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 February, 2025

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____

 

 
 

 

 

 

 
 

 

 

 
 

 

 

 
 

 

 

 

 
 

Summary

1. Consolidated Results 2
1.1 EBITDA 2
1.2 Operating Revenue 3
1.3 Operating Costs and Expenses 4
1.4 Equity in Earnings of Subsidiaries 5
1.5 Financial Results 5
1.6 Consolidated Net Income 6
1.7 Debt 6
2. Investments 8
3. Copel Geração e Transmissão 9
3.1 Financial Performance 9
3.1.1 IFRS Effect on the Transmission Segment 10
3.2 Operational Performance 11
3.2.1 Generation 11
3.2.2 Energy sold 11
3.2.3 Transmission 12
RBSE 12
4. Copel Distribuição 13
4.1 Financial Performance 13
4.1.1 Regulatory Efficiency 14

 

4.2 Operational Performance 14
4.2.1 Grid Market (TUSD) 14
4.2.2 Captive Market 15
4.2.3 Operational Data 15
5. Copel Comercialização 17
5.1 Financial Performance 17
5.2 Operational Performance 18
6. ESG Performance 19
6.1 Copel, pioneer in ESG in the sector 19
6.2 Recent Highlights 20
6.3 Indicators 20
6.4 Ratings, Classifications, and Indexes 20
7. Other highlights of the Period 21
Listo of Exhibit 24
  

RESULTS | 4Q24  

1 

 

 

 

1. Consolidated Results

The following analyses refer to the fourth quarter of 2024 and the year-to-date, compared to the same period in 2023.

1.1 EBITDA

Copel's adjusted EBITDA[1] was R$1,256.1 million in 4Q24, reflecting another quarter of consistency in deliveries and discipline in capital allocation. Copel Geração e Transmissão (Copel GeT) and Copel Comercialização (Copel Com) accounted for approximately 47.6% of this result, while Copel Distribuição (Copel Dis) accounted for 56.9%.[2]

The following stand out in this quarter:

(i)Copel Distribuição's EBITDA grew 23.6% compared to 4Q23, totaling R$ 715.2 million, mainly reflecting the 2.5% growth in the billed market and the average adjustment of 2.7% in the Tariffs for the Use of the Distribution System – TUSD; and
(ii)the reduction of 29.2% (-R$ 92.5 million) in personnel and management costs, influenced by the decrease of 1,415 employees, mostly explained by the Voluntary Dismissal Program (PDV) concluded in 2024.

In the year-on-year comparison, consolidated EBITDA in 4Q24 was 12.9% lower than the R$ 1,442.4 million in 4Q23, mainly reflecting the following: (i) the lower average price of energy sold in Copel GeT's portfolio (R$ 178.72 compared to R$ 206.63 in 2023, a reduction of 13.5%); (ii) the generation deviation of R$ 93.4 million (+49%), caused by the lower performance of the wind complexes, essentially, by the volume of wind below the certification, curtailment of 13.1% in 4Q24 (compared to 8.3% in 4Q23) and unavailability of the generation complex due to maintenance and installations; (iii) the higher volume from the distributed micro and minigeneration compensation system (MMGD) of R$ 180.1 million and (iv) the increase in litigation provisions in the amount of R$63.6 million, especially in civil lawsuits.


[1] Excluding non-recurring items, new replacement value (VNR) by the adjustment to present value of Copel Distribuição's indemnifiable assets, and IFRS effects on assets of transmission contracts.

[2] Holding, Copel Serviços and Elejor accounted for -4.5% of adjusted EBITDA.

These amounts were partially offset, in addition to the highlights, by: (i) an increase of R$ 195.8 million in electricity grid availability; and (ii) the reduction in expected credit losses in the amount of R$ 35.8 million due to improvements in collection actions.

Adjusted Consolidated EBITDA

 

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

  

RESULTS | 4Q24  

2 

 

 

 

Year-to-date, adjusted EBITDA reached R$5,106.0 million, 6.6% lower than the R$5,464.2 million recorded in 2023, mainly justified by (i) the lower average price of energy sold in Copel GeT's portfolio; (ii) higher volume of energy from MMGD at R$ 600.7 million at Copel Dis; (iii) generation deviation of R$ 251.6 million, caused by the lower performance of the wind complexes, reflecting wind volume below certification, curtailment and unavailability of the generation complex resulting from maintenance and installations in 2024; (iv) partially offset by the resulting increase in revenue from the availability of the power grid of Copel Dis.

1.2 Operating Revenue

Net operating revenue totaled R$ 6,019.2 million in 4Q24, an increase of 8.1% compared to the R$ 5,567.7 million recorded in 4Q23. This result is mainly a reflection of the increase:

(i)R$ 260.5 million (+15.7%) in revenue from the availability of the electricity grid, mainly due to the 2.5% growth in the Copel Dis billed wire market and the tariff adjustment in June/2024, with an average effect of 2.7% on TUSD;
(ii)R$180.6 million (+197.4%) in the result of sectoral financial assets and liabilities (CVA), mainly as a result of the growth of the billed market and higher energy costs;
(iii)of R$ 54.2 million (+9.2%) in construction revenue, due to the increase in the volume of works related to the Copel Dis investment program (see topic 2), which includes investments aimed at improving and modernizing infrastructure and improving customer service.

These increases were partially offset by:

(iv)reduction of R$ 44.9 million (-5.2%) in revenue from electricity supply, basically as a consequence of the lower average price in the sale of energy (R$ 178.72 compared to R$ 206.63 in 2023) at Copel GeT and the provision for generation deviation in wind farms, mainly due to the volume of wind below certification, curtailment of 13.1% in 4Q24 (compared to 8.3% in 4Q23) and unavailability of the generation complex due to maintenance and installations;
(v)reduction of R$ 18.8 million (-11.9%) in other operating revenues mainly due to the amount of R$ 29.8 million related to the sharing fine amounts issued to communication companies in 4Q23, which was not repeated in 4Q24 due to the regularization of the infrastructure.

 

In 2024, net operating revenue totaled R$22,651.0 million, an increase of 5.5% compared to the R$21,479.5 million recorded in 2023, with emphasis on the following variations: (i) an increase of R$1,045.8 million (+17.4%) in revenue from electricity network availability, mainly due to periodic tariff adjustments in June 2023 and June 2024, as well as the 5.2% increase in the billed wire market, partially offset by the impacts of the tariff review of Copel GeT's transmission concession contracts; (ii) an increase of R$508.8 million (+6.4%) in electricity supply, especially due to periodic tariff adjustments of 17.4% in June 2023 and a reduction of 4.0% as of June 2024 and the increase in the captive market billed by 5.5%; (iii) an increase of R$217.0 million (+9.3%) in construction revenue due to the volume of works under the Copel Dis investment program; partially offset by (iv) a decrease of R$482.2 million (-13.4%) in revenue from electricity supply given the termination of the CCEAR contract for the Salto Caxias HPP with supply from May to September 2023 at a price of R$252.99/MWh and the increase in the generation deviation, caused by the lower performance of the wind complexes, as previously mentioned; and (v) reduction of R$132.9 million (-13.7%) in the item result of sectoral financial assets and liabilities, mainly due to the growth of the billed market and the better adherence of tariff coverage in relation to the realized costs of Parcel A (non-manageable costs).

  

RESULTS | 4Q24  

3 

 

 

 

1.3 Operating Costs and Expenses

In 4Q24, operating costs and expenses totaled R$5,152.3 million, an increase of 15.9% compared to the R$ 4,445.1 million recorded in 4Q23. The following stand out:

(i)the increase of R$588.4 million in electricity purchased for resale (+29.1%) as a result of (a) the increase in energy purchases in the short-term market (MCP) of the Energy Trading Chamber (CCEE), given a Settlement Price of Differences, in the amount of R$302.6 million; (b) the largest volume from the distributed generation system, in the amount of R$ 180.1 million; (c) the incorporation, as of January 2024, of New Energy Auctions, impacting CCEAR; and (d) the increase in bilateral contracts of R$ 34.7 million;
(ii)the increase of R$229.7 million in provisions and reversals, due to the impairment provision of the generation assets of R$27.8 million compared to the reversal in 4Q23 of R$123.1 million, due to the fair value on the divested assets of Copel GeT; and the provision of R$63.8 million in litigation, especially in regulatory actions, Copel Dís' labor and civil liability plans in view of the reversal in 4Q23 of R$ 50.9 million, mainly related to the regulatory litigation that dealt with the calculation methodology of the Mechanism for Compensation of Surpluses and Deficits - MCSD); and
(iii)the decrease of R$ 135.1 million (-17.4%) in charges for the use of the electricity grid due to the reduction in the Reserve Energy Charge (EER), as a result of the lower need for contributions from agents in the consumption profile to maintain the balance of the Reserve Energy Account (CONER) in 4Q24.

Regarding manageable costs, the PMSO reduced R$66.5 million (-8.4%), excluding provisions and reversals, mainly due to the decrease of R$92.5 million (-29.2%) in personnel and managers, due to the reduction of 1,415 employees in the workforce until December 2024, mainly due to the Voluntary Dismissal Program.

This reduction was partially offset by an increase of R$ 33.7 million (+12.6%) in third-party services, due to the increase in expenses with maintenance of the electrical system and customer service, and the increase of R$11.1 million (+10.9%) in other operating costs and expenses, due to higher losses in the deactivation and disposal of assets in the quarter (R$12.3 million).

Neutralizing the effects of provisions related to performance premiums (PPD), profit sharing (PLR), long-term incentives and PDV, there was a reduction of R$72.5 million (-26.2%) in personnel and management costs in the quarterly comparison, an effect of the reduction of 1,415 in the total number of employees in the comparison between the periods, partially offset by the pro rata provision between October and December of the collective bargaining agreement - ACT 2024, with a salary adjustment of the National Consumer Price Index - INPC, of 4.09% considering 12 months until September/2024.

Isolating the effects of the accumulated inflation measured by the INPC of 4.77% (January to December 2024), there is a reduction of 29.5% (or R$ 85.7 million) in personnel compared to 4Q23.

 

 

 

  

RESULTS | 4Q24  

4 

 

 

 

 

 

In 2024, total operating costs and expenses reached R$18,868.0 million, 4.3% higher than the R$18,092.6 million recorded in 2023. The main changes were: (i) the increase of R$1,208.7 million in electricity purchased for resale, mainly due to the increase of 53.4% (+R$600.7 million) in the financial compensation of energy from MMGD; (ii) the increase in provisions and reversals in the amount of R$252.9 million resulting from the partial reversal of impairment recorded in 2023 mainly due to the fair value on the divested assets of Copel GeT, and the increase of R$64.6 million in the provision for litigation, mainly civil and labor litigation; (iii) the variation in the cost of construction, reflecting higher investments in the infrastructure of the energy distribution segment, in the amount of R$ 203.2 million; and (iv) the increase of R$ 78.0 million in third-party services, as a result of the higher amounts with maintenance of the electrical system and maintenance of facilities.

These events were partially offset by: (i) a reduction of R$796.5 million in personnel and managers, due to the non-recurring effect of the provision for the POS and the indemnification of the second additional third of vacations, both in 2023, and the reduction in the number of employees; and (ii) the reduction in other operating costs and expenses resulting from it, mainly, the result of the sale of unserviceable assets to the Copel GeT concession, in the amount of R$ 264.4 million.

1.4 Equity in Earnings of Subsidiaries

The equity result of Copel's jointly controlled projects and other affiliates in 4Q24 decreased 11.6% compared to the same period of the previous year (R$55.8 million, compared to R$63.1 million recorded in 4Q23). The decrease is mainly due to the equity in the subsidiaries in the joint transmission of electricity, taking into account, among other events, the effects of the tariff review recorded in 2023 and non-recurring in 2024. Details of the results can be viewed in Annex I.

1.5 Financial Results

The financial result was negative R$376.8 million in 4Q24 compared to negative R$305.7 million recorded in 4Q23, an increase of R$71.1 million, mainly reflecting the following (i) the increase in expenses with monetary variation, exchange rate and debt charges by R$84.8 million (+20.7%) due to the increase in debt and CDI (Copel's main debt index; (ii) the increase in PIS/Pasep and Cofins on interest on equity of R$28.3 million (+92.8%) due to the higher amount of JCP paid by subsidiaries to holding companies in 4Q23; (iii) the increase in monetary variation and adjustment to present value on accounts payable linked to the concession (UBP) in the amount of R$20.4 million (52.3%); and (iv) the increase in the exchange rate variation on the purchase of electricity from Itaipu in the amount of R$ 20.6 million due to the appreciation of the dollar.

  

RESULTS | 4Q24  

5 

 

 

 

These effects were partially offset by: (i) a decrease in monetary adjustment of litigation, in the amount of R$51.7 million (-66.6%) resulting from the accounting reclassification of this cost, in 4Q23, for the item of financial expenses, containing all the effects of the 2023 fiscal year[3]; (ii) increase in income from financial investments of R$27.5 million (+15.9%), due to higher amounts invested and higher interest rates; and (iii) the late payment increase on the invoice, with an increase of R$ 21.3 million (+48.4%).

In 2024, the financial result improved by R$48.0 million, totaling negative R$1,157.0 million compared to negative R$1,205.0 million in 2023. The result is mainly due to (i) the increase in income from financial investments, of R$197.6 million due to the higher volume of amounts invested; partially offset by (ii) reduction in expenses with monetary variation and adjustment to present value on accounts payable linked to the concession (UBP), in the amount of R$78.3 million; and (iii) the lower remuneration of sectoral financial assets and liabilities in the amount of R$49.4 million.

1.6 Consolidated Net Income

Copel recorded net income of R$ 575.2 million compared to R$ 942.8 million in 4Q23, a reduction of 39%. In addition to the items already mentioned, this decrease is also explained by the result of Compagas and UEGA (discontinued operations) of R$ 323.8 million in 4Q23.

In the year, net income was R$2,799.4 million compared to R$2,327.2 million recorded in 2023, an increase of 20.3%.


[3] More information can be found in Note 28.1 of our 2023 Financial Statements.

Adjusting for non-recurring effects, adjusted net income increased 7.3% in 4Q24 compared to 4Q23. In addition to the items already mentioned, the effect of the increase of R$21.5 million in depreciation and amortization in the period also influenced the decrease, due to the higher investments made, mainly in Copel Distribuição. The reduction was partially offset by the higher tax benefit generated in 4Q24 due to the distribution of Interest on Equity.

The main adjustments to net income in 4Q24 were:

 

1.7 Debt

Copel's total consolidated debt in 2024 was R$17,753.8 million, an increase of 18.7% compared to the amount recorded on December 31, 2023, of R$14,962.3 million. The following table and graphs show the indebtedness of Copel and its subsidiaries at the end of 2024.

 

  

RESULTS | 4Q24  

6 

 

 

 

 

Debt by Subsidiary

 

Adjusted Net Debt/Adjusted EBITDA

 

 

 

 

 

 

Debt Indexes

 

 

 

Amortization - R$ million

Average Term: 4.2 years

 

 

  

RESULTS | 4Q24  

7 

 

 

 

2. Investments

In 4Q24, the amount realized in the investment program was R$ 679.8 million, 79.9% of which was paid by Copel Distribuição and 19.9% by Copel Geração e Transmissão (Generation and Transmission).

In 2024, R$ 2,503.8 million were invested, 87.7% of which was invested in Copel Distribuição, with 98.9% allocated to electrical assets and 1.1% to investments in non-electrical assets and other investments.

The investments made in the distributor are essentially allocated within the scope of the Paraná Three-Phase, Smart Electric Network and Total Reliability projects, with the objective of modernizing, automating and renewing the distribution network with standardized technologies to serve the automation equipment. Among the benefits of the projects are the reinforcement of rural networks 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:

oParaná Three-Phase: covers the construction of approximately 25 thousand km of new networks by 2025 and represents the improvement and renewal of rural distribution networks in the Company's concession area, with the implementation of a three-phase network and the creation of redundancy in the main rural branches. By the end of 2024, 20,540 km of network had been completed.
oSmart Power Grid: aims to implement a private communication network with standardized technology to serve all the automation equipment of the distribution network and advanced metering infrastructure. By the end of 2024, 1,042,224 smart meters had already been installed. In phases 1, 2 and 3 of the program, progress was identified for our operation, with the reduction of man-hours and km driven, fewer non-technical losses, improvement in quality and reduction of compensation for transgressions of the quality performance limits.
oTotal Reliability: aims to ensure modernity in the operations of the energy network based on the following premises: maintaining full communication between teams and the availability of equipment in the network, implementing automation in special equipment, maintaining the entire municipality of the concession with a substation or special switch, and expanding the network circuits and Self Healing equipment. By the end of 2024, the project had completed 89.74% of the planned schedule.

The investments made at Copel GeT are mainly aimed at the operation and maintenance of generation assets, corresponding to 30% of the total invested in 2024, and reinforcements and improvements to transmission lines amounting to 47%.

 

 

  

RESULTS | 4Q24  

8 

 

 

 

3. Copel Geração e Transmissão

(Consolidated Profit)

3.1 Financial Performance

Copel GeT posted an adjusted EBITDA[4] of R$613.2 million, 26.9% lower than the R$838.3 million recorded in 4Q23. This result mainly reflects (i) the lower energy price in Copel GeT's portfolio (R$ 178.72 compared to R$ 206.63 in 2023, a reduction of 13.5%) and (ii) the generation deviation of R$ 93.4 million (+49.1%), caused by the lower performance of the wind complexes, mainly due to the volume of wind below certification, curtailment 13.1% in 4Q24 (compared to 8.3% in 4Q23) and unavailability of the generator complex due to maintenance and installations; (iii) the highest volume of energy purchased for resale in bilateral contracts (273 GWh 4Q24 compared to 151GWh in 4Q23); and (iv) the highest amount of provisions in 4Q24 of R$30.8 million, due to the increase in civil and labor litigation, while in 4Q23 there was a reversal of R$90.8 million, essentially due to the decision on the MCSD calculation methodology.

 

Item 3.1.1 presents the regulatory accounting of the result for analysis purposes without the IFRS (International Financial Reporting Standards) effect on transmission assets.


[4] Excluded non-recurring items and IFRS effects on assets from transfer agreements.

Expenses with PMSO (manageable costs), excluding provisions and reversals, decreased by 3.5%, mainly explained by: (i) the reduction in costs with "Personnel and managers" by (-R$ 30.3 million) influenced by the decrease of 386 employees, mainly explained by the Voluntary Dismissal Program (PDV) concluded in 2024.; (ii) lower costs with the acquisition of "Materials" in (-R$ 5.4 million); partially offset by (iii) increase in "Third-party services" (+R$15.3 million), mainly due to higher costs with system and electrical maintenance and specialized services (inspection, cybersecurity, topography, dam emergency action plan (PAE) and vegetation mapping); and (iv) the increase in "Other operating costs and expenses" by R$ 14.3 million, due to the reimbursement of R$ 11.8 million from the energy development account (CDE) recorded in 4Q23.

Neutralizing the effects of the provisions related to PDV, PPD and PLR, there was a reduction of 30.3% in personnel and management costs compared to 4Q23, reflecting the aforementioned reduction in the number of employees between the periods, partially offset by the pro rata provision between October and December of the 2024 Collective Bargaining Agreement, with a salary adjustment of 4.09% (INPC accumulated in 12 months until September 2024).

  

RESULTS | 4Q24  

9 

 

 

 

Isolating the effects of the accumulated inflation measured by the INPC, of 4.77% between (January and December 2024), there was a reduction of 33.5% in Personnel.

 

Year-to-date, Copel GeT recorded adjusted EBITDA of R$2,624.4 million, a decrease of 16.9% compared to the same period of the previous year, mainly due to (i) the lower average energy price of Copel GeT's portfolio in the year, mainly due to the termination of the CCEAR Salto Caxias HPP contract in September 2023, whose average price was R$ 252.99/MWh; (ii) the largest generation deviation in wind complexes at R$138.8 million; partially offset by (iii) lower expenditure on electricity purchased for resale of R$ 31.8 million; and (iv) by the reduction in personnel costs, as a result of the decrease of 386 employees in the workforce.

Net income from continuing operations stood at R$1,325.3 million in 2024, a reduction of 18.9% compared to 2023. This result mainly reflects (i) lower EBITDA, due to the points presented above; (ii) higher expenditure on Income Tax and Social Contribution, due to the reduction in the payment of Interest on Equity (JCP) compared to the reduction in the result in 2024; offset by (ii) the better financial result (-R$606.5 million in 2024, compared to -R$747.4 million in 2023), explained by the higher income from financial investments and lower financial expenses with debt charges.

3.1.1 IFRS Effect on the Transmission Segment

For the calculation, the adjustment was made considering the effects of the application of ICPC 01 / IFRIC 12 on the corporate statements in the transmission segment.

 

 

  

RESULTS | 4Q24  

10 

 

 

 

 

3.2 Operational Performance

Present in 10 states, Copel Geração e Transmissão operates a diversified park of hydroelectric and wind power plants, totaling 6,553.9 MW of installed power and
2,886.8 MW average of physical guarantee. In the Transmission segment, Copel has a total network of 9,684 km of transmission line and 53 basic network substations, considering the shares.

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

3.2.1 Generation

Copel's generating complex is composed of 100% renewable sources in operation.

 

 

 

The power generation of Copel Geração e Transmissão S.A. and its wind farms in the quarter was lower than in the same period last year, reaching 6,864 GWh compared to 8,087 GWh in 4Q23. In 2024, generation was 27,363 GWh compared to 25,698 GWh in 2023.

 

3.2.2 Energy sold

In the 4th quarter of 2024, Copel Geração e Transmissão recorded 3,761 GWh of electricity sold by hydro sources, a reduction of 8.1%, mainly due to lower short-term sales (MCP). The energy sold does not consider the generation allocated in the Energy Reallocation Mechanism (MRE), which decreased in the quarter (2,289 GWh compared to 3,054 GWh in 4Q23).

 

For wind farms, the total electricity sold was 1,241 GWh, a reduction of 7.0%, mainly due to the reduction in sales in bilateral contracts, partially offset by the energy sold in the regulated environment (CCEARs) due to the start of supply from the Vilas Wind Complex[5].

Gr??fico, Gr??fico de barras, Gr??fico de mapa de ??rvore

O conte??do gerado por IA pode estar incorreto.


7

[5] Vila Ceará I, Vila Maranhão I, Vila Maranhão II and Vila Maranhão III Wind Farms (28°LEN - CCEAR 2024 - 2053).

  

RESULTS | 4Q24  

11 

 

 

 

 

GSF and PLD

 

 

 

3.2.3 Transmission

Copel has more than 9.6 thousand 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 network, Copel provides services to projects of other concessionaires. The Transmission projects are listed in Annex IV, including the projects of Copel Geração e Transmissão, SPEs Costa Oeste, Marumbi and Uirapuru Transmissora (100% Copel GeT), as well as the 7 SPEs in which Copel Geração e Transmissão has a stake.

RBSE

Below we describe the flow of receipt of the portion of the Revenue related to the Basic Network of the Existing System – RBSE[6] 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 for the composition of these revenues by the regulatory body. The values below underwent periodic tariff review, according to ratifying resolution No. 3,344/2024, and annual adjustment by the IPCA according to ratifying resolution 3,348/2024.


[6] It refers to concession contract 060/2001, which represents 41.6% of the permitted annual revenue (RAP) from transmission of Copel Geração e Transmissão and proportional of the participations.

  

RESULTS | 4Q24  

12 

 

 

 

 

 

4. Copel Distribuição
4.1 Financial Performance

Copel Distribuição posted adjusted EBITDA of R$ 715.2 million in 4Q24, a growth of 23.6%, basically due to i) the 2.5% growth in the billed grid market, ii) the tariff adjustment in June 2024, with an average increase of 2.7% in the Tariffs for the Use of the Distribution System (TUSD), iii) the 36.0% decrease in expenses with personnel and administrators as a result, mainly, the reduction of 1,004 employees, mostly related to the PDV completed in 2024. These effects were partially offset by the costs of energy purchased for resale due tothe higher volume coming from the MMGD compensation system.

Year-to-date, adjusted EBITDA reached R$2,505.4 million, a growth of 22.2% compared to 2023, with emphasis on i) the 5.2% increase in the billed wire market, ii) the cumulative effect of the June/23 tariff adjustments of 6.3% and June/24 of 2.7% in TUSD, iii) 9.2% reduction in personnel and management costs mainly related to the conclusion of the POS in August 2024, already disregarding the effects of the provisions for PDV and compensation of the third of vacation made in 2023. The result was partially offset by the increase of R$180.1 million (+52.0%) from the higher volume of the MMGD compensation system.

Expenses with PMSO, except provisions and reversals, decreased by R$63.1 million (-13.6%) compared to 4Q23, due to the effect of the reduction, mainly, i) of R$68.9 million (-36.0%) in the cost of personnel and administrators due to the PDV concluded in August 2024, ii) of R$8.1 million (-31.6%) of expenses with materials, basically electrical systems, security equipment, and transportation and iii) R$7.2 million (-24.2%) in other costs and expenses, as a result, essentially, of the reduction of R$11.6 million in losses on decommissioning and increase in gains on the sale of assets and rights, with a total variation of R$22.6 million, and the reduction of R$9.2 million in costs with the collection of invoices. These effects were partially offset by the increase of R$23.7 million (+13.4%) in the costs of third-party service for maintenance of the electrical system, mainly with right-of-way cleaning and tree pruning, customer service, and data processing and transmission.

Excluding the effects of the provisions of the PDV, PPD and PLR, the personnel costs line decreased 29.3%, reflecting the aforementioned reduction in the number of employees between the periods, partially offset by the pro rata provision between October and December of the 2024 Collective Bargaining Agreement, ratified in 2025 with a salary adjustment of 4.09% (INPC accumulated 12 months until September 2024). Isolating the effects of the accumulated inflation measured by the INPC, of 4.77% between (January and December 2024), there was a reduction of 32.5% with personnel and administrators.

  

RESULTS | 4Q24  

13 

 

 

 

Copel Distribuição's reported net income in 4Q24 was R$440.4 million (compared to R$263.3 million in 4Q23), positively impacted by the performance highlighted above, by the increase of R$32.9 million (+28.5%) in financial revenues, mainly due to the higher volume of amounts invested, and the lower expenditure on Income Tax and Social Contribution, due to the increase of R$ 307.8 million in the payment of Interest on Equity (JCP) to the Holding. Partially offset by the increase of R$33.1 million (12.8%) in financial expenses and an increase of R$22.5 million (+16.6%) in depreciation and amortization, as an effect of the investments made.

Year-to-date, net income was R$1,134.0 million, compared to R$569.1 million in 2023, reflecting the POS provision and additional one-third of vacations in 2023 and the improvement in operating performance in 2024.

The following are the main indicators of Copel Distribuição:

 

In 4Q24, the following also stand out:

·the reduction of R$ 13.4 million (-54.9%) in revenue from electricity supply due to the lower volume sold in the CCEE (MCP);
·the -13.6% (-R$20.0 million) variation in other operating revenues mainly due to the sharing fines issued to communication companies in 4Q23, which was not repeated in 4Q24 due to the regularization of infrastructure;
·the increase of R$ 22.5 million (+16.6%) in depreciation and amortization expenses as an effect of the investments made;
·the lower constitution of Estimated Losses with Doubtful Accounts – PECLD of R$ 46.1 million (-79.1%) due to the increase in the recovery of invoices due to the intensification of collection actions, offset by the increase of R$ 48.4 million in the provisions for litigation, mainly civil related to the tobacco sector. As a result, provisions and reversals increased by 1.3%;

 

 

4.1.1 Regulatory Efficiency

Copel Distribuição recorded adjusted EBITDA of R$ 2,587.8 million in the last 12 months, plus VNR, equivalent to an efficiency of R$ 812.2 million, 45.7% above the regulatory EBITDA.

  

RESULTS | 4Q24  

14 

 

 

 

4.2 Operational Performance

4.2.1 Grid Market (TUSD)

Copel Distribuição's grid market, composed of the captive market, the supply to concessionaires and permittees within the State of Paraná and all free consumers in its concession area, had an increase of 4.7% in electricity consumption in 4Q24 compared to the same period of the previous year and 7.3% in the year to date, mainly due to the increase in economic activity and the higher consumption pattern of the customer base in 2024. The billed wire market, which considers the compensated energy of Mini and Micro Distributed Generation – MMGD, increased 2.5% in 4Q24 and 5.2% in the year.

4.2.2 Captive Market

The captive market showed a decrease of 0.9% in electricity consumption in 4Q24 compared to the same period of the previous year and an increase of 5.5% in the year. The billed captive market, which considers MMGD offset energy, decreased by 5.3% in 4Q24 and increased by 1.8% year-to-date.

4.2.3 Operational Data

Copel Distribuição has a concession in force until July 7, 2045, whose criteria for quality of service provision (Equivalent Duration of Interruption per Consumer Unit – DEC and Equivalent Frequency of Interruption per Consumer Unit – FEC) are defined by ANEEL.

Despite the severe weather events in the State of Paraná that have occurred in recent months, the Company has acted in a timely manner to reestablish the energy supply and prevent vegetation in the network, which contributed to maintaining the quality indices in the provision of the service within the regulatory limits.

For the DEC, the result for the last 12 months calculated in December 2024 was 7.92 hours, while for the FEC, the result in the same period was 5.36 interruptions, both within the established regulatory limit.

 

Losses - Distribution losses can be defined as the difference between the electricity purchased by distributors and that billed to their consumers, being segmented as Technical and Non-Technical. Technical Losses are inherent to the activity of electricity distribution and Non-Technical Losses originate mainly from theft (clandestine connection, direct deviation from the grid), fraud (tampering with the meter or deviations), reading, measurement and billing errors.

At the end of 2024, Technical Losses in the last 12 months were 2,282 GWh, compared to 2,120 GWh in the same period of the previous year, and Non-Technical Losses were 862 GWh, compared to 742 GWh in the same period of the previous year. Total losses in the last 12 months totaled 3,144 GWh.

  

RESULTS | 4Q24  

15 

 

 

 

GWh - 12 Months 2020 2021 2022 2023 2024
Injected Energy  32.754 34,403 35,253 36,639  39,436
Distribution Losses 2,553  2,660 2,701 2,862  3,144
Technical Losses 1,981 1,991 2,040  2,120  2,282
Non-Technical Losses 573 669 661 742  862

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

Non-technical losses, calculated by the difference between total losses and technical losses, are largely associated with the management of the concessionaire and the socioeconomic characteristics of the concession areas. In this sense, Copel maintains a Program to Combat Non-Technical Losses through the following actions:

üImprovement of actions to combat irregular procedures, improving the performance of targeted inspections;
üInvestments aimed at the provision and/or acquisition of inspection equipment;
üPreparation and execution of specific training and recycling related to commercial losses;
üCarrying out inspections, both in Medium and Low Voltage;
üEducational notes in the press and messages on the electricity bill.
üJoint operations with the Civil Police and the Public Prosecutor's Office;
üOpening of a police investigation in the regions where significant numbers of irregular procedures were found.

The tariff transfer of efficient levels of losses is provided for in the concession contracts and these losses are included in the costs of purchasing energy up to the regulatory limit stipulated by ANEEL. Copel Distribuição remained within the regulatory limits in the last tariff processes and in 2024, total losses were 0.5 pp above the regulatory limit influenced by the significant increase in energy injected, notably in low voltage consumption.

 

  

RESULTS | 4Q24  

16 

 

 

 

5. Copel Comercialização
5.1 Financial Performance

Copel Comercialização posted negative adjusted EBITDA of R$15.3 million in 4Q24 compared to a positive value of R$9.7 million in 4Q23, mainly reflecting the lower trading margin due to the volatility of the hourly PLD, especially at the beginning of the period, and the price variation between submarkets, especially caused by generation from intermittent sources. with an impact of approximately R$ 18.0 million.

The main adjustment in the quarter was 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 - which was negative by R$ 10.6 million in 4Q24 compared to the positive value of R$ 11.4 million in 4Q23, mainly influenced by the calculation of fair value that was impacted by the increase in the NTN-B discount rate.

Manageable costs, except provisions and reversals, decreased by 23.3% in 4Q24, mainly influenced by i) the reduction of R$1.3 million (-41.3%) in other costs and expenses due to lower costs with lease, rents and insurance, ii) the decrease in third-party services, mainly with data processing and transmission, and iii) the reduction in personnel due to the POS provision in 4Q23.

 

The personal and management accounts, excluding the effects of POS, PLR and PPD, increased by 17.9% in 4Q24, mainly due to the restructuring process of the trading company.

 

Copel Comercialização posted a net loss of R$ 3.1 million in 4Q24, mainly due to the items already mentioned. Year-to-date, net income was R$44.1 million, 58.2% lower than in 2023, due to the lower trading margin, and the negative variation of R$41.6 million in mark-to-market registration.

 

  

RESULTS | 4Q24  

17 

 

 

 

 

5.2 Operational Performance

In 2024, Copel Comercialização concentrated the negotiations of new energy sales contracts in the second half of the year, seeking to capture better prices by taking advantage of the biggest opportunities of the year.

Energy sold increased by 0.1% in 2024, due to the effect of the increase in sales to traders in bilateral contracts (+13.8%). The chart shows the evolution of Copel Comercialização in terms of the amount of GWh sold, where it shows a growth of 80.5% in the last 4 years.

 

  

RESULTS | 4Q24  

18 

 

 

 

6. ESG Performance

6.1 Copel, pioneer 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 joined the Pact for Water and Energy Resilience Commitment and 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 ETHOS Institute, for the voluntary adoption of integrity measures, with public recognition for its commitment to implementing 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.

Environmental

§Net Zero Ambition Movement – Copel participates in 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 has a Copel 2030 Neutrality Plan, approved by the Board of Directors: 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;
§He is a member of the Brazilian Business Commitment to Biodiversity with the Brazilian Business Council for Sustainable Development (CEBDS).

Social

§Actions and Programs – Solidary Selective Collection; Cultivar Energia Program; Electricity; Good Neighbor Program; Diversity Commission; Human Rights Program; EducaODS; Enlightening Generations; More than Energy, among others.
§It has a Sustainability Policy, People Management, Occupational Health and Safety, among others.
  

RESULTS | 4Q24  

19 

 

 

 

§The Cultivar Energia program – which implements community gardens under Copel's power lines – has completed 10 years of existence, has a partnership with 10 municipalities in Paraná, in which 24 Copel gardens are distributed, currently benefiting around 4 thousand people with healthy food and income generation. The gardens also protect Copel's properties from irregular occupations, reinforce the company's presence and brand in the communities and beautify impoverished neighborhoods, transforming the environment and the urban planning of cities.

Governance

§Copel is a company with dispersed capital and no controlling shareholder;
§The Board of Directors is made up mostly of independent members and has statutory advisory committees: Statutory Audit Committee - CAE; Sustainable Development Committee - CDS, Investment and Innovation Committee - IIC and People Committee - CDG;
§The 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 on Level 2 of Governance of B3;
§Adherent to the UN Global Compact's 100% Transparency Movement.

 

Priority SDGs of the Brazilian Electricity Sector

 

6.2 Recent Highlights

Copel dedicated the month of November to promoting sustainability and disseminating good environmental, social and governance (ESG) practices, not only in the corporate environment, but also in individual conduct. The extensive program began with the launch of the first edition of Copel's Sustainability Course on October 29. From November 11 to 14, the first edition of the Integrated ESG Week took place, which brought an agenda full of events that fostered the culture of sustainable development. The program included the "Detachment Room", a temporary space for the exchange of items that promoted conscious consumption. Another initiative launched was the Sustainable Route Challenge, which challenges participants to rethink the way they travel, changing their usual means of transport or fuel for more sustainable options. On the 12th, the Sustainability Trail was launched, which offers content that reinforces the commitment to ethical and sustainable practices, in addition to the lecture "Culture for Diversity" given by Álvaro Mello, a Gartner specialist. The last day of the ESG Integrated Week was marked by the Purpose Stage event, which featured the lecture "ESG and Purpose", presented by Yazmín Trejos, and a debate on energy transition, with the participation of the Coordinator of the Sustainable Development Committee (CDS) and Copel's business experts. Finally, the Human Rights Course – 2024 edition was launched, aimed at deepening crucial topics for the promotion of a culture of respect, inclusion and social responsibility.

6.3 Indicators

Regarding the scope 1 GHG (tCO2) indicator, the data refer to direct greenhouse gas emissions from Copel's operations (thermal plant, fleet, soil change and fugitive emissions) - data from 2024 will be verified later by a third party. GHG emissions are calculated every six months.

 

  

RESULTS | 4Q24  

20 

 

 

 

 

 

6.4 Ratings, Classifications, and Indexes

Index Ranking Reference Year

Rank 15th

4th in SEB

2023
CSA Score 70 2024
The- 2023
Yes 2024
Medium Risk 2023
The 2024
       

 

 
7. Other highlights of the Period
       

Available Cash Flow and Dividends

Available Cash Flow is defined in the Dividend Policy as: DCF = Cash generated by Operating activities, less net cash used by investing activities, as follows: (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 Investing activities: amount invested in the fiscal year in non-current assets. The Table below demonstrates the calculation of the DCF as of December 31, 2024:

R$ thousand

12.31.2024
CASH FLOW FROM OPERATING ACTIVITIES
CASH GENERATED BY OPERATING ACTIVITIES 5,202,716
CASH FLOW FROM INVESTING ACTIVITIES
FROM ONGOING OPERATIONS (6,348,127)
FROM DISCONTINUED OPERATIONS 608,713
NET CASH USED BY INVESTING ACTIVITIES (5,739,414)
FCD AVAILABLE CASH FLOW (536,698)

 

The Company declared and paid R$ 1,085.1 million for the 2024 fiscal year. In line with the Dividend Policy, the Board of Directors proposes extraordinary dividends in the amount of R$ 1,250.0 million for deliberation at the Annual General Meeting – AGM on 04/24/2025, with payment expected by June 2025.

Renewal of the Foz do Areia (FDA), Segredo and Salto Caxias Concessions

On November 18, 2024, Copel GeT renewed for another thirty (30) years the electricity generation concessions of the Governador Bento Munhoz da Rocha Netto ("Foz do Areia"), Governador Ney Aminthas de Barros Braga ("Segredo") and Governador José Richa ("Salto Caxias") Hydroelectric Power Plants, whose joint grant of approximately R$ 4.1 billion was paid in the same month. The plants add up to 4,176.0 MW of installed capacity and 1,673.7 MWm of physical guarantee.

For more information, see the Notice to the Market 32/24.

  

RESULTS | 4Q24  

21 

 

 

 

1st Share Buyback Program

The Company launched the first share buyback program on November 25, 2024 with the objective of acquiring Copel's Class B common and preferred shares for treasury maintenance, cancellation or disposal, and compliance with the Restricted Shares and Performance Shares plan), without reducing the figure of the share capital. The program is valid for 18 months with a limitation on the acquisition of up to 10% of the total number of common shares and PNBs in circulation in the market. To date, the Company has acquired R$120.0 million of shares, of which R$50.0 million executed in December 2024 and R$70.0 million in January 2025. This initiative, along with the other deliveries made in the year, demonstrates the company's commitment to discipline in capital allocation and long-term value creation.

For more information, see Material Fact 09/24.

Divestment of Small Assets

On November 25, 2024, Copel Geração e Transmissão celebrated the divestment of its entire stake related to Copel's divestment in 13 small generation assets, totaling 118.7 MW of installed capacity. The total amount to be received for the divestment will be R$ 450.5 million, to be corrected by the variation of the IPCA from March 31, 2025 until the date of closing. The divestment will improve operational efficiency for Copel GeT's portfolio and optimize the Company's capital allocation, considering that Copel's strategy focuses on larger assets. Additionally, it will enable the reuse of professionals in more relevant assets, who are already properly trained and qualified. In January 2025, the Administrative Council for Economic Defense (CADE) approved the transaction, with ANEEL's consent to carry out the closing.

For more information, see Material Fact 10/24.

Copel Day 2024

The Company held the Investor Day at its headquarters in Curitiba-PR, on November 26, 2024, and was attended in person by more than 70 analysts, investors and stakeholders and more than 400 spectators who watched the live broadcast. Face-to-face participants had the opportunity to explore the Expo Room, where the main technologies used in hydro and wind generation, transmission and distribution operations were presented, consolidating the path of energy to the customer. The experience highlighted the operational excellence driven by the investments made. The event addressed, among other topics, the strategic pillars, the structuring efficiency plan and the planning of the PMSO, the path to operational excellence and the future of expansion of the Company, always seeking to become a reference in the electricity sector in value creation, efficiency, quality and discipline in capital allocation. For more information, access the broadcast of the event and the presentation available on our website.

Decrossing of Assets with Consolidation of Mata de Santa Geneva and Mauá HPP

On December 12, 2024, the Company carried out the uncrossing of assets of Centrais Elétricas Brasileiras S.A. – Eletrobras, in which Copel GeT will receive (i) the entirety of Eletrobras' 49% interest in the Mauá Hydroelectric Power Plant ("Mauá") and (ii) the entirety of Eletrobras' 49.9% in the transmission company Mata de Santa Geneva S.A. ("MSG"), Copel GeT will now hold 100% of the respective assets and fully consolidate them in its balance sheet, and (iii) will transfer to Eletrobras the Colíder Hydroelectric Power Plant ("Colíder") (100% Copel GeT), with payment of R$ 365.0 million to Eletrobras in cash at the closing of the Transaction, subject to the usual market price adjustment mechanisms. In January 2025, the Administrative Council for Economic Defense (CADE) approved the transaction, with ANEEL's consent to carry out the closing.

The transaction in question will bring immediate benefits to Copel, generating synergy gains by simplifying the operational and administrative structure, which until then was shared.

For more information, see Material Fact 12/24.

New General Director for Copel Geração e Transmissão

Mechanical engineer Mr. Fernando Mano was sworn in as General Director of Copel Geração e Transmissão on January 6, 2025. Graduated from the Technological Institute of Aeronautics - ITA, with a specialization in Advanced Finance from Fundação Getúlio Vargas - FGV and an MBA in Strategic Innovation from HSM Educação, he has deep experience in strategy, innovation and energy planning, having worked in several companies in the electricity sector. Under the leadership of Mr. Fernando Mano, Copel GeT will strengthen the efficiency of the power generation and transmission business, valuing sustainability and operational excellence.

For more information, see Notice to the Market 01/25.

 

  

RESULTS | 4Q24  

22 

 

 

 

 

 

Copel Launches the 2024/2025 Voluntary Dismissal Program - PDV

On February 19, 2025, as provided for in the Collective Bargaining Agreement (ACT), the Company launched the 2024/2025 Voluntary Dismissal Program. The resulting dismissals are limited to the approved total of 100 employees and the classification process will occur in descending order of the sum of age and length of service. The employee with effective adhesion to the PDV will receive the equivalent of 12 monthly remunerations as compensation for the termination of the employment contract, as well as the benefits defined in the ACT.

Divestment in the Baixo Iguaçu HPP

On February 21, 2025, the Company announced the divestment of the Baixo Iguaçu HPP with an equity value of R$ 570.0 million related to a 30% interest in the asset. The transaction constituted 1) the exercise of the preemptive right to acquire all the shares of Geração Céu Azul S.A. ("Céu Azul"), belonging to Neoenergia S.A. ("Neoenergia"), holder of 70% of the Baixo Iguaçu Entrepreneurial Consortium ("CEBI"), for the equity value of R$ 984 million, whose acquisition commitment was contracted by adhesion to the Share Purchase and Sale Agreement and Other Covenants that had already been negotiated between Neoenergia and the original potential buyer of this participation; 2) after the exercise of the Preemptive Right, Copel GeT entered into a Share Purchase and Sale Agreement and Other Covenants with DK Holding Investments, S.R.O., through which Copel GeT undertook to sell to the Buyer: (i) the entire shareholding interest in Céu Azul, which it will hold at the closing of the transaction provided for in the CCVA between Copel GeT and Geração Céu Azul S.A. and (ii) its minority interest of 30% in CEBI, for the equity value of R$ 570 million, so that the Buyer will become the indirect owner of 100% of the Baixo Iguaçu HPP. The transaction totals, in equity value, the amount of R$ 1,554 million. Copel GeT received a cash deposit equivalent to 10% of the total value of this equity value, and the remaining balance must be paid by the buyer by the closing date, with the usual adjustments for this type of transaction. The transaction is subject to the fulfillment of certain conditions precedent usual to this type of operation.

The Company continuously seeks to enhance its portfolio and periodically evaluates opportunities to recycle assets and minority interests. The operation in question explores a business opportunity that generates value for Copel and optimizes its operational and administrative structure.

For more information, see Material Fact 01/25.

Disclaimer

The information contained in this document may include forward-looking considerations and reflects management's current perception and perspectives on the evolution of the macroeconomic environment, industry conditions, the Company's performance and financial results. Any statements, expectations, capabilities, plans and assumptions contained herein that do not describe historical facts, such as information regarding the dividend payment statement, the future direction of operations, the implementation of relevant operating and financial strategies, the investment program, factors or trends affecting financial condition, liquidity or results of operations are forward-looking statements within the meaning of U.S. Private Securities Litigation Reform Act of 1995 and contemplate several risks and uncertainties. There is no guarantee that such results will occur. The statements are based on a number of factors and expectations, including economic and market conditions, industry competitiveness and operational factors. Any changes in such expectations and factors may imply that the actual result is materially different from current expectations.

  

RESULTS | 4Q24  

23 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investor Relations

ri@copel.com

Phone: (41) 3331-4011

 
  

RESULTS | 4Q24  

24 

 

 

 

 

Exhibit I - CONSOLIDATED RESULTS > INCOME STATEMENT
            R$ '000
Income Statement 4Q24 4Q23 Δ% 2024 2023 Δ%
OPERATING REVENUES   6,019,164   5,567,698   8.1   22,651,036   21,479,468  5.5
Electricity sales to final customers   2,199,722  2,192,491 0.3  8,454,990  7,946,168   6.4
Electricity sales to distributors   819,135  864,078   (5.2)  3,120,628  3,602,788   (13.4)
Use of the main distribution and transmission grid  1,914,732  1,654,202  15.7  7,048,036  6,002,192 17.4
Construction revenue  641,824  587,660 9.2  2,550,809  2,333,787   9.3
Fair value of assets from the indemnity for the concession 32,957 20,269  62.6   82,424   62,167 32.6
Result of Sectorial financial assets and liabilities  272,095 91,494   197.4 838,280 971,203   (13.7)
Other operating revenues  138,699  157,504 (11.9) 555,869 561,163  (0.9)
OPERATING COSTS AND EXPENSES (5,152,337) (4,445,091)  15.9 (18,867,990) (18,092,563)  4.3
Electricity purchased for resale (2,610,512) (2,022,064)  29.1   (8,924,895)   (7,716,190) 15.7
Charge of the main distribution and transmission grid (643,068) (778,222) (17.4)   (2,865,490)   (2,896,710)  (1.1)
Personnel and management (224,172) (316,642) (29.2)   (1,081,797)   (1,878,332)   (42.4)
Pension and healthcare plans   (60,364)   (65,950)   (8.5)   (259,352)   (260,159)  (0.3)
Materials and supplies    (24,646)   (37,916) (35.0)  (86,882)   (102,667)   (15.4)
Materials and supplies for power eletricity  -  -  - (936)  (17,654)   (94.7)
Third-party services (301,629) (267,960)  12.6   (1,074,308)   (996,312)   7.8
Depreciation and amortization (376,281) (354,808) 6.1   (1,465,478)   (1,382,040)   6.0
Provisions and reversals (117,147)  112,537  (204.1)   (345,102)  (92,235)  274.2
Construction cost (620,867) (585,226) 6.1   (2,522,908)   (2,319,720)   8.8
Other cost and expenses (173,651) (128,840)  34.8   (240,842)   (430,544)   (44.1)
EQUITY IN EARNINGS OF SUBSIDIARIES  55,804  63,134  (11.6)  281,202  307,809   (8.6)
PROFIT BEFORE FINANCIAL RESULTS AND TAXES   922,631   1,185,741  (22.2)  4,064,248  3,694,714   10.0
FINANCIAL RESULTS (376,777) (305,701) 23.3   (1,157,014)   (1,204,990)   (4.0)
Financial income  327,550  272,666  20.1  1,184,779  1,069,116 10.8
Financial expenses (704,327) (578,367)  21.8   (2,341,793)   (2,274,106)   3.0
OPERATIONAL EXPENSES/ INCOME   545,854   880,040  (38.0)  2,907,234  2,489,724   16.8
INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT  29,310 (260,998)  (111.2)   (599,435)   (354,057)   69.3
Income tax and social contribution on profit 30,151   (73,700)  (140.9)   (177,999)   (371,104)   (52.0)
Deferred income tax and social contribution on profit (841) (187,298) (99.6)   (421,436)   17,047 (2,572.2)
NET INCOME continuing operations   575,164   619,042 (7.1)  2,307,799  2,135,667  8.1
NET INCOME discontinued operations  -   323,767  -  491,571  191,501 -
NET INCOME   575,164   942,809  (39.0)  2,799,370  2,327,168   20.3
Attributed to the controlling company's shareholders - continuing operations  586,506  637,261   (8.0)  2,345,941  2,158,077   8.7
Attributed to the controlling company's shareholders - discontinued operations  -  241,761  (100.0) 463,690 100,733  360.3
Attributed to non-controlling shareholders- continuing operations   (11,342)  (5,240)  -  (26,800)  873 (3,169.9)
Attributed to non-controlling shareholders- discontinued operations   69,027  -   16,539   67,485   (75.5)
EBITDA continued operations 1,298,912 1,540,549   (15.7)   5,529,726   5,076,754  8.9

 

 

 

Exhibit I - CONSOLIDATED RESULTS > BALANCE SHEET
R$'000   R$'000
Assets Dec-24 Dec-23 Δ%   Liabilities Dec-24 Dec-23 Δ%
 CURRENT    13,041,808   13,715,730 (4.9)    CURRENT    10,342,380   9,309,433 11.1
 Cash and cash equivalents   4,161,939  5,634,623 (26.1)    Payroll, social charges and accruals   411,102  927,538 (55.7)
 Bonds and securities    623   4,763 (86.9)    Suppliers   2,324,423  2,154,430 7.9
 Collaterals and escrow accounts  9 9   -    Income tax and social contribution payable  83,482  132,979 (37.2)
 Customers    3,962,702  3,761,170 5.4    Other taxes due   302,345  346,083 (12.6)
 Dividends receivable  82,278 95,569 (13.9)    Loans and financing   1,231,205  675,980  82.1
 Sectorial financial assets    -   15,473   -    Debentures   2,025,110  1,225,649  65.2
 Account receivable related to concession  10,609   9,354  13.4    Minimum compulsory dividend payable    3,878  464,147 (99.2)
 Contract Assets   283,896  284,616   (0.3)    Post employment benefits   95,383 85,833  11.1
 Fair value in energy purchase and sale operations   217,350  379,261 (42.7)    Customer charges due  44,825 61,466 (27.1)
 Other current receivables   949,674  570,471  66.5    Research and development and energy efficiency   179,149  320,196 (44.1)
 Inventories   136,324  174,726 (22.0)    Accounts Payable related to concession   113,092  101,976  10.9
 Income tax and social contribution   296,128  315,218   (6.1)    Net sectorial financial liabilities   935,322  476,103  96.5
 Other current recoverable taxes   994,618  943,343 5.4    Lease liability  57,502 49,742  15.6
 Prepaid expenses  63,211 62,869 0.5    Fair value in energy purchase and sale operations   214,955  321,646 (33.2)
 Related parties    621   1,336 (53.5)    Other accounts payable   1,199,195  537,810   123.0
 Assets held for sale   1,881,826  1,462,929  28.6    PIS and COFINS to be refunded to costumers  -  558,591   -
 NON-CURRENT    44,342,348   42,103,344   5.3    Provision for allocation of Pis and Cofins credits   580,000 -   -
 Long Term Assets    15,315,121   16,343,437 (6.3)    Provisions for litigation  -  336,000   -
 Bonds and securities   529,085  490,732 7.8    Liabilities associated with assets held for sale   541,412  533,264.0 1.5
 Other temporary investments  30,603 31,728   (3.5)   NON-CURRENT   21,404,841   22,317,974 (4.1)
 Customers    116,180  105,259  10.4    Suppliers    457 -  -
 Judicial deposits   394,364  634,712 (37.9)    Deferred income tax and social contribution   142,380  131,143 8.6
 Sectoral financial assets  - 15,473  (100.0)    Other taxes due   1,895,459  1,686,793  12.4
 Account receivable related to concession   3,497,351  2,809,901  24.5    Loans and financing   291,195  612,093 (52.4)
 Contract Assets   6,927,010  7,320,445   (5.4)    Debentures   3,387,589  4,667,237 (27.4)
 Fair value in energy purchase and sale operations   479,938  722,423 (33.6)    Post employment benefits     10,602,255  8,393,457  26.3
 Other non-current receivables   681,846  130,917   420.8    Research and development and energy efficiency   1,063,326  1,398,410 (24.0)
 Income tax and social contribution   164,043 68,003   141.2    Accounts Payable related to concession    241,294  233,478 3.3
 Deferred income tax and social contribution    1,174,175  1,757,688 (33.2)    Net sectorial financial liabilities   992,252  791,879  25.3
 Other non-current recoverable taxes   1,320,526  2,256,156 (41.5)    Lease liability   142,488 27,888  -
 Investments    3,577,937   3,511,797   1.9    Fair value in energy purchase and sale operations   271,004  220,700  22.8
 Property, plant and equipment, net    8,516,697   10,825,421  (21.3)    Other accounts payable   170,837  431,938 (60.4)
 Intangible assets    16,623,610   11,170,089 48.8    PIS and COFINS to be refunded to costumers   247,021  147,132  67.9
 Right to use an asset    308,983   252,600 22.3    Provision for allocation of Pis and Cofins credits  -  173,135  -
TOTAL   57,384,156   55,819,074   2.8    Provisions for litigation   1,000,588  1,909,775 (47.6)
          EQUITY   956,696   1,492,916  (35.9)
           Attributed to controlling shareholders    25,636,935   24,191,667 6.0
           Share capital     25,674,718   23,886,153 7.5
           Capital reserves    12,821,758   12,821,758  -
           Equity valuation adjustments    5,595 -  -
           Treasury shares   517,408  307,050  68.5
           Legal reserves    (50,044) -  -
           Retained earnings   1,766,110  1,625,628 8.6
           Proposed additional dividend   9,363,866  9,000,506 4.0
           Accrued earnings   1,250,025  131,211  -
           Attributable to non-controlling interest     (37,783)  305,514  (112.4)
          TOTAL   57,384,156   55,819,074   2.8

 

 

 

Exhibit I - CONSOLIDATED RESULTS > CASH FLOW
    R$'000
  12/31/24 12/31/23
 CASH FLOWS FROM OPERATIONAL ACTIVITIES 
     
 Net income from continuing operations  2,307,799 2,135,667
     
 Adjustments to reconcile net income for the period with cash generation from operating activities:  4,903,214 4,775,315
 Unrealized monetary and exchange variation and debt charges - net  2,071,041 1,951,552
 Interest - bonus from the grant of concession agreements under the quota system   (120,800)  (114,370)
 Remuneration of transmission concession contracts   (833,630)  (730,094)
 Income tax and social contribution    177,999   371,104
 Deferred income tax and social contribution    421,436 (17,047)
 Equity in earnings of investees   (281,202)  (307,809)
 Appropriation of post-employment benefits obligations    257,711   267,741
 Creation for research and development and energy efficiency programs    181,675   165,459
 Recognition of fair value of assets from the indemnity for the concession  (82,424) (62,167)
 Sectorial financial assets and liabilities result   (923,724)   (1,070,196)
 Depreciation and amortization  1,465,478 1,382,040
 Provision from the voluntary dismissal program   18,306   610,057
 Long-term incentives  5,595 -
 Net operating estimated losses, provisions and reversals    345,102  92,235
 Realization of added value in business combinations    (722)   (722)
 Fair value in energy purchase and sale operations   36,604   (5,045)
 Loss on disposal of accounts receivable related to concession 3,265 270
 Loss on disposal of contract assets   14,496  16,728
 Loss on disposal of property, plant and equipment   32,234  10,458
 Loss on disposal of intangible assets   76,183  78,728
 Result of write-offs of use rights of assets and liabilities of leases - net    (4,774) 726
 Assets disposal results   (264,434) -
     
 Decrease (increase) in assets 817,908 98,706
 Trade accounts receivable    602,196   188,437
 Dividends and interest on own capital received     223,985   174,826
 Judicial deposits   18,427  33,298
 Sectorial financial assets    354,421  36,964
 Other receivables   (73,515) (11,555)
 Inventories   38,402  18,741
 Income tax and social contribution recoverable   (295,650)  (201,003)
 Other taxes recoverable  (50,731)  (138,520)
 Prepaid expenses    (342)   (2,281)
 Related parties  715   (201)
     
 Increase (decrease) in liabilities  (518,406)   486,682
 Payroll, social charges and accruals   (313,552)   297,343
 Related parties  - -
 Suppliers   72,730  19,506
 Other taxes    882,575   974,083
 Post-employment benefits   (219,780)  (224,809)
 Sectorial charges due  (16,641)  14,978
 Research and development and energy efficiency    (336,956)  (255,295)
 Payable related to the concession   (110,385)  (115,736)
 Other accounts payable   (131,259)   149,450
 Provisions for legal claims  (345,138)  (372,838)
     
 CASH GENERATED BY OPERATING ACTIVITIES 5,202,716 5,360,703
     
 Income tax and social contribution paid   (219,219)  (294,676)
 Loans and financing - interest due and paid   (471,276)  (521,134)
 Debentures - interest due and paid    (1,089,013)   (1,127,607)
 Charges for lease liabilities paid  (33,292) (24,284)
     
 NET CASH GENERATED BY OPERATING ACTIVITIES FROM CONTINUING OPERATIONS  3,389,916 3,393,002
 NET CASH GENERATED BY OPERATING ACTIVITIES FROM DISCONTINUED OPERATIONS  3,620   125,474
 NET CASH GENERATED FROM OPERATING ACTIVITIES   3,393,536   3,518,476
     
 CASH FLOWS FROM INVESTMENT ACTIVITIES 
 Financial investments   (32,939) (44,061)
 Additions to contract assets    (2,174,902)   (1,973,215)
 Acquisitions of subsidiaries - effect on cash  -  (911,450)
 Sale of investments   47,066  58,132
 Additions in investments - (10,780)
 Capital reduction of investees   37,129 -
 Additions to property, plant and equipment    (137,635)  (204,805)
 Sale of property, plant and equipment    11,440 -
 Additions to intangible assets    (4,098,286) (13,388)
     
 NET CASH USED BY INVESTMENT ACTIVITIES FROM CONTINUING OPERATIONS    (6,348,127)   (3,099,567)
 NET CASH USED BY INVESTMENT ACTIVITIES FROM DISCONTINUED OPERATIONS    608,713 (35,524)
 NET CASH USED FROM INVESTING ACTIVITIES (5,739,414) (3,135,091)
     
 CASH FLOWS FROM FINANCING ACTIVITIES 
 Issue of loans and financing  5,051  45,325
 Transaction costs in the issuing of loans and financing    (1,693)   (6,886)
 Issue of debentures  3,920,000 2,900,000
 Transaction costs in the issuing of debentures  (60,623) (60,677)
 Payments of principal - loans and financing  (261,753)  (260,971)
 Payments of principal - debentures    (1,079,912)   (1,193,910)
 Amortization of principal of lease liabilities  (70,949) (69,293)
 Capital increase    - 2,031,619
 Transaction costs in the capital increase    - (14,941)
 Buyback of own shares  (50,044)  
 Dividends and interest on own capital paid    (1,586,565)  (750,371)
     
 NET CASH  GENERATED (USED) BY FINANCING ACTIVITIES FROM CONTINUING OPERATIONS    813,512 2,619,895
 NET CASH GENERATED (USED)  BY FINANCING ACTIVITIES  FROM DISCONTINUED OPERATIONS     (9,656)  76,677
 NET CASH GENERATED (USED) FROM FINANCING ACTIVITIES    803,856   2,696,572
     
 TOTAL EFFECTS ON CASH AND CASH EQUIVALENTS  (1,542,022)   3,079,957
     
 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  4,161,939 5,634,623
 Change in cash and cash equivalents from discontinued operations  (69,338)   123,791
     
 CHANGE IN CASH AND CASH EQUIVALENTS  (1,542,022)   3,079,957

 

 

 

Exhibit I - CONSOLIDATED RESULTS > ADJUSTED EBITDA AND FINANCIAL RESULT
        R$'000
  4Q24 4Q23 Δ% 2024 2023 Δ%
EBITDA 1,298,912 1,540,547   (15.7) 5,529,726 5,076,756   8.9
(-/+) Fair value in the purchase and sale of energy   10,596  (11,393)  (193.0)   36,605   (5,046)  (825.4)
(-/+) Impairment   86,629   (123,694)  (170.0)   84,232   (177,693)  (147.4)
(-/+) Provision (reversal) Incentive Dismissal Program  (82)   -  -   18,388 610,057 (97.0)
(-/+) Assets disposal   -   -  -   (264,434)   -  -
(-/+) Indemnity of adittional third of vacation bonus   -   -  -   - 138,173  -
(-/+) Hydrological Risk Renegotiation (GSF) - HPP Mauá   -   26,405  -   -   -  -
(-/+) Provisions for litigation   -   51,119  -   -   51,119  
(-/+) Ebitda from discontinued Op. Compagas and UEGA   -   10,646  -   58,559 136,976 (57.2)
Non-recurring adjusted  97,143   (46,917) (307.1)   (66,650)  753,586  -
(-/+) Equity in earnings of subsidiaries  (55,804)  (63,134) (11.6)   (281,202)   (307,809)   (8.6)
(-/+) NRV  (32,957)  (20,269)  62.6  (82,424)  (62,167)  32.6
(-/+) Revenue Adjustment TRA IFRS/Regulatory  (51,145)   32,076  (259.4) 6,486 3,794  71.0
Adjusted EBITDA without earnings of subsidiaries, NRV and IFRS effect  1,256,149  1,442,303 (531.2)  5,105,936  5,464,160  (6.6)
             
            R$'000
  4Q24 4Q23 Δ% 2024 2023 Δ%
Financial Revenues  327,550  272,666 20.1  1,184,779  1,069,116 10.8
Income from investments held for trading 200,776 173,232  15.9 738,229 540,672  36.5
Late fees on electricity bills   65,317   44,007  48.4 231,333 200,341  15.5
Monetary restatement and adjustment to present value of accounts payable related to concession   -   -  -   17,838   69,059 (74.2)
Income from sectorial assets and liabilities 3,238 7,040 (54.0)   44,033   62,795 (29.9)
Exchange variation About Purchase Itaipu Electric Power  4 3,047 (99.9) 2,629   17,073 (84.6)
Interest on taxes to be compensated   34,099   38,964 (12.5)   92,794   89,938 3.2
Income and monetary restatement of judicial deposits 6,135   13,700 (55.2)   32,859   55,092 (40.4)
Other financial revenues   32,206 4,325   644.6   74,252   75,660   (1.9)
(-) Pis/Pasep and Cofins on revenues  (14,225)  (11,649)  22.1  (49,188)  (41,514)  18.5
Financial Expenses (704,327) (578,367) 21.8 (2,341,793) (2,274,106)   3.0
Monetary variation, foreign exchange and debt service charges   (493,276)   (408,512)  20.7   (1,745,166)   (1,763,555)   (1.0)
Monetary variation and adjustment to present value of accounts payable related to concession  (59,389)  (38,990)  52.3   (167,296)   (140,214)  19.3
Exchange variation About Purchase Itaipu Electric Power  (20,616)   (2,820)   631.1  (40,616)  (10,605)   283.0
Pis/ Pasep and Cofins taxes over interest on equity  (58,797)  (30,497)  92.8  (86,609)   (101,251) (14.5)
Income from sectorial assets and liabilities   (2,159)   (768)   181.1  (35,186)   (4,542)   674.7
Interest on R&D and PEE   (5,327)   (5,854)   (9.0)  (22,050)  (26,009) (15.2)
Interest on tax installments   (4,681)   (8,563) (45.3)  (25,791)  (39,569) (34.8)
Interest on lease liabilities   (8,683)   (7,033)  23.5  (28,560)  (24,292)  17.6
Monetary variation of litigation  (25,976)  (77,715) (66.6)  (96,964)  (77,715)  24.8
Other financial expenses   (8,481) 1,865  (554.7)  (50,228)  (27,836)  80.4
Uptade of provision for allocation of Pis and Cofins credits  (16,942) 520   (3,358.1)  (43,327)  (58,518) (26.0)
Financial income (expenses) (376,777) (305,701) 23.3 (1,157,014) (1,204,990)  (4.0)

 

 

 

Exhibit I - CONSOLIDATED RESULTS > EQUITY IN EARNINGS OF SUBSIDIARIES AND INDICATORS
                R$'000
Variation in Equity in earnings of subsidiaries   4Q24 4Q23 Δ% 2024 2023 Δ%
Joint Ventures      50,054 57,819  (13.4) 261,419 285,808  (8.5)
Voltalia São Miguel do Gostoso I Participações S.A.        (70) 2,112  (103.3)  (1,259)   1,508  (183.5)
Caiuá Transmissora de Energia S.A.      3,528 2,854  23.6 12,641 12,263 3.1
Integração Maranhense Transmissora de Energia S.A.      4,259 4,873 (12.6) 18,623 24,218 (23.1)
Matrinchã Transmissora de Energia (TP NORTE) S.A.     13,763  12,728   8.1 79,117 77,493 2.1
Guaraciaba Transmissora de Energia (TP SUL) S.A.     (4,006) 4,933  (181.2) 31,193 30,871 1.0
Paranaíba Transmissora de Energia S.A.      8,418 6,617  27.2 29,908 36,269 (17.5)
Mata de Santa Genebra Transmissão S.A.     11,769  12,861  (8.5) 48,533 58,262 (16.7)
Cantareira Transmissora de Energia S.A.     12,310  10,799  14.0 42,448 44,563   (4.7)
Solar Paraná     83   42  97.6  215  361 (40.4)
Associates     5,750   5,315   8.2   19,783   22,001   (10.1)
Dona Francisca Energética S.A.      1,352 1,162  16.4   5,354 5,353 0.0
Foz do Chopim Energética Ltda.      4,398 4,155   5.8 14,431 16,651 (13.3)
Carbocampel S.A.     -   (2) -  (2)  (3) (33.3)
 TOTAL        55,804 63,134  (11.6) 281,202 307,809  (8.6)
           
                 
                R$'000
Main Indicators -Associates  Dec-24         Dona Francisca Foz do Chopim
Total assets            171,926    44,234
Shareholder’s equity¹            150,801    42,346
Net operating revenue           66,349    53,431
Net Income           23,247    40,346
Participation in the enterprise - %             23.0     35.8
Investment book value            34,725     15,146
                R$'000
Main Indicators -Joint ventures
Dec-24
Voltalia Caiuá Integração Maranhense Matrinchã Guaraciaba Paranaíba Mata de Santa Genebra Cantareira
Total assets  237,464  347,626  598,513 3,017,103   1,622,959   2,097,314   3,747,356   1,831,108
Shareholder’s equity¹  237,191  283,055  437,699 2,100,405   1,056,969   1,280,022   1,387,326   993,714
Net operating revenue  -  37,505  61,094 333,128   167,286   238,796   391,009   178,483
Net Income  (2,669)  25,797  38,005 161,464  63,661   122,075  96,872  86,630
Participation in the enterprise - %  49.0   49.0   49.0 49.0   49.0   24.5   50.1   49.0
Investment book value  116,225  138,698  214,474 1,029,198   517,914   313,606   695,051   486,919
Note: Income from Transmitters according to adjustments for the application of CPC 47 / IFRS 15 in the Corporate Statements.

 

 

 

Exhibit I - CONSOLIDATED RESULTS > SHARE CAPITAL
                   
Share Capital -  As of December 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 131,162 10.1%   -   -  524,646 31.2%   -  655,808 22.0%
Free Floating 804,887 61.9%   707 22.6%  1,034,583 61.5%   -  1,840,177 61.6%
B3   790,177 60.8% 707 22.6%   945,052 56.2%   - 1,735,937 58.1%
NYSE 14,501 1.1%   -   -  87,883 5.2%   -   102,384 3.4%
LATIBEX   208 0.0%   -   - 1,648 0.1%   - 1,856 0.1%
Other  3,113 0.2%   -   -   4,025   -   -   9,558 0.3%
Treasury shares  2,624 0.2%   2,421 77.4%   3,075 0.2%   -   5,698 0.2%
TOTAL 1,300,347 100%   3,128 100%  1,682,410 100%  <1   2,985,885 100%
* State of Paraná has a special class preferred share with veto power as established in the Statute.

 

 

 

 

Exhibit II- RESULT BY SUBSIDIARY > COPEL GET (CONSOLIDATED)
        R$'000
Income Statement 4Q24 4Q23 Δ% 2024 2023 Δ%
OPERATING REVENUES 1,210,182 1,215,688  (0.5) 4,521,519 5,117,723   (11.6)
 Electricity sales to distributors    845,108  967,210 (12.6)  3,373,846  4,022,079 (16.1)
 Use of the main transmission grid   282,505  222,696 26.9  990,677  966,844   2.5
 Construction revenue  74,625 19,079   -  123,512 99,248 24.4
 Other operating revenues    7,944   6,703 18.5 33,484 29,552 13.3
OPERATING COSTS AND EXPENSES (840,151) (493,088)  70.4 (2,533,315) (2,771,944)  (8.6)
 Electricity purchased for resale    (72,997)   (45,326) 61.0 (184,712) (216,565)  (14.7)
 Charges of main distribution and transmission grid  (134,691) (147,082) (8.4) (572,982) (589,428) (2.8)
 Personnel and management    (72,455) (102,810)  (29.5) (350,899) (604,808)  (42.0)
 Pension and healthcare plans    (17,668)   (20,605)  (14.3)   (78,271)   (81,704) (4.2)
 Materials and supplies    (6,078)   (11,454)  (46.9)   (20,635)   (26,246)  (21.4)
 Materials and supplies for power eletricity  - -  -  (936)   (17,654)  (94.7)
 Third-party services    (83,963)   (68,661) 22.3 (285,977) (269,711)   6.0
 Depreciation and amortization  (207,574) (209,179) (0.8) (833,140) (820,188)   1.6
 Provisions and reversals    (57,354)  214,454   -   (79,972)  159,214   -
 Construction cost    (53,666)   (16,646)   -   (95,610)   (85,181) 12.2
 Other cost and expenses  (133,705)   (85,779) 55.9   (30,181) (219,673)  (86.3)
EQUITY IN EARNINGS OF SUBSIDIARIES  54,441  59,820  (9.0)   276,895   300,589  (7.9)
PROFIT BEFORE FINANCIAL RESULTS AND TAXES   424,472   782,420   (45.7)   2,265,099   2,646,368   (14.4)
FINANCIAL RESULTS (159,262) (163,680)  (2.7) (606,512) (747,409)   (18.9)
 Financial income   110,842 78,511 41.2  386,612  334,020 15.7
 Financial expenses  (270,104) (242,191) 11.5 (993,124) (1,081,429) (8.2)
OPERATIONAL EXPENSES/ INCOME   265,210   618,740   (57.1)   1,658,587   1,898,959   (12.7)
INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT   (15,865) (101,978)   (84.4) (333,246) (264,614)  25.9
 Income tax and social contribution on profit  10,337   (58,592)   - (164,455) (247,136)  (33.5)
 Deferred income tax and social contribution on profit    (26,202)   (43,386)  (39.6) (168,791)   (17,478)   -
NET INCOME continuing operations   249,344   516,762   (51.7)   1,325,341   1,634,345   (18.9)
NET INCOME discontinued operations     282,281  -   (18,377)  66,176  -
NET INCOME    249,344   799,043   (68.8)   1,306,964   1,700,521   (23.1)
Attributed to shareholders of the parent company - continuing operations  249,345  523,341  (52.4)  1,333,697  1,651,036  (19.2)
Attributed to the controlling company's shareholders - discontinued operations 15,147  167,900  (91.0)   (11,586) 30,134 -
Attributed to non-controlling shareholders   (15,147)  107,802 -   (15,147) 19,351 -
EBITDA continuing operations  632,046  991,599   (36.3)  3,098,239  3,466,556   (10.6)

 

 

 

Exhibit II- RESULT BY SUBSIDIARY > COPEL DIS
        R$'000
Income Statement 4Q24 4Q23 Δ% 2024 2023 Δ%
OPERATING REVENUES   4,474,387   4,016,174  11.4   17,030,454   15,085,707  12.9
 Electricity sales to final customers    1,718,368  1,613,874   6.5  6,554,157  5,663,429 15.7
 Electricity sales to distributors   10,988 24,369  (54.9) 94,923  164,825  (42.4)
 Use of the main distribution grid   1,745,700  1,550,506 12.6  6,520,003  5,468,715 19.2
 Construction revenue   567,201  568,580 (0.2)  2,427,298  2,234,539   8.6
 Fair value of assets from the indemnity for the concession  32,957 20,269 62.6 82,424 62,167 32.6
 Sectorial assets and liabilities result   272,095 91,494  197.4  838,280  971,203  (13.7)
 Other operating revenues   127,078  147,082  (13.6)  513,369  520,829 (1.4)
OPERATING COSTS AND EXPENSES (3,884,468) (3,552,826) 9.3 (15,048,163) (13,983,117) 7.6
 Electricity purchased for resale  (2,086,300) (1,585,200) 31.6 (7,308,796) (6,074,752) 20.3
 Charges of main transmission grid  (615,211) (743,458)  (17.3) (2,729,154) (2,715,273)   0.5
 Personnel and management  (122,301) (191,156)  (36.0) (636,853) (1,174,906)  (45.8)
 Pension and healthcare plans    (39,761)   (42,400) (6.2) (168,977) (167,533)   0.9
 Materials and supplies     (17,466)   (25,544)  (31.6)   (63,492)   (74,501)  (14.8)
 Third-party services  (200,020) (176,368) 13.4 (719,122) (643,999) 11.7
 Depreciation and amortization  (158,288) (135,744) 16.6 (592,226) (521,301) 13.6
 Provisions and reversals    (55,380)   (54,646)   1.3 (243,470) (201,083) 21.1
 Construction cost  (567,201) (568,580) (0.2) (2,427,298) (2,234,539)   8.6
 Other cost and expenses    (22,540)   (29,730)  (24.2) (158,775) (175,230) (9.4)
PROFIT BEFORE FINANCIAL RESULTS AND TAXES   589,919   463,348  27.3   1,982,291   1,102,590  79.8
FINANCIAL RESULTS (144,303) (144,134) 0.1 (525,920) (475,102) 10.7
 Financial income   148,220  115,304 28.5  516,031  479,944   7.5
 Financial expenses  (292,523) (259,438) 12.8 (1,041,951) (955,046)   9.1
OPERATIONAL EXPENSES/ INCOME   445,616   319,214  39.6   1,456,371   627,488  132.1
INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT  (5,184)   (55,924) (90.7) (322,349)   (58,368)  452.3
 Income tax and social contribution on profit  -   (12,255)  (100.0) -   (87,394)   -
 Deferred income tax and social contribution on profit   (5,184)   (43,669)  (88.1) (322,349) 29,026   (1,210.6)
NET INCOME (LOSS)   440,432   263,290  67.3   1,134,022   569,120 99.3
EBITDA  748,207  599,092 24.9  2,574,517  1,623,891 58.5

 

 

 

Exhibit II- RESULT BY SUBSIDIARY > COPEL DIS
        R$'000
OPERATING REVENUE 4Q24 4Q23 Δ% 2024 2023 Δ%
Electricity sales to final customers 2,151,103 1,964,152 9.5   7,982,401   6,781,115  17.7
 Residential    1,041,811   900,809 15.7   3,778,272   3,034,459 24.5
 Industrial    178,120   189,156 (5.8)  705,332   722,341 (2.4)
 Commercial, service and other activities    513,745   468,939   9.6   1,885,119   1,612,899 16.9
 Rural    218,159   198,810   9.7  833,499   691,173 20.6
 Public Sector   91,492  75,915 20.5  303,941   241,298 26.0
 Street lightining   53,556  48,641 10.1  195,188   181,555   7.5
 Public Service   54,220  81,882  (33.8)  281,050   297,390 (5.5)
Donations and subsidies 329,217 228,648  44.0   1,156,197   881,629  31.1
Electricity sales to distributors    11,614   25,624   (54.7)  99,686   172,283   (42.1)
 Bilateral contracts  3,614 5,716  (36.8) 20,085  20,888 (3.8)
 Electricity Trading Chamber - CCEE  8,000  19,908  (59.8) 79,601   151,395  (47.4)
Use of the main distribution grid 3,121,688 2,854,833 9.3 11,996,486 10,200,538  17.6
 Residential    1,068,224   963,648 10.9   4,031,222   3,305,194 22.0
 Industrial    331,856   305,732   8.5   1,296,880   1,069,331 21.3
 Commercial, service and other activities    582,636   544,146   7.1   2,227,426   1,883,780 18.2
 Rural    227,214   214,242   6.1  906,835   779,668 16.3
 Public Sector   96,833  85,568 13.2  338,066   277,885 21.7
 Street lightining   52,101  52,394 (0.6)  204,238   202,439   0.9
 Public Service   48,103  66,944  (28.1)  242,492   246,560 (1.6)
 Free Market    673,695   582,231 15.7   2,585,784   2,295,051 12.7
 Dealers and generators   41,026  39,928   2.7  163,543   140,630 16.3
Construction Revenue 567,201 568,580  (0.2)   2,427,298   2,234,539 8.6
Fair value of assets from the indemnity for the concession   32,957   20,268  62.6  82,424   62,166  32.6
Sectorial assets and liabilities result 299,830 100,820   197.4   923,725   1,070,196   (13.7)
Other operating income 140,031 162,714   (13.9)   565,696   575,524  (1.7)
 Leases and rentals    129,714   118,345   9.6  533,760   456,918 16.8
 Income from the provision of services  1,721 2,500   -   5,417 7,119  (23.9)
 Other income  8,596  41,869   - 26,519   111,487  (76.2)
RECEITA OPERACIONAL BRUTA 6,653,641 5,925,639  12.3 25,233,913 21,977,990  14.8
(-) Tributos e deduções  (2,179,254)  (1,909,465)  14.1 (8,203,459) (6,892,283)  19.0
 (-) PIS/PASEP e COFINS   (478,430)  (423,381) 13.0 (1,793,824) (1,584,509) 13.2
 (-) ICMS   (886,945)  (766,153) 15.8 (3,323,382) (2,510,296) 32.4
 (-) Encargos Setoriais   (813,879)  (719,931) 13.0 (3,086,253) (2,797,465) 10.3
 (-) ISS   -  -   -   -  (13)   -
NET OPERATING REVENUES  4,474,387  4,016,174 11.4  17,030,454  15,085,707 12.9

 

 

 

Exhibit II- RESULT BY SUBSIDIARY > COPEL COM (MERCADO LIVRE)
        R$'000
Income Statement 4Q24 4Q23 Δ% 2024 2023 Δ%
 OPERATING REVENUES    978,083   1,279,343   (23.5)   3,568,463   4,056,904   (12.0)
 Electricity sales to final customers    481,613  555,071  (13.2)  1,902,157  2,284,271  (16.7)
 Electricity sales to distributors    495,853  688,188  (27.9)  1,663,023  1,761,200 (5.6)
 Other operating revenues    617 36,084  (98.3)   3,283 11,433  (71.3)
 OPERATING COSTS AND EXPENSES  (1,004,464) (1,217,362)   (17.5) (3,553,557) (3,948,286)   (10.0)
 Electricity purchased for resale  (1,001,634) (1,211,291)  (17.3) (3,524,688) (3,908,484) (9.8)
 Personnel and management   (3,310)  (3,472) (4.7)   (14,462)   (21,133)  (31.6)
 Pension and healthcare plans  (416) (458) (9.2)  (1,737)  (1,877) (7.5)
 Materials and supplies     (66)   (16)  312.5 (114)   (77) 48.1
 Third-party services  (350) (479)  (26.9)  (4,603)  (3,389) 35.8
 Depreciation and amortization  (433)   (98)  341.8  (1,746)  (2,003)  (12.8)
 Provisions and reversals    3,656 (220)   (1,761.8) (780)  (3,927)  (80.1)
 Other cost and expenses   (1,911)  (1,328) 43.9  (5,427)  (7,396)  (26.6)
 PROFIT BEFORE FINANCIAL RESULTS AND TAXES    (26,381)  61,981 (142.6)  14,906   108,618   (86.3)
 FINANCIAL RESULTS   10,564 9,120  15.8  40,488  37,860 6.9
 Financial income  10,647   9,175 16.0 40,813 38,577   5.8
 Financial expenses    (83)   (55) 50.9 (325) (717)  (54.7)
 OPERATIONAL EXPENSES/ INCOME    (15,817)  71,101 (122.2)  55,394   146,478   (62.2)
 INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT   12,670   (21,229) (159.7)   (11,310)   (40,928)   (72.4)
 Income tax and social contribution on profit  13,580  (6,214)   (318.5)   (19,143)   (30,418)  (37.1)
 Deferred income tax and social contribution on profit  (910)   (15,015)  (93.9)   7,833   (10,510)   (174.5)
 NET INCOME (LOSS)   (3,147)  49,872 (106.3)  44,084   105,550   (58.2)
EBITDA   (25,948)  62,079 (141.8)  16,652   110,621   (84.9)

 

 

 

Exhibit II- RESULT BY SUBSIDIARY > INCOME STATEMENT FOR THE QUARTER BY COMPANY
R$'000
 Income Statement 4Q24   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   551,788  334,044   4,474,387 - 24,206 -   3,240   151,844   143,158   9,240 31,682   978,083 -   (682,509) 6,019,164
 Electricity sales to final customers    -   -   1,718,368 - - - - - - - -   481,613 - (259)  2,199,722
 Electricity sales to distributors   542,528   -  10,988 -  24,110 - -   150,184   143,156   9,240 -   495,853 - (556,925) 819,135
 Use of the main distribution and transmission grid (TUSD/ TUST)    -  259,658   1,745,700 - - - - - - -  24,948 - - (115,574)  1,914,732
 Construction revenue    - 67,896   567,201 - - - - - - -   6,727 - -  (1) 641,824
 Fair value of assets from the indemnity for the concession    -   -  32,957 - - - - - - - - - -   -   32,957
 Distribution of piped gas    -   - - - - - - - - - - - -   -  -
 Sectoral assets and liabilities result    -   -   272,095 - - - - - - - - - -   - 272,095
 Other operating revenues    9,260   6,490   127,078 -  96 -   3,240   1,660   1 -   7   617 -  (9,750) 138,699
 OPERATING COSTS AND EXPENSES    (467,793)   (114,888) (3,884,468) -   (30,922) -  (2,789) (149,997)   (93,763)  (7,187)   (11,112) (1,004,464)   (86,792)  701,773   (5,152,337)
 Energy purchased for resale     (61,948)   -  (2,086,300) -  (7,770) - -  (8,178)  (507)  (2,363) -  (1,001,634) -  558,189 (2,610,512)
 Charges of the main distribution and transmission grid    (80,197)   -  (615,211) -  (6,107) - - (17,265) (39,193)  (346) - - -  115,253   (643,068)
 Personnel and management    (40,098)   (28,359)  (122,301) -  (1,225) -  (136)  (3,276)  (455)  (124)  (142)  (3,310) (24,746)   -   (224,172)
 Private pension and health plans    (9,824)  (7,274) (39,761) - (49) - (24)  (465) (65) (17) (21)  (416)  (2,447)   -  (60,364)
 Materials and supplies   (3,414)  (1,820) (17,466) -  (442) - -  (363)  (371)  (117) - (66)  (596) 16  (24,646)
 Materials and supplies for power eletricity    -   - - - - - - - - - - - -   -  -
 Natural gas and supplies for gas business    -   - - - - - - - - - - - -   -  -
 Third-party services    (27,175)   (15,848)  (200,020) -  (4,247) -  (1,418) (37,503)  (8,447)  (1,183)  (3,062)  (350) (12,460) 10,300   (301,629)
 Depreciation and amortization    (99,815)  (4,575)  (158,288) -  (8,101) -  (1,059) (69,506) (23,461)  (2,853) (11)  (433)  (825)  (7,350)   (376,281)
 Provisions and reversals    (43,688)   (11,886) (55,380) - - -  (147)  (508) - -  (1,461)   3,656 (34,239) 26,425   (117,147)
 Construction cost    -   (47,488)  (567,201) - - - - - - -  (6,177) - -   -   (620,867)
 Other operating costs and expenses  (101,634)   2,362 (22,540) -  (2,980) -  (5) (12,933) (21,265)  (184)  (238)  (1,911) (11,478)  (1,060)   (173,651)
 EQUITY IN EARNINGS OF SUBSIDIARIES  (480) 70,579 - - - - -   (13,050) - - - -   686,337   (687,581)   55,804
 EARNINGS BEFORE INCOME TAXES  83,515  289,735   589,919 -  (6,715) -   451   (11,219) 49,393   2,053 20,569   (26,381)   599,546   (668,317) 922,631
 FINANCIAL RESULTS   (85,010)  (56,158) (144,303) -   (50,590) -  (1,134)   (25,651)   4,727   1,317   1,509 10,564   (32,048) (5)  (376,777)
 Financial income  42,936 26,865   148,220 -   2,829 -   1,222  31,236   6,467   1,317   2,019  10,647  53,954 (164) 327,550
 Financial expenses  (127,946)   (83,023)  (292,523) - (53,419) -  (2,356) (56,887)  (1,740) -  (509) (83) (86,002)  159   (704,327)
 OPERATIONAL EXPENSES / INCOME  (1,495)  233,577   445,616 -   (57,305) - (683)   (36,866) 54,120   3,370 22,079   (15,817)   567,498   (668,322) 545,854
 INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT  26,708 (9,524)  (5,184) - 19,497 - (818)   (16,822)   (16,220) (738)  (1,663) 12,670 19,008  2,399   29,310
NET INCOME continuing operations 25,213  224,133   440,432 -   (37,808) -  (1,501)   (53,691) 37,899   2,632 20,417  (3,147)   586,506   (665,923) 575,164
NET INCOME discontinued operations   -   - - - - - - - - - - - -   -  -
NET INCOME 25,213  224,133   440,432 -   (37,808) -  (1,501)   (53,691) 37,899   2,632 20,417  (3,147)   586,506   (665,923) 575,164
Attributed to shareholders of the parent company - continuing operations 25,213  224,133   440,432 - (26,844) -  (1,501) (53,691)  37,899   2,632  20,417  (3,147)   586,506   (79,037) 586,506
Attributed to the controlling company's shareholders - discontinued operations   -   - - - - - - - - - - - -   -  -
Attributed to non-controlling shareholders  - continuing operations   -   - - - (10,964) - - - - - - - - (378)  (11,342)
Attributed to non-controlling shareholders  - discontinued operations   -   - - - - - - - - - - - -   -  -
EBITDA continuing operations 183,330 294,310  748,207   - 1,386   - 1,510 58,291 72,854 4,906 20,580  (25,948)  600,371  (660,967)   1,298,912
                               
R$'000
 Income Statement 4Q23   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   630,506  230,996   4,016,174   212,824 34,465   -     -     172,135   172,465   6,804 19,547   1,037,173   -     (965,391) 5,567,698
 Electricity sales to final customers    6  (6)   1,613,874   -     -     -     -     -     -     -     -     579,008   -   (391)  2,192,491
 Electricity sales to distributors   615,810   -    24,369   -    34,377   -     -     172,135   172,459   6,804   -     454,267   -   (616,143) 864,078
 Use of the main distribution and transmission grid (TUSD/ TUST)    -    205,764   1,550,506   -     -     -     -     -     -     -    19,503   -     -   (121,571)  1,654,202
 Construction revenue    -   19,043   568,580   6,822   -     -     -     -     -     -    37   -     -    (6,822) 587,660
 Fair value of assets from the indemnity for the concession    -     -    20,269   -     -     -     -     -     -     -     -     -     -     -     20,269
 Distribution of piped gas    -     -     -     206,002   -     -     -     -     -     -     -     -     -   (206,002)   -  
 Sectoral assets and liabilities result    -     -    91,494   -     -     -     -     -     -     -     -     -     -     -     91,494
 Other operating revenues  14,690   6,195   147,082   -    88   -     -     -     6   -     7   3,898   -     (14,462) 157,504
 OPERATING COSTS AND EXPENSES    (178,298)  (71,020) (3,552,826) (184,753)   (23,776)   221,574  (1,779) (141,265)   (96,852)  (9,211)  (2,595) (1,016,477) (105,281)  717,468   (4,445,091)
 Energy purchased for resale     (26,952)   (14,741)  (1,585,200)   -   (25)  (3,282)   -    (3,633)   -     -     -    (1,007,473)   -    619,242 (2,022,064)
 Charges of the main distribution and transmission grid    (92,034)   -    (743,458)   -    (6,236)  (8,962)   -   (16,861) (40,211)  (347)   -     -     -    129,887   (778,222)
 Personnel and management    (54,172)   (41,749)  (191,156) (10,421)  (1,176)  (1,770) (47)  (5,555)  (773)  (305)  (256)  (3,670) (17,783) 12,191   (316,642)
 Private pension and health plans     (11,458)  (8,347) (42,400)  (1,716) (56)  (214)  (8)  (652) (92) (25) (31)  (453)  (2,428)   1,930  (65,950)
 Materials   (2,518)  (1,331) (25,544)  (503) (58)  (8)  (212)  (3,614)  (572)  (3,324) (93) (17)  (636)  514  (37,916)
 Raw material and supplies - energy production     -     -     -     -     -    (428)   -     -     -     -     -     -     -    428   -  
 Natural gas and supplies for gas business    -     -     -    (145,206)   -     -     -     -     -     -     -     -     -    145,206   -  
 Third-party services    (27,216)   (13,199)  (176,368)  (3,764)  (3,913)  (5,010)  (1,212) (30,613)  (4,718)  (2,253)  (1,760)  (502) (18,326) 20,894   (267,960)
 Depreciation and amortization    (94,000)  (4,182)  (135,744) (10,781)  (8,467)  (5,156)  (211) (68,883) (32,037)  (2,718) (10)  (440)  (767)   8,588   (354,808)
 Provisions and reversals   185,768 24,771 (54,646)  (1,150)   -     248,283   -     3,933 (48)  (1) (82)  (672) (58,999) (234,620) 112,537
 Construction cost    -     (16,609)  (568,580)  (6,822)   -     -     -     -     -     -   (37)   -     -     6,822   (585,226)
 Hydrological Risk Renegotiation (GSF) - HPP Mauá    (26,405)   -     -     -     -     -     -     -     -     -     -     -     -     -    (26,405)
 Other operating costs and expenses    (29,311)   4,367 (29,730)  (4,390)  (3,845)  (1,879) (89) (15,387) (18,401)  (238)  (326)  (3,250)  (6,342)   6,386   (102,435)
 EQUITY IN EARNINGS OF SUBSIDIARIES  45,912 72,987   -     -     -     -     -   15,070   -     -     -     -     812,988   (883,823)   63,134
 EARNINGS BEFORE INCOME TAXES   498,120  232,963   463,348 28,071 10,689   221,574  (1,779) 45,940 75,613  (2,407) 16,952 20,696   707,707 (1,131,746) 1,185,740
 FINANCIAL RESULTS   (94,652)  (53,124) (144,134)  (2,586)   (33,348)  (1,442)   (23)   (24,249)   8,865   869   1,642 10,126 31,683 (5,328)  (305,701)
 Financial income  25,590 12,903   115,304  11,687   4,647   602   138  30,901   9,039   876   2,233  10,579  69,812   (21,645) 272,666
 Financial expenses  (120,242)   (66,027)  (259,438) (14,273) (37,995)  (2,044)  (161) (55,150)  (174)  (7)  (591)  (453) (38,129) 16,317   (578,367)
 OPERATIONAL EXPENSES / INCOME   403,468  179,839   319,214 25,485   (22,659)   220,132  (1,802) 21,691 84,478  (1,538) 18,594 30,822   739,390 (1,137,074) 880,039
 INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT   (45,171)  (14,794)   (55,924)   2,489   5,186 50,409   -     (16,367)   (26,152) (510)  (1,388)  (6,148) (102,129)  (50,499)  (260,998)
NET INCOME continuing operations  358,297  165,045   263,290 27,974   (17,473)   270,541  (1,802)   5,324 58,326  (2,048) 17,206 24,674   637,261 (1,187,573) 619,041
NET INCOME discontinued operations  167,900   -     -     -     -     -     -     -     -     -     -     -     241,762  (85,895) 323,767
NET INCOME  526,197  165,045   263,290 27,974   (17,473)   270,541  (1,802)   5,324 58,326  (2,048) 17,206 24,674   879,023 (1,273,468) 942,808
Attributed to shareholders of the parent company - continuing operations  358,298  165,045   263,290   -   (12,231)   -    (1,802)   5,324  58,326  (2,048)  17,206  24,674   805,160  (1,043,981) 637,260
Attributed to the controlling company's shareholders - discontinued operations  167,899   -     -    14,267   -     219,679   -     -     -     -     -     -    73,863 (233,942) 241,762
Attributed to non-controlling shareholders  - continuing operations   -     -     -     -    (5,241)   -     -     -     -     -     -     -     -     -   (5,241)
Attributed to non-controlling shareholders  - discontinued operations   -     -     -    13,707   -    50,862   -     -     -     -     -     -     -     4,455   69,027
EBITDA continuing operations 592,120 237,145  599,092 38,852 19,156  226,730  (1,568)  114,823  107,650 311 16,962 21,136  708,474  (1,140,334)   1,540,548

 

 

 

Exhibit II- RESULT BY SUBSIDIARY > INCOME STATEMENT BY COMPANY ACCUMULATED
R$'000
 Income Statement 2024   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   2,140,091  1,058,810   17,030,454   562,129 91,418   -     6,333   694,437   560,074 35,834 91,424 3,568,463   -   (3,188,432)  22,651,036
 Electricity sales to final customers    -   -   6,554,157   -     -     -     -     -     -     -     -    1,902,157   -    (1,324)  8,454,990
 Electricity sales to distributors    2,089,599   - 94,923   -    90,944   -     -     688,627   560,064  35,834   -    1,663,023   -    (2,102,387)  3,120,628
 Use of the main distribution and transmission grid (TUSD/ TUST)    -  916,243   6,520,003   -     -     -     -     -     -     -    83,776   -     -   (471,986)  7,048,036
 Construction revenue    -  115,891   2,427,298  13,618   -     -     -     -     -     -     7,620   -     -     (13,619)  2,550,809
 Fair value of assets from the indemnity for the concession    -   - 82,424   -     -     -     -     -     -     -     -     -     -     -     82,424
 Distribution of piped gas    -   -   -     548,511   -     -     -     -     -     -     -     -     -   (548,511)   -  
 Sectoral assets and liabilities result    -   -  838,280   -     -     -     -     -     -     -     -     -     -     -   838,280
 Other operating revenues  50,492 26,676  513,369   -     474   -     6,333   5,810   9   -    28  3,283   -     (50,605) 555,869
 OPERATING COSTS AND EXPENSES  (1,274,046)   (288,076)  (15,048,162) (503,515) (102,299)   (44,679)  (7,129) (605,320) (354,251)   (22,151)   (18,454)   (3,553,557) (253,352)  3,206,939 (18,867,990)
 Energy purchased for resale   (115,304)   -  (7,308,796)   -   (10,698)   -     -   (55,266) (10,066)  (4,354)   -   (3,524,688)   -     2,104,278 (8,924,895)
 Charges of the main distribution and transmission grid  (355,610)   -  (2,729,154)   -   (24,833) (18,392)   -   (66,944)  (158,426)  (1,379)   -     -     -    489,250 (2,865,490)
 Personnel and management  (192,129) (140,359) (636,853) (33,621)  (5,480)  (3,124)  (264) (15,041)  (2,116)  (571)  (682)  (14,462) (73,838) 36,744 (1,081,797)
 Private pension and health plans     (43,577)   (31,938) (168,977)  (4,083)  (173)  (364) (45)  (2,248)  (318) (85)  (104) (1,737) (10,149)   4,447   (259,352)
 Materials and supplies    (10,208)  (5,638)   (63,492)  (416)  (681) (18) (16)  (2,959)  (1,553)  (204) (72)   (114)  (1,946)  442  (86,882)
 Materials and supplies for power eletricity  (936)   -   -     -     -    (944)   -     -     -     -     -     -     -    944   (936)
 Natural gas and supplies for gas business    -   -   -    (397,554)   -     -     -     -     -     -     -     -     -    397,554   -  
 Third-party services    (94,349)   (53,830) (719,122) (10,650) (16,845)  (9,842)  (3,951)  (134,210) (35,633)  (3,446)  (7,650) (4,603) (47,658) 67,697 (1,074,308)
 Depreciation and amortization  (379,870)   (17,025) (592,226) (27,146) (32,333) (10,316)  (2,788)  (276,172)  (119,234) (11,393) (44) (1,746)  (3,245)   8,064 (1,465,478)
 Provisions and reversals    (60,626)   (22,088) (243,470)  (7,541)   -    (176)  (147)  (953)  (7) (38)  (1,754)   (780) (83,596) 75,994   (345,102)
 Construction cost    -   (88,565)  (2,427,298) (13,618)   -     -     -     -     -     -    (7,044)   -     -   13,618 (2,522,908)
 Other operating costs and expenses    (21,437) 71,367 (158,775)  (8,887) (11,256)  (1,503)  82 (51,527) (26,899)  (681)  (1,104) (5,427) (32,919)   7,907   (240,842)
 EQUITY IN EARNINGS OF SUBSIDIARIES  82,766  340,016   - - -   -   -   (23,053) - - -   -     2,512,087 (2,630,613) 281,202
 EARNINGS BEFORE INCOME TAXES   948,811  1,110,750  1,982,291 58,613   (10,881)   (44,679) (796) 66,048   205,821 13,683 72,969   14,906   2,258,736 (2,612,106) 4,064,248
 FINANCIAL RESULTS    (316,747)   (217,679)   (525,920)   (10,608) (124,476)  (4,372)  (1,621) (108,525) 26,763   4,473   6,570   40,488 63,828 10,806   (1,157,014)
 Financial income   131,051 81,741  516,031  29,114  32,223   1,068   3,285   133,184  28,941   4,428   8,636   40,813   211,411   (37,149)  1,184,779
 Financial expenses  (447,798) (299,420)  (1,041,951) (39,721)  (156,699)  (5,440)  (4,906)  (241,709)  (2,178)  45  (2,065)   (325)  (147,583) 47,955 (2,341,793)
 OPERATIONAL EXPENSES / INCOME   632,064  893,071  1,456,371 48,006 (135,357)   (49,051)  (2,417)   (42,473)   232,584 18,156 79,540   55,394   2,322,564 (2,601,300) 2,907,234
 INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT   (95,426)  (96,092)   (322,349)   (17,301) 46,029   -    (1,935)   (64,387)   (76,873)  (2,628)  (5,742) (11,310) 23,377 25,205  (599,435)
NET INCOME continuing operations  536,638  797,059  1,134,022 30,705   (89,328)   (49,051)  (4,352) (106,863)   155,710 15,528 73,799   44,084   2,345,941 (2,576,095) 2,307,799
NET INCOME discontinued operations  (11,586)   -   -     -     -     -     -     -     -     -     -     -     463,690 39,467 491,571
NET INCOME  525,052  797,059  1,134,022 30,705   (89,328)   (49,051)  (4,352) (106,863)   155,710 15,528 73,799   44,084   2,809,631 (2,536,628) 2,799,370
Attributed to shareholders of the parent company - continuing operations  536,638  797,059   1,134,022 - (62,528) -  (4,352)  (106,863)   155,710  15,528  73,799   44,084   2,334,356  (2,571,512)  2,345,941
Attributed to the controlling company's shareholders - discontinued operations   (11,586)     -  15,660 - (39,829) - - - - -  -   475,275 24,171 463,690
Attributed to non-controlling shareholders  - continuing operations   -   -   - - (26,800) - - - - - -  - -   -  (26,800)
Attributed to non-controlling shareholders  - discontinued operations   -   -   -  15,045 -  (9,222) - - - - -  - - 10,715   16,539
EBITDA continuing operations 1,328,681 1,127,775 2,574,517 85,759 21,452  (34,363) 1,992  342,224  325,055 25,076 73,013   16,652  2,261,981  (2,620,170)   5,529,726
                               
R$'000
 Income Statement 2023   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   2,523,737  1,034,167   15,085,707   978,581   140,757   -     -     782,111   755,449 29,754 67,695 4,056,904   -   (3,975,394)  21,479,468
 Electricity sales to final customers    6  (6)   5,663,429   -     -     -     -     -     -     -     -    2,284,271   -    (1,532)  7,946,168
 Electricity sales to distributors    2,463,377   -    164,825   -     139,968   -     -     781,534   755,433  29,754   -    1,761,200   -    (2,493,303)  3,602,788
 Use of the main distribution and transmission grid (TUSD/ TUST)    -    908,902   5,468,715   -     -     -     -     -     -     -    67,969   -     -   (443,394)  6,002,192
 Construction revenue    -   99,549   2,234,539  17,010   -     -     -     -     -     -    (301)   -     -     (17,010)  2,333,787
 Fair value of assets from the indemnity for the concession    -     -   62,167   -     -     -     -     -     -     -     -     -     -     -     62,167
 Distribution of piped gas    -     -     -     961,567   -     -     -     -     -     -     -     -     -   (961,567)   -  
 Sectoral assets and liabilities result    -     -    971,203   -     -     -     -     -     -     -     -     -     -     -   971,203
 Other operating revenues  60,354 25,722  520,829   4   789   -     -     577  16   -    27   11,433   -     (58,588) 561,163
 OPERATING COSTS AND EXPENSES  (1,336,235)   (477,353)  (13,983,117) (814,455)   (92,793)   4,674  (2,606) (532,931) (432,953)   (23,618)  (9,417)   (3,948,286) (216,087)  3,772,614 (18,092,563)
 Energy purchased for resale   (123,926)   (14,741)  (6,074,752)   -    (1,073)  (3,282)   -   (23,261) (61,983)  (673)   -   (3,908,484)   -     2,495,985 (7,716,190)
 Charges of the main distribution and transmission grid  (373,875)   -    (2,715,273)   -   (24,149) (35,362)   -   (64,281)  (159,227)  (1,335)   -     -     -    476,792 (2,896,710)
 Personnel and management  (334,294) (246,379)  (1,174,906) (43,201)  (4,991)  (6,381) (62) (18,779)  (3,036)  (1,306)  (1,014)  (21,133) (72,432) 49,582 (1,878,332)
 Private pension and health plans     (46,035)   (32,882) (167,533)  (6,222)  (196)  (733) (10)  (2,214)  (356) (96)  (121) (1,877)  (8,839)   6,955   (260,159)
 Materials    (10,932)  (5,374)   (74,501)  (1,574)  (248) (40)  (212)  (4,725)  (1,644)  (3,363)  (209)  (77)  (1,384)   1,616   (102,667)
 Raw material and supplies - energy production     (17,654)   -     -     -     -    (1,459)   -     -     -     -     -     -     -     1,459  (17,654)
 Natural gas and supplies for gas business    -     -     -    (678,885)   -     -     -     -     -     -     -     -     -    678,885   -  
 Third-party services  (104,178)   (49,586) (643,999) (13,861) (16,355) (21,096)  (1,594)  (117,604) (32,052)  (4,589)  (6,671) (3,389) (65,775) 84,437   (996,312)
 Depreciation and amortization  (378,112)   (16,167) (521,301) (41,148) (33,863) (21,588)  (1,668)  (259,228)  (127,732) (11,201) (40) (2,003)  (3,017) 35,028 (1,382,040)
 Provisions and reversals   168,260   (20,712) (201,083)  (548)   -    97,811   -     6,116 (50)  (1)  (425) (3,927) (47,348)   (90,328)  (92,235)
 Construction cost    -     (85,482)  (2,234,539) (17,010)   -     -     -     -     -     -     301   -     -   17,010 (2,319,720)
 Other operating costs and expenses  (115,489)  (6,030) (175,230) (12,006) (11,918)  (3,196)   940 (48,955) (46,873)  (1,054)  (1,238) (7,396) (17,292) 15,193   (430,544)
 EQUITY IN EARNINGS OF SUBSIDIARIES   305,369  347,703   -     -     -     -     -   86,058   -     -     -     -     2,332,609 (2,763,930) 307,809
 EARNINGS BEFORE INCOME TAXES   1,492,871  904,517  1,102,590   164,126 47,964   4,674  (2,606)   335,238   322,496   6,136 58,278 108,618   2,116,522 (2,966,710) 3,694,714
 FINANCIAL RESULTS    (381,271)   (284,257)   (475,102)   (11,757)   (43,569)   2,856 (656) (115,435) 26,634   3,296   6,655   37,860 30,212 (456)   (1,204,990)
 Financial income   106,496 57,636  479,944  36,559  90,509   9,803   497   133,035  27,294   3,304   9,286   38,577   145,881   (69,705)  1,069,116
 Financial expenses  (487,767) (341,893) (955,046) (48,316)  (134,078)  (6,947)  (1,153)  (248,470)  (660)  (8)  (2,631)   (717)  (115,669) 69,249 (2,274,106)
 OPERATIONAL EXPENSES / INCOME   1,111,600  620,260  627,488   152,369   4,395   7,530  (3,262)   219,803   349,130   9,432 64,933 146,478   2,146,734 (2,967,166) 2,489,724
 INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT   (60,404)  (20,420)  (58,368)   (40,750)  (1,487) 36,795   -     (67,057) (115,615)  (2,900)  (5,347) (40,928) 11,343 11,081  (354,057)
NET INCOME continuing operations  1,051,196  599,840  569,120   111,619   2,908 44,325  (3,262)   152,746   233,515   6,532 59,586 105,550   2,158,077 (2,956,085) 2,135,667
NET INCOME discontinued operations 30,134   -     -     -     -     -     -     -     -     -     -     -     100,733 60,634 191,501
NET INCOME  1,081,330  599,840  569,120   111,619   2,908 44,325  (3,262)   152,746   233,515   6,532 59,586 105,550   2,258,810 (2,895,451) 2,327,168
Attributed to shareholders of the parent company - continuing operations   1,051,196  599,840  569,120   -     2,036   -    (3,262)   152,746   233,515   6,532  59,586 105,550   2,188,210  (2,806,993)  2,158,077
Attributed to the controlling company's shareholders - discontinued operations 30,134   -     -    56,926   -    35,992   -     -     -     -     -     -    70,600   (92,913) 100,733
Attributed to non-controlling shareholders  - continuing operations   -     -     -     -     873   -     -     -     -     -     -     -     -     -   873
Attributed to non-controlling shareholders  - discontinued operations   -     -     -    54,693   -     8,333   -     -     -     -     -     -     -     4,455   67,485
EBITDA continuing operations 1,870,983 920,684 1,623,891  205,274 81,827 26,262  (938)  594,466  450,228 17,337 58,318 110,621  2,119,539  (3,001,738)   5,076,754

 

 

 

Exhibit II- RESULT BY SUBSIDIARY > ASSETS BY COMPANY
                            R$'000
 Assets - December -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 3,478,566   6,769,769 -   124,996 - 48,889   1,119,406   146,365 60,415   106,590   916,049   3,264,843 (2,994,084) 13,041,808
 Cash and cash equivalents  511,790   1,734,522 -  97,082 -  42,389   976,988  61,545  55,027  77,510   324,750   280,340 (13)   4,161,939
 Bonds and securities   - - - - -   528   0 - - - -  95 -   624
 Collaterals and escrow accounts   -   9 - - - - - - - - - - -   9
 Customers   379,135   3,267,284 -  10,752 -   3,795  94,192  76,636   4,118   8,750   348,795 -  (230,755)   3,962,702
 Dividends receivable  153,322 - - - - -   8,393 - - -   0   2,644,431  (2,723,868)  82,278
 Sectorial financial assets    10,609 - - - - - - - - - - - -  10,609
 Account receivable related to concession  265,846 - - - - - - - -  18,050 - - -   283,896
 Contract Assets   - - - - - - - - - -   217,350 - -   217,350
 Other current receivables    90,679   541,676 -   3,210 -  74   4,084   6,595 -   549   8,561   301,929  (7,680)   949,674
 Inventories    39,204  95,620 -   1,299 - - - - -   201 - - -   136,324
 Income tax and social contribution  108,582   101,406 -  10,831 -   2,035  25,086   134   907   1,409  13,387  32,349 -   296,128
 Other current recoverable taxes    10,626   979,880 - - - -  80   1,035   8 -   2,990 - -   994,618
 Prepaid expenses   9,288  42,066 -   1,822 -  68   7,913   420   355   122   216   944 -  63,211
 Related parties    17,664   7,306 - - - -   2,670 - - - -   4,754 (31,773)   621
 Assets held for sale   1,881,821 - - - - - - - - - - -   5   1,881,826
NON-CURRENT   22,800,216 16,797,534 -   623,724 -   100,266   7,961,804   2,279,634   184,758   508,080   531,035 23,164,333   (30,609,036) 44,342,348
Long Term Assets 6,186,586   6,847,655 -   132,366 - 15,084   747,629 54,415 -   507,812   520,497   708,857 (405,709) 15,315,121
 Bonds and securities  149,368   3,159 - - - -   353,799  17,941 -   4,815 - - -   529,085
 Other temporary investments   - - - - -  14,709 - - - - -  15,894 -  30,603
 Customers    -   116,180 - - - - - - - - - - -   116,180
 Judicial deposits    49,775   190,181 - - -  72   484 - -   242  16,933   136,677 -   394,364
 Sectoral financial assets   - - - - - - - - - - - - - -
 Account receivable related to concession  886,620   2,610,731 - - - - - - - - - - -   3,497,351
 Contract Assets   4,729,547   1,701,448 - - - - - - -   502,754 - -  (6,739)   6,927,010
 Other non-current receivables   - - - - - - - - - -   479,938 - -   479,938
 Income tax and social contribution  276,590  65,322 -   6,954 - - -  34,860 - - -   298,120 -   681,846
 Deferred income tax and social contribution    1,819  59,940 - - - - - - - -  22,780  79,504 -   164,043
 Other non-current recoverable taxes   -   918,078 -   119,561 - - - - - - -   136,536 -   1,174,175
 Prepaid expenses    92,867   1,182,616 - - -   303   224   1,614 - -   776  42,126 -   1,320,526
 Related parties   - - -   5,851 - -   393,122 - - - - -  (398,970) -
 Investments    10,104,390   442 - - - -   2,698,723 - - - - 22,431,868   (31,657,485)   3,577,937
 Property, plant and equipment, net  3,160,968 - -   317,388 - 80,590   4,462,642   306,000   180,931   229   702   7,248 -   8,516,697
 Intangible assets  3,260,920   9,788,358 -   173,337 -   901   8,809   1,918,982   3,827  39   5,731   8,546   1,454,158 16,623,610
 Right to use an asset    87,352   161,079 -   633 -   3,691 44,001   237 - -   4,174   7,815 -   308,983
TOTAL  26,278,782   23,567,303   -  748,720   -  149,155  9,081,210  2,425,999  245,173  614,670  1,447,083   26,429,176 (33,603,120)   57,384,156
                             
                             
 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

 

 

 

Exhibit II- RESULT BY SUBSIDIARY > LIABILITIES BY COMPANY
                            R$'000
 Liabilities - December -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  5,107,929  5,979,105  - 114,110  -   11,151 655,490 153,431  5,495 29,976 878,302 404,699  (2,997,302)   10,342,381
 Social charges and accruals  119,712  265,757  - 381  -  -  -  -  - -  4,447   20,805 - 411,102
 Associated companies and parent company     10,810 11,482  -  -  - 160  9,617 520 141   162 368  1,690 (34,954)  -
 Suppliers  319,382  1,792,275  -  3,857  -  9,345   56,148   21,547 718   5,323 350,946  3,362  (238,481)  2,324,423
 Income Tax and Social Contribution payable   -   -  -  -  - 457  9,548   72,506 368   602  -   - -   83,482
 Other taxes    24,925  252,462  - 736  -  (24)  7,382  5,255 177   362   10,462  614 - 302,346
 Loans and financing   1,097,232  2,971  -  -  -  - 126,082  -  -   4,921  -   - -  1,231,205
 Debentures   1,056,707  908,720  -  -  -  1,192   58,491  -  - -  -   - -  2,025,110
 Dividends payable   1,699,433  663,654  -  -  -  -   21,710   36,982  3,688  17,527 280,873  3,881   (2,723,868)  3,878
 Post employment benefits    24,557 66,352  -  -  -  -  -  -  - - 126  4,348 -   95,383
 Customer charges due    19,940 23,598  -  -  -  -  - 855  -   432  -   - -   44,825
 Research and development and energy efficiency    13,567  161,074  - 104  -  -  -  3,827  -   577  -   - - 179,149
 Payables related to concession    4,686   -  - 106,333  -  -  -  2,073  - -  -   - - 113,092
 Sectorial financial liabilities   -  935,322  -  -  -  -  -  -  - -  -   - - 935,322
 Other accounts payable    13,697 41,959  - 284  -   21 571 186  - - 180  604 -   57,502
 Fair value in energy purchase and sale operations   -   -  -  -  -  -  -  -  - - 214,955   - - 214,955
 Other bills to pay  161,869  273,479  -  2,415  -  - 365,940  9,682 403  69   15,945  369,395 -  1,199,195
 PIS and Cofins to be refunded to consumers   -   -  -  -  -  -  -  -  - -  -   - -  -
 Provision for allocation of Pis and Cofins credits   -  580,000  -  -  -  -  -  -  - -  -   - - 580,000
 Provisions for litigation   -   -  -  -  -  -  -  -  - -  -   - -  -
 Liabilities associated with assets held for sale  541,412   -  -  -  -  -  -  -  - -  -   - - 541,412
 NON-CURRENT  6,931,439  9,922,614  - 760,550  -   74,736 3,145,692   86,163  3,221 38,654 280,154 349,758 (188,137)   21,404,840
 Social accruals   - 30  -  -  -  -  -  -  - -  -  427 - 457
 Associated companies and parent company    -   -  -  -  -  - 389,891  -  - -  -  5,851  (395,742)  -
 Suppliers  142,376   -  -  -  -  -  -  -  - -  -   - - 142,380
 Deferred income tax and social contribution   1,445,182   -  -  1,222  - 802   33,343   10,513  1,679  18,752 102,398   -   281,567  1,895,459
 Tax liabilities   -  291,195  -  -  -  -  -  -  - -  -   - - 291,195
 Loans and financing  566,724  750,733  -  -  -  -  2,054,424  -  -  15,708  -   - -  3,387,589
 Debentures   3,892,598  6,205,483  -  -  -   69,701 434,474  -  - -  -   - -   10,602,255
 Post-employment benefits  304,420  718,933  -  -  -  -  -  -  - -  2,342   37,631 -  1,063,326
 Research and development and energy efficiency   -  234,277  -  -  -  -  -  6,488  -   529  -   - - 241,294
 Payables related to the concession  167,478   -  - 755,649  -  -  -   69,125  - -  -   - - 992,252
 Sectorial financial liabilities   -  142,488  -  -  -  -  -  -  - -  -   - - 142,488
 Lease liability    80,058  127,277  - 393  -  3,861   47,308   36  - -  4,311  7,761 - 271,004
 Other payables   -   -  -  -  -  -  -  -  - - 170,837   - - 170,837
 Fair value in energy purchase and sale operations    53,364  6,275  -  -  - 369 184,203  -  - -  -   90,966 (88,156) 247,021
 PIS/Cofins to be refunded to consumers   -   -  -  -  -  -  -  -  - -  -   - -  -
 Provision for allocation of PIS and COFINS   -  1,000,588  -  -  -  -  -  -  - -  -   - -  1,000,588
 Provisions for litigation  279,240  445,335  -  3,285  -  -  2,049  -  1,542   3,664 265  207,123  14,194 956,696
 EQUITY    14,239,413  7,665,584  -   (125,940)  -   63,269 5,280,029 2,186,403 236,457   546,040 288,629   25,674,718   (30,417,679)   25,636,934
 Attributable to controlling shareholders    14,239,413  7,665,584  -   (125,940)  -   63,269 5,280,029 2,186,403 236,457   546,040 288,629   25,674,718   (30,379,896)   25,674,717
 Capital   6,242,757  5,372,206  -   35,503  -   78,785  5,186,230  2,009,509 223,913   275,161 237,210   12,821,758 (19,661,293)   12,821,758
 Advance for Future Capital Increase  600,000   -  -  -  -  -  3,000  -  - -  -   -  (603,000)  -
 Capital reserves   -  166  -  -  -  -  -  -  - -  -  5,595  (166)  5,595
 Asset valuation adjustments  537,346 (420)  -  2,372  - 148  -  -  - -   (137)  517,408  (539,309) 517,408
 Treasury shares   -   -  -  -  -  -  -  -  - -  -  (50,044) -  (50,044)
 Legal Reserves   1,027,643  391,901  -  -  -  -   53,090   65,950  1,479  31,639   30,275  1,766,110   (1,601,979)  1,766,110
 Profit retention reserve   5,239,801  1,778,071  -  -  -  - 343,425  -  -   186,658  -  9,363,866   (7,547,951)  9,363,866
 Additional proposed dividends  591,866  123,660  -  -  -  -   41,574 110,945   11,064  52,581   21,279  1,250,025  (952,968)  1,250,025
 Accumulated profit   -   -  -   (163,815)  -  (15,664)   (347,290)  -  - -  -   -   526,769  -
 Attributable to noncontrolling interests   -   -  -  -  -  -  -  -  - -  -   -   (37,783) (37,783)
 TOTAL  26,278,782  23,567,303  - 748,720  - 149,155   9,081,210   2,425,999 245,173  614,670   1,447,083 26,429,176 (33,603,120) 57,384,156

 

 

                            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

 

 

 

 

Exhibit III - ENERGY MARKET> DISTRIBUTION AND TOTAL MARKET
                         
Copel’s Total Market    Number of Customers / Agreements   Energy Sold (GWh)
  Dec-24 Dec-23 ∆%   4Q24 4Q23 Δ%   2024 2023 Δ%
                         
 Copel DIS     5,184,588  5,098,389   1.7    5,890 5,668  3.9   23,176 22,645 2.3
Captive Market    5,184,322 5,098,006   1.7     5,275  5,321 (0.9)    21,285  20,173 5.5
Concessionaries  and Licensees    2  2 -   13   23  (43.5)    80  89 (10.3)
CCEE (Assigments MCSD EN)   264 381 (30.7)    532   75  609.3   1,134   247 358.9
CCEE (MVE)     -   - -   -   -   -    -  -  -
CCEE (MCP) 2     -   - -   70 249  (71.9)     678 2,136 (68.3)
 Copel GeT      568   360 57.8    3,761 4,092   (8.1)   16,078 16,532  (2.7)
CCEAR  (Copel DIS)     4  3  33.3   33   31  6.5     127   122 4.1
CCEAR  (other concessionaries)   119 101  17.8    609 583  4.5   2,345 3,772 (37.8)
Free Customers     -   - -   -   -   -    -  -  -
Bilateral Agreements (Copel Mercado Livre)   441 252  75.0     3,039  3,056 (0.6)    13,053  12,180 7.2
Bilateral Agreements 1    4  4 -   35   43  (18.6)     167   270 (38.1)
CCEE (MCP) 2     -   - -   45 379  (88.1)     386   188 105.3
 Wind Farms Complex      624   565 10.4    1,241 1,159  7.0     4,529   4,382 3.3
      19   15  26.7   35   29   20.6     131   112  16.9
CCEAR  (other concessionaries)   580 512  13.3    655 575   13.9   2,507 2,121  18.2
CER     10   10 -    230 231 (0.4)     924   916 0.9
Bilateral Agreements (Copel Mercado Livre)    4  8 (50.0)    137 148 (7.4)     453   598 (24.2)
Bilateral Agreements     11   20 (45.0)    164 172 (4.7)     583   608   (4.1)
CCEE (MCP) 2     -   - -   20  4  394.0   (69)  27  -
 Copel Mercado Livre      1,698   1,753 (3.1)    5,095 5,726 (11.0)   22,478 22,450 0.1
Free Customers   1,529 1,620  (5.6)     2,583  3,022  (14.5)    10,565  11,884 (11.1)
Bilateral Agreements (Group Companies)    7   24 (70.8)    216   -   -     820   398 106.0
Bilateral Agreements   162 109  48.6     2,253  2,704  (16.7)    10,926 9,925  10.1
CCEE (MCP) 2     -  -  -   43   -   -     167   243 (31.3)
Total Copel    5,187,478  5,101,067   1.7     15,987  16,645   (4.0)   66,261 66,009 0.4
 Eliminations (operations with Group companies)             3,460 3,204  8.0   14,264 13,587 5.0
Total Consolidated Copel             12,527  13,441   (6.8)   51,997 52,422  (0.8)
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)
  Dec-24 Dec-23 Δ%   4Q24 4Q23 Δ%   2024 2023 Δ%
Residential    4,300,335  4,212,397   2.1    2,510 2,400  4.6     9,887   8,888  11.2
Industrial   68,970 69,134  (0.2)    3,294 3,098  6.3   12,790 12,292 4.1
Captive     67,041   67,858  (1.2)    403 478  (15.6)   1,718 1,942 (11.5)
Free   1,929 1,276  51.2     2,891  2,620   10.4    11,071  10,350 7.0
Commercial    448,388  440,749   1.7    1,846 1,787  3.3     7,344   6,734 9.1
Captive   445,899 439,039   1.6     1,195  1,202 (0.6)   4,782 4,520 5.8
Free   2,489 1,710  45.6    651 585   11.4   2,562 2,215  15.7
Rural    314,623  323,481 (2.7)    665 643  3.4     2,721   2,516 8.1
Captive   314,508 323,408  (2.8)    605 598  1.2   2,507 2,352 6.6
Free   115   73  57.5   60   45   33.3     214   165  30.0
Others   56,908 55,316   2.9    660 644  2.5     2,566   2,480 3.5
Captive     56,539   55,304   2.2    561 642  (12.6)   2,391 2,472   (3.3)
Free   369   12   2,975.0   99  2   -     175 7  -
 Total Captive Market    5,184,322  5,098,006   1.7    5,275 5,321   (0.9)   21,285 20,173 5.5
 Total Free Market     4,902   3,071 59.6    3,701 3,251   13.8   14,022 12,737  10.1
Supply to Concessionaries    7 7 -    250 242  3.3     1,002   940 6.6
Total Grid Market    5,189,231  5,101,084   1.7    9,226 8,814  4.7   36,309 33,850 7.3
Micro and Mini Distributed Energy Generation     411,888  312,817 31.7     (755)  (549)   37.5   (2,614) (1,828)  43.0
Total Billed Market            8,471 8,264  2.5   33,696 32,023 5.2

 

 

 

Exhibit III - ENERGY MARKET> TARIFFS
               
Supply Tariff (R$/MWh) Amount
Average MW
Dec/24 Dec/24 Δ% Product Class* Validity*  
Copel Geração e Transmissão              
Auction CCEAR 2011 - 2040 ( HPP Mauá) 101 301.48 288.50 4.5% SP100 01.07.2020 31.12.2040
Auction CCEAR 2013 - 2042 (SHP Cavernoso II) 8 326.44 313.24 4.2% SP100 01.01.2018 31.12.2042
Auction - CCEAR 2015 - 2044 (HPP Colíder) 126 229.84 220.13 4.4% SP89 01.01.2019 31.12.2044
Auction - CCEAR 2018 - 2048 (HPP Baixo Iguaçu) 37 239.95 228.94 4.8% SP89 12.11.2018 11.11.2048
Auction - CCEAR 2024 - 2053 (SHP Bela Vista) 15 262.14   -   - - - -
Copel Distribuição              
Concession holders in the State of Paraná 15 282.75 273.04 3.6% - - -
Total / Tariff Weighted Average Supply 303 261.76 238.12 9.9% - - -
Contains PIS and COFINS. Net of ICMS.              
*GSF renegotiation
     
               
Purchase Tariff - Copel Distribuição (R$/MWh) Amount
Average MW
Dec/24 Dec/24 Δ%      
Itaipu 1  492.1 240.42 216.61 11.0%      
Auction – CCEAR 2010 – H30   73.7 313.22 301.38 3.9%      
Auction – CCEAR 2010 – T15 2   54.3  68.96 255.25 -73.0%      
Auction – CCEAR 2011 – H30   60.8 322.93 310.73 3.9%      
Auction – CCEAR 2011 – T15 2   53.7 217.09 289.40 -25.0%      
Auction – CCEAR 2012 – T15 2  107.5 253.04 219.31 15.4%      
Auction – CCEAR 2016 – T20 2   26.6 229.47  93.01 146.7%      
Angra   97.5 336.32 337.00 -0.2%      
CCGF 3  469.4 166.85 158.89 5.0%      
Santo Antônio  145.3 200.41 192.84 3.9%      
Jirau   241.7 176.33 169.67 3.9%      
Others Auctions 4  586.6 232.98 231.44 0.7%      
Total /  Average Purchuse Tariff  2,409.1  219.68  214.16 2.6%      
Contains PIS and COFINS              
1  Furnas 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$/MWh)   Dec/24 Dec/24 Δ%      
Industrial     544.13   555.58 -2.1%      
Residential     512.65   551.81 -7.1%      
Commercial     569.45   619.93 -8.1%      
Rural     555.82   606.40 -8.3%      
Other     594.97   462.82 28.6%      
Retail Tariff  supply average tariff     594.01  618.52 -4.0%      
Demand average tariff (R$/kW)   40.28 38.24 5.3%      
 Does not consider tariff flags, Pis/Pasep and net of ICMS.

 

 

 

Exhibit III - ENERGY MARKET> ELECTRICITY PURCHASED AND CHARGES
            R$'000
Electricity Purchased for Resale 4Q24 4Q23 Δ% 2024 2023 Δ%
Purchase of energy in the regulated party - CCEAR  999,964   925,266  8.1  4,009,747  3,658,852 9.6
Itaipu Binacional  243,319   252,378 (3.6)  950,389  980,302   (3.1)
Câmara de Comercialização de Energia - CCEE  382,395  79,778 379.3  832,656  431,303  93.1
Micro and mini generators and customer repurchase  526,275   346,162   52.0  1,726,602  1,125,857  53.4
Proinfa   84,988  93,763 (9.4)  337,978  370,495   (8.8)
Bilateral Agreements  582,104   547,379  6.3  1,849,268  1,998,640   (7.5)
Fair value in the purchase and sale of energy   10,595   (6,347)  -    36,604 -  - 
(-) PIS/Pasep and Cofins (219,128)  (216,315)  1.3 (818,349) (849,259)   (3.6)
TOTAL   2,610,512  2,022,064  29.1   8,924,895   7,716,190  15.7
             
            R$'000
Charges of the main distribution and transmission grid  4Q24 4Q23 Δ% 2024 2023 Δ%
Itaipu transportation charges   40,872  55,063  (25.8)  193,897  188,817 2.7
System Service Charges - ESS   12,503  38,565  (67.6)   74,133   79,359   (6.6)
System usage charges  588,497   668,699  (12.0)  2,502,910  2,494,192 0.3
Charge reserve energy - EER   74,750   104,725  (28.6)  412,331  452,513   (8.9)
Grid Use charges - Provisions   (44) (85)     10,857   11,595  
(-) PIS / Pasep and Cofins taxes on charges for use of power grid  (73,510) (88,745)  (17.2) (328,638) (329,766)   (0.3)
  TOTAL   643,068  778,222 (17.4)   2,865,490   2,896,710  (1.1)

 

 

 

Exhibit III - ENERGY MARKET> ENERGY BALANCE
            (average MW)
Energy Balance - Copel GET - Dec-24 2024 2025 2026 2027 2028 2029
Own Resources GeT  2,084   2,067  2,072 2,076 2,083   2,075
GeT (1)  1,489   1,470  1,473 1,466 1,454   1,438
GPS (CCGF) (2)   73  73   73   73   73  73
Bela Vista + FDA 522   524 526 537 556   564
Own Resources SPP and Wind Farm 544   544 544 544 544   544
Purchases   94   112   19 - -  -
TOTAL OWN RESOURCES + SOLD    2,722 2,723   2,635   2,620   2,627 2,619
TOTAL SOLD   2,379 2,370   2,047   1,778   1,378 1,085
Sales (Regulated) 766   781 781 781 780   781
Sales (Regulated) % 28% 29% 30% 30% 30% 30%
Sales (Free Market)  1,613   1,589  1,266 997 598   304
Sales (Free Market) % 60% 59% 49% 38% 23% 12%
Total Available 342 353 588 841 1247 1533
Total Available (%) 12% 12% 21% 32% 47% 58%
Avarege price of energy sold (R$)    178.72 174.03   179.61   182.68   196.14 212.03
Reference: December/24            
Note: Considers Assured Power updated by Order No. 2.107/2023, of 23.03.2023, for: FDA, Segredo and 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) Average gross energy price (with PIS/COFINS and without ICMS). The GPS CCGF RAG is not considered in the calculation of average prices.

 

 

 

 

 

 

 

 

Exhibit III - ENERGY MARKET> WIND POWER PRICES
             
Wind Farms - Sold  Auction ¹ Price (R$)² Certification Amount
MW average/year
Start of  Supply End of
Supply
São Bento Energia, Invest. e Part. S.A.            
GE Boa Vista S.A.  2º LFA
(08/26/2010)
 313.31  P50  5.70 01.01.2013 12.31.2032
GE Farol S.A.  304.18  P50  9.10
GE Olho D’Água S.A.  304.18  P50  14.90
GE São Bento do Norte S.A.  304.18  P50  14.00
Copel Brisa Potiguar S.A.            
Nova Asa Branca I Energias Renováveis S.A. 2º LFA
(08/26/2010)
 307.43  P50  13.20 01.01.2013 12.31.2032
Nova Asa Branca II Energias Renováveis S.A.  307.43  P50  12.80
Nova Asa Branca III Energias Renováveis S.A.  307.43  P50  12.50
Nova Eurus IV Energias Renováveis S.A.  307.43  P50  13.70
Santa Maria Energias Renováveis S.A. 4º LER
(08/18/2011)
 216.66  P50  15.70 07.01.2014 06.30.2034
Santa Helena Energias Renováveis S.A.  216.66  P50  16.00
Ventos de Santo Uriel S.A.  214.98  P50  9.00
Cutia            
UEE Cutia S.A. 6º LER
(10/31/2014)
 254.85  P90  9.60 10.01.2017 09.30.2037
UEE Esperança do Nordeste S.A.  254.85  P90  9.10
UEE Guajiru S.A.  254.85  P90  8.30
UEE Jangada S.A.  254.85  P90  10.30
UEE Maria Helena S.A.  254.85  P90  12.00
UEE Paraíso dos Ventos do Nordeste S.A.  254.85  P90  10.60
UEE Potiguar S.A.  254.85  P90  11.30
Bento Miguel            
CGE São Bento do Norte I S.A. 20ª LEN
(11/28/2014)
 241.40  P90  9.70 01.01.2019 12.31.2038
CGE São Bento do Norte II S.A.  241.40  P90  10.00
CGE São Bento do Norte III S.A.  241.40  P90  9.60
CGE São Miguel I S.A.  241.40  P90  8.70
CGE São Miguel II S.A.  241.40  P90  8.40
CGE São Miguel III S.A.  241.40  P90  8.40
Vilas            
Vila Ceará I (Antiga Vila Paraíba IV) 28ª LEN
(08/31/2018)
 129.80  P90  8.20 01.01.2024 12.31.2043
Vila Maranhão I  129.80  P90  8.30
Vila Maranhão II   129.80  P90  8.30
Vila Maranhão III (Antiga Vila Paraíba III)  129.80  P90  8.20
Vila Mato Grosso (Antiga Vila Alagoas III) 29ª LEN
(06/28/2019)
 108.28  P90  3.30 01.01.2023 12.31.2042
Jandaira            
Jandaira I 30ª LEN
(10/18/2019)
 132.42  P90  1.60 01.01.2025 12.31.2044
Jandaira II  132.42  P90  4.10
Jandaira III  132.42  P90  4.40
Jandaira IV  132.42  P90  4.30
Aventura            
Aventura II 26º LEN
(20/12/2017)
 139.98  P90  11.70 01.01.2023 12.31.2042
Aventura III  139.98  P90  12.80
Aventura IV  139.98  P90  14.10
Aventura V  139.98  P90  15.00
Santa Rosa & Mundo Novo            
Santa Rosa & Mundo Novo I 26º LEN
(20/12/2017)
 142.87  P90  16.50 01.01.2023 12.31.2042
Santa Rosa & Mundo Novo II  142.87  P90  17.00
Santa Rosa & Mundo Novo III  142.87  P90  18.00
Santa Rosa & Mundo Novo IV  142.87  P90  7.50
Santa Rosa & Mundo Novo V  142.87  P90  8.10
Voltália3            
Carnaúbas 04ª LER
(08/18/2011)
 210.16  -  13.10 07.01.2014 06.30.2034
Reduto  210.16  -  13.90
Santo Cristo  210.16  -  14.80
São João   210.16  -  14.30
¹LFA - Alternative Sources Auction/LER - Reserve Energy Auction/LEN - New Energy Auction.
² Price updated by IPCA until Nov/24 (Reference Dez/24). Source: CCEE
3 Values presented refer to 100% of the Complex. Copel has a 49% stake in the project.

 

 

 

Exhibit III - ENERGY MARKET> ENERGY FLOW
                        GWh
Energy Flow COPEL DIS COPEL GET + FDA + BELA VISTA EÓLICAS COPEL COM ELIMINAÇÕES CONSOLIDADO
4T24 4T23 4T24 4T23 4T24 4T23 4T24 4T23 4T24 4T23 4T24 4T23
 Own Generation      5,833 6,995 1,031 1092         6,864 8,087
 Purchased energy  6,004 6,122 217 151 56   5,095 5,726 3,457 3,264 7,915 8,735
 Copel Comercialização      160   56       216      
 Companies of the group  65 60         3,176 3,204 3,241 3,264    
 Itaipu  1,146 1,200           0     1,146 1,200
 Auction – CCEAR  3,332 3,352           0     3,332 3,352
 CCEE (MCP)  128             6     128 6
 Angra  215 220                 215 220
 CCGF  1,000 1,159                 1,000 1,159
 Proinfa  105 113                 105 113
 Other (1)  13 18         1,919 2,504     1,932 2,522
 Elejor                12       12
 Dona Francisca      34 34             34 34
 MRE Receipt      23 117             23 117
 Avaiable  6,004 6,122 6,050 7,146 1,087 1092 5,095 5,726 3,457 3,264 14,779 16,822
 Captive Market  5,275 5,321                 5,275 5,321
 Concessionaires (2)  13 23                 13 23
 CCEE concessionaire supply (3)      35 43             35 43
 CCEE (MCSD EN Assignments) (4)  532 75                 532 75
 CCEE (MVE) (5)                         
 CCEE (MCP) (6)  70 249 45 379 20 5 43 0     178 633
 Free Customers              2,583 3,022     2,583 3,022
 Bilateral Agreements          164 172 2,253 2,704     2,417 2,876
 Auction – CCEAR (7)      609 583 655 575         1,264 1158
 MRE assignment (8)      2,289 3,054             2,289 3,054
 CER (9)          230 231         230 231
 Copel Comercialização      3,039 3,056 137 148     3,176 3,204    
 Companies of the group      33 31 32 29 216   281 60    
 Losses and Differences (10)  114 454     -151 -68         -37 386
                         
(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).
                         
                        GWh
Energy Flow COPEL DIS COPEL GET + FDA + BELA VISTA EÓLICAS COPEL COM ELIMINAÇÕES CONSOLIDADO
2024 2023 2024 2023 2024 2023 2024 2023 2024 2023 2024 2023
 Own Generation       23,920  21,845 3,443 3,853   -   -   -   27,363 25,698
 Purchased energy   24,236  24,072 946 1,048 257 127  22,478  22,450  14,575  13,515 33,342 34,182
 Copel Comercialização       574  398  246        820  398    
 Companies of the group   249  233        106 13,506 12,778 13,755 13,117    
 Itaipu    4,560   4,761                 4,560 4,761
 Auction – CCEAR  13,812 13,142                 13,812 13,142
 CCEE (MCP)   373      296       91     373 387
 Angra   856  872                 856 872
 CCGF    3,914   4,568                 3,914 4,568
 Proinfa   420  427                 420 427
 Other (1)  52 69     11 21   8,972   9,537     9,035 9,627
 Elejor              - 44       44
 Dona Francisca       134  134     - -     134 134
 MRE Receipt       238  220     - -     238 220
 Avaiable  24,236 24,072 24,866 22,893 3,700 3980 22,478 22,450  14,575  13,515 60,705 59,880
 Captive Market  21,285 20,173                 21,285 20,173
 Concessionaires (2)  80 89                 80 89
 CCEE concessionaire supply (3)       163  164             163 164
 CCEE (MCSD EN Assignments) (4)    1,134  247                 1134 247
 CCEE (MVE) (5)                         
 CCEE (MCP) (6)   923   2,136  386  188   (69) 13  167   3,257     1407 5,594
 Free Customers              10,565 11,052     10,565 11,052
 Bilateral Agreements        4  106  583  608 10,926   7,743    106 11,513 8,351
 Auction – CCEAR (7)        2,345   3,772   2,507   2,121         4,852 5893
 MRE assignment (8)        8,788   6,361             8,788 6,361
 CER (9)           924  916         924 916
 Copel Comercialização      13,054 12,180  452  598     13,506 12,778    
 Companies of the group       126  122  124  112  820  398   1,069  631 1 1
 Losses and Differences (10)   814   1,427     (821) (388)         -7 1039
                         
(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).

 

 

 

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.

 

 

 

Exhibit IV - OPERATIONAL DATA> INDICATORS SUMMARY
             
MANAGEMENT            
Copel Staff List 2019 2020 2021 2022 2023 2024
Geração e Transmissão 1,620 1,533 1,523 1,487 1,477 1,091
Distribuição 4,964 4,641 4,430 4,257 4,203 3,199
Telecomunicações 412 355  -   -   -   - 
Holding 61 96 169 84 83 60
Comercialização 38 42 44 47 41 39
Serviços   -     -     -   217   -    -
TOTAL  7,095 6,667 6,166 6,092 5,804 4,389
             
Cotrolated Staff List 2019 2020 2021 2022 2023 2024
Elejor 7 7 7 7 7 7
             
GENERATION            
Copel GET Amount Installed
Capacity (MW)
Assured Power
(Average MW)
Hydroelectric 18   4,868.5   2,032.6  
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  
Total Copel GET     6,298.3   2,749.1  
Other Interest Copel   Proportional installed
capacity (MW)
Proporcional Assured Power
(Average MW)
Hydroelectric 5   201.3   109.7  
Wind 4   53.2   28.0  
Solar 1   1.1   -  
Total Other Interest 10   255.6   137.7  
TOTAL Copel Group     6,553.9   2,886.8  
             
TRANSMISSION            
Copel GeT Amount   APR (R$ million)
Transmission Lines (km)   3,704   1,064.7
Substation (amount)   45  
Interest Amount   Proporcional APR (R$ million)
Transmission Lines (km)   5,980   532.6
Substation (amount)   8  
TOTAL TL 9,684   1,597.4
Substation 53  
             
DISTRIBUTION            
Distribution lines (km) 214,770     Captive customers 5,184,322  
Substations 403     Customers by distribution employee 1,621  
Installed power substations (MVA) 12,272     DEC (in hundredths of an hour and minute)  7.92  
Municipalities served 395     FEC (number of outages) 5.36  
Locations served 1,068          
             
MERCADO LIVRE            
Number of contracts 1,698          
Energy sold (GWh) 5,095          

 

 

 

Exhibit IV - OPERATIONAL DATA> GENERATION
         
COPEL GET        
  Installed
Capacity (MW)
Assured Power
(Average MW)
Generation 2024
(GWh)*
Concession Expires
Hydroelectric Power Plants 4,868.5 2,032.6 23,574.8  
Large hydroelectric power plant (HPP) 4,772.0 1,971.5 23,107.3  
Gov. Bento Munhoz da Rocha Netto (Foz do Areia - FDA) (5) 1,676.0 567.6 6,974.6 11.19.2054
Gov. Ney Aminthas de B. Braga (Segredo) (5)  1,260.0 552.8 6,982.3 11.19.2054
Gov. José Richa (Salto Caxias) (5)  1,240.0 553.3 6,729.8 11.19.2054
Gov. Parigot de Souza (GPS)  (1) 260.0 103.6 1,142.4 01.03.2053
  - Regime de Cotas (70%) 182.0 72.5 799.7
  - Copel GeT(30%) 78.0 31.1 342.7
Colíder (7)  300.0 178.1 1,126.0 01.30.2046
Guaricana (7)  36.0 16.1 152.2 07.21.2028
Small hydroelectric power station (SHP) 86.9 55.9 426.7  
Bela Vista 29.8 18.6 142.0 01.02.2041
Cavernoso  (7)  1.3 1.0 1.1 06.23.2033
Cavernoso II (7)  19.0 10.6 67.8 12.06.2050
Chaminé (7)  18.0 11.6 111.8 08.02.2028
Apucaraninha (7) 10.0 6.7 43.2 01.27.2027
Derivação do Rio Jordão (7) ** 6.5 5.9 51.4 06.21.2032
São Jorge (7) 2.3 1.5 9.4 07.24.2026
hydroelectric power plant (HPP) 9.6 5.2 40.9  
Marumbi (7) 4.8 2.4 28.0 (4)
Chopim I (7) 2.0 1.5 3.4 (2)
Melissa (7) 1.0 0.6 2.6 (2)
Salto do Vau (7)  0.9 0.6 6.2 (2)
Pitangui (7) **  0.9 0.1 0.6 (2)
Thermal Power Plant 20.0 17.7 2.3  
Figueira (6) (7) 20.0 17.7 2.3 03.27.2019
Wind Power Plants 1,130.2 561.3 3,429.1  
Palmas (3) (7) 2.5 0.4 2.7 09.29.2029
São Bento Energia, Invest. e Part. S.A. 94.0 38.1 237.2  
GE Boa Vista S.A.  14.0 5.2 29.3 04.28.2046
GE Farol S.A. 20.0 8.8 51.5 04.20.2046
GE Olho D’Água S.A. 30.0 12.8 80.4 06.01.2046
GE São Bento do Norte S.A. 30.0 11.3 76.0 05.19.2046
Copel Brisa Potiguar S.A. 183.6 89.4 414.6  
Nova Asa Branca I Energias Renováveis S.A. 27.0 12.1 60.9 04.25.2046
Nova Asa Branca II Energias Renováveis S.A. 27.0 11.9 57.0 05.31.2046
Nova Asa Branca III Energias Renováveis S.A. 27.0 12.3 54.5 05.31.2046
Nova Eurus IV Energias Renováveis S.A. 27.0 12.4 63.7 04.27.2046
Santa Maria Energias Renováveis S.A. 29.7 15.7 56.2 05.08.2047
Santa Helena Energias Renováveis S.A. 29.7 16.0 80.6 04.09.2047
Ventos de Santo Uriel S.A. 16.2 9.0 41.8 04.09.2047
Cutia 180.6 71.4 514.4  
UEE Cutia S.A. 23.1 9.6 70.0 01.05.2042
UEE Esperança do Nordeste S.A. 27.3 9.1 64.3 05.11.2050
UEE Guajiru S.A. 21.0 8.3 52.2 01.05.2042
UEE Jangada S.A. 27.3 10.3 88.4 01.05.2042
UEE Maria Helena S.A. 27.3 12.0 81.1 01.05.2042
UEE Paraíso dos Ventos do Nordeste S.A. 27.3 10.6 79.7 05.11.2050
UEE Potiguar S.A. 27.3 11.5 78.7 05.11.2050
Bento Miguel 132.3 58.7 364.0  
CGE São Bento do Norte I S.A. 23.1 10.1 71.6 08.04.2050
CGE São Bento do Norte II S.A. 23.1 10.8 71.7 08.04.2050
CGE São Bento do Norte III S.A. 23.1 10.2 59.2 08.04.2050
CGE São Miguel I S.A. 21.0 9.3 55.5 08.04.2050
CGE São Miguel II S.A. 21.0 9.1 54.6 08.04.2050
CGE São Miguel III S.A. 21.0 9.2 51.3 08.04.2050
Vilas  186.7 98.6 492.1  
Vila Ceará I (Antiga Vila Paraíba IV) 32.0 17.8 88.2 01.14.2054
Vila Maranhão I 32.0 17.8 88.7 01.11.2054
Vila Maranhão II  32.0 17.8 88.2 01.14.2054
Vila Maranhão III (Antiga Vila Paraíba III) 32.0 16.6 83.7 01.14.2054
Vila Mato Grosso (Antiga Vila Alagoas III) 58.9 28.6 143.4 12.06.2054
Jandaira 90.1 46.9 293.0  
Jandaira I 10.4 5.6 38.8 04.02.2055
Jandaira II 24.3 12.3 80.7 04.02.2055
Jandaira III 27.7 14.8 96.3 04.02.2055
Jandaira IV 27.7 14.2 77.2 04.02.2055
Aventura 105.0 65.0 433.6  
Aventura II 21.0 13.1 85.3 06.05.2053
Aventura III 25.2 15.5 101.6 06.11.2053
Aventura IV 29.4 18.5 126.1 06.05.2053
Aventura V 29.4 17.9 120.6 06.05.2053
Santa Rosa e Mundo Novo 155.4 92.8 677.5  
Santa Rosa e  Mundo Novo I 33.6 17.3 124.3 06.04.2053
Santa Rosa e  Mundo Novo II 29.4 17.2 134.4 06.04.2053
Santa Rosa e  Mundo Novo III 33.6 21.5 161.0 06.04.2053
Santa Rosa e  Mundo Novo IV 33.6 21.0 153.9 06.01.2053
Santa Rosa e  Mundo Novo V 25.2 15.8 103.9 06.01.2053
TOTAL  6,018.7 2,611.6 27,006.3  
(1) RAG of R$167.9 million, updated by Aneel's Resolution No. 3,353, of July 23, 2024.
(2) Power plants exempted from concession, are only registered with ANEEL.
(3) Assured power considered the average wind generation.
(4) Under approval by ANEEL.
(5) Assured power updated by Order No. 2,107/2023: FDA, Segredo, Salto Caxias, valid from November/2024.  
(6) According to Order No. 561/2024, commercial operations suspended.  
(7) Plants being divested, according to Material Fact 10/24 and 12/24.
* Considers internal consumption of generators and generation in commercial operation.
** Plant do not participate in the MRE.

 

 

 

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    1,111.8  586.8 500.9  264.9  
Large hydroelectric power plant (HPP)   1,076.6 561.5 486.2 254.2  
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 7
(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 - 53,94%
Celesc - 23,03%
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 5
(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)
Wind Power Plants    108.5  57.1   53.2  28.0  
Voltalia - São Miguel
do Gostoso (5 parques)
COPEL- 49%
Voltalia-  51% 
108.5 57.1 53.2 28.0 (3)
 Solar     2.3   -  1.1 -  
Solar Paraná 4   
  COPEL - 49%
2.3 - 1.1 - 09.15.2046
TOTAL    1,222.6 643.9 555.2 292.9  
1 Assured power updated by Ordinance No. 709/2022 of: HPP Mauá, Santa Clara, Fundão and Dona Francisca. 
2  Elejor 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.
3 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).
4 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.
5  Extension of Grant according to REH 3.242/2023.
6  Plant in the process of consolidation, according to Material Fact 12/24.  
7  Plant being divested, according to Material Fact 01/25.

 

 

 

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 12,815 665.2 01.01.2043
Copel GeT 075/20014 TL Bateias - Jaguariaiva 137 - - 17.0 08.17.2031
Copel GeT 006/2008 TL Bateias - Pilarzinho 32 - - 2.8 03.17.2038
Copel GeT 027/2009 TL Foz - Cascavel Oeste 117 - - 16.6 11.19.2039
Copel GeT 010/2010 TL Araraquara II — Taubaté 334 - - 45.3 10.06.2040
Copel GeT 015/2010 SE Cerquilho III - 1 300 7.3 10.06.2040
Copel GeT 022/2012 TL Foz do Chopim - Salto Osório
LT Londrina - Figueira
102 - - 8.1 08.27.2042
Copel GeT 002/2013 TL Assis — Paraguaçu Paulista II 83 1 150 11.7 02.25.2043
Copel GeT 005/2014 TL Bateias - Curitiba Norte 31 1 300 13.3 01.29.2044
Copel GeT 021/2014 TL Foz do Chopim - Realeza 52 1 300 13.5 09.05.2044
Copel GeT 022/2014 TL Assis – Londrina 122 - - 28.1 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 4 900 160.9 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 19.7 01.12.2042
Marumbi
Copel GeT - 100%
008/2012 TL Curitiba - Curitiba Leste 29 1 672 28.3 05.10.2042
Uirapuru Transmissora
Copel GeT - 100%
002/20056 TL Ivaiporã - Londrina 122 - - 27.0 03.04.2035
Subtotal Copel GeT 7     3,704 45 15,737 1,064.7  
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 17.0 05.10.2042
Integração Maranhense
Copel GeT - 49%
Elecnor - 51%
011/2012 TL Açailandia - Miranda II 365 - - 25.6 05.10.2042
Matrinchã
Copel GeT - 49%
State Grid - 51%
012/2012 TL Paranaíta - Ribeirãozinho 2,033 4 800 138.8 05.10.2042
Guaraciaba
Copel GeT - 49%
State Grid - 51%
013/2012 TL Ribeirãozinho - Marimbondo 930 1 - 71.7 05.10.2042
Paranaíba
Copel GeT - 24,5%
Furnas - 24,5%
State Grid - 51%
007/2012 TL Barreiras II - Pirapora II 967 - - 47.7 05.02.2043
Cantareira
Copel GeT - 49%
Elecnor - 51%
19/2014 TL Estreito - Fernão Dias 656 - - 70.7 09.05.2044
Mata de Santa Genebra 8
Copel GeT - 50,1%
Furnas - 49,9%
001/14 TL Araraquara II - Bateias 887 1 3,600 161.1 05.14.2044
Subtotal SPCs 9     5,980 8 5,100 532.6  
Total     9,684 53 20,837 1,597.4  
1 Proportional to Copel's interest in the project. Values referring to the 2023/2024 cycle, effective from July 1, 2024, according to REH 3.348/2024 - Technical Note No. 105/2024 – STR/ANEEL, of July 09, 2024. Considers investments that came into operation until 12/31/2024.
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 2024-2025 cycle, excluding the RBSE, according to REH 3,3348/2024, is R$ 148.3 million. This amount refers to additional RAP for reinforcements and improvements, in effect when REH 3,348/2024 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 Transmission line in the process of consolidation, according to Material Fact 12/24. 
9 Equity Income.

 

 

 

Exhibit IV - OPERATIONAL DATA > DISTRIBUTION
             
OPERATIONAL DATA            
             
Number of Consumers Locations served Cities served Voltage Number of Substations MVA Km of lines
5,189,224 1,068 395 13,8 kV - -   114,315
34,5 kV 237 1,740  92,588
69 kV 36 2,488  776
88 kV 0 5  -
138 kV 130 8,039 7,091
        403 12,272 214,770
Consumer-to-employee ratio DIS 2019 2020 2021 2022 2023 2024

Captive Consumers 
4,713,240 4,835,852 4,926,608 5,011,555 5,098,006 5,184,322
Copel Dis employees 4,964 4,641 4,430 4,257 4,203 3,199
Consum/Emp 949 1,042 1,112 1,177 1,213 1,621
             
QUALITY OF SUPPLY            
             
  Year DEC ¹
(hours)
FEC ²
(outages) 
     
  2020 7.83 5.61      
  2021 7.47 5.09      
  2022 7.96 5.10      
  2023 7.97 5.41      
  2024 7.92 5.36      
¹  DEC measured in hours and hundredths of an hour
²  FEC 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)
2020 6.05% 6.03% 4.70% 3.92% 8.14% 7.80%
2021 5.79% 5.84% 4.47% 4.58% 7.68% 7.73%
2022 5.79% 5.72% 4.47% 4.62% 7.60% 7.66%
2023 5.79% 5.90% 4.47% 5.04% 7.58% 7.81%
2024 5.79% 5.64% 4.47% 5.55% 7.54% 7.97%
             
(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

 

 

 

 

 

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 February 27, 2025

 

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 Feb 2025 to Mar 2025 Click Here for more Companhia Paranaense de ... Charts.
Companhia Paranaense de ... (NYSE:ELPC)
Historical Stock Chart
From Mar 2024 to Mar 2025 Click Here for more Companhia Paranaense de ... Charts.