株探米国株
英語
エドガーで原本を確認する
6-K 1 elppr1q25_6k.htm 6-K

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 


 

FORM 6-K

 

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

Securities Exchange Act of 1934

 

For the month of May, 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

1.1 EBITDA 2
1.2 Operating Revenue 3
1.3 Operating costs and expenses 3
1.4 Equity Income Result 4
1.5 Financial Results 5
1.6 Consolidated Net Profit 5
1.7 Debt and Leverage 6
2. Investment 7
3. Copel Generation and Transmission (GenCo) 8
3.1 Economic and Financial Performance 8
3.1.1 IFRS effect on the Transmission segment 9
3.2 Operational Performance 10
3.2.1 Generation 10
3.2.2 Energy sold 10
3.2.3 Transmission 12
RBSE 12
4. Copel Distribution (DisCo) 13
4.1 Economic and Financial Performance 13
4.1.1 Regulatory Efficiency 14
4.2 Operational Performance 14
4.2.1 Market-Wire (TUSD) 14
4.2.2 Captive Market 14
4.2.3 Operational data 14
5. Copel Commercialization (TradeCo) 16
5.1 Economic and Financial Performance 16
5.2 Operational Performance 17
6. ESG performance 18
6.1 Copel, a pioneer in the ESG sector 18
6.2 Recent highlights 19
6.3 Indicators 19
6.4 Ratings, Rankings and Indexes 20
7. Other highlights from the period 21

 

     

RESULTS | 1Q25

1

 


1. Consolidated Results

The consolidated result is made up of Copel Holding, Copel Geração e Transmissão (GenCo), Copel Distribuição (DisCo), Copel Comercialização (TradeCo) and other equity holdings[1]. The following analyses refer to the first quarter of 2025 (1Q25) compared to the same period in 2024 (1Q24).

1.1 EBITDA

Copel's recurring EBITDA[2] amounted to R$1,503.2 million in 1Q25, 13.0% higher than in 1Q24, demonstrating the ongoing advances in management efficiency and the consolidation of operational excellence practices. GenCo and TradeCo together accounted for 53.5% of this result, while DisCo accounted for 46.1%.[3]

The highlights of this quarter were,

(i) DisCo’s recurring EBITDA grew 12.4% in relation to 1Q24, totaling R$692.9 million, mainly due to the 0.9% growth in the billed wire market and the average readjustment of 2.7% in June/2024 in the Tariffs for the Use of the Distribution System - TUSD; partially offset by the higher volume coming from the micro and mini distributed generation compensation system (MMGD);
(ii) GenCo's EBITDA increased by 13.9%, driven by a higher volume of energy sold (5,971 GWh compared to 5,778 GWh in 1Q24) and the higher average energy price of the portfolio (R$173.16/MWh compared to R$171.55/MWh in 1Q24); and the reduction in the generation deviation of R$15.3 million (-30.5%), as a result of the higher volume of wind, partially offset by the increase in curtailment in 1Q25 (6.8% compared to 1.9% in 1Q24) and the unavailability of some machines; and
(iii) the 22.3% decrease (-R$65.6 million) in personnel and administration costs, influenced by the reduction of 1,382 employees between 1Q24 and 1Q25, mostly explained by the Voluntary Dismissal Program (PDV), concluded in 2024.

Consolidated Recurrent EBITDA

Note: Considers discontinued operations

 

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

 

The non-recurring items registered in 1Q25 that adjusted Ebitda are: (i) provision for PDV compensation, instituted in February 2025, as determined in a collective bargaining agreement, with layoffs expected by June of the same year, as well as the complement to the 2023/2024 PDV; and (ii) the amount of R$109.8 million referring to the partial closing of divestments of small assets, concluded on March 31, 2025. Further information is available in Chapter 7 - Other highlights of the period.

 

     

[1] See notes 1.1 of the March/2025 Interim Financial Statements and 1.1 of the 2024 Annual Financial Statements.

[2] Excluding non-recurring items, new replacement value (NRV) for the present value adjustment of DisCo’s indemnifiable asset and IFRS effects on transmission contract assets.

 

[3]Holding, Copel Serviços and Elejor accounted for 0.4% of recurring EBITDA.

     

RESULTS | 1Q25

2

 


1.2 Operating Revenue

Net operating revenue totaled R$5,892.1 million in 1Q25, an increase of 8.8% compared to the R$ 5,417.0 million recorded in 1Q24. This result mainly reflects the increase:

(i) of R$234.7 million (+31.7%) in electricity supply revenue, primarily due to: (i) higher average price of GenCo's portfolio; (ii) the increase in the volume of energy sold by TradeCo under bilateral contracts (3,959 GWh compared to 3,213 GWh in 1Q24); and (iii) a reduction in the generation deviation in wind farms;
(ii) of R$122.7 million (+6.8%) in grid availability revenue, mainly due to the 0.9% growth in the DisCo billed wire market, the tariff readjustment in June/2024 with an average effect of 2.7% on the TUSD, in addition to the update of transmission contract asset balances, mainly due to the higher IPCA (National Broad Consumer Price Index) between the periods (2.04% compared to 1.41% in 1Q24);
(iii) R$66.0 million (+11.5%) in construction revenue, due to the increased volume of works related to DisCo's investment program, which includes investments aimed at infrastructure enhancement and modernization, as well as improvements in customer service (see topic 2), besides reinforcements and improvements in the transmission segment;
(iv) R$ 20.0 million (+15.6%) in other operating revenues, mainly due to higher revenues from leases and rentals of equipment and structures from DisCo; and
(v) of R$5.0 million (+26.6%) in the fair value of the concession's compensable asset, related to the correction of the asset base, given the 2.04% variation in the IPCA from January to March 2025.

1.3 Operating costs and expenses

 

In 1Q25, operating costs and expenses totaled R$4,611.0 million, an increase of 3.3% compared to the R$4,463.6 million recorded in 1Q24. Highlights include:

(i) an increase of R$278.9 million in electricity purchased for resale (+14.1%) due essentially to: (a) the higher volume of energy from the distributed generation system in the amount of R$164.2 million; (b) the increase in bilateral contracts of R$93.7 million, especially at TradeCo, due to the increase in the volume of energy sale contracts; and (c) the higher cost of electricity purchased from Itaipu Binacional, in the amount of R$29.9 million, due to the monetary variation of the dollar in the period (on average R$4.96/US$ in 1Q24 against R$5.79/US$ in 1Q25);
(ii) a decrease of R$65.6 million (-8.8%) in charges for the use of the electricity grid, mainly due to the reduction in electricity transportation costs; and
(iii) a reduction of R$15.5 million (-18.0%) in provisions and reversals, mainly due to the drop in expected credit losses of R$20.3 million, reflecting the strengthening of the Company's collection initiatives and agreements. This effect was partially offset by the increase in provisions for litigation, especially in labor, environmental and right of way cases, despite the reduction in civil and administrative law provisions.
     

RESULTS | 1Q25

3

 


In relation to manageable costs, the PMSO (People, Material, Services and Other Costs) increased by R$5.7 million (+0.8%), excluding provisions and reversals, mainly due to: (i) an increase of R$38.2 million (+15.7%) in third-party services due to higher maintenance costs for the electricity system; (ii) an increase in other operating expenses of R$15.6 million (+16.6%), due to the gain on the sale of land in 1Q24 at DisCo; and (iii) the increase in costs with CFURH (financial compensation for the use of water resources) by R$11.4 million. The increase was partially offset by decreases of R$44.7 million (-15.2%) in personnel and administrators and R$8.0 million (-11.7%) in pension and assistance plans, due to the reduction of 1,382 employees in the workforce between March/2024 and March/2025, mainly as a result of the Voluntary Dismissal Program.

 

Neutralizing the effects of provisions related to performance bonuses (PPD), profit sharing (PLR), long-term incentives and PDV, there was a reduction of R$52.1 million (-22.2%) in personnel and administration costs in the quarterly comparison, the effect of the reduction the workforce in the comparison between the periods, partially offset by the collective bargaining agreement - ACT 2024, which established a salary increase of 4.09% (INPC accumulated 12 months to September/2024).

 

Evolution of the workforce

 

Breakdown of Costs and Expenses

 

1.4 Equity Income Result

The equity income of Copel's jointly controlled ventures and other affiliates in 1Q25 increased 23.0% compared to the same period last year (R$100.4 million, compared to R$81.6 million in 1Q24). The increase is mainly due to the updating of the contract assets of the jointly owned subsidiaries in the transmission segment caused by higher inflation in the period (IPCA 2.04% compared to 1.41% in 1Q24). Details of the results can be seen in Annex I.

     

RESULTS | 1Q25

4

 


1.5 Financial Results

The financial result was a negative R$446.5 million in 1Q25 compared to a negative R$268.2 million in 1Q24, a decrease of R$178.4 million (-66.5%), reflecting, mainly:

(iv) an increase of R$ 177.5 million (+41.6%) in expenses with monetary variations and debt charges, due to the increase in debt and the CDI rate (the main index for Copel's debts);
(iv) the increase of R$24.8 million (+156.9%) in net expenses with monetary variation and adjustment to present value on accounts payable linked to the concession;
(iv) the increase of R$ 23.9 million in the update of the provision related to the lawsuit filed by Copel Distribuição in 2009, which recognized the right to exclude from the PIS and Cofins calculation basis the full amount of ICMS highlighted on outgoing invoices; and
(iv) the updating of the remuneration of sectoral financial assets and liabilities, in the net amount of R$11.8 million.

These effects were partially offset by the increase in financial revenue, especially R$33.3 million from interest on taxes to be offset and R$31.9 million (+67.9%) from interest and late payment increases on invoices, reflecting the greater recovery of invoices, driven by the reinforcement of collection actions.

 

1.6 Consolidated Net Profit

Net income reported in 1Q25 was R$ 664.7 million, 24.6% higher than the net income reported in 1Q24, of R$ 533.5 million. Adjusting for non-recurring effects, recurring net income was R$ 576.9 million in 1Q25.

Adjustments to net income

 

Compared to 1Q24, recurring net income increased by 6.4%, from R$ 542.0 million to R$ 576.9 million in 1Q25. In addition to the changes already analyzed, the following contributed to the improved result: (i) a reduction of R$ 9.6 million in depreciation and amortization, effect of the renewal of concessions and the reclassification of assets held for sale; and (ii) lower income tax and social contribution of R$ 13.9 million, due to the reversal of litigation in 1Q24, resulting in higher deferred tax, offset by the increase in current tax due to better performance in the period.

Change in consolidated net income

     

RESULTS | 1Q25

5

 


1.7 Debt and Leverage

Copel's total consolidated debt in 1Q25 was R$19,417.4 million, an increase of 9.4% in relation to the amount of R$17,753.8 million recorded on December 31, 2024. The variation is mainly due to the entry of debentures, in the amount of R$2,000.0 million in GenCo in this quarter, partially neutralized by the amortization of R$677.2 million in principal and R$268.3 in charges.

The following table and graphs show the indebtedness of Copel and its subsidiaries in 1Q25:

 

Debt per Subsidiary

1The debt of Colider and Cavernoso was reclassified to liabilities held for sale.
2Considering Copel Geração e Transmissão S.A. (parent company).

3Includes Copel Serviços, wind farms (Brisa Potiguar, Cutia, Jandaíra, Vilas, Aventura and SRMN) and transmission companies (Costa Oeste and Marumbi)

 

Adjusted Net Debt/Recurring EBITDA

The company maintained a solid financial position in 1Q25, with an improvement in capital structure indicators. Leverage, as measured by the net debt/recurring EBITDA ratio, fell compared to 4Q24 (2.3x in 1Q25 compared to 2.6x in 4Q24), due to lower net debt in the period, combined with growth in recurring EBITDA. This performance reinforces the company's commitment to financial discipline and the sustainable generation of value for shareholders.

Debt Indexers

 

Amortization - R$ million

Average term: 4.4 years

 

     

RESULTS | 1Q25

6

 


2. Investment

In 1Q25, the investment program amounted to R$679.2 million, 88.0% of which was made by DisCo and 11.9% by GenCo.

1Includes the Transformation Program made up of the Paraná Three-Phase and Smart Grid projects.

2Includes Facilities Modernization Plan - PMI.

3Includes COGT (Generation and Transmission Operations Centre) modernization, GPS Parigot de Souza HPP modernization, Marumbi and Uirapuru SPEs, Jandaíra Wind Complex and Modernization Projects

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

Of the amount realized by Copel’s DisCo in the quarter, 86.2% was earmarked for investments in electrical assets and 13.8% in non-electrical assets and other investments. The funds were allocated mainly within the scope of the Paraná Trifásico and Smart Grid projects, with the aim of modernizing, automating and renewing the distribution grid with standardized technologies to meet the needs of automation equipment. Among the benefits of the projects are the reinforcement of rural grid to reduce disconnections and ensure support for the growth of agribusiness in the state of Paraná, a reduction in costs with O&M and commercial services and improved control of the indicators of Equivalent Duration of Interruption per Consumer Unit - DEC and Equivalent Frequency of Interruption per Consumer Unit - FEC. The program is made up of pillar projects:

o Paraná Three-Phase: this program includes the construction of approximately 25,000 km of new grids by 2025 and represents the improvement and renewal of rural distribution grids in the company's concession area, with the implementation of a three-phase grid and the creation of redundancy in the main rural branches. By the end of March 2025, 21,784 km of grid had been completed.
o Smart Grid: the program aims to implement a private communication grid with standardized technology to serve all the distribution grid's automation equipment and advanced metering infrastructure. By the end of March 2025, 1,228,082 smart meters had already been installed. In phases 1, 2 and 3 of the program, advances were identified for our operation, with a reduction in man-hours and km traveled, fewer non-technical losses, an improvement in quality and a reduction in compensation for breaches of quality performance limits.

The investments made at GenCo are mainly aimed at reinforcements and improvements to the transmission assets, corresponding to 56.7% of the total invested in 1Q25, and maintenance and modernization of generation assets, which accounted for 25.5% of the investments.

     

RESULTS | 1Q25

7

 


3. Copel Generation and Transmission (GenCo)

(Consolidated Result)

 

3.1 Economic and Financial Performance

 

GenCo reported recurring EBITDA[4] of R$783.1 million, 13.9% higher than the R$687.7 million recorded in 1Q24. This result mainly reflects, (i) a 3.3% increase in the volume of energy sold (5,971 GWh compared to 5.778 GWh in 1Q24) and a 0.9% increase in the average price of GenCo's portfolio (R$173.16/MWh compared to R$171.55/MWh in 1Q24); (ii) lower deviation from wind generation, down R$15.3 million (-30.5%), partially offset by the increase in curtailment in 1Q25 (6.1% compared to 1.9% in 1Q24) and the unavailability of some machines; (iii) a reduction of R$20.0 million in personnel and administrative expenses, mainly as a result of the reduction of 367 employees, mostly related to the POS concluded in 2024; (iv) a decrease in charges for the use of the electricity grid of R$13.7 million (-9.4%), due to the reduction in the Tariff for the Use of the Transmission System (TUST) in July 2024; (iv) a decrease in energy purchased for resale of R$5.7 million (-19.3%), due to better hydrological conditions in the period (average GSF of 107.7% in 1Q25 compared to 90.3% in 1Q24); and (v) an increase of R$3.5 million (+1.4%) in electricity grid availability revenue, due to the updating of transmission contract asset balances, impacted by higher inflation in the period (IPCA 2.04% compared to 1.41% in 1Q24).

 

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

PMSO expenses (manageable costs), excluding provisions and reversals, decreased by R$1.4 million, -0.6% when compared to 1Q24, mainly due to: (i) the reduction in costs with "Personnel and administrators" mentioned above; partially offset by (ii) the increase in "Third-party services" by R$3.0 million (+4.6%), mainly due to higher costs with maintenance of the electricity system and specialized services; and (iii) the increase in "Other operating costs and expenses" by R$9.2 million (+15.8%), mainly due to higher costs with CFURH (financial compensation for the use of water resources).

 

 

Neutralizing the effects of the provisions relating to the PDV, PPD and PLR, there was a 21.6% reduction in personnel and administration costs compared to 1Q24, reflecting the reduction in the workforce between the periods, partially offset by the 4.09% salary adjustment applied in October/2024 under the 2024 Collective Bargaining Agreement.

 


[4] Excluding non-recurring items and IFRS effects on transmission contract assets.

   

     

RESULTS | 1Q25

8

 


Recurring net income reached R$340.4 million in 1Q25, an increase of 17.2% compared to 1Q24. This result mainly reflects: (i) higher EBITDA, due to the points presented above; (ii) a reduction in depreciation of R$36.6 million, the effect of the renewal of concessions and the reclassification of assets held for sale; partially offset by (ii) higher expenditure on Income Tax and Social Contribution of R$47.3 million, due essentially to the payment of Interest on Equity (JCP) to Holding companies, which occurred in 1Q24 and not in 1Q25; and (ii) negative variation in the financial result (-R$257.1 million in 1Q25, compared to -R$166.9 million in 1Q24), explained by the higher amount of financial expenses with debt charges, due to the higher amount of debt and higher IPCA (2.04% compared to 1.41% in 1Q24) and CDI (2.94% 1Q25 compared to 2.62 in 1Q24).

 

3.1.1 IFRS effect on the Transmission segment

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

     

RESULTS | 1Q25

9

 


3.2 Operational Performance

With a presence in 10 states, GenCo operates a diversified park of hydroelectric and wind power plants, totaling 6,475.5 MW of installed capacity and 2,845.3 average MW of physical guarantee. In the Transmission segment, Copel has a total grid of 9,684 km of transmission lines and 53 basic grid substations, considering its holdings.

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

3.2.1 Generation

Copel's generation park is made up of 100% renewable operating sources.

 

 

GenCo's hydro generation was 5.1% higher in 1Q25 (6,303 GWh against 5,998 GWh in 1Q24), due to a more favorable hydrological scenario. At the wind farms, generation was 17.3% higher in 1Q25 (752 GWh compared to 641 GWh in 1Q24), despite the increase in curtailment in 1Q25 (6.1% compared to 1.9% in 1Q24) and the unavailability of some machines.

 

3.2.2 Energy sold

 

In the 1st quarter of 2025, GenCo recorded 4,720 GWh of electricity sold from hydroelectric sources, an increase of 1.4%, mainly due to higher sales under bilateral contracts. The energy sold does not consider the generation allocated to the Energy Reallocation Mechanism (MRE), which increased by 28.6% in the quarter (1,835 GWh compared to 1,427 GWh in 1Q24), reflecting the better hydrological conditions in the period.

     

RESULTS | 1Q25

10

 


For wind farms, the total electricity sold was 1,251 GWh, an increase of 11.6%, mainly due to the increase in sales under bilateral contracts and energy sold in the regulated environment (CCEARs), due to the start of supply at the Jandaíra Complex[5].

 

 

GSF and PLD

 

 

 


[5] Jandaíra I, II, III and IV wind farms (30° LEN - CCEAR 2025 - 2044).

   
     

RESULTS | 1Q25

11

 


3.2.3 Transmission

Copel has more than 9,600 km of transmission lines in eight Brazilian states, including its own assets and those in partnership with other companies. In addition to building, maintaining and operating its own extensive energy transmission grid, Copel provides services for projects run by other concessionaires. The Transmission projects are listed in Annex IV, including the projects 100% owned by Copel Geração e Transmissão, such as SPEs Costa Oeste, Marumbi and Uirapuru Transmissora, and the 7 SPEs in which it has a stake.

RBSE

Below is a description of the flow of the portion of the Revenue relating to the Basic Grid of the Existing System - RBSE[6] for the next few cycles. It is important to note that these figures may be altered in the future because of the tariff review processes and/or the review of the parameters used to compose these revenues by the regulatory body. The figures below underwent a periodic tariff review, in accordance with Aneel’s homologating resolution (REH) 3,344/2024, and an annual adjustment by the IPCA in accordance with Aneel’s homologating resolution 3,348/2024.

 

 

 

Note:

Economic component: future values based on the 2024-2025 cycle (according to REH 3.348/2024 of 16/07/2024)

Financial component: values published in REH 2.847/21. Subject to revision in view of the controversy over the methodology used by the regulatory agency to calculate these values.

RAP values up to the 2027-2028 cycle projected based on the values in REH 3.348/2024.

 


[6] This refers to concession contract 060/2001, which represents 41.6% of GenCo's annual permitted revenue (APR) for transmission and proportional stakes.

 

     

RESULTS | 1Q25

12

 


4. Copel Distribution (DisCo)
4.1 Economic and Financial Performance

 

DisCo posted recurring EBITDA of R$692.9 million in 1Q25, a growth of 12.4% compared to 1Q24, basically due to the 0.9% growth in the billed wire market combined with the June 2024 tariff readjustment (RTA), with an average increase of 2.7% in the Distribution System Use Tariffs (TUSD). These effects were partially offset, above all, by the higher volume of energy from the micro and mini distributed generation compensation system (MMGD), with an increase of R$164.2 million (+38.4%) in energy costs.

PMSO expenses, excluding provisions and reversals, increased by R$23.3 million (+5.6%) compared to 1Q24, due mainly to: (i) an increase of R$39.0 million (+24.1%) in third-party services due to the costs of maintenance and installation of the electrical system; (ii) an increase of R$23.0 million in other costs and expenses, mainly influenced by the gain of R$15.1 million on the sale of land in 1Q24 and (iii) an increase of R$3.2 million in materials expenses, essentially due to the reorganization of mass assets; partially offset by the decrease of R$37.5 million (-20.8%) in the cost of personnel and administrators, due to the effect of the reduction of 997 employees, mostly related to the voluntary dismissal program concluded in 2024.

Excluding the effects of the PDV, PPD and PLR provisions, the personnel costs line fell by 25.9%, reflecting the reduction in the workforce between the periods, partially offset by the 4.09% salary increase applied on October 2024 because of the 2024 Collective Bargaining Agreement.

DisCo recurring net income in 1Q25 was R$216.5 million (equivalent to the amount in 1Q24), highlighting the better operating result presented above; partially offset by i) an increase of R$26.2 million (+18.5%) in depreciation and amortization expenses due to the higher investments made in the period; and (ii) an increase of R$117.5 million in financial expenses due mainly to financial charges and monetary variations given the higher volume of loans and financing, partially offset by an increase of R$68.5 million in financial revenue due essentially to the higher volume of income financial investments.

Below are DisCo's main indicators:

     

RESULTS | 1Q25

13

 


Also noteworthy in 1Q25:

· the reduction of R$ 56.3 million (-7.9%) in charges for the use of the energy grid, mainly due to a decrease in Basic Grid and Itaipu Transport costs;
· an increase of R$ 44.3 million (+2.6%) in electricity supply revenue, resulting from an increased revenue from subsidies for tariff discounts and a decrease in Sectoral Charges (CDE Energia), offset by the Periodic Tariff Adjustment (reduction of 4.0% as of June 24, 2024) and a 2.5% reduction in the captive market;
· an increase of R$ 27.1 million in supply revenue because of the higher volume traded on the Short-Term Market (CCEE)
· reduction of R$11.5 million (-14.1%) in provisions, to the lower constitution of Estimated Losses on Doubtful Accounts - PECLD of R$19.9 million (-50.5%) because of the increase in the recovery of invoices due to the intensification of collection actions;
· an increase of R$8.4 million in the provision for litigation, especially due to the reclassification of risk in a labor lawsuit.

4.1.1 Regulatory Efficiency

DisCo recorded recurring EBITDA of R$2,668.7 million in the last 12 months, plus New Replacement Value (VNR), equivalent to an efficiency of R$846.0 million, 46.4% above regulatory EBITDA.

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

 

4.2 Operational Performance

4.2.1 Market-Wire (TUSD)

Copel DisCo's wire market, made up of the captive market, supply to concessionaires and permit holders in the state of Paraná and all the free consumers in its concession area, saw a 3.3% increase in electricity consumption in 1Q25 compared to the same period last year, mainly due to the increase in economic activity and the higher consumption pattern of the customer base. The billed wires market, which takes into account energy compensated by Mini and Micro Distributed Generation (MMGD), increased by 0.9% in 1Q25 compared to 1Q24.

4.2.2 Captive Market

The captive market showed a 2.5% decrease in electricity consumption in 1Q25 compared to the same period of the previous year, mainly due to the reduction in consumption in the industrial and other classes. The billed captive market, which considers the compensated energy from MMGD, showed a 7.3% reduction in 1Q25 compared to 1Q24.

4.2.3 Operational data

DisCo has a concession valid until July 7, 2045, whose service quality criteria (Equivalent Interruption Duration per Consumer Unit - DEC and Equivalent Interruption Frequency per Consumer Unit - FEC) are defined by ANEEL.

     

RESULTS | 1Q25

14

 


Despite the severe weather events in the state of Paraná in recent months, the company has acted in a timely manner to re-establish the power supply and prevent vegetation on the grid, which has contributed to maintaining the quality-of-service indices within the regulatory limits

For DEC, the result for the last 12 months in March 2025 was 7.52 hours, while for FEC, the result for the same period was 5.02 interruptions, both within the established regulatory limit.

     

Losses - Distribution losses can be defined as the difference between the electricity acquired by distributors and that billed to their consumers and are segmented as Technical and Non-Technical. Technical losses are inherent to the activity of electricity distribution and non-technical losses are mainly due to theft (clandestine connection, direct detour from the grid), fraud (meter tampering or detour), and reading, measuring or billing errors.

At the end of March 2025, Technical Losses for the last 12 months were 2,299 GWh, compared to 2,171 GWh for the same period last year, and Non-Technical Losses were 769 GWh, compared to 535 GWh for the same period last year. Total losses over the last 12 months amounted to 3,068 GWh.

GWh - 12 Meses mar/21 mar/22 mar/23 mar/24 mar/25
Injected Energy  33,075 34,861 35,285 37,519  39,729
Distribution Losses 2,636  2,627 2,794 2,706  3,068
Technical Losses 2,000 2,017 2,042  2,171  2,299
Non-Technical Losses 636 610 752 773  769

* As perdas refletem a diferença entre a carga medida e o mercado faturado.

Non-technical losses, calculated as the difference between total losses and technical losses, are largely associated with the concessionaire's management and the socio-economic characteristics of the concession areas. To this end, Copel maintains a Program to Combat Non-Technical Losses through the following actions:

ü  Improving actions to combat irregular procedures, improving the performance of targeted inspections;

ü  Investments aimed at providing and/or acquiring inspection equipment;

ü  Preparation and execution of specific training and refresher courses related to commercial losses;

ü  Carrying out inspections on both medium and low voltage;

ü  Educational notices in the press and messages on electricity bills.

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

ü  Opening a police investigation in regions where a significant number of irregular procedures have been found.

The tariff pass-through of efficient levels of losses is provided for in the concession contracts and these losses are included in energy purchase costs up to the regulatory limit stipulated by Aneel. DisCo has remained within the regulatory limits in recent tariff processes and in March 2025, total losses were 0.2 pp above the regulatory limit, influenced by the significant increase in injected energy, notably in low-voltage consumption.

 

     

RESULTS | 1Q25

15

 


5. Copel Commercialization (TradeCo)

 

5.1 Economic and Financial Performance

 

Copel’s TradeCo presented recurring EBITDA of R$21.2 million in 1Q25 compared to R$30.6 million in 1Q24, mainly reflecting the lower commercialization margin due to the increase in the average energy purchase price between the periods (+4.2%), partially offset by the lower manageable cost (-6.0%).

The adjustment made in the quarter under review refers to the fair value of energy purchase and sale contracts (mark-to-market) - the amount calculated as the difference between the contracted price and the future market price estimated by the Company - which was positive R$6.7 million in 1Q25 compared to a negative R$12.8 million in 1Q24, influenced mainly by the increase in the number of contracts in the customer base, partially offset by the calculation of fair value which was impacted by the increase in the NTN-B discount rate.

Manageable costs, excluding provisions and reversals, fell by 6.0% in 1Q25, essentially influenced by the R$0.8 million (-38.7%) drop in other costs and expenses due to lower costs with leases, rents and association contributions, offset by the R$0.3 million increase in third-party services, due to higher spending on communication, processing and data transmission in the period.

The personnel and administrators account, excluding the effects of the PDV, PLR and PPD, recorded an increase of 8.0% in 1Q25, mainly due to the pro rata provision between October and December of the 2024 Collective Bargaining Agreement - ACT, ratified in 2025 with a salary increase of 4.09%, and the TradeCo’s restructuring process.

TradeCo reported recurring net income of R$ 20.7 million in 1Q25, down 20.4% compared to 1Q24, mainly due to (i) the operating performance already mentioned above, partially offset by (ii) an increase of R$ 1.7 million (+19.5%) in financial income, reflecting higher income from financial investments, and (iii) lower income tax of R$ 2.4 million.

     

RESULTS | 1Q25

16

 


5.2 Operational Performance

In 1Q25, the volume of energy sold for a 5-year horizon increased by 69.0% compared to 1Q24, because of capturing better prices by taking advantage of the greater opportunities in the period.

 

 

The volume of energy sold increased by 8.8% in 1Q25, due to the increase in sales to bilateral contracts (+ 23.2%), partially offset by the reduction in sales to free consumers (-13.0%)

 

GWh sold

 

 

     

RESULTS | 1Q25

17

 


6. ESG performance

6.1 Copel, a pioneer in the ESG sector

Copel was the first company in the energy sector to produce an Environmental Impact Report for a generation project, and the first in the sector in Brazil to become a signatory to the UN Global Compact in 2000. The company promotes actions to disseminate the UN's 2030 Agenda and implement the SDGs in the electricity sector. Copel joined the "Pact for Water and Energy Resilience" Commitment and received the Pro-Gender and Race Equality Seal from the Federal Government. The company also received the Pro-Ethics Seal, 2018-2019 and 2020-2021 editions, awarded by CGU and Instituto ETHOS, for the voluntary adoption of integrity measures, with public recognition for its commitment to implementing measures aimed at preventing, detecting and remedying 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 can work together to reduce 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;
§  It is part of the Brazilian Business Commitment to Biodiversity with the Brazilian Business Council for Sustainable Development (CEBDS).

Social

§  Actions and Programs - Solidarity Selective Collection; Cultivar Energia Program; EletriCidadania; Good Neighbor Program; Diversity Commission; Human Rights Program; EducaODS; Iluminando Gerações; Mais que Energia, among others.
§  It has a Sustainability Policy, a People Management Policy and an Occupational Health and Safety Policy, among others.
§  The Cultivar Energia (Farming Energy) program - which implements community gardens under Copel's power lines - has completed 10 years of existence, with the partnership of 10 municipalities in Paraná, in which 24 Copel gardens are distributed and which currently benefit around 4,000 people with healthy food and income generation. The gardens also protect Copel properties from irregular occupation, reinforce the company's presence and brand in the communities and beautify neighborhoods, transforming the environment and urban planning in the cities.

Governance

§  Copel is a company with dispersed capital and no controlling shareholder;
§  The Board of Directors is made up entirely of independent members and has statutory advisory committees: Statutory Audit Committee - CAE; Sustainable Development Committee - CDS, Investment and Innovation Committee - CII and People Committee - CDG;
§  CAE is composed of independent members, one of whom is an external member;
§  Establishment of variable remuneration with ESG targets -2025;
§  Listed on B3's Level 2 of Governance;
§  Adherent to the 100% Transparency Movement of the UN Global Compact.

 

Priority SDGs the Brazilian Electricity Sector: Copel prioritizes the SDGs of the Brazilian Electricity Sector and additionally SDG 4 - Quality Education.

     

RESULTS | 1Q25

18

 


6.2 Recent highlights

§   In 2025, Copel will continue to be part of the portfolio of the Corporate Sustainability Index (ISE B3) of the Brazilian Stock Exchange. The ISE is an exclusive list of companies committed to sustainable development. This index serves as a comparative analysis tool, reflecting the return on a portfolio made up of shares in companies that perform best in ESG (Environmental, Social, and Governance) aspects. For Copel, the ISE is a strategic benchmark that guarantees the continuity and sustainability of its business.
§   Copel has reached a new milestone in its history by being included, for the first time, in the Sustainability Yearbook 2025, one of the most prestigious global corporate sustainability rankings. Prepared by S&P Global, the yearbook highlights companies with the best environmental, social and governance (ESG) practices.
§   Once again, the company has been recognized as a benchmark in sustainability by being included in B3's Carbon Efficient Index (ICO2) portfolio. This recognition reinforces the company's position among the most efficient in managing greenhouse gas (GHG) emissions and solidifies its leadership in the Brazilian electricity sector, consolidating its commitment to the transition to a low-carbon economy.
§   Copel stands out among the world's most sustainable companies in the Carbon Clean 200 ranking. The company is among the eight Brazilian publicly traded companies listed in the Carbon Clean 200, an international ranking of the 200 publicly traded companies that stand out most in the global energy transition, considering revenues from clean sources.
§   The Company recently released its 20-F on the market, highlighting Internal Controls (Item 15). The independent audit carried out by PwC in 2024 did not identify any significant deficiencies for the second year running, and since 2020 there have been no material weaknesses. This result reaffirms the Company's commitment to maintaining an effective internal controls environment and reflects the commitment of all employees. The achievement indicates the maturity of the processes and the integrity of the financial statements.
§ Copel has maintained its ISO 37.301 certification, following an external audit that assessed the management and operation of the Integrity Program, guaranteeing that Compliance, Internal Controls and Corporate Risks activities comply with the best international practices. The certification was granted by QMS Certification (QMS do Brasil Serviços de Certificação Ltda).

6.3 Indicators

 

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

 

     

RESULTS | 1Q25

19

 


6.4 Ratings, Rankings and Indexes

 

Index Ranking Reference Year
  Not disclosed 2025
CSA Score 70 2024
B 2024
Yes 2024
Medium Risk 2023
  A 2024

 

     

RESULTS | 1Q25

20

 


7. Other highlights from the period


Available Cash Flow and Dividends

Available Cash Flow is defined in the Dividend Policy as: DCF = Cash generated by operating activities, minus net cash used by investment activities, where: (a) Cash generated by operating activities: cash generated by operating activities in the fiscal year, before taxes, contributions (IRCS) and financial charges; (b) Net cash used by investment activities: amount invested in the fiscal year in non-current assets. The table below shows the DCF calculation on March 31, 2025 and on December 31, 2025:

 

R$ thousand

03.31.2025 12.31.2024
CASH FLOW FROM OPERATING ACTIVITIES  
CASH GENERATED BY OPERATING ACTIVITIES 992,673 5,202,716
CASH FLOW FROM INVESTING ACTIVITIES  
NET CASH USED BY INVESTING ACTIVITIES (310,612) (5,739,414)
FCD AVAILABLE CASH FLOW 682,061 (536,698)
       

 

The Annual General Meeting approved the payment of supplementary dividends of R$1,250.0 million for the 2024 financial year, to be paid on May 15, 2025.

New Board of Directors

The Annual General Meeting, held on April 24, 2025, elected the members of the Board of Directors (CAD) of Companhia Paranaense de Energia (Copel) for a unified term of two years. This term of office will end at the Annual General Meeting which will consider the management accounts and the Company's financial statements for the fiscal year ending December 31, 2026. All elected members are independent.

Copel Composes IDIV B3

As of May 2025, Copel's common shares (CPLE3) and preferred shares (CPLE6) were included in the B3 Dividend Index (IDIV B3). This inclusion reflects Copel's commitment to generating value for its shareholders, standing out among the companies with the best dividend returns. Copel's presence on the IDIV B3 reinforces its position as one of the leading companies in the Brazilian electricity sector, demonstrating its financial strength and ability to distribute earnings consistently.

Copel Remains on the B3 ISE

Copel will continue to be part of the B3 Corporate Sustainability Index (ISE B3) from May 2025. Remaining on the index highlights Copel's ongoing commitment to sustainability practices and social and environmental responsibility. Copel reaffirms its prominent position and demonstrates its dedication to corporate governance and sustainable development.

Partial Closing of Small Asset Divestments

On March 31, 2025, the Company carried out the partial closing of the divestments of the small assets, receiving R$219.5 million (49.0% of the total transaction), after fulfilling all the conditions precedent relating to the assets involved in this Closing. The assets consolidating this stage of the closing comprise all of Block 1 presented in the Teaser, plus the Guaricana HPP, totaling 60.4 MW of installed capacity.

On April 30, 2025, the Chaminé SHPP, with an installed capacity of 18 MW, was partially closed in the amount of R$82.9 million. With these operations, the company completed 67.0% of its total divestment.

The value of the divestment of the other assets will be received in accordance with the usual conditions established in the Share Purchase Agreement (CCVA).

     

RESULTS | 1Q25

21

 


Disclaimer

Information contained in this document may include forward-looking statements and reflects management's current perception and outlook on the evolution of the macroeconomic environment, industry conditions, the Company's performance and financial results. Any statements, expectations, capabilities, plans and assumptions contained in this document that do not describe historical facts, such as information regarding the declaration of payment of dividends, the future direction of operations, the implementation of relevant operational and financial strategies, the investment program, factors or trends affecting the financial condition, liquidity or results of operations are forward-looking statements of significance under the U.S. Private Securities Litigation Reform Act of 1995 and involve various risks and uncertainties. There can be no assurance that such results will occur. The statements are based on various factors and expectations, including economic and market conditions, industry competitiveness and operational factors. Any changes in such expectations and factors could cause actual results to differ materially from current expectations.

 

Investor Relations

ri@copel.com

Phone: (41) 3331-4011

     

RESULTS | 1Q25

22

 


 

     

RESULTS | 1Q25

23

 


Exhibit I - CONSOLIDATED RESULTS > INCOME STATEMENT
R$'000
Income Statement 1Q25 1Q24 Δ%
OPERATING REVENUES  5,892,086  5,416,998  8.8
Electricity sales to final customers   2,192,099  2,205,465  (0.6)
Electricity sales to distributors  974,940 740,230 31.7
Use of the main distribution and transmission grid  1,928,023  1,805,284 6.8
Construction revenue 639,690 573,647 11.5
Fair value of assets from the indemnity for the concession 24,016 18,970 26.6
Result of Sectorial financial assets and liabilities  (14,456)  (54,417)  (73.4)
Other operating revenues 147,774 127,819 15.6
OPERATING COSTS AND EXPENSES  (4,610,970)  (4,463,552)  3.3
Electricity purchased for resale (2,252,353) (1,973,467) 14.1
Charge of the main distribution and transmission grid  (682,523)  (748,074)  (8.8)
Personnel and management  (249,222)  (293,873)  (15.2)
Pension and healthcare plans  (60,937)  (68,976)  (11.7)
Materials and supplies   (23,001)  (18,452) 24.7
Materials and supplies for power eletricity -  (936)  - 
Third-party services  (282,321)  (244,101) 15.7
Depreciation and amortization  (355,020)  (364,628)  (2.6)
Provisions and reversals  (70,511)  (86,021)  (18.0)
Construction cost  (635,191)  (570,924) 11.3
Other cost and expenses  109  (94,100)  (100.1)
EQUITY IN EARNINGS OF SUBSIDIARIES 100,416 81,643  23.0
PROFIT BEFORE FINANCIAL RESULTS AND TAXES  1,381,532  1,035,089  33.5
FINANCIAL RESULTS (446,525) (268,174)  66.5
Financial income 297,640 251,661 18.3
Financial expenses  (744,165)  (519,835) 43.2
OPERATIONAL EXPENSES/ INCOME 935,007 766,915  21.9
INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT (270,340) (234,725)  15.2
Income tax and social contribution on profit  (228,982)  (146,666) 56.1
Deferred income tax and social contribution on profit  (41,358)  (88,059)  (53.0)
NET INCOME continuing operations 664,667 532,190  24.9
NET INCOME discontinued operations - 1,353 -
NET INCOME 664,667 533,543  24.6
Attributed to the controlling company's shareholders - continuing operations 665,508 539,198 21.6
Attributed to the controlling company's shareholders - discontinued operations -  (7,815) -
Attributed to non-controlling shareholders - continuing operations  (841)  (1,513)  (44.4)
Attributed to non-controlling shareholders - discontinued operations - 3,673 -
EBITDA continued operations 1,736,552 1,399,717  24.1
     

RESULTS | 1Q25

24

 


Exhibit I - CONSOLIDATED RESULTS > BALANCE SHEET
R$'000   R$'000
Assets Mar-25 Mar-24 Δ%   Liabilities Mar-25 Mar-24 Δ%
 CURRENT  16,146,351  13,041,808 23.8    CURRENT  10,879,856  10,342,380 5.2
 Cash and cash equivalents 6,055,823 4,161,939  45.5    Payroll, social charges and accruals  433,322  411,102  5.4
 Bonds and securities  1,371 623  120.1    Related parties  1,310 -  - 
 Collaterals and escrow accounts 823 9  -     Suppliers 2,367,173 2,324,423  1.8
 Customers 4,004,184 3,962,702  1.0    Income tax and social contribution payable  124,048  83,482  48.6
 Dividends receivable  147,684  82,278  79.5    Other taxes due  335,851  302,345  11.1
 Sectorial financial assets -  -  -    Loans and financing  695,718 1,231,205 (43.5)
 Account receivable related to concession  11,212  10,609  5.7    Debentures 2,276,552 2,025,110  12.4
 Contract Assets  309,658  283,896  9.1    Minimum compulsory dividend payable  3,875  3,878 (0.1)
 Fair value in energy purchase and sale operations  678,683  217,350  212.3    Post employment benefits  101,987  95,383  6.9
 Other current receivables 1,036,524  949,674  9.1    Customer charges due  31,210  44,825 (30.4)
 Inventories  152,931  136,324  12.2    Research and development and energy efficiency  155,219  179,149 (13.4)
 Income tax and social contribution  367,403  296,128  24.1    Accounts Payable related to concession  123,688  113,092  9.4
 Other current recoverable taxes  925,888  994,618 (6.9)    Net sectorial financial liabilities  937,032  935,322  0.2
 Prepaid expenses  70,473  63,211  11.5    Lease liability  68,695  57,502  19.5
 Related parties 962 621  54.9    Fair value in energy purchase and sale operations  711,628  214,955  231.1
 Assets held for sale 2,382,732 1,881,826  26.6    Other accounts payable  950,775 1,199,195 (20.7)
 NON-CURRENT  44,094,402  44,342,348 (0.6)    PIS and COFINS to be refunded to costumers - -  - 
 Long Term Assets  15,685,263  15,315,121 2.4    Provision for allocation of Pis and Cofins credits  870,000  580,000  50.0
 Bonds and securities  547,929  529,085  3.6    Provisions for litigation - -  - 
 Other temporary investments  27,362  30,603 (10.6)    Liabilities associated with assets held for sale  691,773 541,412.0  27.8
 Customers  144,776  116,180  24.6   NON-CURRENT  23,127,371  21,404,841 8.0
 Judicial deposits  397,462  394,364  0.8    Social and labor obligations 629 457  37.6
 Sectoral financial assets - - -    Suppliers  131,485  142,380 (7.7)
 Account receivable related to concession 3,600,920 3,497,351  3.0    Deferred income tax and social contribution 1,923,957 1,895,459  1.5
 Contract Assets 7,223,566 6,927,010  4.3    Other taxes due  280,140  291,195 (3.8)
 Fair value in energy purchase and sale operations  624,414  479,938  30.1    Loans and financing 3,230,927 3,387,589 (4.6)
 Other non-current receivables  685,365  681,846  0.5    Debentures 12,591,846 10,602,255  18.8
 Income tax and social contribution  95,007  164,043 (42.1)    Post employment benefits 1,064,674 1,063,326  0.1
 Deferred income tax and social contribution 1,160,664 1,174,175 (1.2)    Research and development and energy efficiency  264,556  241,294  9.6
 Other non-current recoverable taxes 1,177,711 1,320,526 (10.8)    Accounts Payable related to concession  983,572  992,252 (0.9)
 Prepaid expenses 87 -    -    Net sectorial financial liabilities  185,552  142,488  30.2
 Investments 3,609,112 3,577,937 0.9    Lease liability  274,300  271,004  1.2
 Property, plant and equipment, net 7,819,415 8,516,697 (8.2)    Fair value in energy purchase and sale operations  273,269  170,837  60.0
 Intangible assets  16,660,760  16,623,610 0.2    Other accounts payable  215,274  247,021 (12.9)
 Right to use an asset  319,852  308,983 3.5    PIS and COFINS to be refunded to costumers - -  -
TOTAL  60,240,753  57,384,156 5.0    Provision for allocation of Pis and Cofins credits  735,457 1,000,588 (26.5)
           Provisions for litigation  971,733  956,696  1.6
          EQUITY  26,233,526  25,636,935 2.3
           Attributed to controlling shareholders 26,272,206 25,674,718  2.3
           Share capital 12,821,758 12,821,758  -
           Capital reserves  7,693  5,595  37.5
           Equity valuation adjustments  493,031  517,408 (4.7)
           Treasury shares (120,084) (50,044)  140.0
           Legal reserves 1,766,110 1,766,110  -
           Retained earnings 9,363,866 9,363,866  -
           Proposed additional dividend 1,250,025 1,250,025  -
           Accrued earnings  689,807 -  -
           Attributable to non-controlling interest (38,680) (37,783)  2.4
          TOTAL  60,240,753  57,384,156 5.0

 

     

RESULTS | 1Q25

25

 


Exhibit I - CONSOLIDATED RESULTS > CASH FLOW
    R$'000
  03.31.2025 03.31.2024
 CASH FLOWS FROM OPERATIONAL ACTIVITIES
     
 Net income from continuing operations 664,667 532,190
     
 Adjustments to reconcile net income for the period with cash generation from operating activities:  1,720,700  1,550,356
 Unrealized monetary and exchange variation and debt charges - net 684,147 471,223
 Interest - bonus from the grant of concession agreements under the quota system (36,806) (33,051)
 Remuneration of transmission concession contracts  (204,960)  (202,886)
 Income tax and social contribution 228,982 146,666
 Deferred income tax and social contribution  41,358  88,059
 Equity in earnings of investees  (100,416) (81,643)
 Appropriation of post-employment benefits obligations  59,776  66,582
 Appropriation of research and development and energy efficiency programs  46,998  43,343
 Recognition of fair value of assets from the indemnity for the concession (24,016) (18,970)
 Sectorial financial assets and liabilities result  15,931  59,964
 Depreciation and amortization 355,020 364,628
 Provision from the voluntary dismissal program  20,979 -
 Long-term incentives  2,098 -
 Net operating estimated losses, provisions and reversals  70,511  86,021
 Realization of added value in business combinations  (181)  (181)
 Fair value in energy purchase and sale operations (6,704)  12,839
 Result of write-offs of accounts receivable related to concession  1,757 84
 Result of write-offs or disposal of contract assets  2,114  3,533
 Result of write-offs or disposal of property, plant and equipment 365  2,169
 Result of write-offs or disposal of intangible assets  18,211  9,837
 Result of write-offs of use rights of assets and liabilities of leases – net -  (51)
 Result on the sale of properties  (109,807) -
 Others (9,324) -
     
 Decrease (increase) in assets  75,705 130,477
 Trade accounts receivable 117,931  98,897
 Dividends and interest on own capital received  3,743  59,208
 Judicial deposits  6,084 (1,081)
 Sectorial financial assets  16,849 (15,444)
 Other receivables  10,981 (7,045)
 Inventories (16,607) (18,665)
 Income tax and social contribution recoverable (53,651) (59,822)
 Other taxes recoverable (1,935)  76,665
 Prepaid expenses (7,349) (2,768)
 Related parties  (341) 532
     
 Increase (decrease) in liabilities (338,517) (354,685)
 Payroll, social charges and accruals  21,608  57,677
 Related parties  1,310 -
 Suppliers (63,474) (28,011)
 Other taxes 303,631 106,928
 Post-employment benefits (51,824) (57,622)
 Sectorial charges due (13,615)  1,350
 Research and development and energy efficiency (52,244) (51,961)
 Payable related to the concession (28,443) (27,481)
 Other accounts payable  (409,336)  (298,679)
 Provisions for legal claims  (46,130) (56,886)
     
 CASH GENERATED BY OPERATING ACTIVITIES   1,457,888  1,326,148
 Income tax and social contribution paid  (188,416)  (234,376)
 Loans and financing - interest due and paid  (143,677)  (152,206)
 Debentures - interest due and paid  (124,643)  (122,975)
 Charges for lease liabilities paid (8,479) (7,121)
 Charges on loans granted/obtained from related parties - -
 NET CASH GENERATED FROM OPERATING ACTIVITIES  992,673 809,470
 NET CASH GENERATED BY OPERATING ACTIVITIES FROM CONTINUING OPERATIONS - (30,354)
 NET CASH GENERATED BY OPERATING ACTIVITIES FROM DISCONTINUED OPERATIONS 992,673 779,116
     
 CASH FLOWS FROM INVESTMENT ACTIVITIES    
 Financial investments (17,115) (38,549)
 Loans and financing granted to related parties - -
 Additions to contract assets  (549,349)  (522,376)
 Investment disposal 276,938 -
 Additions in investments - -
 Capital reduction of investees -  37,129
 Additions to property, plant and equipment (17,001) (38,355)
 Disposal of property, plant and equipment  1,071 -
 Additions to intangible assets (5,156) (2,756)
     
 NET CASH USED BY INVESTMENT ACTIVITIES FROM CONTINUING OPERATIONS  (310,612)  (564,907)
 NET CASH USED BY INVESTMENT ACTIVITIES FROM DISCONTINUED OPERATIONS - (3,721)
 NET CASH USED FROM INVESTING ACTIVITIES  (310,612) (568,628)
     
 CASH FLOWS FROM FINANCING ACTIVITIES    
 Issue of debentures  2,000,000 -
 Transaction costs in the issuing of debentures (22,632) -
 Payments of principal - loans and financing   (565,351) (66,375)
 Payments of principal - debentures  (111,808) (5,862)
 Payments of principal of lease liabilities (16,822) (17,047)
 Share buyback (70,040) -
 Dividends and interest on own capital paid (3) (9)
     
 NET CASHGENERATED (USED) BY FINANCING ACTIVITIES FROM CONTINUING OPERATIONS  1,213,344 (89,293)
 NET CASH GENERATED (USED)BY FINANCING ACTIVITIESFROM DISCONTINUED OPERATIONS - (19,299)
 NET CASH GENERATED (USED) FROM FINANCING ACTIVITIES  1,213,344 (108,592)
     
 TOTAL EFFECTS ON CASH AND CASH EQUIVALENTS  1,895,405 101,896
     
 Cash and cash equivalents at the beginning of the period  4,161,939  5,634,623
 Cash and cash equivalents at the end of the period  6,055,823  5,789,893
 Change in cash and cash equivalents from discontinued operations  1,521 (53,374)
     
 CHANGE IN CASH AND CASH EQUIVALENTS  1,895,405 101,896

 

     

RESULTS | 1Q25

26

 


Exhibit I - CONSOLIDATED RESULTS > ADJUSTED EBITDA AND FINANCIAL RESULT
  R$'000
  1Q25 1Q24 Δ%
EBITDA 1,736,548 1,399,715  24.1
(-/+) Fair value in the purchase and sale of energy  (6,704)  12,839  (152.2)
(-/+) Provision (reversal) Incentive Dismissal Program  20,979  -  -
(-/+) Assets disposal (109,807)  -  -
(-/+) Ebitda from discontinued Op. Compagas and UEGA -  21,122 -
(-/+) Equitiy in earnings of investees (100,416) (81,643) 23.0
(-/+) NRV (24,016) (18,970) 26.6
(-/+) Revenue Adjustment TRA IFRS/Regulatory (13,388)  (2,222) 502.5
Adjusted EBITDA without DISCONTINUED OP. without Equitiy in earnings of investees 1,503,196 1,330,841  13.0
       
       
  1Q25 1Q24 Δ%
Financial Revenues  297,640  251,661  18.3
Income from investments held for trading 154,613 156,430  (1.2)
Late fees on electricity bills  78,750  46,900 67.9
Interest on taxes to be compensated  43,413  10,108 329.5
Income and monetary restatement of judicial deposits  11,434 9,167 24.7
Monetary restatement and adjustment to present value of accounts payable related to concession 7,764  16,582  (53.2)
Income from sectorial assets and liabilities 2,364 4,242  (44.3)
(-) Pis/Pasep and Cofins on revenues (13,804)  (9,760) 41.4
Other financial revenues  13,106  17,992  (27.2)
Financial Expenses  744,165  519,835  43.2
Monetary variation, foreign exchange and debt service charges  604,490  427,021 41.6
Monetary variation and adjustment to present value of accounts payable related to concession  48,399  32,399 49.4
Uptade of provision for allocation of Pis and Cofins credits  24,869  984 2,427.3
Monetary variation of litigation  15,983  16,726  (4.4)
Income from sectorial assets and liabilities  14,358 4,429 224.2
Interest on tax installments 8,679 7,550 15.0
Interest on lease liabilities 8,480 7,088 19.6
Interest on R&D and PEE 5,572 5,233 6.5
Pis/ Pasep and Cofins taxes over interest on equity - 5,550 -
Other financial expenses  13,335  12,855 3.7
Financial income (expenses) (446,525) (268,174)  66.5

 

     

RESULTS | 1Q25

27

 


Exhibit I - CONSOLIDATED RESULTS > EQUITY IN EARNINGS OF SUBSIDIARIES AND INDICATORS
              R$'000
Variation in Equity in earnings of subsidiaries       1Q25 1Q24 Δ%
Joint Ventures         95,417 77,467  23.2
Voltalia São Miguel do Gostoso I Participações S.A.         (1,634) (4,238)  (61.4)
Caiuá Transmissora de Energia S.A.          4,196 3,417 22.8
Integração Maranhense Transmissora de Energia S.A.          6,784 4,991 35.9
Matrinchã Transmissora de Energia (TP NORTE) S.A.          30,927 22,374 38.2
Guaraciaba Transmissora de Energia (TP SUL) S.A.          13,996 12,906 8.4
Paranaíba Transmissora de Energia S.A.          9,386 7,986 17.5
Mata de Santa Genebra Transmissão S.A.          15,572 17,503  (11.0)
Cantareira Transmissora de Energia S.A.          16,069 12,476 28.8
Solar Paraná          121 52 132.7
Associates         4,999 4,176  19.7
Dona Francisca Energética S.A.          1,492  1,480 0.8
Foz do Chopim Energética Ltda.          3,507  2,698 30.0
Carbocampel S.A.          -  (2)  - 
 TOTAL         100,416 81,643  23.0
           
               
              R$'000
Main Indicators -AssociatesDec-24       Dona Francisca Foz do Chopim
Total assets          174,926   47,123.0
Shareholder’s equity¹          157,276   43,154.0
Net operating revenue          16,468   15,102.0
Net Income          6,475   9,808.0
Participation in the enterprise - %          23   35.8
Investment book value          36,221   15,436
              R$'000
Main Indicators -Joint ventures
Dec-24
Caiuá Integração Maranhense Matrinchã Guaraciaba Paranaíba Mata de Santa Genebra Cantareira
Total assets 357,602 632,833 3,097,923 1,660,727 2,131,332 3,868,737  1,891,252
Shareholder’s equity¹ 275,402 450,238 2,163,522 1,085,531 1,318,333 1,349,386 980,188
Net operating revenue  12,405  20,587  103,230  54,029  73,380  124,354 61,972
Net Income  8,563  13,845  63,115  28,562  38,311  31,081 32,794
Participation in the enterprise - %  49.0  49.0  49.0  49.0  24.5  50.1 49.0
Investment book value 134,947 220,617 1,060,126  531,910  322,992  676,042 480,292
Note: Income from Transmitters according to adjustments for the application of CPC 47 / IFRS 15 in the Corporate Statements.  

 

     

RESULTS | 1Q25

28

 


Exhibit I - CONSOLIDATED RESULTS > SHARE CAPITAL
Share Capital -As of March 31,2025 *
           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 801,341 61.6% 708 22.6%  1,030,304 61.4%  -  1,832,354 61.4%
B3 787,922 60.6%  708 22.6%  941,296 56.1%  -  1,729,926 58.0%
NYSE  13,210 1.0%  -   -   87,356 5.2%  -   100,567 3.4%
LATIBEX 209 0.0%  -   -   1,652 0.1%  -  1,861 0.1%
Other 3,113 0.2% 2,420 77.4%  950 0.1%    6,483 0.2%
Treasury shares 6,169 0.5%  -   -  7,353 0.4%  -   13,522 0.5%
TOTAL  1,300,347 100%  3,128 100%  1,679,335 100%  <1 2,982,811 100%
* State of Paraná has a special class preferred share with veto power as established in the Statute.

 

 

     

RESULTS | 1Q25

29

 


Exhibit II- RESULT BY SUBSIDIARY > COPEL GET (CONSOLIDATED)
  R$'000
Income Statement 1Q25 1Q24 Δ%
OPERATING REVENUES 1,239,546 1,129,000  9.8
 Electricity sales to distributors  900,451  847,208  6.3
 Use of the main transmission grid  273,672  260,635  5.0
 Construction revenue  55,106  10,899  405.6
 Other operating revenues  10,317  10,258  0.6
OPERATING COSTS AND EXPENSES  (518,687)  (639,048)  (18.8)
 Electricity purchased for resale (24,086) (29,830)  (19.3)
 Charges of main distribution and transmission grid (132,764) (146,482)  (9.4)
 Personnel and management (84,303) (95,750)  (12.0)
 Pension and healthcare plans (18,179) (21,008)  (13.5)
 Materials and supplies (4,659) (3,947)  18.0
 Materials and supplies for power eletricity - (936) -
 Third-party services (67,929) (64,912)  4.6
 Depreciation and amortization (176,869) (213,497)  (17.2)
 Provisions and reversals (1,961)  3,444  (156.9)
 Construction cost (50,607) (8,176)  519.0
 Other cost and expenses  42,670 (57,954)  (173.6)
EQUITY IN EARNINGS OF SUBSIDIARIES  100,438  84,353  19.1
PROFIT BEFORE FINANCIAL RESULTS AND TAXES  821,297  574,305  43.0
FINANCIAL RESULTS  (257,108)  (166,934)  54.0
 Financial income  91,892  80,529  14.1
 Financial expenses (349,000) (247,463)  41.0
OPERATIONAL EXPENSES/ INCOME  564,189  407,371  38.5
INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT  (148,144)  (100,804)  47.0
 Income tax and social contribution on profit (122,173) (80,565)  51.6
 Deferred income tax and social contribution on profit (25,971) (20,239)  28.3
NET INCOME continuing operations  416,045  306,567  35.7
NET INCOME discontinued operations -  (14,783)  -
NET INCOME  416,045  291,784  42.6
Attributed to shareholders of the parent company - continuing operations -  310,682  - 
Attributed to the controlling company's shareholders - discontinued operations - (11,509)  - 
Attributed to non-controlling shareholders - (7,389)  - 
EBITDA continuing operations  998,166  787,802  26.7

 

     

RESULTS | 1Q25

30

 


Exhibit II- RESULT BY SUBSIDIARY > COPEL DIS
  R$'000
Income Statement 1Q25 1Q24 Δ%
OPERATING REVENUES 4,304,765 4,050,962  6.3
 Electricity sales to final customers 1,783,668 1,739,360  2.5
 Electricity sales to distributors  31,004  3,913  692.3
 Use of the main distribution grid 1,769,147 1,663,023  6.4
 Construction revenue  584,584  562,748  3.9
 Fair value of assets from the indemnity for the concession  24,016  18,970  26.6
 Sectorial assets and liabilities result (14,456) (54,417)  (73.4)
 Other operating revenues  126,802  117,365  8.0
OPERATING COSTS AND EXPENSES (3,767,686) (3,556,703)  5.9
 Electricity purchased for resale  (1,847,182)  (1,639,673)  12.7
 Charges of main transmission grid (656,801) (713,135)  (7.9)
 Personnel and management (142,379) (179,858)  (20.8)
 Pension and healthcare plans (39,773) (44,864)  (11.3)
 Materials and supplies (17,806) (13,942)  27.7
 Third-party services (200,707) (161,699)  24.1
 Depreciation and amortization (167,658) (141,490)  18.5
 Provisions and reversals (69,705) (81,192)  (14.1)
 Construction cost (584,584) (562,748)  3.9
 Other cost and expenses (41,091) (18,102)  127.0
PROFIT BEFORE FINANCIAL RESULTS AND TAXES  537,079  494,259  8.7
FINANCIAL RESULTS  (192,380)  (143,317)  34.2
 Financial income  152,928  84,449  81.1
 Financial expenses (345,308) (227,766)  51.6
OPERATIONAL EXPENSES/ INCOME  344,699  350,942  (1.8)
INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT  (112,277)  (109,062)  2.9
 Income tax and social contribution on profit (95,565) (53,350)  79.1
 Deferred income tax and social contribution on profit (16,712) (55,712)  (70.0)
NET INCOME (LOSS)  232,422  241,880  (3.9)
EBITDA  704,737  635,749  10.9

 

     

RESULTS | 1Q25

31

 


Exhibit II- RESULT BY SUBSIDIARY > COPEL DIS
  R$'000
OPERATING REVENUE 1Q25 1Q24 Δ%
Electricity sales to final customers 1,957,314 2,093,630  (6.5)
 Residential 1,007,288  991,079  1.6
 Industrial  129,997  172,204  (24.5)
 Commercial, service and other activities  459,180  498,825  (7.9)
 Rural  214,746  225,850  (4.9)
 Public Sector  73,305  74,599  (1.7)
 Street lightining  42,630  46,163  (7.7)
 Public Service  30,168  84,910  (64.5)
Donations and subsidies  362,898  257,231  41.1
Electricity sales to distributors  32,310  4,424  -
 Bilateral contracts  2,268  6,250  (63.7)
 Electricity Trading Chamber - CCEE  30,042 (1,826) -
Use of the main distribution grid 3,312,579 3,042,358  8.9
 Residential 1,177,677 1,061,097  11.0
 Industrial  314,938  301,789  4.4
 Commercial, service and other activities  605,512  582,946  3.9
 Rural  253,132  244,330  3.6
 Public Sector  89,970  82,643  8.9
 Street lightining  50,043  50,153  (0.2)
 Public Service  39,672  70,327  (43.6)
 Free Market  739,020  609,331  21.3
 Dealers and generators  42,615  39,742  7.2
Construction Revenue  584,584  562,748  3.9
Fair value of assets from the indemnity for the concession  24,016  18,970  26.6
Sectorial assets and liabilities result  (15,930)  (59,964)  (73.4)
Other operating income  139,729  129,971  7.5
 Leases and rentals  135,515  118,308  14.5
 Income from the provision of services 570  1,682  (66.1)
 Other income  3,644  9,981  (63.5)
RECEITA OPERACIONAL BRUTA 6,397,500 6,049,368  5.8
(-) Tributos e deduções (2,092,735) (1,998,406)  4.7
 (-) PIS/PASEP e COFINS (452,343) (432,313)  4.6
 (-) ICMS (897,867) (816,625)  9.9
 (-) Encargos Setoriais (742,523) (749,468)  (0.9)
 (-) ISS (2) - -
NET OPERATING REVENUES  4,304,765  4,050,962  6.3

 

     

RESULTS | 1Q25

32

 


Exhibit II- RESULT BY SUBSIDIARY > COPEL COM (MERCADO LIVRE)
  R$'000
Income Statement 1Q25 1Q24 Δ%
 OPERATING REVENUES  956,242  859,651  11.2
 Electricity sales to final customers  408,616  466,469  (12.4)
 Electricity sales to distributors  539,845  392,753  37.5
 Other operating revenues  7,781 429  - 
 OPERATING COSTS AND EXPENSES  (928,809)  (842,270)  10.3
 Electricity purchased for resale (920,657) (833,563)  10.4
 Personnel and management (3,653) (3,666)  (0.4)
 Pension and healthcare plans (438) (452)  (3.1)
 Materials and supplies (160) (17)  841.2
 Third-party services (1,048) (745)  40.7
 Depreciation and amortization (429) (440)  (2.5)
 Provisions and reversals (1,097) (1,221)  (10.2)
 Other cost and expenses (1,327) (2,166)  (38.7)
 PROFIT BEFORE FINANCIAL RESULTS AND TAXES  27,433  17,381  57.8
 FINANCIAL RESULTS  10,712  8,962  19.5
 Financial income  10,874  9,029  20.4
 Financial expenses (162) (67)  141.8
 OPERATIONAL EXPENSES/ INCOME  38,145  26,343  44.8
 INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT  (13,010)  (8,783)  48.1
 Income tax and social contribution on profit (11,134) (12,620)  (11.8)
 Deferred income tax and social contribution on profit (1,876)  3,837  (148.9)
 NET INCOME (LOSS)  25,135  17,560  43.1
EBITDA  27,862  17,821  56.3

 

     

RESULTS | 1Q25

33

 


Exhibit II- RESULT BY SUBSIDIARY > INCOME STATEMENT FOR THE QUARTER BY COMPANY
R$'000
 Income Statement 1Q25  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 580,214 308,632  4,304,765  -  45,529 3,106  200,110 138,002 10,007  29,264 956,242  -  (683,785)  5,892,086
 Electricity sales to final customers - -  1,783,667  - - -  -  - -  - - 408,616  -  (184) 2,192,099
 Electricity sales to distributors 567,819 - 31,003  - 45,486 -  -  196,786 138,002 10,007 - 539,845  -  (554,008) 974,940
 Use of the main distribution and transmission grid (TUSD/ TUST) - 253,974  1,769,147  - - -  -  - -  - 21,790 -  -  (116,888) 1,928,023
 Construction revenue - 47,639 584,584  - - -  -  - -  -  7,467 -  - - 639,690
 Fair value of assets from the indemnity for the concession - - 24,016  - - -  -  - -  - - -  - - 24,016
 Distribution of piped gas - - -  - - -  -  - -  - - -  - - -
 Sectoral assets and liabilities result - -  (14,456)  - - -  -  - -  - - -  - -  (14,456)
 Other operating revenues 12,395  7,019 126,804  - 43 - 3,106  3,324 -  -  7 7,781  -  (12,705) 147,774
 OPERATING COSTS AND EXPENSES (203,723) (110,994)  (3,767,686)  - (24,031) -  (2,892)  (130,778) (83,195) (4,642) (8,126) (928,809)  (27,934) 681,840 (4,610,970)
 Energy purchased for resale  (25,237) - (1,847,182)  -  (33) -  - (11,011) -  (1) -  (920,657)  - 551,768  (2,252,353)
 Charges of the main distribution and transmission grid  (79,853) -  (656,801)  -  (6,207) -  - (17,063)  (37,799) (352) - -  - 115,552  (682,523)
 Personnel and management  (47,081)  (33,434)  (142,379)  -  (1,297) - (106) (3,105)  (431) (117)  (135)  (3,653) (17,484) -  (249,222)
 Private pension and health plans  (10,038) (7,547)  (39,773)  -  (37) - (20) (487)  (67)  (18)  (22)  (438)  (2,490) -  (60,937)
 Materials and supplies  (2,502) (1,539)  (17,806)  -  (187) - 1 (179)  (440)  (3) -  (160) (186) -  (23,001)
 Materials and supplies for power eletricity - - -  - - -  -  - -  - - -  - - -
 Third-party services  (26,011)  (13,805)  (200,706)  -  (4,249) -  (1,347) (29,164)  (9,115)  (1,141) (1,124)  (1,048)  (7,811) 13,200  (282,321)
 Depreciation and amortization  (76,435) (4,547)  (167,658)  -  (8,153) -  (1,022) (69,523)  (19,296)  (2,851) (9)  (429) (889) (4,208)  (355,020)
 Provisions and reversals 718 (1,522)  (69,705)  - - - (386) (1,250) -  -  (18)  (1,097)  670  2,079  (70,511)
 Construction cost -  (44,032)  (584,584)  - - -  -  - -  - (6,575) -  - -  (635,191)
 Other operating costs and expenses 62,716 (4,568)  (41,092)  -  (3,868) - (12)  1,004  (16,047) (159)  (243)  (1,327)  256  3,449 109
 EQUITY IN EARNINGS OF SUBSIDIARIES 68,358 118,295 -  - - -  -  10,478 -  - - -  672,434 (769,149) 100,416
 EARNINGS BEFORE INCOME TAXES 444,849 315,933 537,079  - 21,498 -  214  79,810 54,807 5,365  21,138 27,433  644,500 (771,094)  1,381,532
 FINANCIAL RESULTS (136,496) (87,378) (192,380)  - (25,754) -  (1,254)  (37,447) 548 1,658  2,008 10,712 19,258 -  (446,525)
 Financial income 27,139 16,537 152,928  - 11,596 - 1,288  40,440 3,619 1,658  2,499 10,874  29,065 (3) 297,640
 Financial expenses  (163,635)  (103,915)  (345,308)  -  (37,350) -  (2,542) (77,887)  (3,071)  -  (491)  (162)  (9,807)  3  (744,165)
 OPERATIONAL EXPENSES / INCOME 308,353 228,555 344,699  - (4,256) -  (1,040)  42,363 55,355 7,023  23,146 38,145  663,758 (771,094) 935,007
 INCOME TAX AND SOCIAL CONTRIBUTION ON PROFIT (74,128) (35,558) (112,277)  -  1,451 -  (106)  (19,512) (18,568)  (878) (1,899) (13,010) 1,750  2,395  (270,340)
NET INCOME 234,225 192,997 232,422  - (2,805) -  (1,146)  22,851 36,787 6,145  21,247 25,135  665,508 (768,699) 664,667
Attributed to shareholders of the parent company - continuing operations 234,225 192,997 232,422  -  (1,964) -  (1,146)  22,851 36,787 6,145 21,247 25,135  586,506  (79,037) 1,276,168
Attributed to non-controlling shareholders- continuing operations - - -  -  (842) -  -  - -  - - -  -  (378)  (1,219)
EBITDA continuing operations 521,284 320,480 704,737 -  29,651  - 1,236  149,333  74,103  8,216 21,147  27,862  645,389 (766,886)  1,736,552

 

     

RESULTS | 1Q25

34

 


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

 

     

RESULTS | 1Q25

35

 


Exhibit II- RESULT BY SUBSIDIARY > ASSETS BY COMPANY
                            R$'000
 Assets - March -2025  Geração e Transmissão  Distribuição  Compagas  Elejor  UEG Araucária  Serviços  Wind Farms  FDA  Bela Vista  Costa Oeste, Marumbi, Uirapuru  Mercado Livre  Holding  Eliminations  Consolidated
CURRENT 5,847,602 7,105,139  -  131,961  - 51,250 1,108,878  145,074 69,337  118,402 1,289,757 2,870,134 (2,591,183) 16,146,351
 Cash and cash equivalents  2,214,185 2,121,454 -  94,833 -  42,869  960,694  74,387  62,698  88,797  200,573  195,334  (1) 6,055,823
 Bonds and securities - - - - - 1,273 - - - - -  98 - 1,371
 Collaterals and escrow accounts - 9 -  814 - - - - - - - - -  823
 Customers  398,666 3,253,156 -  25,286 - 5,214  99,818  60,009 5,224 8,306  379,827 - (231,322) 4,004,184
 Dividends receivable  219,184 - - - - - 8,393 - - - - 2,260,575  (2,340,468)  147,684
 Sectorial financial assets - - - - - - - - - - - - - -
 Account receivable related to concession  11,212 - - - - - - - - - - - -  11,212
 Contract Assets  290,954 - - - - - - - -  18,704 - - -  309,658
 Fair value in the purchase and sale of power - - - - - - - - - -  678,683      678,683
 Other current receivables  166,989  541,854 - 3,018 -  16 2,983 9,188 -  788 5,139  311,262  (4,713) 1,036,524
 Inventories  37,429  114,037 - 1,465 - - - - - - - - -  152,931
 Income tax and social contribution  104,217  107,227 - 5,390 - 1,810  26,638  181 1,158 1,740  24,391  94,651 -  367,403
 Other current recoverable taxes  11,183  913,372 - - -  41  77 1,050 4 1  160 - -  925,888
 Prepaid expenses  12,266  46,514 - 1,155 -  27 7,605  259  253  66  984 1,344 -  70,473
 Related parties  15,755 7,516 - - - - 2,670 - - - - 6,870 (31,849)  962
 Assets held for sale  2,365,562 - - - - - - - - - - -  17,170 2,382,732
NON-CURRENT  22,308,196 17,111,124  -  617,744  - 99,123 7,979,433 2,259,933  181,952  519,222  665,333 23,786,779  (31,559,250) 44,094,402
Long Term Assets 6,242,267 7,049,467  -  133,699  - 14,755  806,363 53,873  (1)  518,962  654,486  658,715  (447,323) 15,685,263
 Bonds and securities  153,608 3,239 - - - -  367,711  18,410 - 4,961 - - -  547,929
 Other temporary investments - - - - -  14,678 - - - - -  12,684 -  27,362
 Customers -  144,776 - - - - - -   - - - - -  144,776
 Judicial deposits  50,955  187,281 - - -  72 2,816 - -  242  17,233  138,863 -  397,462
 Sectoral financial assets - - - - - - - - - - - - - -
 Account receivable related to concession  900,907 2,700,013 - - - - - - - - - - - 3,600,920
 Contract Assets  4,765,151 1,951,214 - - - - - - -  513,759 - -  (6,558) 7,223,566
Fair value in the purchase and sale of power - - - - - - - - - -  624,414      624,414
 Other non-current receivables  278,332  59,253 - 6,836 - - 2  33,764  (1) - -  307,179 -  685,365
 Income tax and social contribution  1,846  61,068 - - - -  750 - - -  12,063  19,280 -  95,007
 Deferred income tax and social contribution -  901,366 -  121,012 - - - - - - -  138,286 - 1,160,664
 Other non-current recoverable taxes  91,381 1,041,257 - - - 5  170 1,699 - -  776  42,423 - 1,177,711
 Prepaid expenses  87 - - - - - -  - - - - - -  87
 Related parties - - - 5,851 - -  434,914 - - - - - (440,765) -
 Investments  10,225,580  441  -  -  -  - 2,709,200  -  -  -  - 23,104,067  (32,430,176) 3,609,112
 Property, plant and equipment, net 2,527,310  -  -  312,968  - 79,630 4,410,886  302,588  178,162  225  706 6,940  (117,310) 7,819,415
 Intangible assets 3,224,130 9,891,237  -  170,502  - 1,086 9,334 1,903,286 3,791  35 5,643 8,654 1,435,559 16,660,760
 Right to use an asset  88,909  169,979  -  575  - 3,652 43,650  186  -  - 4,498 8,403  -  319,852
TOTAL 28,155,798 24,216,263 -  749,705 -  150,373 9,088,311 2,405,007  251,289  637,624 1,955,090 26,656,913 (34,150,433) 60,240,753

 

     

RESULTS | 1Q25

36

 


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

 

     

RESULTS | 1Q25

37

 


Exhibit II- RESULT BY SUBSIDIARY > LIABILITIES BY COMPANY
                            R$'000
 Liabilities - March -25  Geração e Transmissão  Distribuição  Compagas  Elejor  UEG Araucária  Serviços  Wind Farms  FDA  Bela Vista  Costa Oeste, Marumbi, Uirapuru  Mercado Livre  Holding  Eliminations  Consolidated
 CURRENT 4,697,665 6,511,138 - 116,410  - 13,282  704,854  96,739 4,916  31,316  1,256,351  41,979 (2,594,794)  10,879,856
 Social charges and accruals 130,456 274,757  - 447  -  -  -  -  -  - 4,914 22,748 - 433,322
 Associated companies and parent company 9,795 14,060  -  -  - 126 9,465 499 135 157 389 1,737 (35,053) 1,310
 Suppliers 310,814 1,819,691  - 3,957  - 9,358 51,362 21,417 556 6,713 373,864 5,333 (235,892) 2,367,173
 Income Tax and Social Contribution payable 44,328 43,325  -  -  - 102 15,135 15,632 341 573 4,778 - (166) 124,048
 Other taxes 24,944 289,334  - 1,620  - 98 7,027 3,408 177 284 8,207 913 (161) 335,851
 Loans and financing 558,340 3,578  -  -  -  - 133,884  -  - 4,936  - -  (5,020) 695,718
 Debentures 1,130,362 1,091,963  -  -  - 3,530 50,697  -  -  -  - - - 2,276,552
 Dividends payable 1,459,433 663,654  -  -  -  - 21,708 36,982 3,688 17,527 137,473 3,878  (2,340,468) 3,875
 Post employment benefits 26,233 70,990  -  -  -  -  -  -  -  - 147 4,617 - 101,987
 Customer charges due 18,988 10,981  -  -  -  -  - 855  - 386  - - - 31,210
 Research and development and energy efficiency 2,896 147,772  - 215  -  -  - 3,765  - 571  - - - 155,219
 Payables related to concession 10,950 -  - 107,382  -  -  - 5,356  -  -  - - - 123,688
 Sectorial financial liabilities - 937,032  -  -  -  -  -  -  -  -  - - - 937,032
 Other accounts payable 14,012 52,649  - 284  - 68 639 172  -  - 195 676 - 68,695
 Fair value in energy purchase and sale operations - -  -  -  -  -  -  -  -  - 711,628 - - 711,628
 Other bills to pay 286,307 221,352  - 2,505  -  - 414,937 8,653 19 169 14,756 2,077 - 950,775
 PIS and Cofins to be refunded to consumers - -  -  -  -  -  -  -  -  -  - - - -
 Provision for allocation of Pis and Cofins credits   870,000          -      -     870,000
 Provisions for litigation -    -  -  -  -  -  -  -  -  - - - -
 Liabilities associated with assets held for sale 669,807 -  -  -  -  -  -  -  -  -  - -  21,966 691,773
 NON-CURRENT 8,819,598 9,807,058 - 762,222  - 74,918  3,059,075  85,077 3,772  39,020  384,977  342,728  (251,074)  23,127,371
 Social accruals - 42  -  -  -  -  -  -  -  -  - 587 - 629
 Associated companies and parent company - -  -  -  -  - 431,684  -  -  -  - 5,851 (437,535) -
 Suppliers 131,484 -  - -1  -  - 1  -  -  - 1 - - 131,485
 Deferred income tax and social contribution 1,471,465 -  - 1,128  - 802 35,476 9,426 2,188 20,030 104,274 -  279,168 1,923,957
 Tax liabilities - 280,140  -  -  -  -  -  -  -  -  - - - 280,140
 Loans and financing 455,873 750,373  -  -  -  - 2,026,653  -  - 14,562  - - (16,534) 3,230,927
 Debentures 5,896,976 6,269,721  -  -  - 69,715 355,434  -  -  -  - - - 12,591,846
 Post-employment benefits 305,532 719,392  -  -  -  -  -  -  -  - 2,368 37,382 - 1,064,674
 Research and development and energy efficiency - 257,007  -  -  -  -  - 6,958  - 591  - - - 264,556
 Payables related to the concession 157,406 -  - 757,473  -  -  - 68,693  -  -  - - - 983,572
 Sectorial financial liabilities   185,552          -      -     - 185,552
 Lease liability 82,184 127,739  - 337  - 3,856 47,172  -  -  - 4,657 8,355 - 274,300
 Other payables 48,753 5,280  -  -  - 377 160,541  -  - 1  - 90,576 (90,254) 215,274
 Fair value in energy purchase and sale operations - -  -  -  -  -  -  -  -  - 273,269 - - 273,269
 PIS/Cofins to be refunded to consumers   -          -  -  -  -  - - - -
 Provision for allocation of PIS and COFINS   735,457          -  -  -  -  - - - 735,457
 Provisions for litigation 269,925 476,355  - 3,285  - 168 2,114  - 1,584 3,836 408 199,977  14,081 971,733
 EQUITY 14,763,348 7,898,067 -  (128,927)  - 62,173  5,324,382 2,223,191 242,601  567,288  313,762  26,272,206  (31,304,565)  26,233,526
 Attributable to controlling shareholders 14,763,348 7,898,067 -  (128,927)  - 62,173  5,324,382 2,223,191 242,601  567,288  313,762  26,272,206  (31,265,885)  26,272,206
 Capital 6,346,721  5,372,206 - 35,503 - 78,785  5,186,236  2,009,509  223,913  275,161 237,210  12,821,758 (19,765,244)  12,821,758
 Advance for Future Capital Increase  600,000  - - - - -  24,500 - - - -  - (624,500)  -
 Capital reserves  -  228 - - - - - - - - -  7,693 (228)  7,693
 Asset valuation adjustments  513,047 (420) - 2,190 -  198 - - - -  (137)  493,031 (514,878)  493,031
 Treasury shares  -  - - - - - - - - - - (120,084) - (120,084)
 Legal Reserves 1,027,643  391,901 - - - -  52,936  65,950 1,479  31,640  30,275  1,766,110  (1,601,824)  1,766,110
 Profit retention reserve 5,239,801  1,778,070 - - - - 344,339 - -  186,658 -  9,363,866  (7,548,868)  9,363,866
 Additional proposed dividends  591,866  123,660 - - - -  41,572  110,945 11,064  52,582  21,279  1,250,025 (952,968)  1,250,025
 Accumulated profit  444,270  232,422 - (166,620) -  (16,810)  (325,201)  36,787 6,145  21,247  25,135  689,807 (257,375)  689,807
 Attributable to noncontrolling interests  -  - -  -  -  - -  -  -  - -  - (38,680) (38,680)
 TOTAL  28,280,611 24,216,263  -  749,705 -  150,373  9,088,311 2,405,007  251,289  637,624  1,955,090 26,656,913 (34,150,433) 60,240,753

 

     

RESULTS | 1Q25

38

 


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

 

     

RESULTS | 1Q25

39

 


Exhibit III - ENERGY MARKET> DISTRIBUTION AND TOTAL MARKET
                 
Copel’s Total Market   Number of Customers / Agreements   Energy Sold (GWh)
  Mar-25 Mar-25 ∆%   1Q25 1Q24 Δ%
                 
 Copel DIS    5,208,418  5,118,975  1.7    6,198 5,676 9.2
Captive Market    5,208,116  5,118,793  1.7   5,611  5,753  (2.5)
Concessionariesand Licensees   2 2   10  24  (56.3)
CCEE (Assigments MCSD EN)   300 180  66.7   167  35  383.5
CCEE (MVE)      -   - 
CCEE (MCP) 2     410 (135)  -
 Copel GeT    475  532  (10.7)    4,720 4,657 1.4
CCEAR(Copel DIS)   4 4   34  34 1.3
CCEAR(other concessionaries)   119 119   601  586 2.6
Free Customers      -   - 
Bilateral Agreements (Copel Mercado Livre)   348 403 (13.6)   3,889  3,788 2.7
Bilateral Agreements 1   4 6 (33.3)   48  50  (3.6)
CCEE (MCP) 2     148  199  (25.8)
 Wind Farms Complex    730  662  10.3    1,251 1,121 11.6
    19 19   33  31 6.5
CCEAR(other concessionaries)   673 618  8.9   652  568 14.8
CER   10 10   225  236  (4.7)
Bilateral Agreements (Copel Mercado Livre)   17 4 325.0   107  88 21.6
Bilateral Agreements   11 11   125  121 3.3
CCEE (MCP) 2     109  77 41.6
 Copel Mercado Livre   2,363 1,487  58.9    6,572 6,042 8.8
Free Customers    2,148  1,323  62.4   2,268  2,608  (13.0)
Bilateral Agreements (Group Companies)   7   357  154  131.8
Bilateral Agreements   208 164  26.8   3,958  3,213 23.2
CCEE (MCP) 2    -    (11)  67  -
Total Copel    5,211,986  5,121,656  1.8    18,742 17,496 7.1
 Eliminations (operations with Group companies)            4,420 4,095 7.9
Total Consolidated Copel            14,322 13,401 6.9
Note: Not considering the energy from MRE (Energy Relocation Mechanism) and the energy from TPP Araucária sold in the CCEE Spot Market.
1 Includes Short Term Sales Agreements and CBR
2 Assured Power allocated in the period, after impact of the GSF.
CCEE: Electric Power Trade Chamber / CCEAR: Energy Purchase Agreements in the Regulated Market / MCP: Short Term Market / CER: Agreements Reserve Energy / MCSD EN - Mechanism for Compensation of Surpluses and Deficits of New Energy / MVE - MVE - Sale of energy to the free market through the Surplus Selling Mechanism.
                 

 

Copel’s Dis Market   Number of Customers   Consumed Energy (GWh)
  Mar-25 Mar-25 Δ%   1Q25 1Q24 Δ%
Residential    4,325,856  4,233,587  2.2    2,827 2,683 5.4
Industrial   68,726 69,079 (0.5)    3,119 3,024 3.1
Captive   66,509 67,698 (1.8)   340  435  (21.9)
Free    2,217  1,381  60.5   2,780  2,589 7.3
Commercial   449,211 442,397  1.5    1,984 1,949 1.8
Captive   446,296 440,550  1.3   1,251  1,302  (3.9)
Free    2,915  1,847  57.8   732  646 13.3
Rural   312,891 321,503  (2.7)   762  740 3.0
Captive   312,746 321,421 (2.7)   690  690  (0.1)
Free   145 82  76.8   73  50 45.5
Others   57,204 55,554  3.0   647  648 (0.1)
Captive   56,709 55,537  2.1   504  642  (21.6)
Free   495 17  2,811.8   144  5  - 
 Total Captive Market    5,208,116  5,118,793  1.7    5,611 5,753 (2.5)
 Total Free Market   5,772 3,327  73.5    3,728 3,291 13.3
Supply to Concessionaries    7  7   247  240 3.2
Total Grid Market    5,213,895  5,122,127  1.8    9,586 9,284 3.3
Micro and Mini Distributed Energy Generation   441,119 336,359  31.1   (896)  (667) 34.4
Total Billed Market            8,691 8,616 0.9

 

     

RESULTS | 1Q25

40

 


Exhibit III - ENERGY MARKET> TARIFFS
Supply Tariff (R$/MWh) Amount Mar/25 Mar/24 Δ% Product Class* Validity*
Average MW
Copel Geração e Transmissão              
Auction CCEAR 2011 - 2040 ( HPP Mauá) 103 302.44 290.10 4.3% SP100 01.07.2020 31.12.2040
Auction CCEAR 2013 - 2042 (SHP Cavernoso II) 8 326.43 315.25 3.5% SP100 01.01.2018 31.12.2042
Auction - CCEAR 2015 - 2044 (HPP Colíder) 129 230.24 221.22 4.1% SP89 01.01.2019 31.12.2044
Auction - CCEAR 2018 - 2048 (HPP Baixo Iguaçu) 39 241.07 231.28 4.2% SP89 12.11.2018 11.11.2048
Auction - CCEAR 2024 - 2053 (SHP Bela Vista) 16 274.80 261.78  -  - - -
Copel Distribuição              
Concession holders in the State of Paraná 16 283.35 262.42 8.0% - - -
Total / Tariff Weighted Average Supply 311 263.01 251.92 4.4% - - -
Contains PIS and COFINS. Net of ICMS.
*GSF renegotiation
               
Purchase Tariff - Copel Distribuição (R$/MWh) Amount Mar/25 Mar/24 Δ%      
Average MW      
Itaipu 1  477.8 234.37 205.71 13.9%      
Auction – CCEAR 2010 – H30 76.6 313.22 301.38 3.9%      
Auction – CCEAR 2010 – T15 2  -  195.94 -      
Auction – CCEAR 2011 – H30 63.2 322.93 310.73 3.9%      
Auction – CCEAR 2011 – T15 2 53.7 253.95 263.79 -3.7%      
Auction – CCEAR 2012 – T15 2  107.5 188.74 184.06 2.5%      
Auction – CCEAR 2016 – T20 2 26.6 241.21 171.89 40.3%      
Angra 96.8 305.71 344.81 -11.3%      
CCGF 3  401.4 176.28 160.60 9.8%      
Santo Antônio  151.0 200.41 192.84 3.9%      
Jirau  251.3 176.33 169.67 3.9%      
Others Auctions 4  950.0 226.17 224.70 0.7%      
Total /Average Purchuse Tariff  2,656.0 220.83 209.11 5.6%      
Contains PIS and COFINS
1Furnas transport charge not included.
2 Average auction price restated according as bilateral payment to vendors. It does not include hiring effects recorded by the CCEE.
3 Contract of quotas of assured power of those HPPs which concessions were extended pursuant the new rules of Law 12783/13.
4  Products average price, does not include PROINFA.
*The table has been updated for all periods as new calculation methodology for average prices, a result of the 4th phase of the Public Hearing 78/2011 Aneel approved on 03.28.2016.
               
Retail Tariff - Copel Distribuição (R$/MWh)   Mar/25 Mar/24 Δ%      
       
Industrial   540.05 551.56 -2.1%      
Residential   514.66 545.20 -5.6%      
Commercial   570.73 614.07 -7.1%      
Rural   559.68 596.54 -6.2%      
Other   607.47 467.64 29.9%      
Retail Tariffsupply average tariff    598.09  616.50 -3.0%      
Demand average tariff (R$/kW)    40.41  38.16 5.9%      
 Does not consider tariff flags, Pis/Pasep and net of ICMS.

 

     

RESULTS | 1Q25

41

 


Exhibit III - ENERGY MARKET> ELECTRICITY PURCHASED AND CHARGES
      R$'000
Electricity Purchased for Resale 1Q25 1Q24 Δ%
Purchase of energy in the regulated party - CCEAR  938,409  955,517  (1.8)
Itaipu Binacional  242,995  213,086 14.0
Câmara de Comercialização de Energia - CCEE 77,413  65,834 17.6
Micro and mini generators and customer repurchase  592,145  427,943 38.4
Proinfa  105,869  84,217 25.7
Bilateral Agreements  497,313  403,569 23.2
Fair value in the purchase and sale of energy  -   12,839  -
(-) PIS/Pasep and Cofins (201,791) (189,538) 6.5
TOTAL 2,252,353  1,973,467  14.1
       
      R$'000
Charges of the main distribution and transmission grid 1Q25 1Q24 Δ%
Itaipu transportation charges  (40,786) (53,116)  (23.2)
System Service Charges - ESS  (5,897) (13,083)  (54.9)
System usage charges (608,848) (662,464)  (8.1)
Charge reserve energy - EER (105,643) (105,679)  (0.0)
Grid Use charges - Provisions  (3) (51)  
(-) PIS / Pasep and Cofins taxes on charges for use of power grid 78,652  86,319  (8.9)
TOTAL (682,525)  (748,074) (8.8)

 

     

RESULTS | 1Q25

42

 


Exhibit III - ENERGY MARKET> ENERGY BALANCE
            (average MW)
Energy Balance - Copel GET - Mar-25 2025 2026 2027 2028 2029 2030
Own Resources GeT  2,042  2,043  2,054 2,068 2,069  2,069
GeT (1)  1,445  1,444  1,444 1,439 1,432  1,432
GPS (CCGF) (2)  73 73  73  73  73 73
Bela Vista + FDA  524 526  537  556  564 564
Own Resources SPP and Wind Farm  544 544  544  544  544 544
Purchases  142 35
TOTAL OWN RESOURCES + SOLD  2,728  2,622  2,598  2,612  2,613  2,613
TOTAL SOLD  2,432  2,180  1,851  1,490  1,198  956
Sales (Regulated)  782 782  782  782  782 782
Sales (Regulated) % 29% 30% 30% 30% 30% 30%
Sales (Free Market)  1,650  1,398  1,069  708  416 174
Sales (Free Market) % 61% 54% 41% 28% 16% 7%
Total Available 296 440 745 1121 1414 1656
Total Available (%) 10% 16% 29% 42% 54% 63%
Avarege price of energy sold (R$)  173.16  182.29  183.51  193.57  205.95  220.94
Reference: March/25
Note: Considers partial closing of small assets, according to Notice to the Market 06/25.
(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.

 

     

RESULTS | 1Q25

43

 


 

 

     

RESULTS | 1Q25

44

 


Exhibit III - ENERGY MARKET> WIND POWER PRICES
             
Wind Farms - Sold Auction ¹ Price (R$)² Certification Amount
MW average/year
Start ofSupply End of
Supply
São Bento Energia, Invest. e Part. S.A.            
GE Boa Vista S.A. 2º LFA
(08/26/2010)
321.37  P50  5.70 01.01.2013 12.31.2032
GE Farol S.A. 312.01  P50  9.10
GE Olho D’Água S.A. 312.01  P50 14.90
GE São Bento do Norte S.A. 312.01  P50 14.00
Copel Brisa Potiguar S.A.            
Nova Asa Branca I Energias Renováveis S.A. 2º LFA
(08/26/2010)
315.34  P50 13.20 01.01.2013 12.31.2032
Nova Asa Branca II Energias Renováveis S.A. 315.34  P50 12.80
Nova Asa Branca III Energias Renováveis S.A. 315.34  P50 12.50
Nova Eurus IV Energias Renováveis S.A. 315.34  P50 13.70
Santa Maria Energias Renováveis S.A. 4º LER
(08/18/2011)
222.23  P50 15.70 07.01.2014 06.30.2034
Santa Helena Energias Renováveis S.A. 222.23  P50 16.00
Ventos de Santo Uriel S.A. 220.51  P50  9.00
Cutia            
UEE Cutia S.A. 6º LER
(10/31/2014)
261.41  P90  9.60 10.01.2017 09.30.2037
UEE Esperança do Nordeste S.A. 261.41  P90  9.10
UEE Guajiru S.A. 261.41  P90  8.30
UEE Jangada S.A. 261.41  P90 10.30
UEE Maria Helena S.A. 261.41  P90 12.00
UEE Paraíso dos Ventos do Nordeste S.A. 261.41  P90 10.60
UEE Potiguar S.A. 261.41  P90 11.30
Bento Miguel            
CGE São Bento do Norte I S.A. 20ª LEN
(11/28/2014)
247.60  P90  9.70 01.01.2019 12.31.2038
CGE São Bento do Norte II S.A. 247.60  P90 10.00
CGE São Bento do Norte III S.A. 247.60  P90  9.60
CGE São Miguel I S.A. 247.60  P90  8.70
CGE São Miguel II S.A. 247.60  P90  8.40
CGE São Miguel III S.A. 247.60  P90  8.40
Vilas            
Vila Ceará I (Antiga Vila Paraíba IV) 28ª LEN
(08/31/2018)
133.14  P90  8.20 01.01.2024 12.31.2043
Vila Maranhão I 133.14  P90  8.30
Vila Maranhão II 133.14  P90  8.30
Vila Maranhão III (Antiga Vila Paraíba III) 133.14  P90  8.20
Vila Mato Grosso (Antiga Vila Alagoas III) 29ª LEN
(06/28/2019)
111.06  P90  3.30 01.01.2023 12.31.2042
Jandaira            
Jandaira I 30ª LEN
(10/18/2019)
135.82  P90  1.60 01.01.2025 12.31.2044
Jandaira II 135.82  P90  4.10
Jandaira III 135.82  P90  4.40
Jandaira IV 135.82  P90  4.30
Aventura            
Aventura II 26º LEN
(20/12/2017)
143.58  P90 11.70 01.01.2023 12.31.2042
Aventura III 143.58  P90 12.80
Aventura IV 143.58  P90 14.10
Aventura V 143.58  P90 15.00
Santa Rosa & Mundo Novo            
Santa Rosa & Mundo Novo I 26º LEN
(20/12/2017)
146.54  P90 16.50 01.01.2023 12.31.2042
Santa Rosa & Mundo Novo II 146.54  P90 17.00
Santa Rosa & Mundo Novo III 146.54  P90 18.00
Santa Rosa & Mundo Novo IV 146.54  P90  7.50
Santa Rosa & Mundo Novo V 146.54  P90  8.10
Voltália3            
Carnaúbas 04ª LER
(08/18/2011)
215.56  - 13.10 07.01.2014 06.30.2034
Reduto 215.56  - 13.90
Santo Cristo 215.56  - 14.80
São João 215.56  - 14.30
¹LFA - Alternative Sources Auction/LER - Reserve Energy Auction/LEN - New Energy Auction.
² Price updated by IPCA until mar/24 (Reference Apr/24). Source: CCEE
3 Values presented refer to 100% of the Complex. Copel has a 49% stake in the project.

 

     

RESULTS | 1Q25

45

 


Exhibit III - ENERGY MARKET> ENERGY FLOW
                        GWh
Energy Flow COPEL DIS COPEL GET + FDA + BELA VISTA EÓLICAS COPEL COM ELIMINAÇÕES CONSOLIDADO
1Q25 1Q24 1Q25 1Q24 1Q25 1Q24 1Q25 1Q24 1Q25 1Q24 1Q25 1Q24
 Own Generation     6,303 5,998 752 641         7,055 6,639
 Purchased energy 6,050 6,150 252 86 191 158 6,583 6,042 4,419 4,094 8,657 8,342
 Copel Comercialização     165   191 154     356 154    
 Companies of the group 67 64         3,996 3,876 4,063 3,940    
 Itaipu 1,095 1,134                 1,095 1,134
 Auction – CCEAR 3,469 3,390                 3,469 3,390
 CCEE (MCP) 0 182         11       11 182
 Angra 209 213                 209 213
 CCGF 861 1,048                 861 1,048
 Proinfa 94 106                 94 106
 Other (1) 255 13 33     4 2,576 2,166     2,864 2,183
 Elejor                       0
 Dona Francisca     33 33             33 33
 MRE Receipt     21 53             21 53
 Avaiable 6,050 6,150 6,555 6,084 943 799 6,583 6,042 4,420 4,094 15,711 14,981
 Captive Market 5,611 5,753                 5,611 5,753
 Concessionaires (2) 10 24                 10 24
 CCEE concessionaire supply (3)     48 46             48 46
 CCEE (MCSD EN Assignments) (4) 167 35                 167 35
 CCEE (MVE) (5) 0 0                    
 CCEE (MCP) (6) 410 47 148 199 109 77   67     667 390
 Free Customers             2,268 2,608     2,268 2,608
 Bilateral Agreements       4 125 121 3,958 3,213     4,083 3,338
 Auction – CCEAR (7)     601 586 652 568         1,253 1154
 MRE assignment (8)     1,835 1,427             1,835 1,427
 CER (9)         225 236         225 236
 Copel Comercialização     3,889 3,788 107 88     3,996 3,876    
 Companies of the group     34 34 33 31 357 154 424 218    
 Losses and Differences (10) -148 291     -308 -322         -456 -31
                         
(1) Others: Energy purchased by Copel Comercialização. Includes MCSD EM Assignments of Copel Distribuição (purchase)
(2) Energy supply to concessionaires and licensees with their own market below 500GWh/year
(3) Supply of energy to CCEE's agent distributor, through a Regulated Bilateral Contract Agreement - CBR
(4) Assignments MCSD EN - Contractual assignments to other distributors through the New Energy Surplus and Deficit Compensation Mechanism
(5) CCEE (MVE): Financial settlement of energy surpluses from the distributor to the free market through the Surplus Sale Mechanism
(6) CCEE (MCP): Electric Energy Commercialization Chamber (Spot Market).
(7) CCEAR: Energy Trading Agreement in the Regulated Environment.
(8) MRE: Energy Reallocation Mechanism.
(9) CER: Reserve Energy Contract.
(10) Considers the effects of  Mini and Micro Distributed Generation (MMGD).
(11) CG: Submarket Center of Gravity (difference between billed and received energy at the CG).
It does not consider the energy produced by UTE Araucária sold on the spot market (MCP).

 

     

RESULTS | 1Q25

46

 


Exhibit III - ENERGY MARKET> ENERGY FLOW
ENERGY FLOW CONSOLIDATED 1Q25

 

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

RESULTS | 1Q25

47

 


Exhibit IV - OPERATIONAL DATA> INDICATORS SUMMARY
MANAGEMENT            
Copel Staff List 2020 2021 2022 2023 2024 Mar-25
Geração e Transmissão 1,533 1,523 1,487 1,477 1,091 1,078
Distribuição 4,641 4,430 4,257 4,203 3,199 3,129
Telecomunicações 355  -  -  -  -  -
Holding 96 169 84 83 60 58
Comercialização 42 44 47 41 39 40
Serviços   -     -   217  -                              -                       -
TOTAL 6,667 6,166 6,092 5,804 4,389 4,305
             
Cotrolated Staff List 2020 2021 2022 2023 2024 Mar-25
Elejor 7 7 7 7 7 7
             
GENERATION            
Copel GET Amount Installed
Capacity (MW)
Assured Power
(Average MW)
Hydroelectric 9   4,792.6   1,991.5  
Wind 42   1,127.7   560.9  
Copel GET
(Interest)
  Proportional installed
capacity (MW)
Proporcional Assured Power
(Average MW)
Hydroelectric 3   299.6   155.2  
Total Copel GET     6,219.9   2,707.6  
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     6,475.5   2,845.3  
             
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) 215,409     Captive customers 5,208,116  
Substations 404     Customers by distribution employee 1,664  
Installed power substations (MVA) 12,253     DEC (in hundredths of an hour and minute) 7.52  
Municipalities served 395     FEC (number of outages) 5.02  
Locations served 1,068          
             
MERCADO LIVRE            
Number of contracts 2,363          
Energy sold (GWh) 6,572          

 

     

RESULTS | 1Q25

48

 


Exhibit IV - OPERATIONAL DATA> GENERATION
COPEL GET        
  Installed
Capacity (MW)
Assured Power
(Average MW)
Generation 1Q25
(GWh)*
Concession Expires
Hydroelectric Power Plants 4,792.6 1,991.5 6,026.1  
Large hydroelectric power plant (HPP) 4,736.0 1,955.4 5,980.0  
Gov. Bento Munhoz da Rocha Netto (Foz do Areia - FDA) (5) 1,676.0 567.6 1,718.3 11.20.2054
Gov. Ney Aminthas de B. Braga (Segredo) (5) 1,260.0 552.8 1,806.8 11.21.2054
Gov. José Richa (Salto Caxias) (5) 1,240.0 553.3 1,587.1 11.21.2054
Gov. Parigot de Souza (GPS)  (1) 260.0 103.6 377.4 01.06.2053
           - Regime de Cotas (70%) 182.0 72.5 264.1
           - Copel GeT(30%) 78.0 31.1 113.2
Colíder (7) 300.0 178.1 490.5 02.01.2046
Small hydroelectric power station (SHP) 56.6 36.1 46.0  
Bela Vista 29.8 18.6 22.8 01.06.2041
Cavernoso  (7) 1.3 1.0 0.1 06.24.2033
Cavernoso II (7) 19.0 10.6 10.3 12.09.2050
Derivação do Rio Jordão (7) ** 6.5 5.9 12.8 06.21.2032
Wind Power Plants 1,127.7 560.9 752.0  
São Bento Energia, Invest. e Part. S.A. 94.0 38.1 52.6  
GE Boa Vista S.A. 14.0 5.2 5.9 04.28.2046
GE Farol S.A. 20.0 8.8 10.9 04.20.2046
GE Olho D’Água S.A. 30.0 12.8 18.6 06.01.2046
GE São Bento do Norte S.A. 30.0 11.3 17.3 05.19.2046
Copel Brisa Potiguar S.A. 183.6 89.4 90.1  
Nova Asa Branca I Energias Renováveis S.A. 27.0 12.1 12.4 04.25.2046
Nova Asa Branca II Energias Renováveis S.A. 27.0 11.9 9.9 05.31.2046
Nova Asa Branca III Energias Renováveis S.A. 27.0 12.3 10.6 05.31.2046
Nova Eurus IV Energias Renováveis S.A. 27.0 12.4 13.3 04.27.2046
Santa Maria Energias Renováveis S.A. 29.7 15.7 16.2 05.08.2047
Santa Helena Energias Renováveis S.A. 29.7 16.0 18.0 04.09.2047
Ventos de Santo Uriel S.A. 16.2 9.0 9.8 04.09.2047
Cutia 180.6 71.4 104.7  
UEE Cutia S.A. 23.1 9.6 13.4 01.05.2042
UEE Esperança do Nordeste S.A. 27.3 9.1 12.9 05.11.2050
UEE Guajiru S.A. 21.0 8.3 10.7 01.05.2042
UEE Jangada S.A. 27.3 10.3 18.0 01.05.2042
UEE Maria Helena S.A. 27.3 12.0 17.5 01.05.2042
UEE Paraíso dos Ventos do Nordeste S.A. 27.3 10.6 15.6 05.11.2050
UEE Potiguar S.A. 27.3 11.5 16.7 05.11.2050
Bento Miguel 132.3 58.7 71.4  
CGE São Bento do Norte I S.A. 23.1 10.1 13.5 08.04.2050
CGE São Bento do Norte II S.A. 23.1 10.8 14.3 08.04.2050
CGE São Bento do Norte III S.A. 23.1 10.2 13.3 08.04.2050
CGE São Miguel I S.A. 21.0 9.3 11.0 08.04.2050
CGE São Miguel II S.A. 21.0 9.1 10.3 08.04.2050
CGE São Miguel III S.A. 21.0 9.2 9.0 08.04.2050
Vilas 186.7 98.6 134.9  
Vila Ceará I (Antiga Vila Paraíba IV) 32.0 17.8 24.5 01.14.2054
Vila Maranhão I 32.0 17.8 23.3 01.11.2054
Vila Maranhão II 32.0 17.8 25.2 01.14.2054
Vila Maranhão III (Antiga Vila Paraíba III) 32.0 16.6 22.5 01.14.2054
Vila Mato Grosso (Antiga Vila Alagoas III) 58.9 28.6 39.4 12.06.2054
Jandaira 90.1 46.9 63.8  
Jandaira I 10.4 5.6 7.9 04.02.2055
Jandaira II 24.3 12.3 17.4 04.02.2055
Jandaira III 27.7 14.8 20.0 04.02.2055
Jandaira IV 27.7 14.2 18.5 04.02.2055
Aventura 105.0 65.0 93.1  
Aventura II 21.0 13.1 18.6 06.05.2053
Aventura III 25.2 15.5 21.1 06.11.2053
Aventura IV 29.4 18.5 27.5 06.05.2053
Aventura V 29.4 17.9 25.8 06.05.2053
Santa Rosa e Mundo Novo 155.4 92.8 141.3  
Santa Rosa e  Mundo Novo I 33.6 17.3 26.2 06.04.2053
Santa Rosa e  Mundo Novo II 29.4 17.2 29.6 06.04.2053
Santa Rosa e  Mundo Novo III 33.6 21.5 31.8 06.04.2053
Santa Rosa e  Mundo Novo IV 33.6 21.0 32.1 06.01.2053
Santa Rosa e  Mundo Novo V 25.2 15.8 21.6 06.01.2053
TOTAL 5,920.3 2,552.4 6,778.0  
(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) Plants being divested, according to Material Fact 10/24 and 12/24.  
(7) Extension of the grant, in accordance with Homologatory Resolution 3.439/25.                                                                             
* Considers internal consumption of generators and generation in commercial operation.
** Plant do not participate in the MRE.

 

     

RESULTS | 1Q25

49

 


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, 8
(Consórcio Empreendedor Baixo Iguaçu)
COPEL GeT - 30%
Geração Céu Azul - 70%
350.2 172.4 105.1 51.7 06.03.2049
HPP Santa Clara8
(Elejor)
COPEL - 70%
Paineira Participações - 30%
120.2 66.0 84.2 46.2 05.15.2040
HPP Fundão 8
(Elejor)
COPEL - 70%
Paineira Participações - 30%
120.2 62.1 84.1 43.5 06.15.2040
HPP Dona Francisca 8
(DFESA)
COPEL - 23,03%
Gerdau - 53,94%
Celesc - 23,03%
125.0 72.5 28.8 16.7 09.24.2037
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.
2Elejor requested the reclassification of its Small Hydroelectric Power Plants - (SHPs) Fundão I and Santa Clara I to Hydroelectric Generating Centers (CGHs), as amended by Art. 8 of Law 9074/1995. This was formalized through ANEEL Authorizing Resolutions 14,744 and 14,745 of 06/20/2023, with the plants exempted from concession, having only registration with ANEEL.
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.
5Extension of Grant according to REH 3.242/2023.
6Plant in the process of consolidation, according to Material Fact 12/24.
7Plant being divested, according to Material Fact 01/25.
8Extension of the grant, in accordance with Homologatory Resolution 3.439/25.

 

     

RESULTS | 1Q25

50

 


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 03/31/2025.
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.

 

     

RESULTS | 1Q25

51

 


Exhibit IV - OPERATIONAL DATA > DISTRIBUTION
OPERATIONAL DATA            
             
Number of Consumers Locations served Cities served Voltage Number of Substations MVA Km of lines
5,213,888 1,068 395 13,8 kV - -  114,644
34,5 kV 237 1,742  92,898
69 kV 36 2,488  776
88 kV 0 5
138 kV 131 8,018  7,091
        404 12,253 215,409
Consumer-to-employee ratio DIS 2020 2021 2022 2023 2024 Mar-25

Captive Consumers
4,835,852 4,926,608 5,011,555 5,098,006 5,184,322 5,208,116
Copel Dis employees 4,641 4,430 4,257 4,203 3,199 3,129
Consum/Emp 1,042 1,112 1,177 1,213 1,621 1,664
             
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      
  Mar-25 7.52 5.06      
¹DEC measured in hours and hundredths of an hour
²FEC expressed in number of interruptions and hundredths of a number of interruptions year to date
* Values of the last 12 months
Period Technical Loss Non-Technical Loss Total loss
Regulatory (1)  Real (2) Regulatory (3)  Calculated (4) Regulatory (5)  Total (6)
Mar-20 6.05% 5.98% 4.70% 2.80% 8.14% 7.29%
Mar-21 6.05% 6.00% 4.70% 4.37% 8.12% 7.97%
Mar-22 5.79% 5.77% 4.47% 4.13% 7.68% 7.54%
Mar-23 5.79% 5.74% 4.47% 5.35% 7.57% 7.92%
Mar-24 5.79% 5.85% 4.47% 5.11% 7.59% 7.85%
Mar-25 5.79% 5.62% 4.47% 4.97% 7.53% 7.72%
             
(1) Percentage established in the tariff review;
(2) Technical loss calculated and reported monthly to Aneel;
(3) Percentage established in the tariff review;
(4) Difference between reported total losses and technical losses calculated as a percentage established in the review and the total injected energy, also reported monthly to Aneel;
(5) (Regulatory percentage of PNT x informed BT Market + technical losses calculated as a percentage established in the review and the total energy injected) / Injected energy;
(6) Total loss on injected energy.
NOTE: In the calculation of the distributor's total losses, energy losses inherent to the electric power system (technical losses), commercial losses (mainly due to fraud, theft) and differences related to the shift in the billing schedule and the effects of the portion of mini and micro generation distributed in the Company's network

 

     

RESULTS | 1Q25

52

 


SIGNATURE

 

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Date May 9, 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.