XML 279 R77.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Equity (Tables)
 12 Months Ended
Dec. 31, 2023
EQUITY  
Schedule of capital
Schedule of capital    
  12.31.2023 12.31.2022
Capital            12,831,619           10,800,000
(-) Transaction costs, net of taxes    
Transaction costs in issuing shares                (14,941)                            -
(-) Income tax and social contribution (a)                    5,080                            -
            12,821,758           10,800,000
(a)Amounts deducted from taxes payable
Schedule of classes of shares and main shareholders
Schedule of classes of shares and main shareholders                    
12.31.2023                 Number of shares in units
  Common shares Preferred shares Total 
      Class "A”  Class “B” Special class    
  number of shares % number of shares % number of shares % number of shares % number of shares %
State of Paraná      358,562,509    27.57                  -           -        116,106,174      6.91                  1  100.00      474,668,684    15.91
BNDESPAR      131,161,562    10.09                  -           -        524,646,248    31.24                  -           -        655,807,810    21.99
Other shareholders      810,623,229    62.34    3,128,000  100.00   1,038,582,868    61.85                  -           -     1,852,334,097    62.10
    1,300,347,300  100.00    3,128,000  100.00   1,679,335,290  100.00                  1  100.00   2,982,810,591  100.00
Schedule of proposed dividend distribution
Schedule of proposed dividend distribution  
Balance as of January 1, 2021  353,349
Actuarial liabilities  
Post employment benefits  246,626
Taxes on adjustments  (93,881)
Realization of equity evaluation adjustment  
Deemed cost of fixed assets  (70,569)
Taxes on adjustments  23,994
Actuarial liability - investment realization  (33,205)
Attributed to non-controlling interest (144)
Balance as of December 31, 2021  426,170
Actuarial liabilities  
Post employment benefits  291,740
Taxes on adjustments  (88,548)
Realization of equity evaluation adjustment  
Deemed cost of fixed assets  (55,322)
Taxes on adjustments  18,809
Actuarial liability - investment realization (a)  (3,541)
Other adjustments  
Adjustments on financial assets - subsidiaries 10,295
Taxes on other adjustments (3,500)
Attributed to non-controlling interest  (2,721)
Balance as of December 31, 2022  593,382
Actuarial liabilities  
Post employment benefits  (379,126)
Taxes on adjustments   129,007
Realization of equity evaluation adjustment  
Deemed cost of fixed assets  (49,322)
Taxes on adjustments  16,769
Other adjustments  
Adjustments on financial assets - subsidiaries  (6,373)
Taxes on other adjustments 2,167
Attributed to non-controlling interest 546
Balance as of December 31, 2023 (b)  307,050
(a) Realization of Copel SER's actuarial gain after the transfer of all employees to Copel's other wholly-owned subsidiaries.
(b) The balance includes R$ 1,424 of adjustment to the equity valuation of the discontinued operation. The variation in the equity valuation adjustment of the discontinued operation in 2023 resulting from actuarial liability adjustments was R$1,650.
Schedule of changes in equity value adjustments
Schedule of changes in equity value adjustments      
Parent Company      
  12.31.2023 12.31.2022 12.31.2021
Calculation basis for dividends      
Net income for the year        2,258,810            1,112,007            4,952,573
Legal Reserve (5%)         (112,941)               (55,600)             (247,629)
Realization of equity evaluation adjustment             32,553                 36,513                 46,575
Calculation basis for minimum mandatory dividends        2,178,422            1,092,920            4,751,519
Proposed dividends      
Interest on own capital - gross value            958,000               970,000               522,809
Interim dividends                       -                           -            1,197,003
Dividends - PNA shares                       -                      258                          -
Additional proposed dividends           131,211                           -            1,368,675
Total proposed distribution        1,089,211               970,258            3,088,487
Gross value of dividends per class of shares:      
Ordinary shares           454,539               357,961            1,120,747
Class “A” preferred shares               1,502                   1,407                   3,658
Class “B” preferred shares           633,170               610,890            1,964,082
Gross value of dividends per share:      
Ordinary shares           0.34557               0.33393               1.06323
Class “A” preferred shares           0.48035               0.44976               1.16956
Class “B” preferred shares           0.38012               0.36732               1.16956
       
Gross value of dividends per share - Units (a)            1.64173               1.86606               5.74147
(a) The Units program was discontinued in December/2023. The gross value of dividends per Units only considers the advance approved on September 20, 2023.
Schedule of earnings per share - basic and diluted
Schedule of earnings per share - basic and diluted                  
  Continuing Discontinued   Continuing Discontinued   Continuing Discontinued  
  operations operations 12.31.2023 operations operations 12.31.2022 operations operations 12.31.2021
Basic and diluted numerator                  
Basic and diluted earnings allocated by classes of shares, allocated to controlling shareholders                
Common shares            863,846              38,574            902,420            455,053             (45,654)            409,399         1,285,033            614,587         1,899,620
Class “A” preferred shares                 2,729                   116                2,845                1,724                  (149)                1,575                4,087                1,821                5,908
Class “B” preferred shares          1,291,502              62,043         1,353,545            781,042             (80,009)            701,033         2,152,765            894,280         3,047,045
          2,158,077            100,733         2,258,810         1,237,819           (125,812)         1,112,007         3,441,885         1,510,688         4,952,573
Basic and diluted denominator                  
Weighted average of shares (in thousands)                  
Common shares  1,148,504,091  1,148,504,091  1,148,504,091  1,054,090,460  1,054,090,460  1,054,090,460  1,176,755,935  1,176,755,935  1,176,755,935
Class “A” preferred shares          3,128,000         3,128,000         3,128,000         3,128,000         3,128,000         3,128,000         3,171,194         3,171,194         3,171,194
Class “B” preferred shares   1,679,335,291  1,679,335,291  1,679,335,291  1,679,335,290  1,679,335,290  1,679,335,290  1,556,626,621  1,556,626,621  1,556,626,621
   2,830,967,382  2,830,967,382  2,830,967,382  2,736,553,750  2,736,553,750  2,736,553,750  2,736,553,750  2,736,553,750  2,736,553,750
                   
Basic and diluted earnings per share attributable to controlling shareholders                
Common shares            0.75215            0.03359            0.78574            0.43170           (0.04331)            0.38839            1.09201            0.52228            1.61429
Class “A” preferred shares             0.87237            0.03694            0.90931            0.55106           (0.04763)            0.50343            1.28802            0.57450            1.86252
Class “B” preferred shares             0.76906            0.03694            0.80600            0.46509           (0.04764)            0.41745            1.38297            0.57450            1.95747