XML 164 R80.htm IDEA: XBRL DOCUMENT v3.22.1
Operating Costs and Expense (Tables)
12 Months Ended
Dec. 31, 2021
Schedule of operating costs and expenses

           
      General and Other  
  Operational Selling administrative operating  
  costs expenses expenses expenses, net 12.31.2021
Electricity purchased for resale (33.1)  (9,503,743)   -  -  -  (9,503,743)
Charge of the main distribution and transmission grid  (2,501,641)   -  -  -  (2,501,641)
Personnel and management (33.2)  (1,011,191)   (12,526)   (527,140)  -  (1,550,857)
Pension and healthcare plans (Note 24.3)  (170,289) (1,644) (76,840)  -  (248,773)
Materials and supplies   (63,692)   (21)   (6,109)  - (69,822)
Materials and supplies for power electricity  (1,854,948)   -  -  -  (1,854,948)
Natural gas and supplies for gas business  (506,065)   -  -  -  (506,065)
Third-party services (33.3)  (538,994) (6,559)   (161,046)  -  (706,599)
Depreciation and amortization  (1,016,466)  (2) (50,717) (15,354)  (1,082,539)
Credit losses, provisions and reversals  (33.4)   134,854 (181,023)  -  (194,618)  (240,787)
Construction cost (33.5)  (1,899,844)   -  -  -  (1,899,844)
Hydrological risk renegotiation (Note 1-b) -   -  - 1,570,543   1,570,543
Other operating costs and expenses, net (33.6)  (187,618)  6,777   (102,709) (25,938)  (309,488)
    (19,119,637) (194,998)   (924,561) 1,334,633   (18,904,563)

           
      General and Other  
  Operational Selling administrative operating  
  costs expenses expenses expenses, net 12.31.2020
Electricity purchased for resale (33.1) (6,829,530)  -  -  - (6,829,530)
Charge of the main distribution and transmission grid (1,525,567)  -  -  - (1,525,567)
Personnel and management (33.2) (1,143,323) (12,567)   (446,005)  - (1,601,895)
Pension and healthcare plans (Note 24.3) (161,257)   (1,615) (65,762)  - (228,634)
Materials and supplies    (65,357) (95)   (7,228)  -  (72,680)
Materials and supplies for power electricity (404,496)  -  -  - (404,496)
Natural gas and supplies for gas business (354,701)  -  -  - (354,701)
Third-party services (33.3) (406,109)   (4,913)   (147,019)  - (558,041)
Depreciation and amortization (945,595)  - (48,963) (15,355) (1,009,913)
Credit losses, provisions and reversals  (33.4)   40,143  (128,466)  -  (148,971) (237,294)
Construction cost (33.5) (1,417,504)  -  -  - (1,417,504)
Other operating costs and expenses, net (33.6) (134,526) (12,169) (94,431) (92,149) (333,275)
   (13,347,822)  (159,825)   (809,408)  (256,475)  (14,573,530)

           
      General and Other  
  Operational Selling administrative operating  
  costs expenses expenses expenses, net 12.31.2019
Electricity purchased for resale (33.1)  (6,105,274)   -  -  -  (6,105,274)
Charge of the main distribution and transmission grid  (1,249,275)   -  -  -  (1,249,275)
Personnel and management (33.2)  (945,312)  (13,937)   (366,133)  -  (1,325,382)
Pension and healthcare plans (Note 24.3)  (169,476) (1,914) (66,936)  -  (238,326)
Materials and supplies   (74,071) (253)   (5,873)  - (80,197)
Materials and supplies for power electricity (49,352)   -  -  - (49,352)
Natural gas and supplies for gas business  (585,233)   -  -  -  (585,233)
Third-party services (33.3)  (371,835) (7,711)   (146,462)  -  (526,008)
Depreciation and amortization  (892,813) (3) (43,190) (14,720)  (950,726)
Credit losses, provisions and reversals  (33.4)   120,689   (140,348)  -  (240,392)  (260,051)
Construction cost (33.5)  (1,091,396)   -  -  -  (1,091,396)
Other operating costs and expenses, net (33.6) (50,800)  (11,606) (82,695) (67,394)  (212,495)
    (11,464,148)   (175,772)   (711,289)  (322,506)   (12,673,715)

Electricity purchased for resale

 

33.1Electricity purchased for resale
       
  12.31.2021 12.31.2020 12.31.2019
Purchase of Energy in the Regulated Environment - CCEAR  3,872,427  3,107,956  2,880,115
Itaipu Binacional  1,787,691  1,766,058  1,316,524
Electric Energy Trade Chamber - CCEE  1,673,116  1,176,798  1,405,497
Bilateral contracts  2,578,241  1,087,439  754,070
Program for incentive to alternative energy sources - Proinfa  271,435  221,406  268,063
Micro and mini generators and repurchase of customers  360,371  161,324   52,871
Fair value in the purchase and sale of power   35,818   - - 
(-) PIS/Pasep/Cofins taxes on electricity purchased for resale (1,075,356) (691,451) (571,866)
    9,503,743   6,829,530   6,105,274
Personnel and management

 

33.2Personnel and management
       
  12.31.2021 12.31.2020 12.31.2019
Personnel      
Salaries and management fees   691,660 696,837   746,415
Social charges on payroll   227,381 227,485   241,025
Meal and education allowance   102,957 107,052   113,021
Voluntary retirement program   139,232  66,905  43,517
    1,161,230 1,098,279   1,143,978
Management      
Salaries and management fees  18,118  18,465  19,867
Social charges on payroll   3,832 3,233   5,745
Other expenses   254 237   248
   22,204  21,935  25,860
       
Provisions for performance and profit sharing      
of employees and administrators   367,423 481,681   155,544
       
   1,550,857   1,601,895  1,325,382
Third party services

 

33.3Third party services
       
       
  12.31.2021 12.31.2020 12.31.2019
Maintenance of electrical system   319,162   206,688  164,510
Maintenance of facilities   103,726  97,889  102,295
Communication, processing and transmission of data  64,772  42,244 51,919
Consumer service  60,205  54,713 35,548
Meter reading and bill delivery   52,831  48,895 45,515
Consulting and audit  38,832  41,043 20,456
Other services  67,071  66,569  105,765
   706,599  558,041 526,008
Credit losses, provisions and reversals

 

33.4Credit losses, provisions and reversals
       
       
  12.31.2021 12.31.2020 12.31.2019
Provision for legal claims (a) 190,071   150,269   243,848
Impairment of assets      
  Power generation concession contract (Note 10.4) (2,604) (10,502)  (2,945)
  QNPR gas impairment (amount paid and not withdrawn) (b)   15,688 - -
  Property, plant and equipment - generation segment (Note 18.4)   (147,938) (37,609)  (117,744)
Expected credit losses (Trade accounts and Other receivables) 181,023   128,466   140,348
Tax credits estimated losses  4,547  (1,298)  (3,456)
Provision for losses on equity interests   -   7,968 -
  240,787   237,294   260,051
(a)The variation in provisions for legal claims occurred due to the review of the assessment of the Company’s legal advisors, mainly in civil claims. The details of the actions are shown in Note 30.
(b)The contracts between Petrobras and Compagás were offset by the volume of 55,770,890 m³, disregarding the difference in gas pricing between the contracts (NE 12.1). However, the parties have not reached a consensus to this date, and the amount of R$15,688 remains in dispute. In view of the compensation made by Petrobras and the uncertainty in the reimbursement of the difference in Brazilian reais of the referred Assignment, impairment was recorded for this amount until the end of the transaction.
Construction costs

 

33.5Construction costs
       
       
  12.31.2021 12.31.2020 12.31.2019
Materials and supplies   1,088,808   781,807   548,336
Third party services   626,540   460,952   395,607
Personnel   155,182   140,108   125,777
Others (a) 29,314  34,637 21,676
   1,899,844   1,417,504   1,091,396

(a) The balance includes the reversal amount of provisions for legal claims, in the total amount of R$ 6,921.

Other operating costs and expenses, net

 

33.6Other operating costs and expenses, net
       
  12.31.2021 12.31.2020 12.31.2019
Financial offset for the use of water resources   85,545   63,841 103,737
Collection charge   50,371   49,903   51,156
Compensation   48,679   38,423   63,628
Taxes   43,308   37,847   28,651
Donations, contributions, grants, tax incentives (a)   41,152   22,136   12,829
Leasing and rent   21,067  9,705  8,536
Net losses (gains) in the decommissioning and disposal of assets  (61)   44,020   38,151
Advertising and publicity      
Associação das Emissoras de Radiodifusão do Paraná - AERP   11,400   11,455   10,862
Talento Olímpico Paranaense - TOP  4,750  4,750  4,719
Sponsorship 897  1,126  2,460
Publicity   11,953  9,598  7,206
Other net income, costs and expenses (9,573)   40,471   (119,440)
  309,488 333,275 212,495

 

 

(a) The balance includes the Company’s social investments in education, culture, health, sports, among others, including incentive donations used as a tax benefit.