73,066  -  -  -  -  -  -  340,403 (73,066) 1,687,771
 Other non-current recoverable taxes  78,033 2,022,290  -  -  25,018  565  196  769 3  -  -  41,347 (25,016) 2,143,205
 Related parties  -  -  - 5,851  -  -  310,700  -  -  -  - 2,217 (318,768)  -
 Investments 8,650,835  443  -  -  -  - 2,774,798  -  -  -  - 20,425,463  (28,344,004) 3,507,535
 Property, plant and equipment, net 5,206,842  -  -  320,143  283,450 64,539 4,609,252  319,382  188,233  242  769 8,390  (283,451) 10,717,791
 Intangible assets 1,003,688 8,619,564  690,868  181,778  21  840 7,287 86,561 4,956  60 5,620 6,690  796,557 11,404,490
 Right to use an asset  74,864  145,815 20,497  753  - 3,656 43,134  -  -  - 4,122 6,904  (20,499)  279,246
TOTAL 23,517,939 22,154,315 1,006,145  785,064  401,980  90,053 9,149,531  815,075  239,477  617,173 1,395,482 25,578,638 (30,289,883) 55,460,989

 

   
RESULTS | 1Q24 39 
 
 
 Assets - December 2023  Geração e Transmissão  Distribuição  Compagas  Elejor  UEG Araucária  Serviços  Wind Farms  FDA  Bela Vista  Costa Oeste, Marumbi, Uirapuru  Mercado Livre  Holding  Eliminations  Consolidated
CURRENT 2,483,103 5,153,666  240,017  209,323 36,580 13,598 1,008,543  442,162 38,993  110,409 1,074,359 4,820,021 (1,915,044) 13,715,730
 Cash and cash equivalents  1,008,767  626,708  101,437  166,544  22,354 3,290  831,553  353,241  34,999  83,343  294,762 2,231,413 (123,788) 5,634,623
 Bonds and securities  -  -  -  -  - 4,670  -  -  -  -  -  93  - 4,763
 Collaterals and escrow accounts  - 9  211  -  -  -  -  -  -  -  -  - (211) 9
 Customers  425,448 2,973,010  83,153  21,157  -  -  115,672  84,309 3,074 7,976  382,264  - (334,893) 3,761,170
 Dividends receivable  212,944  -  -  -  -  -  19,883  -  -  -  - 1,942,406  (2,079,664)  95,569
 Sectorial financial assets  -  15,473  -  -  -  -  -  -  -  -  -  -  -  15,473
 Account receivable related to concession  9,354  -  -  -  -  -  -  -  -  -  -  -  - 9,354
 Contract Assets  268,260  -  -  -  -  -  -  -  -  16,356  -  -  -  284,616
 Other current receivables  118,627  435,619  43,950 9,398 1 3,120 5,968  252  -  653  383,243 2,431 (53,530)  949,732
 Inventories  37,923  131,927 5,383  264  -  16 4,375  16  -  205  -  -  (5,383)  174,726
 Income tax and social contribution  150,720 1,259 5,326  10,217  13,909 1,937  19,316 2,586  491 1,644  13,516  113,532 (19,235)  315,218
 Other current recoverable taxes  18,688  922,450 8  -  -  565  102 1,180  23  -  333  -  (6)  943,343
 Prepaid expenses  11,334  37,807  549 1,743  316  - 8,631  578  406  232  241 1,897 (865)  62,869
 Related parties  24,474 9,404  -  -  -  - 3,043  -  -  -  -  54 (35,639) 1,336
NON-CURRENT  196,564  -  -  -  -  -  -  -  -  -  -  528,195  738,170 1,462,929
Long Term Assets  20,868,273 16,677,461  783,607  594,827  386,787 49,078 8,125,742  452,885  196,589  491,174  750,631 20,538,876  (27,812,586) 42,103,344
 Bonds and securities  5,886,631 8,229,821  73,274  83,192  98,157  593  609,417  18,922  224  490,861  740,114  611,187 (498,956)  16,343,437
 Other temporary investments  136,591 1,005  -  -  -  -  330,401  16,388  - 4,410 1,937  -  -  490,732
 Customers  -  -  -  -  -  -  -  -  -  -  -  31,728  -  31,728
 Judicial deposits  -  105,259  -  -  -  -  -  -  -  -  -  -  -  105,259
 Sectoral financial assets  94,368  380,433  61  -  41  593  81  -  218  -  15,647  143,371 (101)  634,712
 Account receivable related to concession  -  15,473  -  -  -  -  -  -  -  -  -  -  -  15,473
 Contract Assets  855,222 1,954,679  -  -  -  -  -  -  -  -  -  -  - 2,809,901
 Other non-current receivables  4,639,497 2,201,958  44,039  -  -  -  -  -  -  486,451  -  - (51,500) 7,320,445
 Income tax and social contribution  81,646  44,839  29,174 2,507  -  -  44 1,859  -  -  722,423  18 (29,170)  853,340
 Deferred income tax and social contribution  508  66,123  - 1,301  -  -  -  -  -  -  71  -  -  68,003
 Other non-current recoverable taxes  - 1,324,670  -  73,533  73,066  -  -  -  -  -  -  359,485 (73,066) 1,757,688
 Prepaid expenses  78,799 2,135,382  -  -  25,050  -  178  675 6  -  36 41,078 (25,048) 2,256,156
 Related parties  -  -  - 5,851  -  -  278,713  -  -  -  - 35,507 (320,071)  -
 Investments 8,629,485  443  -  -  -  - 2,788,839  -  -  -  - 19,906,237  (27,813,207) 3,511,797
 Property, plant and equipment, net 5,259,216  -  -  326,291  288,602 43,881 4,676,981  318,527  191,085  247  770 8,424  (288,603) 10,825,421
 Intangible assets 1,028,600 8,317,327  699,697  184,539  28  911 7,267  115,436 5,280  66 5,784 6,336  798,818 11,170,089
 Right to use an asset  64,341  129,870 10,636  805  - 3,693 43,238  -  -  - 3,963 6,692  (10,638)  252,600
TOTAL 23,351,376 21,831,127 1,023,624  804,150  423,367  62,676 9,134,285  895,047  235,582  601,583 1,824,990 25,358,897 (29,727,630) 55,819,074

 

   
RESULTS | 1Q24 40 
 
 

Exhibit II- RESULT BY SUBSIDIARY > LIABILITIES BY COMPANY

                            R$'000
 Liabilities - March -24  Geração e Transmissão  Distribuição  Compagas  Elejor  UEG Araucária  Serviços  Wind Farms  FDA  Bela Vista  Costa Oeste, Marumbi, Uirapuru  Mercado Livre  Holding  Eliminations  Consolidated
 CURRENT 3,410,158  5,878,560 186,805 106,548 51,030 17,630 571,228 114,002 3,066 22,569 694,791 874,047 (2,084,681)  9,845,753
 Social charges and accruals  291,332 616,554 10,093 371 643 - 64 - -  - 6,628 32,025  (10,736) 946,974
 Associated companies and parent company  5,266 11,014 - - - 53 28,346 675 185  227 333 1,639  (47,738) -
 Suppliers  334,635 1,604,763 60,787 3,231 5,833 17,294 72,885 26,134 762 1,153 317,268 7,150  (295,179) 2,156,716
 Income Tax and Social Contribution payable  314 12,306 21 294 - 117 9,591 20,003 293  622 1,725 -  (17) 45,269
 Other taxes  25,308 251,756 4,983 714 288 148 7,056 3,924 190  254 12,668 6,270  (5,271) 308,288
 Loans and financing  641,558 373,102 - - - - 125,695 - - 5,091 - - - 1,145,446
 Debentures  585,513 704,893 80,933 - - - 53,598 - -  - - -  (80,933) 1,344,004
 Dividends payable  1,325,433 460,904 24,332 - 44,266 - 40,397 55,460 1,552  14,152 185,341 464,138  (2,151,838) 464,137
 Post employment benefits  24,856 67,323 - - - - - - -  - 127 4,399 - 96,705
 Customer charges due  16,980 44,789 - - - - - 840 -  207 - - - 62,816
 Research and development and energy efficiency  53,210 240,023 - 1,687 - - - 310 -  581 - - - 295,811
 Payables related to concession  2,201 - - 98,897 - - - - -  - - - - 101,098
 Sectorial financial liabilities  - 423,955 - - - - - - -  - - - - 423,955
 Other accounts payable  9,112 42,392 2,216 249 - 18 496 - -  - 121 329  (2,216) 52,717
 Other bills to pay  94,440 186,899 3,440 1,105 - - 233,100 6,656 84  282 170,580 358,097  (3,440) 1,051,243
 PIS and Cofins to be refunded to consumers  - 773,259 - - - - - - -  - - - - 773,259
 Provision for allocation of Pis and Cofins credits  - 64,628 - - - - - - -  - - - - 64,628
 Provisions for litigation  - - - - - - - - -  - - - - -
 Liabilities associated with assets held for sale  - - - - - - - - -  - - - 512,687 512,687
 NON-CURRENT 7,120,442  9,251,012 297,365 719,635 57,396 5,936  3,110,879 34,143 2,936 45,301 340,925 287,011  (383,009) 20,889,972
 Associated companies and parent company  - - - - 36,814 2,217 297,969 - -  - - 5,851  (342,851) -
 Suppliers  131,143 - - - - - - - -  - - - - 131,143
 Deferred income tax and social contribution  1,235,697 - 20,492 1,498 -  (8) 28,212 25,909 1,130  19,481 105,898 75 266,584 1,704,968
 Tax liabilities  - 334,765 - - - - - - -  - - - - 334,765
 Loans and financing  1,579,892 376,788 - - - - 2,136,725 - -  19,211 - - - 4,112,616
 Debentures  3,179,295 4,781,167 184,039 - - - 484,011 - -  - - -  (184,039) 8,444,473
 Post-employment benefits  398,909 946,987 8,965 - 738 - - - -  - 3,610 46,992  (9,703) 1,396,498
 Research and development and energy efficiency  - 245,419 - - 8,916 - - 8,234 -  825 - -  (8,916) 254,478
 Payables related to the concession  63,515 - - 717,578 - - - - -  - - - - 781,093
 Sectorial financial liabilities  - 93,797 - - - - - - -  - - - - 93,797
 Lease liability  71,066 113,618 19,545 559 - 3,727 45,888 - -  - 4,235 7,045  (19,545) 246,138
 Other payables  51,166 2,115 47,893 - - - 115,687 - -  17 226,571 28,894  (76,676) 395,667
 PIS/Cofins to be refunded to consumers  - - - - - - - - -  - - - - -
 Provision for allocation of PIS and COFINS  - 1,846,131 - - - - - - -  - - - - 1,846,131
 Provisions for litigation  409,759 510,225 16,431 - 10,928 - 2,387 - 1,806 5,767 611 198,154  (7,863) 1,148,205
 EQUITY  12,987,339  7,024,743 521,975 (41,119) 293,554 66,487  5,467,424 666,930 233,475  549,303 359,766 24,417,580 (27,822,193) 24,725,264
 Attributable to controlling shareholders  12,987,339  7,024,743 521,975 (41,119) 293,554 66,487  5,467,424 666,930 233,475  549,303 359,766 24,417,580 (28,129,877) 24,417,580
 Capital  6,242,757 5,372,206 220,966 35,503 425,662 78,785 5,157,938 409,509 223,913  275,161 237,210 12,821,758  (18,679,610) 12,821,758
 Advance for Future Capital Increase  - - - - - - 17,681 - -  - - -  (17,681) -
 Capital reserves  - - - - - - - - -  - - - - -
 Asset valuation adjustments  490,094  (163,951) 983 2,907 442  (1) - - -  -  (1,097) 299,005  (329,377) 299,005
 Legal Reserves  961,538 335,200 44,193 - - - 55,133 58,164 703  27,949 28,071 1,625,628  (1,510,951) 1,625,628
 Profit retention reserve  4,985,688 1,239,409 136,887 - - - 443,457 - -  186,658 4,377 9,000,506  (6,996,476) 9,000,506
 Additional proposed dividends  - - - - - - 117,100 166,380 4,655  42,455 73,645 131,211  (404,235) 131,211
 Accumulated profit  307,262 241,879 118,946  (79,529)  (132,550)  (12,297)  (323,885) 32,877 4,204  17,080 17,560 539,472  (191,547) 539,472
 Attributable to noncontrolling interests  - - - - - - - - -  - - - 307,684 307,684
 TOTAL 23,517,939  22,154,315  1,006,145  785,064  401,980  90,053  9,149,531  815,075  239,477  617,173  1,395,482  25,578,638  (30,289,883)  55,460,989

 

   
RESULTS | 1Q24 41 
 
 
                            R$'000
 Liabilities - December-23  Geração e Transmissão  Distribuição  Compagas  Elejor  UEG Araucária  Serviços  Wind Farms  FDA  Bela Vista  Costa Oeste, Marumbi, Uirapuru  Mercado Livre  Holding  Eliminations  Consolidated
 CURRENT 2,929,672  5,490,743 206,137 109,350 49,797 4,033 549,114 218,002 3,601 22,804 932,237 857,164 (2,063,223)  9,309,433
 Social charges and accruals  290,601 597,160 9,452 369 702 - 64 - -  - 8,736 30,608  (10,154) 927,538
 Associated companies and parent company  5,967 11,950 - - - 54 30,356 865 238  286 379 1,841  (51,933) -
 Suppliers  318,600 1,605,111 58,010 3,984 5,684 3,754 68,712 23,045 586  976 381,520 4,529  (320,085) 2,154,430
 Income Tax and Social Contribution payable  - - 12,876 294 - - 8,721 122,906 278  596 - 183  (12,876) 132,979
 Other taxes  57,245 253,336 13,463 1,057 277 208 8,611 4,871 501  264 19,508 474  (13,734) 346,083
 Loans and financing  174,260 375,135 - - - - 120,930 - - 5,656 - - - 675,980
 Debentures  607,981 569,700 81,797 - - - 47,968 - -  - - -  (81,797) 1,225,649
 Dividends payable  1,274,433 460,904 24,314 - 43,134 - 40,397 55,460 1,552  14,151 185,341 464,147  (2,099,687) 464,147
 Post employment benefits  22,124 59,742 - - - - - - -  - 125 3,842 - 85,833
 Customer charges due  15,248 44,789 - - - - - 1,177 -  252 - - - 61,466
 Research and development and energy efficiency  55,130 262,444 - 1,672 - - - 369 -  582 - - - 320,196
 Payables related to concession  2,170 - - 99,806 - - - - -  - - - - 101,976
 Sectorial financial liabilities  - 476,103 - - - - - - -  - - - - 476,103
 Other accounts payable  8,364 40,083 2,601 249 - 17 487 - -  - 137 405  (2,601) 49,742
 Other bills to pay  97,549 175,695 3,624 1,919 - - 222,868 9,309 446  41 336,491 15,135  (3,620) 859,456
 PIS and Cofins to be refunded to consumers  - 558,591 - - - - - - -  - - - - 558,591
 Provisions for litigation  - - - - - - - - -  - - 336,000 - 336,000
 Assets held for sale  - - - - - - - - -  - - - 533,264 533,264
 NON-CURRENT 7,673,539  9,557,520 302,821 730,939 55,959 4,321  3,080,497 42,991 2,710 46,555 550,547 615,579  (346,004) 22,317,974
 Associated companies and parent company  - - - - 35,616 - 265,157 - -  - - 5,851  (306,624) -
 Suppliers  131,143 - - - - - - - -  - - - - 131,143
 Deferred income tax and social contribution  1,207,009 - 21,319 1,465 - - 24,244 35,267 865  18,733 109,736 - 268,156 1,686,793
 Tax liabilities  60,756 546,184 - - - 589 - - -  - 534 4,030 - 612,093
 Loans and financing  2,106,275 375,585 - - - - 2,164,987 - -  20,390 - - - 4,667,237
 Debentures  3,160,977 4,750,476 202,405 - - - 482,004 - -  - - -  (202,405) 8,393,457
 Post-employment benefits  398,594 948,724 8,608 - 718 - - - -  - 3,555 47,537  (9,326) 1,398,410
 Research and development and energy efficiency  - 224,996 - - 8,690 - - 7,724 -  757 - -  (8,690) 233,478
 Payables related to the concession  62,990 - - 728,889 - - - - -  - - - - 791,879
 Sectorial financial liabilities  - 27,888 - - - - - - -  - - - - 27,888
 Lease liability  60,761 99,138 8,972 585 - 3,732 45,781 - -  - 4,022 6,681  (8,972) 220,700
 Other payables  49,539 1,559 45,086 - - - 96,018 - -  17 431,938 25,297  (70,384) 579,070
 PIS/Cofins to be refunded to consumers  - 173,135 - - - - - - -  - - - - 173,135
 Provision for allocation of PIS and Cofins credits  - 1,909,775 - - - - - - -  - - - - 1,909,775
 Provisions for litigation  435,495 500,060 16,431 - 10,935 - 2,306 - 1,845 6,658 762 526,183  (7,759) 1,492,916
 EQUITY  12,748,166  6,782,864 514,666 (36,139) 317,611 54,322  5,504,674 634,053 229,271  532,222 342,206 23,886,151 (27,318,403) 24,191,667
 Attributable to controlling shareholders  12,748,166  6,782,864 514,666 (36,139) 317,611 54,322  5,504,674 634,053 229,271  532,222 342,206 23,886,151 (27,623,917) 23,886,153
 Capital  6,242,757 5,372,206 220,966 35,503 425,662 16,685 5,157,938 409,509 223,913  275,161 237,210 12,821,758  (18,617,510) 12,821,758
 Advance for Future Capital Increase  - - - - - 48,950 17,681 - -  - - -  (66,631) -
 Capital reserves  - - - - - - - - -  - - - - -
 Equity valuation adjustments  498,183  (163,951) 983 2,844 442  (1) - - -  -  (1,097) 307,049  (337,403) 307,050
 Legal Reserves  961,538 335,200 44,193 - - - 55,133 58,164 703  27,949 28,071 1,625,628  (1,510,951) 1,625,628
 Profit retention reserve  5,045,688 1,239,409 136,905 - - - 443,457 - -  186,658 4,377 9,000,505  (7,056,494) 9,000,506
 Additional proposed dividends  - - - - - - 117,100 166,380 4,655  42,454 73,645 131,211  (404,235) 131,211
 Accumulated profit  - - 111,619  (74,486)  (108,493)  (11,312)  (286,635) - -  - - - 369,307 -
 Attributable to noncontrolling interests  - - - - - - - - -  - - - 305,514 305,514
 TOTAL 23,351,377  21,831,127  1,023,624  804,150  423,367  62,676  9,134,285  895,046  235,582  601,581  1,824,990  25,358,894  (29,727,630)  55,819,074

 

   
RESULTS | 1Q24 42 
 
 

Exhibit III - ENERGY MARKET> DISTRIBUTION AND TOTAL MARKET

                 
Copel’s Total Market   Number of Customers / Agreements   Energy Sold (GWh)
  Mar-24 Mar-23 ∆%   1Q24 1Q23 Δ%
                 
 Copel DIS   ######## ########  1.70 -  5,858  5,655  3.6
Captive Market   5,118,793 5,033,019 1.70  -  5,753 5,150  11.7
Concessionariesand Licensees   2 2   24 22  8.4
CCEE (Assigments MCSD EN)    180  304  (40.79)   35 48 (28.1)
CCEE (MVE)    -   -    0 0
CCEE (MCP) 2    -   -    47 435 (89.2)
 Copel GeT   532 389  36.76 -  4,657  4,560  2.1
CCEAR(Copel DIS)   4 3 33.33 - 34 33  3.0
CCEAR(other concessionaries)    119  101 17.82 - 586 569  3.0
Free Customers    -   -  - 0 0
Bilateral Agreements (Copel Mercado Livre)    403  273 47.62 - 3,788 3,492  8.5
Bilateral Agreements 1   6  12  (50.00) - 50 153 (67.3)
CCEE (MCP) 2    -   -  - 199 313 (36.4)
 Wind Farms Complex   662 589  12.39 -  1,121  1,109  1.1
     19  15 26.67 - 31 23  34.8
CCEAR(other concessionaries)    618  541 14.23 - 568 480  18.3
CER    10  10 - 236 226  4.4
Bilateral Agreements (Copel Mercado Livre)   4 8  (50.00) - 88 122 (27.9)
Bilateral Agreements    11  15  (26.67) - 121 131 (7.6)
CCEE (MCP) 2    -  -  - 77 127 (39.4)
 Copel Mercado Livre    1,487  1,690  (12.01) -  6,042  5,893  2.5
Free Customers   1,323 1,561  (15.25) - 2,608 2,927 (10.9)
Bilateral Agreements (Group Companies)    -   -  - 154 0
Bilateral Agreements    164  129 27.13 - 3,213 2,820  13.9
CCEE (MCP) 2    -   -   -  67 146 (54.1)
Total Copel   ######## ########  1.70    17,678  17,217  2.7
 Eliminations (operations with Group companies)    -   -   -    4,095 3,776  8.4
Total Consolidated Copel    -   -     13,583  13,441  1.1
Note: Not considering the energy from MRE (Energy Relocation Mechanism) and the energy from TPP Araucária sold in the CCEE Spot Market.
1 Includes Short Term Sales Agreements and CBR
2 Assured Power allocated in the period, after impact of the GSF.
CCEE: Electric Power Trade Chamber / CCEAR: Energy Purchase Agreements in the Regulated Market / MCP: Short Term Market / CER: Agreements Reserve Energy / MCSD EN - Mechanism for Compensation of Surpluses and Deficits of New Energy / MVE - MVE - Sale of energy to the free market through the Surplus Selling Mechanism.
                 
Copel’s Dis Market   Number of Customers   Consumed Energy (GWh)
  Mar-24 Mar-23 ∆%   1Q24 1Q23 Δ%
Residential   ######## ########  2.0    2,683  2,254  19.0
Industrial    69,079  69,571 (0.7)    3,024  2,950  2.5
Captive   67,698 68,411 (1.0)   435 474 (8.3)
Free   1,381 1,160 19.1   2,589 2,475  4.6
Commercial    442,397  433,318  2.1    1,949  1,697  14.8
Captive    440,550  431,819  2.0   1,302 1,167  11.6
Free   1,847 1,499 23.2   646 530  22.1
Rural    321,503  329,308  (2.4)   740 680  8.8
Captive    321,421  329,257 (2.4)   690 640  7.8
Free    82  51 60.8   50 40  24.5
Others    55,554  54,158  2.6   648 616  5.1
Captive   55,537 54,146  2.6   642 614  4.5
Free    17  12 41.7   5 2 206.6
 Total Captive Market   ######## ########  1.7    5,753  5,150  11.7
 Total Free Market    3,327  2,722  22.2    3,291  3,046  8.0
Supply to Concessionaries   7 7   240 221  8.3
Total Grid Market   ######## ########  1.7    9,284  8,418  10.3
Micro and Mini Distributed Energy Generation    336,359  249,709  34.7   (667) (431)  55.0
Total Billed Market            8,616  7,987  7.9
                 

 

   
RESULTS | 1Q24 43 
 
 

Exhibit III - ENERGY MARKET> TARIFFS

               
Supply Tariff (R$/MWh) Amount Dec-23 Dec-22 Δ% Product Class* Validity*
Average MW
Copel Geração e Transmissão              
Auction CCEAR 2011 - 2040 ( HPP Mauá) 102 290.10 278.14 4.3% SP100 07.01.2020 12.31.2040
Auction CCEAR 2013 - 2042 (SHP Cavernoso II) 8 315.25 302.37 4.3% SP100 01.01.2018 12.31.2042
Auction - CCEAR 2015 - 2044 (HPP Colíder) 130 221.22 211.95 4.4% SP89 01.01.2019 12.31.2044
Auction - CCEAR 2018 - 2048 (HPP Baixo Iguaçu) 38 231.28 221.22 4.5% SP89 11.12.2018 11.11.2048
Auction - CCEAR 2024 - 2053 (SHP Bela Vista) 15 261.78 0.00 0.0% - - -
Copel Distribuição              
Concession holders in the State of Paraná 17 262.42 262.70 -0.1% - - -
Total / Tariff Weighted Average Supply 257 303.25 277.10 9.4% - - -
Contains PIS and COFINS. Net of ICMS.              
*GSF renegotiation
     
               
Purchase Tariff - Copel Distribuição (R$/MWh) Amount Mar-24 Mar-23 Δ%      
Average MW      
Itaipu 1  491.6 204.60 181.66 12.6%      
Auction – CCEAR 2010 – H30 75.5 301.38 289.97 3.9%      
Auction – CCEAR 2010 – T15 2 60.1 195.94 185.46 5.7%      
Auction – CCEAR 2011 – H30 62.3 310.73 298.96 3.9%      
Auction – CCEAR 2011 – T15 2 53.7 263.79 237.56 11.0%      
Auction – CCEAR 2012 – T15 2  107.5 184.06 171.88 7.1%      
Auction – CCEAR 2016 – T20 2 26.6  (114.53) 219.77 -152.1%      
Angra 97.7 344.81 328.91 4.8%      
CCGF 3  481.5 160.60 146.89 9.3%      
Santo Antônio  148.8 192.84 185.53 3.9%      
Jirau  247.5 169.67 163.25 3.9%      
Others Auctions 4  783.4 216.86 207.59 4.5%      
Total /Average Purchuse Tariff  2,636.0 203.69 192.66 5.7%      
Contains PIS and COFINS      
1Furnas transport charge not included.      
2 Average auction price restated according as bilateral payment to vendors. It does not include hiring effects recorded by the CCEE.      
3 Contract of quotas of assured power of those HPPs which concessions were extended pursuant the new rules of Law 12783/13.      
4  Products average price, does not include PROINFA.      
*The table has been updated for all periods as new calculation methodology for average prices, a result of the 4th phase of the Public Hearing 78/2011 Aneel approved on 03.28.2016.      
               
Retail Tariff - Copel Distribuição (R$/MWh)   Mar-24 Mar-23 Δ%      
       
Industrial   551.56 503.86 9.5%      
Residential   545.20 529.5 3.0%      
Commercial   614.07 607.35 1.1%      
Rural   596.54 571.89 4.3%      
Other   467.64 410.91 13.8%      
Retail Tariffsupply average tariff    616.50 586.37 5.1%      
Demand average tariff (R$/kW)    38.16 30.08 26.9%      
 Does not consider tariff flags, Pis/Pasep and net of ICMS.      

 

   
RESULTS | 1Q24 44 
 
 

Exhibit III - ENERGY MARKET> ELECTRICITY PURCHASED AND CHARGES

            R$'000
Electricity Purchased for Resale       1Q24 1Q23 Δ%
Purchase of energy in the regulated party - CCEAR        955,517  925,468  3.4
Itaipu Binacional        213,086  212,917 (32.9)
Câmara de Comercialização de Energia - CCEE       65,834 99,546  16.5
Micro and mini generators and customer repurchase        427,943  249,169  66.6
Proinfa       84,217 91,413 (15.3)
Bilateral Agreements        403,569  451,943 (23.4)
Fair value in the purchase and sale of energy       12,839  - 
(-) PIS/Pasep and Cofins       (189,538) (209,478) (14.7)
TOTAL       1,973,467 1,820,978  (4.7)
             
            R$'000
Charges of the main distribution and transmission grid       1Q24 1Q23 Δ%
Itaipu transportation charges        (53,116)  (36,712)  25.7
System Service Charges - ESS        (13,083)  (4,039) (76.7)
System usage charges       (662,464) (571,152)  25.8
Charge reserve energy - EER       (105,679) (138,655)  52.3
System usage charges - Provisions       (51)  (2,189) 470.7
(-) PIS / Pasep and Cofins taxes on charges for use of power grid       86,319 76,289  16.1
TOTAL       (748,074) (676,458)  10.6

 

   
RESULTS | 1Q24 45 
 
 

Exhibit III - ENERGY MARKET> ENERGY BALANCE

          (average MW)
Energy Balance - Copel GET - Mar-24 2024 2025 2026 2027 2028
Own Resources GeT  2,090  2,061  2,067 2,070  2,078
GeT (1)  1,491  1,469  1,472 1,465  1,453
GPS (CCGF) (2)  73 73  73  73 73
Bela Vista + FDA  526 519  522  532 552
Own Resources SPP and Wind Farm  544 544  544  544 544
Purchases  72 61
TOTAL OWN RESOURCES + SOLD  2,706  2,666  2,611  2,614  2,622
TOTAL SOLD  2,337  2,177  1,646  1,434  1,190
Sales (Regulated)  766 781  781  781 780
Sales (Regulated) % 28% 29% 30% 30% 30%
Sales (Free Market)  1,571  1,396  865  653 410
Sales (Free Market) % 59% 53% 34% 25% 16%
Total Available 368 488 964 1179 1430
Total Available (%) 13% 18% 36% 45% 54%
Avarege price of energy sold (R$)  174.86  171.55  179.26  184.66  197.86
Reference: March/24
Note: Considers Assured Power updated by Ordinance No. 709/2022 for: FDA, Segredoand Salto Caxias.
(1) Includes Mauá and Baixo Iguaçu Power Plants (proportional to the stake in the project) and GPS 30% (ex-CCGF). Does not include Elejor and Foz do Chopim.
(2) GPS 70% (quota regime).
(3) Does not include Voltália Wind Complex.
(3) The GPS CCGF RAG is not considered in the calculation of average prices.

 

 

Comments:
1- Excluding losses and internal consumption.
2- Considering the GFs of wind SPEs constant for all periods.
3- Considering the Sales of wind SPEs constant for all periods.
4- Considering energy purchases in each period.
5 - Prices updated according to the contractual readjustment index, from the reference dates until March/2024.
6 - The GPS CCGF RAG is not considered in the calculation of average prices.
7 - Average gross energy prices (with PIS/COFINS and without ICMS)
8- Considers Assured Power updated by Ordinance No. 709/2022 for: FDA, Segredo and Salto Caxias.

 

 

   
RESULTS | 1Q24 46 
 
 

Exhibit III - ENERGY MARKET> WIND POWER PRICES

           
Wind Farms - Sold Auction ¹ Price (R$)² Amount
MW average/year
Start ofSupply End of
Supply
São Bento Energia, Invest. e Part. S.A.          
GE Boa Vista S.A. 2º LFA
(08/26/2010)
304.68  5.70 01.01.2013 12.31.2032
GE Farol S.A. 295.80  9.10
GE Olho D’Água S.A. 295.80 14.90
GE São Bento do Norte S.A. 295.80 14.00
Copel Brisa Potiguar S.A.          
Nova Asa Branca I Energias Renováveis S.A. 2º LFA
(08/26/2010)
298.96 13.20 01.01.2013 12.31.2032
Nova Asa Branca II Energias Renováveis S.A. 298.96 12.80
Nova Asa Branca III Energias Renováveis S.A. 298.96 12.50
Nova Eurus IV Energias Renováveis S.A. 298.96 13.70
Santa Maria Energias Renováveis S.A. 4º LER
(08/18/2011)
210.69 15.70 07.01.2014 06.30.2034
Santa Helena Energias Renováveis S.A. 210.69 16.00
Ventos de Santo Uriel S.A. 209.06  9.00
Cutia          
UEE Cutia S.A. 6º LER
(10/31/2014)
247.83  9.60 10.01.2017 09.30.2037
UEE Esperança do Nordeste S.A. 247.83  9.10
UEE Guajiru S.A. 247.83  8.30
UEE Jangada S.A. 247.83 10.30
UEE Maria Helena S.A. 247.83 12.00
UEE Paraíso dos Ventos do Nordeste S.A. 247.83 10.60
UEE Potiguar S.A. 247.83 11.30
Bento Miguel          
CGE São Bento do Norte I S.A. 20ª LEN
(11/28/2014)
234.75  9.70 01.01.2019 12.31.2038
CGE São Bento do Norte II S.A. 234.75 10.00
CGE São Bento do Norte III S.A. 234.75  9.60
CGE São Miguel I S.A. 234.75  8.70
CGE São Miguel II S.A. 234.75  8.40
CGE São Miguel III S.A. 234.75  8.40
Vilas          
Vila Ceará I (Antiga Vila Paraíba IV) 28ª LEN
(08/31/2018)
126.22  8.20 01.01.2024 12.31.2043
Vila Maranhão I 126.22  8.30
Vila Maranhão II 126.22  8.30
Vila Maranhão III (Antiga Vila Paraíba III) 126.22  8.20
Vila Mato Grosso (Antiga Vila Alagoas III) 29ª LEN
(06/28/2019)
105.29  3.30 01.01.2023 12.31.2042
Jandaira          
Jandaira I 30ª LEN
(10/18/2019)
128.77  1.60 01.01.2025 12.31.2044
Jandaira II 128.77  4.10
Jandaira III 128.77  4.40
Jandaira IV 128.77  4.30
Aventura          
Aventura II 26º LEN
(20/12/2017)
136.12 11.70 01.01.2023 12.31.2042
Aventura III 136.12 12.80
Aventura IV 136.12 14.10
Aventura V 136.12 15.00
Santa Rosa & Mundo Novo          
Santa Rosa & Mundo Novo I 26º LEN
(20/12/2017)
138.93 16.50 01.01.2023 12.31.2042
Santa Rosa & Mundo Novo II 138.93 17.00
Santa Rosa & Mundo Novo III 138.93 18.00
Santa Rosa & Mundo Novo IV 138.93  7.50
Santa Rosa & Mundo Novo V 138.93  8.10
Voltália3          
Carnaúbas 04ª LER
(08/18/2011)
204.37 13.10 07.01.2014 06.30.2034
Reduto 204.37 13.90
Santo Cristo 204.37 14.80
São João 204.37 14.30
¹LFA - Alternative Sources Auction/LER - Reserve Energy Auction/LEN - New Energy Auction.
² Price updated by IPCA until mar/24 (Reference apr/24). Source: CCEE
3 Values presented refer to 100% of the Complex. Copel has a 49% stake in the project.

 

   
RESULTS | 1Q24 47 
 
 

Exhibit III - ENERGY MARKET> ENERGY FLOW

                        GWh
Energy Flow COPEL DIS COPEL GET
+ FDA + BELA VISTA
WIND POWER COPEL COM ELIMINATIONS CONSOLIDATED
1Q24 1Q23 1Q24 1Q23 1Q24 1Q23 1Q24 1Q23 1Q24 1Q23 1Q24 1Q23
 Own Generation     5,998 5,498 641 833         6,639 6,331
 Purchased energy 6,150 6,137 86 47 158 106 6,042 5,893 4,094 3,775 8,342 8,408
 Copel Mercado Livre         154       154 0 0 0
 Companies of the group 64 55       106 3,876 3,614 3,940 3,775 0 0
 Itaipu 1,134 1,174                 1,134 1,174
 Auction – CCEAR 3,390 3,358                 3,390 3,358
 CCEE (MCP) 182 0                 182 0
 Angra 213 215                 213 215
 CCGF 1,048 1,216                 1,048 1,216
 Proinfa 106 101                 106 101
 Other (1) 13 18     4 0 2,166 2,269     2,183 2,287
 Elejor               10     0 10
 Dona Francisca     33 33             33 33
 MRE Receipt     53 14             53 14
 Avaiable 6,150 6,137 6,084 5,545 799 939 6,042 5,893 4,094 3,775 14,981 14,739
 Captive Market 5,753 5,150                 5,753 5,150
 Concessionaires (2) 24 22                 24 22
 CCEE concessionaire supply (3)     46 47             46 47
 CCEE (MCSD EN Assignments) (4) 35 48                 35 48
 CCEE (MVE) (5) 0 0                 0 0
 CCEE (MCP) (6) 47 435 199 313 77 127 67 146     390 1,021
 Free Customers             2,608 2,927     2,608 2,927
 Bilateral Agreements     4 106 121 131 3,213 2,820   106 3,338 2,951
 Auction – CCEAR (7)     586 569 568 480         1,154 1049
 MRE assignment (8)     1,427 985             1,427 985
 CER (9)         236 226         236 226
 Copel Mercado Livre     3,788 3,492 88 122     3,876 3,614 0 0
 Companies of the group     34 33 31 23 154   218 55 1 1
 Losses and Differences (10) 291 482     -322 -170         -31 312
                         
(1) Others: Energy purchased by Copel Comercialização. Includes MCSD EM Assignments of Copel Distribuição (purchase)
(2) Energy supply to concessionaires and licensees with their own market below 500GWh/year
(3) Supply of energy to CCEE's agent distributor, through a Regulated Bilateral Contract Agreement - CBR
(4) Assignments MCSD EN - Contractual assignments to other distributors through the New Energy Surplus and Deficit Compensation Mechanism
(5) CCEE (MVE): Financial settlement of energy surpluses from the distributor to the free market through the Surplus Sale Mechanism
(6) CCEE (MCP): Electric Energy Commercialization Chamber (Spot Market).
(7) CCEAR: Energy Trading Agreement in the Regulated Environment.
(8) MRE: Energy Reallocation Mechanism.
(9) CER: Reserve Energy Contract.
(10) Considers the effects of  Mini and Micro Distributed Generation (MMGD).
(11) CG: Submarket Center of Gravity (difference between billed and received energy at the CG).
It does not consider the energy produced by UTE Araucária sold on the spot market (MCP).

 

   
RESULTS | 1Q24 48 
 
 

Exhibit III - ENERGY MARKET> ENERGY FLOW

 

 

Notes:
CCEAR: Energy Purchase Agreements in the Regulated Market.
CER: Reserve Energy Agreements.
MRE: Energy Reallocation Mechanism.
CCEE (MCP): Electric Power Trade Chamber (Short-term market).
CG: Center of gravity of the Submarket (difference between billed and energy received from CG).
¹ Other: Energy purchased by Copel Comercialização and Copel Distribuição
2 Electricity sales to concessionaries and licensees with own market of less than 500GWh/year
3 Eletricity sales to the agent distributor of CCEE through a Regulated Bilateral Contract - CBR
4 Assignments MCSD EN - Contractual assignments to other distributors through the Mechanism for Compensation of Surpluses and Deficits (MCSD)
5 Considers the effect of Distributed Mini and Microgeneration (MMGD)
6 Considers losses and the volume of energy not delivered, referring to availability contracts, which provide for subsequent reimbursement.
It does not consider the energy produced by TPP Araucária sold in the MCP (Short Term Market) or through bilateral contracts.
 
   
RESULTS | 1Q24 49 
 
 

Exhibit IV - OPERATIONAL DATA> INDICATORS SUMMARY

MANAGEMENT            
Copel Staff List 2019 2020 2021 2022 2023 mar-24
Geração e Transmissão 1,620 1,533 1,523 1,487 1,477 1,445
Distribuição 4,964 4,641 4,430 4,257 4,203 4,126
Telecomunicações 412 355  -  -  - 0
Holding 61 96 169 84 83 80
Comercialização 38 42 44 47 41 43
Serviços - - - 217 - -
TOTAL 7,095 6,667 6,166 6,092 5,804 5,694
             
Cotrolated Staff List 2019 2020 2021 2022 2023 mar-24
Compagás 148 142 133 132 129 132
UEG Araucária 16 17 15 15 14 14
Elejor 7 7 7 7 7 7
             
GENERATION            
Copel GET Amount Installed
Capacity (MW)
Assured Power
(Average MW)
Hydroelectric 18   4,868.5   2,067.9  
Thermoelectric 1   20.0   17.7  
Wind 43   1,130.2   561.3  
Copel GET
(Interest)
  Proportional installed
capacity (MW)
Proporcional Assured Power
(Average MW)
Hydroelectric 3   299.6   155.2  
Thermoelectric 1   294.8   162.6  
Total Copel GET     6,613.1   2,964.7  
Other Interest Copel   Proportional installed
capacity (MW)
Proporcional Assured Power
(Average MW)
Hydroelectric 5   201.3   109.7  
Thermoelectric 1   98.3   54.2  
Wind 4   53.2   28.0  
Solar 1   1.1   -  
Total Other Interest 11   353.9   191.9  
TOTAL Copel Group     6,967.0   3,156.6  
             
TRANSMISSION            
Copel GeT Amount   APR (R$ million)
Transmission Lines (km)   3,705   1,053.6
Substation (amount)   45  
Interest Amount   Proporcional APR (R$ million)
Transmission Lines (km)   5,980   512.6
Substation (amount)   8  
TOTAL TL 9,685   1,566.2
Substation 53  
             
DISTRIBUTION            
Distribution lines (km) 212,101     Captive customers 5,118,793  
Substations 394     Customers by distribution employee 1,241  
Installed power substations (MVA) 11,891     DEC (in hundredths of an hour and minute) 8.21  
Municipalities served 395     FEC (number of outages) 5.37  
Locations served 1,068          
             
MERCADO LIVRE            
Number of contracts 1,487          
Energy sold (GWh) 6,042          
             

 

   
RESULTS | 1Q24 50 
 
 

Exhibit IV - OPERATIONAL DATA> GENERATION

COPEL GET        
  Installed
Capacity (MW)
Assured Power
(Average MW)
Generation 1Q24
(GWh)*
Concession Expires
Hydroelectric Power Plants 4,868.5 2,067.9 6,040.2  
Large hydroelectric power plant (HPP) 4,772.0 2,006.8 5,929.9  
Gov. Bento Munhoz da Rocha Netto (Foz do Areia)(5) 1,676.0 575.3 1,726.8 12.21.2024
Gov. Ney Aminthas de B. Braga (Segredo)(5) 1,260.0 558.3 1,802.6 09.25.2032
Gov. José Richa (Salto Caxias)(5) 1,240.0 575.4 1,642.5 03.20.2033
Gov. Parigot de Souza (1)(5) 260.0 103.6 350.8 01.03.2053
           - Regime de Cotas (70%) 182.0 72.5 245.6
           - Copel GeT(30%) 78.0 31.1 105.3
Colíder(5) 300.0 178.1 365.0 01.30.2046
Guaricana(5)   36.0 16.1 42.1 07.21.2028
Small hydroelectric power station (SHP) 86.9 55.9 100.0  
Bela Vista(2) 29.8 18.6 22.7 01.02.2041
Cavernoso  (5) 1.3 1.0 0.3 06.23.2033
Cavernoso II(5) 19.0 10.6 16.0 12.06.2050
Chaminé (5) 18.0 11.6 28.7 08.02.2028
Apucaraninha (5) 10.0 6.7 15.9 01.27.2027
Derivação do Rio Jordão (5) 6.5 5.9 12.3 06.21.2032
São Jorge (5) 2.3 1.5 3.9 07.24.2026
hydroelectric power plant (HPP) 9.6 5.2 10.4  
Marumbi 4.8 2.4 7.4 (6)
Chopim I 2.0 1.5 1.2 (3)
Melissa 1.0 0.6 0.2 (3)
Salto do Vau 0.9 0.6 1.7 (3)
Pitangui 0.9 0.1 - (3)
Thermal Power Plant 20.0 17.7 3.0  
Figueira 20.0 17.7 3.0 03.27.2019
Wind Power Plants 1,130.2 561.3 690.4  
Eólica de Palmas (4) 2.5 0.4 0.6 09.29.2029
São Bento Energia, Invest. e Part. S.A. 94.0 38.1 58.4  
GE Boa Vista S.A. 14.0 5.2 6.3 04.28.2046
GE Farol S.A. 20.0 8.8 12.1 04.20.2046
GE Olho D’Água S.A. 30.0 12.8 20.4 06.01.2046
GE São Bento do Norte S.A. 30.0 11.3 19.6 05.19.2046
Copel Brisa Potiguar S.A. 183.6 89.4 79.6  
Nova Asa Branca I Energias Renováveis S.A. 27.0 12.1 11.9 04.25.2046
Nova Asa Branca II Energias Renováveis S.A. 27.0 11.9 10.6 05.31.2046
Nova Asa Branca III Energias Renováveis S.A. 27.0 12.3 8.7 05.31.2046
Nova Eurus IV Energias Renováveis S.A. 27.0 12.4 12.0 04.27.2046
Santa Maria Energias Renováveis S.A. 29.7 15.7 10.1 05.08.2047
Santa Helena Energias Renováveis S.A. 29.7 16.0 17.3 04.09.2047
Ventos de Santo Uriel S.A. 16.2 9.0 9.1 04.09.2047
Complexo Eólico Cutia 180.6 71.4 111.3  
UEE Cutia S.A. 23.1 9.6 14.1 01.05.2042
UEE Esperança do Nordeste S.A. 27.3 9.1 14.3 05.11.2050
UEE Guajiru S.A. 21.0 8.3 11.3 01.05.2042
UEE Jangada S.A. 27.3 10.3 18.8 01.05.2042
UEE Maria Helena S.A. 27.3 12.0 17.1 01.05.2042
UEE Paraíso dos Ventos do Nordeste S.A. 27.3 10.6 17.6 05.11.2050
UEE Potiguar S.A. 27.3 11.5 18.0 05.11.2050
Complexo Eólico Bento Miguel 132.3 58.7 72.9  
CGE São Bento do Norte I S.A. 23.1 10.1 13.7 08.04.2050
CGE São Bento do Norte II S.A. 23.1 10.8 13.4 08.04.2050
CGE São Bento do Norte III S.A. 23.1 10.2 13.9 08.04.2050
CGE São Miguel I S.A. 21.0 9.3 11.2 08.04.2050
CGE São Miguel II S.A. 21.0 9.1 10.4 08.04.2050
CGE São Miguel III S.A. 21.0 9.2 10.3 08.04.2050
Complexo Eólico Vilas (8) 186.7 98.6 114.7  
Vila Ceará I (Antiga Vila Paraíba IV) 32.0 17.8 21.0 01.14.2054
Vila Maranhão I 32.0 17.8 20.8 01.11.2054
Vila Maranhão II 32.0 17.8 20.2 01.14.2054
Vila Maranhão III (Antiga Vila Paraíba III) 32.0 16.6 19.7 01.14.2054
Vila Mato Grosso (Antiga Vila Alagoas III) 58.9 28.6 33.1 12.06.2054
Complexo Jandaira 90.1 46.9 53.3  
Jandaira I 10.4 5.6 7.7 04.02.2055
Jandaira II 24.3 12.3 15.1 04.02.2055
Jandaira III 27.7 14.8 16.9 04.02.2055
Jandaira IV 27.7 14.2 13.5 04.02.2055
Aventura 9 105.0 65.0 84.5  
Aventura II 21.0 13.1 16.9 06.05.2053
Aventura III 25.2 15.5 19.6 06.11.2053
Aventura IV 29.4 18.5 24.9 06.05.2053
Aventura V 29.4 17.9 23.0 06.05.2053
Santa Rosa e Mundo Novo 9 155.4 92.8 115.2  
Santa Rosa e  Mundo Novo I 33.6 17.3 18.9 06.04.2053
Santa Rosa e  Mundo Novo II 29.4 17.2 24.1 06.04.2053
Santa Rosa e  Mundo Novo III 33.6 21.5 27.4 06.04.2053
Santa Rosa e  Mundo Novo IV 33.6 21.0 26.5 06.01.2053
Santa Rosa e  Mundo Novo V 25.2 15.8 18.3 06.01.2053
TOTAL 6,018.7 2,646.9 6,733.7  
(1) RAG of R$160.9 million, updated by Aneel's Resolution No. 3,225, of July 18, 2023.
(2) In partial operation, entry into commercial operation of the fourth generating unit scheduled for 2022.
(3) Power plants exempted from concession, are only registered with ANEEL.
(4) Assured power considered the average wind generation.
(5) Extension of Grant according to REH 2919/2021, 2932/2021  and  3.242/2023.
(6) Under approval by ANEEL.

(7) Assured Power updated by Ordinance N°709/2022 for: FDA, Segredo, Salto Caxias and GPS, effective from January/2023.
(8) Started up in test operation on 04/25/2022, according to ANEEL Dispatch No. 1047/2022. In commercial operation since 12/07/2022, by ANEEL order No. 2502/2022.
(9) Complexes Aventura and Santa Rosa & Novo Mundo joined the Company's portfolio in Jan/23.                                                                              
* Considers internal consumption of generators and generation in commercial operation.
** Plant do not participate in the MRE.

 

   
RESULTS | 1Q24 51 
 
 

Exhibit IV - OPERATIONAL DATA> GENERATION

INTEREST            
Enterprise Partners Installed
Capacity (MW)
Assured Power 1
(Average MW)
Proportional installed capacity (MW) Proporcional Assured Power
(Average MW)
Concession Expires
Hydroelectric Power Plants    1,111.7 586.8  500.9 264.9  
Large hydroelectric power plant (HPP)   1,076.5 561.5 486.2 254.2  
HPP Gov. Jayme Canet Junior (Mauá) 6
(Consórcio Energético Cruzeiro do Sul)
COPEL GeT - 51%
Eletrosul - 49%
361.0 188.5 184.1 96.1 06.28.2049
HPP Baixo Iguaçu
(Consórcio Empreendedor Baixo Iguaçu)
COPEL GeT - 30%
Geração Céu Azul - 70%
350.2 172.4 105.1 51.7 12.03.2049
HPP Santa Clara
(Elejor)
COPEL - 70%
Paineira Participações - 30%
120.2 66.0 84.2 46.2 05.10.2040
HPP Fundão
(Elejor)
COPEL - 70%
Paineira Participações - 30%
120.2 62.1 84.1 43.5 06.11.2040
HPP Dona Francisca
(DFESA)
COPEL - 23,03%
Gerdau - 51,82%
Celesc - 23,03%
Statkraft - 2,12%
125.0 72.5 28.8 16.7 09.21.2037
Small hydroelectric power station (SHP)   29.1 20.4 10.4 7.3  
SHP Arturo Andreoli 6
(Foz do Chopim)
COPEL GeT - 35,77%
Silea Participações - 64,23%
29.1 20.4 10.4 7.3 07.07.2034
Hydroelectric Generating Centers (CGH)   6.1 4.9 4.3 3.4  
CGH Santa Clara I
(Elejor)
COPEL - 70%
Paineira Participações - 30%
3.6 2.8 2.5 2.0 (2)
CGH Fundão I
(Elejor)
COPEL - 70%
Paineira Participações - 30%
2.5 2.1 1.7 1.5 (2)
Thermal Power Plant   484.2 267.0  393.1 216.8  
TPP Araucária 3
(UEG Araucária)
COPEL - 20,3%
COPEL GeT - 60,9%
Petrobras - 18,8%
484.2 267.0 393.1 216.8 12.23.2029
Wind Power Plants   108.0 57.1  52.9 28.0  
Voltalia - São Miguel
do Gostoso
(5 parques)
COPEL- 49%
Voltalia-51%
108.0 57.1 52.9 28.0 (4)
 Solar   2.3  1.1  -   
Solar Paraná 5
COPEL - 49%
2.3  -  1.1  -  09.15.2046
TOTAL   1,706.2 910.9 948.0 509.7  
1 Assured power updated by Ordinance No. 709/2022 of: HPP Mauá, Santa Clara, Fundão and Dona Francisca.
2Elejor requested the reclassification of its Small Hydroelectric Power Plants - (SHPs) Fundão I and Santa Clara I to Hydroelectric Generating Centers (CGHs), as amended by Art. 8 of Law 9074/1995. This was formalized through ANEEL Authorizing Resolutions 14,744 and 14,745 of 06/20/2023, with the plants exempted from concession, having only registration with ANEEL.
3Since February 1, 2014, the plant’s operation has been under the responsibility of UEGA. The Araucária TPP does not have availability agreements and operates under the merchant model. The most recent data from SIGA/ANEEL indicate aAssured power of 267 MW, however, there is no Assured power for the operation of the plant under the terms of MME Ordinance No. 64/2023.
4 The Concession Expires of the wind farm concessions are respectively: Carnaúbas (04.09.2047), Reduto (04.16.2047), Santo Cristo (04.18.2047), São João (03.26.2047).
5 Holding of 6 SCPs operating in the field of distributed generation (photovoltaic plants): Pharma Solar II, Pharma Solar III, Pharma Solar IV, in commercial operation, e Bandeirantes Solar I, Bandeirantes Solar II e Bandeirantes Solar III, in pre-operational.
6Extension of Grant according to REH 3.242/2023.

 

   
RESULTS | 1Q24 52 
 
 

Exhibit IV - OPERATIONAL DATA > TRANSMISSION

               
Subsidiary / SPC Contract Enterprise TL   APR ¹ (R$ milhões) Concession Expiration
Extension (km)2 Amount MVA
Copel GeT 060/20013 Several 2,129 35 12,815 665.7 01.01.2043
Copel GeT 075/20014 TL Bateias - Jaguariaiva 138 - - 16.8 08.17.2031
Copel GeT 006/2008 TL Bateias - Pilarzinho 32 - - 3.6 03.17.2038
Copel GeT 027/2009 TL Foz - Cascavel Oeste 117 - - 16.0 11.19.2039
Copel GeT 010/2010 TL Araraquara II — Taubaté 334 - - 43.6 10.06.2040
Copel GeT 015/2010 SE Cerquilho III - 1 300 7.0 10.06.2040
Copel GeT 022/2012 TL Foz do Chopim - Salto Osório
LT Londrina - Figueira
102 - - 7.8 08.27.2042
Copel GeT 002/2013 TL Assis — Paraguaçu Paulista II 83 1 150 12.2 02.25.2043
Copel GeT 005/2014 TL Bateias - Curitiba Norte 31 1 300 12.9 01.29.2044
Copel GeT 021/2014 TL Foz do Chopim - Realeza 52 1 300 13.0 09.05.2044
Copel GeT 022/2014 TL Assis – Londrina 122 - - 27.1 09.05.2044
Copel GeT 006/165 Lot E: TL Baixo Iguaçu - Realeza; TL Uberaba - Curitiba Centro; TL Curitiba Leste - Blumenau; SE Medianeira; SE Curitiba Centro; SE Andirá leste; Other Sections 255 4 900 154.8 04.07.2046
Costa Oeste
Copel Get - 100%
001/2012 TL Cascavel Norte - Cascavel Oeste
TL Cascavel Norte - Umuarama Sul
SE Umuarama Sul
159 1 300 19.0 01.12.2042
Marumbi
Copel GeT - 100%
008/2012 TL Curitiba - Curitiba Leste 29 1 672 27.3 05.10.2042
Uirapuru Transmissora
Copel GeT - 100%
002/20056 TL Ivaiporã - Londrina 122 - - 26.9 03.04.2035
Subtotal Copel GeT 7     3,705 45 15,737 1,053.6  
Caiuá Transmissora
Copel GeT - 49%
Elecnor - 51%
007/2012 TL Guaíra - Umuarama Sul
TL Cascavel Norte - Cascavel Oeste
SE Santa Quitéria / SE Cascavel Norte
142 2 700 16.4 05.10.2042
Integração Maranhense
Copel GeT - 49%
Elecnor - 51%
011/2012 TL Açailandia - Miranda II 365 - - 24.7 05.10.2042
Matrinchã
Copel GeT - 49%
State Grid - 51%
012/2012 TL Paranaíta - Ribeirãozinho 2,033 4 800 133.7 05.10.2042
Guaraciaba
Copel GeT - 49%
State Grid - 51%
013/2012 TL Ribeirãozinho - Marimbondo 930 1 - 69.0 05.10.2042
Paranaíba
Copel GeT - 24,5%
Furnas - 24,5%
State Grid - 51%
007/2012 TL Barreiras II - Pirapora II 967 - - 44.5 05.02.2043
Cantareira
Copel GeT - 49%
Elecnor - 51%
19/2014 TL Estreito - Fernão Dias 656 - - 68.1 09.05.2044
Mata de Santa Genebra
Copel GeT - 50,1%
Furnas - 49,9%
001/14 TL Araraquara II - Bateias 887 1 3,600 156.4 05.14.2044
Subtotal SPCs 8     5,980 8 5,100 512.6  
Total     9,685 53 20,837 1,566.2  
1 Proportional to Copel's interest in the project. Values referring to the 2023/2024 cycle, effective from July 1, 2023, according to REH 3.216/2023 - Technical Note No. 39/2023 – STR/ANEEL, of December 30, 2023. Considers investments that came into operation until 03/31/2024.
² Considers double circuit sections (circuits that share the same transmission tower).
³ Contract renewed according to Law 12,783/13. The O&M portion is part of the RBSE, under the terms of the Law. It will be received until the end of the concession (Jan/2043). The value of the APR for the 2023-2024 cycle, excluding the RBSE, according to REH 3,216/2023, is R$ 146.1 million. This amount refers to additional RAP for reinforcements and improvements, in effect when REH 3,216/2023 was published.
4 As of 10.31.2018, the APR was reduced by 50%.
5 The construction of 38 km of sectioning lines was foreseen in the implementation of the Andirá Leste and Medianeira SEs, 2 km of which for Contract 060/2001 and 36 km for LTs that do not belong to Copel GeT, which, despite being included in the APR, in reason for the investment made, will not be added to Copel's assets.
6 As of 07/09/2021, the APR was reduced by 50%.
7 Consolidated Result.
8 Equity Income.

 

   
RESULTS | 1Q24 53 
 
 

Exhibit IV - OPERATIONAL DATA > DISTRIBUTION

OPERATIONAL DATA            
             
Number of Consumers Locations served Cities served Voltage Number of Substations MVA Km of lines
5,118,793 1,068 395 13,8 kV - -  113,146
34,5 kV 236 1,694  91,409
69 kV 36 2,477  778
88 kV - 5  -
138 kV 122 7,715  6,768
        394 11,891 212,101
Consumer-to-employee ratio DIS 2019 2020 2021 2022 2023 Mar-24

Captive Consumers
4,713,240 4,835,852 4,926,608 5,011,555 5,098,006 5,118,793
Copel Dis employees 4,964 4,641 4,430 4,257 4,203 4,126
Consum/Emp 949 1,042 1,112 1,177 1,213 1,241
             
QUALITY OF SUPPLY            
             
  Year DEC ¹
(hours)
FEC ²
(outages)
     
  2020 7.83 5.61      
  2021 7.20 4.76      
  2022 7.98 5.29      
  2023 7.86 5.21      
  Mar-24 8.21 5.37      
¹DEC measured in hours and hundredths of an hour
²FEC expressed in number of interruptions and hundredths of a number of interruptions year to date
* Values of the last 12 months
     
Period Technical Loss Non-Technical Loss Total loss
Regulatory (1)  Real (2) Regulatory (3)  Calculated (4) Regulatory (5)  Total (6)
Mar-20 6.05% 5.98% 4.70% 2.80% 8.14% 7.29%
Mar-21 6.05% 6.00% 4.70% 4.37% 8.12% 7.97%
Mar-22 5.79% 5.77% 4.47% 4.13% 7.68% 7.54%
Mar-23 5.79% 5.74% 4.47% 5.35% 7.57% 7.92%
Mar-24 5.79% 5.72% 4.47% 3.15% 7.81% 7.21%
             
(1) Percentage established in the tariff review;
(2) Technical loss calculated and reported monthly to Aneel;
(3) Percentage established in the tariff review;
(4) Difference between reported total losses and technical losses calculated as a percentage established in the review and the total injected energy, also reported monthly to Aneel;
(5) (Regulatory percentage of PNT x informed BT Market + technical losses calculated as a percentage established in the review and the total energy injected) / Injected energy;
(6) Total loss on injected energy.
NOTE: In the calculation of the distributor's total losses, energy losses inherent to the electric power system (technical losses), commercial losses (mainly due to fraud, theft) and differences related to the shift in the billing schedule and the effects of the portion of mini and micro generation distributed in the Company's network

 

   
RESULTS | 1Q24 54 
 
 

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 May 9, 2024

 

COMPANHIA PARANAENSE DE ENERGIA – COPEL
     
By:

/S/  Daniel Pimentel Slaviero


 
  Daniel Pimentel Slaviero
Chief Executive Officer
 

 

 

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 Paranaense de ... (NYSE:ELPC)
Historical Stock Chart
From Apr 2024 to May 2024 Click Here for more Companhia Paranaense de ... Charts.
Companhia Paranaense de ... (NYSE:ELPC)
Historical Stock Chart
From May 2023 to May 2024 Click Here for more Companhia Paranaense de ... Charts.