Escolar Documentos
Profissional Documentos
Cultura Documentos
2T22
04/08/2022
ri.sanepar.com.br
Curitiba, 04 de agosto de 2022.
A Companhia de Saneamento do Paraná – SANEPAR (SAPR3 – ON; SAPR4 – PN; SAPR11 – UNITS)
apresenta os resultados financeiros e operacionais referentes ao 2º trimestre de 2022 (2T22). As
informações econômicas foram elaboradas em conformidade com as práticas contábeis adotadas no
Brasil, as quais abrangem a legislação societária brasileira, os pronunciamentos, as orientações e as
interpretações emitidos pelo Comitê de Pronunciamentos Contábeis – CPC, ainda com base nas
normas e procedimentos contábeis estabelecidos pela Comissão de Valores Mobiliários – CVM.
DESTAQUES 2T22
1.1 MERCADO
Período
% Receita Coleta de Coleta de
Municípios Remascente de Tipo de Concessão Água Água
total Esgoto Esgoto
concessão
Curitiba 21,9% 26,0 anos Água e Esgoto 100% 98,1% 832,3 814,9
Londrina 7,4% 24,0 anos Água e Esgoto 100% 96,2% 260,1 246,5
Maringá 5,2% 18,2 anos Água e Esgoto 100% 100,0% 171,3 191,0
Ponta Grossa 3,7% 3,8 anos Água e Esgoto 100% 91,1% 156,1 140,9
Foz do Iguaçu 3,7% 21,7 anos Água e Esgoto 100% 80,1% 120,5 97,7
Cascavel 3,6% 2,4 anos Água e Esgoto 100% 100,0% 133,5 141,7
São José dos Pinhais 2,8% 21,5 anos Água e Esgoto 100% 78,2% 120,0 95,1
Colombo 1,8% 25,8 anos Água e Esgoto 100% 67,9% 88,3 61,1
Guarapuava 1,7% 20,3 anos Água e Esgoto 100% 87,4% 70,4 59,8
Toledo 1,5% 3,2 anos Água e Esgoto 100% 83,8% 62,7 51,0
Demais Municípios 46,7% 2.189,6 1.348,7
Totais 100,0% 77,9% 4.204,8 3.248,4
* Informação não auditada ou revisada pelos auditores independentes.
Ativo Intangível +
Quantidade de Ativo de Contrato + % da Receita
Contratos % do EBTIDA¹
Contratos¹ Ativo Financeiro Total¹
Índice de Atendimento
Índice de Atendimento Percentual de esgoto
com rede coletora de
com água tratada coletado que é tratado
esgoto (IARCE Urbano)
Ligações de Água
+ 69.632 + 2,1%
2T21 2T22
ligações de água 2T21 x 2T22
3.312.137 3.381.769
Ligações de Esgoto
Volumes Disponíveis
O volume médio disponível do Sistema de Abastecimento Integrado de Curitiba (SAIC) é composto pelas
Barragens Piraquara I, Piraquara II, Iraí e Passaúna. No Município de Foz do Iguaçu, a Sanepar utiliza a
água da Barragem da Hidrelétrica Itaipu Binacional, do lago de Itaipu, no Rio Paraná.
Receita Operacional
Totais das Receitas Operacionais Líquidas 1.359,2 1.273,4 6,7 2.766,0 2.499,9 10,6
Pessoal
Crescimento de 15,4%, em função de: (i) reajuste salarial de 10,8% (INPC) sobre as verbas trabalhistas
e benefícios referentes ao Acordo Coletivo de Trabalho – ACT 2022/2024 (data base março de 2022);
(ii) reajuste de 6,22% referente ao Acordo Coletivo de Trabalho – ACT 2020/2022 (data base março de
2021); (iii) indenizações trabalhistas no montante de R$15.532; e (iv) provisão do abono indenizatório
no montante de R$ 16.709, reconhecidas no 2T22.
Energia Elétrica
Aumento de 25,7% decorrente da redução de 3% no subsídio aplicado nas unidades consumidoras que
usufruíam do desconto para saneamento, passando de 9% para 6%, pelo aumento de 52% no valor
cobrado na régua de bandeiras, além do reflexo tarifário médio de 9,89% aplicado a partir de
24/06/2021.
Serviços de Terceiros
Redução de 0,3%, principalmente em serviços de operação e manutenção de sistemas, técnicos
profissionais, serviço de processamento de dados, serviços de cobrança e serviços de tratamento e
destinação de resíduos sólidos.
Depreciações e Amortizações
Acréscimo de 8,9%, principalmente pela entrada em operação de ativos intangíveis e/ou imobilizados,
no período de julho de 2021 a junho de 2022, no montante de R$ 928,1 milhões (líquido das baixas).
Resultado Financeiro
Por outro lado, as Receitas Financeiras cresceram 204,8%, passando de R$ 25,1 milhões no 2T21 para
R$ 76,5 milhões no 2T22, principalmente pela alteração da taxa SELIC e do incremento de Caixa e
Equivalentes de Caixa da Companhia (valores aplicados).
Resultado Econômico
O resultado foi impactado pelo crescimento de 6,7% da receita operacional líquida e, principalmente,
pelo acréscimo de 29,6% dos custos e despesas operacionais.
Distribuição da Riqueza Econômica Gerada - R$ 2T22 2T21 Var. % 6M22 6M21 Var. %
milhões (1) (2) (1/2) (3) (4) (3/4)
Remunera çã o de Pes s oa l 290,2 262,2 10,7 550,9 497,3 10,8
Remunera çã o a Governos (Tri butos ) 191,2 232,9 -17,9 485,8 494,6 -1,8
Remunera çã o a tercei ros (Al uguéi s ) 1,1 1,0 10,0 3,5 2,7 29,6
Remunera çã o de Ca pi ta i s de Tercei ros (Juros e
Va ri a ções Monetá ri a s ) 140,3 85,1 64,9 254,5 156,0 63,1
Juros s obre o Ca pi ta l Própri o e Di vi dendos 154,2 151,1 2,1 154,2 151,1 2,1
Lucro Líqui do do Período nã o di s tri buído 79,4 180,7 -56,1 371,4 427,2 -13,1
Total da Riqueza Econômica 856,4 913,0 -6,2 1.820,3 1.728,9 5,3
Resultados econômico-financeiros
A margem EBITDA passou de 45,7% para 32,6%, impactada pelo crescimento dos custos e despesas
operacionais. A geração de caixa operacional no 2T22 foi de R$ 425,2 milhões, redução de 4,1% em
relação ao 2T21.
2.4 ENDIVIDAMENTO
2T21 2T22
Índice de Alavancagem 1,5 1,6
Grau de Endividamento 47,3% 48,1%
Evolução trimestral da Dívida Bruta e da Dívida Líquida
4.500 4.120,6
4.036,1 4.059,0
4.000 3.596,2
3.500 3.137,5 3.145,9
3.047,8 2.988,3
3.000
2.500
2T21 3T21 4T21 1T22 2T22
Término do Saldo
Endividamento - R$ milhões Taxa de Juros Anual Indexador %
Contrato Devedor
Ca i xa Econômi ca Federa l 6,62% a 12,00% TR 19/07/2042 1.441,9 29,9
Debêntures 10ª Emi s s ã o - Séri e Úni ca 4,66% IPCA 15/03/2027 420,3 8,7
Debêntures 12ª Emi s s ã o - 2ª Séri e 5,89% IPCA 15/01/2032 315,3 6,5
Debêntures 12ª Emi s s ã o - 1ª Séri e DI + 1,08% - 15/01/2027 308,9 6,4
Arrenda mento Li tora l 11,14% IPC-FIPE 07/12/2036 291,4 6,0
BNDES - PAC2 TJPL + 1,67% e 2,05% - 15/06/2029 289,1 6,0
Debêntures 11ª Emi s s ã o - 2ª Séri e 4,25% IPCA 15/03/2029 236,1 4,9
Debêntures 9ª Emi s s ã o - 1ª Séri e 106,05% do DI - 11/06/2024 200,3 4,1
Debêntures 11ª Emi s s ã o - 3ª Séri e 4,49% IPCA 17/03/2031 183,3 3,8
Debêntures 8ª Emi s s ã o - 2ª Séri e 108,00% do DI - 21/06/2023 155,5 3,2
A conta de Compensação de Variação dos Itens da Parcela “A” (CVA) corresponde à compensação da
soma das diferenças mensais, positivas ou negativas, calculadas em função das variações dos custos
de energia elétrica, produtos químicos e encargos setoriais, corrigidos pelo IPCA.
A CVA é determinada a partir do custo histórico verificado no período t-1 para os três componentes
supracitados e é repassada via reajuste no período t.
O cálculo do reajuste tarifário da Parcela A pressupõe que no período seguinte ocorrerá exatamente o
mesmo volume (m³) verificado no ano base do cálculo e ao final do período t o saldo da CVA seria zero.
Portanto, a formulação básica do reajuste tarifário, não garante o repasse (pass through) perfeito dos
custos não gerenciáveis para o consumidor, uma vez que não considera, por exemplo, a diferença entre
o mercado de referência e o mercado de aplicação (m³ faturado).
Até junho de 2022 a CVA da Companhia, apurada de forma gerencial, apresentou um saldo positivo de
R$ 128,9 milhões, que a Sanepar deverá recuperar, via tarifa.
A Companhia está divulgando o EBITDA Ajustado com os itens não gerenciáveis como métrica para
analisar os impactos da compensação dos itens da parcela “A” (energia elétrica, material de
tratamento, taxas e encargos) do modelo tarifário.
O EBITDA ajustado com os itens não gerenciáveis é uma medição não contábil e não deve ser
O cálculo do EBITDA Ajustado partindo do EBITDA, que segue a ICVM 527/12, considera os valores
estimados dos itens não gerenciáveis acumulados até 30 de junho de 2022.
Diferimento 1ª RTP
Ainda, na 1ª fase da 2ª RTP, a AGEPAR atualizou a regra de cálculo em relação a amortização da parcela
do diferimento oriundo da 1ª RTP. No cálculo definido o saldo devedor do diferimento foi estimado a
partir do saldo apurado das diferenças entre a Receita Requerida e a Receita Verificada projetado até
maio/2021 e resultou no valor de R$ 1,709 bilhão, este valor foi integrado à tarifa por meio de uma
parcela de compensação ao longo do ciclo tarifário (2021 – 2024) de R$ 0,459 por m³, calculada a partir
da igualdade de um fluxo de caixa descontado pelo WACC regulatório. Ressalta-se que o valor será
reprojetado a cada ano afim de contemplar oscilações da taxa Selic (taxa de correção do diferimento).
O diferimento é oriundo da 1ª RTP da Sanepar, ocasião em que a Companhia foi autorizada pela
Agência Reguladora de Serviços Públicos Delegados do Paraná (AGEPAR), por meio da Resolução
Homologatória nº 003, de 12 de abril de 2017, a aplicar o índice de reposicionamento tarifário de
25,63% a partir de 17 de abril de 2017, conforme previsto no artigo 3º:
O valor patrimonial de cada ação ao final do 2T22 era de R$ 5,38, comparado com o valor de R$ 4,84
no encerramento do 2T21. O valor de mercado da Companhia em 30/06/2022 é de R$ 5,6 bilhões.
4.3 PAYOUT
De acordo com o Estatuto Social, a parcela referente ao dividendo obrigatório não poderá ser inferior
a 25% do lucro líquido ajustado, na forma do artigo 202, da Lei 6.404/76.
O crédito da remuneração aos acionistas da Companhia é atribuído com base na posição acionária no
último dia útil de junho e de dezembro de cada exercício. E negociações posteriores ao crédito são
consideradas ex-dividendos (juros sobre o capital próprio e dividendos).
Os Juros sobre o Capital Próprio estão sujeitos à incidência de Imposto de Renda na Fonte, exceto para
os acionistas que se declararem imunes ou isentos.
A Sanepar conquistou a 1ª colocação no setor de infraestrutura do Prêmio Valor Inovação Brasil 2022.
O anúncio foi feito pelo jornal Valor Econômico, em parceria com a Strategy&, no dia 26 de julho de
2022.
Patrimônio Líquido
Capital Social 3.996,1 3.996,1 3.996,1
Reserva de Reavaliação 56,6 59,0 64,3
Reservas de Lucros 3.633,1 3.696,9 2.853,6
Lucros Acumulados 373,9 - -
Ajustes de Avaliação Patrimonial 4,4 4,5 4,7
Outros Resultados Abrangentes 69,8 69,8 24,5
Total do Patrimônio Líquido 8.133,9 7.826,3 6.943,2
ri@sanepar.com.br | ri.sanepar.com.br
Earnings Release
2Q22
8/4/2022
ri.sanepar.com.br
This is a free translation for informative purposes only, without any legal validity. The original text in Portuguese is the
only legal version and must be consulted in order to elucidate any doubts or conflicts.
Companhia de Saneamento do Paraná – Sanepar (SAPR3 - ON; SAPR4 - PN; SAPR11 - UNITS) presents
the financial and operating results regarding the second quarter of 2022 (2Q22). The economic
information was prepared in accordance with accounting practices adopted in Brazil, including
Brazilian corporate law, pronouncements, guidelines and interpretations issued by the Accounting
Pronouncements Committee (Comitê de Pronunciamentos Contábeis – CPC), also based on the
accounting standards and procedures established by the Brazilian Securities and Exchange Commission
(Comissão de Valores Mobiliários- CVM).
HIGHLIGHTS 2Q22
1.1 MARKET
Remaining
Total
Municipalities period of Type of concession Water Sewage Water Sewage
revenue %
concession
Curitiba 21.9% 26.0 yr. Water & Sewage 100% 98.1% 832.3 814.9
Londrina 7.4% 24.0 yr. Water & Sewage 100% 96.2% 260.1 246.5
Maringá 5.2% 18.2 yr. Water & Sewage 100% 100.0% 171.3 191.0
Ponta Grossa 3.7% 3.8 yr. Water & Sewage 100% 91.1% 156.1 140.9
Foz do Iguaçu 3.7% 21.7 yr. Water & Sewage 100% 80.1% 120.5 97.7
Cascavel 3.6% 2.4 yr. Water & Sewage 100% 100.0% 133.5 141.7
São José dos Pinhais 2.8% 21.5 yr. Water & Sewage 100% 78.2% 120.0 95.1
Colombo 1.8% 25.8 yr. Water & Sewage 100% 67.9% 88.3 61.1
Guarapuava 1.7% 20.3 yr. Water & Sewage 100% 87.4% 70.4 59.8
Toledo 1.5% 3.2 yr. Water & Sewage 100% 83.8% 62.7 51.0
Other municipalities 46.7% 2,189.6 1,348.7
Total 100.0% 77.9% 4,204.8 3,248.4
* Information not audited and not reviewed by independent auditors.
Intangible Assets
Contract Assets
Concession / Program Contracts¹ Number of Contracts¹ % of the total revenue¹
Financial Assets
(in BRL million) ¹ ²
Expi red Contra cts 14 397.3 4.0
Contra cts expi ri ng i n 2022 6 238.1 0.8
Water Connections
+ 69,632 + 2.1%
2Q21 2Q22
water connections 2Q21 x 2Q22
3,312,137 3,381,769
Sewage Connections
Sewage Connections
+ 62,345 + 2.7%
Available Volumes
The average volume available of SAIC is formed by the dams Piraquara I, Piraquara II, Iraí and Passaúna.
In the Municipality of Foz do Iguaçu, Sanepar uses water from the dam of the hydroelectric power plant
Itaipu Binacional, located at the Itaipu lake, in Paraná River.
On June 30th, 2022, the average volume of water reserve was 91.0% (54.9% on 06/30/2021).
Operating Revenue
Total of Operationg Revenue, net 1,359.2 1,273.4 6.7 2,766.0 2,499.9 10.6
The main reasons for the increase in net operating revenue are: (i) 5.77% tariff revision as of May 17th,
Personnel
Growth of 15.4%, due to: (i) salary adjustment of 10.8% (INPC) on labor funds and benefits related to
the Collective Bargaining Agreement - ACT 2022/2024 (base date March 2022), to the unions that
accepted the proposal and signed the agreement; (ii) readjustment of 6.22% referring to the Collective
Bargaining Agreement – ACT 2020/2022 (base date March 2021), fully reflected in 1Q22; (iii) labor
indemnities and provision for the indemnity allowance in the amount of BRL 15,532, recognized in the
period; and (iv) provision for the indemnity bonus in the amount of BRL 16,709, recognized in 2Q22.
Electricity
Increase of 25.7% due to: (i) the 3% reduction in the subsidy applied to consumer units that benefited
from the sanitation discount, from 9% to 6%; (ii) the 52% increase in the amount charged in the flags
rule; (iii) the average tariff reflex of 9.89% applied as of 06/24/2021.
Third-Party Services
Reduction of 0.3%, mainly in system operation and maintenance services, professional technical
services, data processing services, collection services and solid waste treatment and disposal services.
Depreciation and Amortization
Increase of 8.9%, mainly due to the entry into operation of intangible assets and/or fixed assets,
between July 2021 and June 2022, in the amount of BRL 928.1 million (net of write-offs).
Financial Income
Financial Expenses grew 64.7%, mainly in expenses with interest and fees on financing, loans,
debentures and leases, from BRL 62.9 million in 2Q21 to BRL 93.5 million in 2Q22 and in monetary
variations on loans and financing, from BRL 20.0 million in 2Q21 to BRL 44.2 million in 2Q22, resulting
from the increase in the calculation basis of financial charges due to the raising of funds from third
parties, as well as the indexes of these debts monetary correction, mainly due to the increase in CDI
and IPCA compared to the same period in 2021.
On the other hand, Financial Income grew 204.8%, from BRL 25.1 million in 2Q21 to
BRL 76.5 million in 2Q22, mainly due to the change in the SELIC rate and the increase in the Company's
Cash and Cash Equivalents (amounts applied).
Economic Result
Non-recurring Items
Distribution of Generated Economic Wealth 2Q22 2Q21 Var. % 1H22 1H21 Var. %
In BRL million (1) (2) (1/2) (3) (4) (3/4)
Pers onnel remunera ti on 290.2 262.2 10.7 550.9 497.3 10.8
Government Compens a ti on (ta xes ) 191.2 232.9 -17.9 485.8 494.6 -1.8
Thi rd-pa rty compens a ti on (rents ) 1.1 1.0 10.0 3.5 2.7 29.6
Return on debt ca pi ta l (interest and monetary variations) 140.3 85.1 64.9 254.5 156.0 63.1
Interes t on Equi ty & Di vi dends 154.2 151.1 2.1 154.2 151.1 2.1
Net i ncome for the peri od not di s tri buted 79.4 180.7 -56.1 371.4 427.2 -13.1
Total Economic Wealth 856.4 913.0 -6.2 1,820.3 1,728.9 5.3
Sanepar’s growth and development strategy to operate on a public utility services market, also open
to other Companies of the private initiative, is based on the search for effective results, commitment
to the quality of services provided and to addressing the needs of the granting power and shareholders.
Economic Indicators
EBITDA margin went from 45.7% to 32.6% impacted by the growth in operating costs and expenses.
Operating cash generation in 2Q22 was BRL 425.2 million, a decrease of 4.1% compared to 2Q21.
2.3 INVESTMENTS
2.4 INDEBTEDNESS
Leverage Ratio (Net Debt / EBITDA - accumulated 12 months) and Indebtedness Level
2Q21 2Q22
Leverage Ratio 1.5 1.6
Indebtedness level 47.3% 48.1%
Quarterly Evolution of Gross Debt and Net Debt
4,736.7 4,829.4
5.000
4.500 4,059.0 4,120.6
4,036.1
4.000 3,596.2
3.500 3,047.8 3,137.5 3,145.9
2,988.3
3.000
2.500
2Q21 3Q21 4Q21 1Q22 2Q22
Debt
Indebtedness - BRL million Annual interest rate Index Contract term %
balance
Ca i xa Econômi ca Federa l 6.62% to 12.00% TR 7/19/2042 1,441.9 29.9
Debentures 10th Is s ue - s i ngl e s eri es 4.66% IPCA 3/15/2027 420.3 8.7
Debentures 12th Is s ue – 2nd s eri es 5.89% IPCA 1/15/2032 315.3 6.5
Debentures 12th Is s ue – 1s t s eri es DI + 1.08% - 1/15/2027 308.9 6.4
Lea s i ng Opera tions (Pa ra ná Coa s t) 11.14% IPC-FIPE 12/7/2036 291.4 6.0
BNDES - PAC2 TJPL + 1.67% & 2.05% - 6/15/2029 289.1 6.0
Debentures 11th Is s ue – 2nd s eri es 4.25% IPCA 3/15/2029 236.1 4.9
Debentures 9th Is s ue – 1s t s eri es 106.05% on DI - 6/11/2024 200.3 4.1
Debentures 11th Is s ue – 3rd s eri es 4.49% IPCA 3/17/2031 183.3 3.8
Debentures 8th Is s ue – 2nd s eri es 108.00% on DI - 6/21/2023 155.5 3.2
Debentures 9th Is s ue – 2nd s eri es 107.25% on DI - 6/11/2026 151.7 3.2
Debentures 11th Is s ue – 1s t s eri es DI + 1.65% - 3/16/2026 132.7 2.7
The Compensation for Variation of Items in Portion “A” (“CVA”) account corresponds to the
compensation of the sum of monthly differences, positive or negative, calculated based on variations
in the costs of electricity, chemical products and sector charges, adjusted by the IPCA Inflation Index.
CVA is determined from the historical cost verified in period t-1 for the three aforementioned
components and is passed on via adjustment in period t.
The calculation of the tariff adjustment regarding Parcel A assumes that in the following period there
will be exactly the same volume (m³) verified in the base year of the calculation, and at the end of
period “t” CVA balance would be zero.
Therefore, the basic formulation of the tariff adjustment does not guarantee the perfect pass through
of unmanageable costs to the consumer, since it does not consider, for example, the difference
between the reference market and the application market (m³ billed).
Until June 2022, the Company's CVA, calculated in a managerial manner, presented a positive balance
of BRL 128.9 million, which Sanepar should recover via tariff.
The Company discloses Adjusted EBITDA with non-manageable items as a metric to analyze the
impacts of offsetting items in portion “A” (electricity, treatment material, fees and charges) of the tariff
model.
Adjusted EBITDA with non-manageable items is a non-accounting measurement and should not be
considered in isolation as an operational indicator or cash flow or to measure the Company's liquidity
The calculation of Adjusted EBITDA based on EBITDA, which follows ICVM 527/12, considers the
estimated values of non-manageable items accumulated until June 30th, 2022.
On 1/4/2021, the Paraná Regulatory Agency for Delegated Public Services (“Agência Reguladora de
Serviços Públicos Delegados do Paraná”), (“AGEPAR”) promoted the opening of Public Consultation
No. 001/2021, referring to the 1st phase of the 2nd Periodic Tariff Review (“2nd RTP”) and submitted 9
Technical Notes for contributions until 2/17/2021. On 3/31/2021, the Agency held the Public Hearing
No. 001/2021, to discuss the Technical Notes already updated after the contributions of the Public
Consultation. On 4/14/2021, the Board of Directors of AGEPAR, at the Extraordinary Meeting No.
012/2021, decided to approve the new tariff repositioning of 5.7701%, as a result of the 1 st phase of
the 2nd RTP. The repositioned tariff came into force 30 days after its approval, with application from
May 17, 2021 (base date).
Also, in the 1st Phase of the 2nd RTP, AGEPAR updated the calculation rule in relation to the amortization
of the portion of the deferral from the 1st RTP. In the final calculation, the deferred debt balance was
estimated based on the balance of the differences between the Required Revenue and Verified
Revenue projected up to May/2021 and resulted in the amount of BRL 1,709 million. This amount was
integrated into the tariff through a fixed-value compensation portion over the tariff cycle (2021 to
2024) of BRL 0.459 per m³, calculated based on the equality of a cash flow discounted by the regulatory
WACC. It should be noted that the amount will be projected each year in order to cover fluctuations in
Selic rate (deferral correction rate).
The deferral comes from Sanepar's 1st RTP, occasion that the Company was authorized by AGEPAR,
through Homologatory Resolution No. 003, of April 12, 2017, to apply the index of tariff repositioning
of 25.63% as of April 17, 2017, as provided for in article 3:
"Art. 3 - Define that the application of the tariff review approved according to article 2 of
The 2nd Phase of the 2nd RTP is currently in progress, according to the Resolution No. 007 of 3/29/2022,
which addresses the following topics: (i) approval of the Sanepar’s work schedule for the 2nd Phase of
the 2nd RTP, whose conclusion is scheduled for April 2023; (ii) adjustment of the current tariffs for
Sanepar's water and sewage services, on the base date of May 17, 2022; and (iii) establishment of the
inclusion of eventual compensations necessary to maintain the current base date, of May 17, in the
tariff resulting from the 2nd Phase of the 2nd RTP.
On 05/02/2022, Sanepar's Executive Board approved the process of hiring the company that will
perform the service of surveying the Regulatory Asset Base (“RAB”) for the 2nd Phase of the 2nd RTP
and on 05/09/2022 the service order effectively started the work. The contracted service comprises
the survey, evaluation and reconciliation of the incremental base and the movement of the 1st RTP's
RAB. The winning company in the bidding process is “SETAPE Serviços Técnicos de Avaliação do
Patrimônio e Engenharia Ltda”.
On 6/28/2022, the Board of Directors of AGEPAR decided, at its Ordinary Meeting No. 21/2022, to
open the Public Consultation No. 003/2022, aimed at obtaining contributions, suggestions, proposals,
criticisms and other relevant manifestations by any interested parties regarding the topics related to
the 2nd RTP presented in the following Technical Note: No. 1/2022 – X Factor Methodology / Sharing
of productivity gains; No. 3/2022 - Q Factor Methodology: Quality Factor; No. 4/2022 - Losses of
Treated Water and No; 5/2022 - Risk Matrix. The Agency emphasizes that other topics may also be
accepted as long as they are related to the object of the Public Consultation. The period of Public
Consultation No. 003/2022 is from 7/1/2022 to 7/30/2022 and it is available on the AGEPAR’s website.
Considering the need to keep the purchasing power of the tariff and the conservation of the base date
On 4/13/2022, at the Extraordinary Meeting No. 013/2022, AGEPAR’s Board of Directors decided to
partially apply the readjustment request, with the readjustment index to be applied in 2022 being
4.963%, resulting from the update of Parcel A (unmanageable costs), Portion F (CVA 2021) and the
Offsets Portion, arising from the 1st phase of the 2nd RTP, with the update of Portion B being suspended
until the end of the RTP procedure. The Agency indicated that the difference between the approved
value and the applied value must be compensated in the Compensation Installment at the end of the
2nd stage of the 2nd RTP.
4. CAPITAL MARKET
Variation between
Security Ticker Closing Value 2Q21 Closing Value 2Q22
2Q21 and 2Q22
Common Shares SAPR3 BRL 4,07 BRL 3,64 -10,57%
Preferred Shares SAPR4 BRL 4,19 BRL 3,75 -10,50%
UNITS SAPR11 BRL 20,77 BRL 18,24 -12,18%
Comparison between equity value and market cap (in BRL)*
The equity value of each share in 2Q22 was BRL 5.38, while in 2Q21, BRL 4.84 was recorded. The
Company's market cap on 6/30/2022 was BRL 5.6 billion.
4.3 PAYOUT
According to the Bylaws, the portion referring to the mandatory dividend may not be less than 25% of
adjusted net profit, pursuant to article 202 of Law 6.404/76.
Complying to the current dividend policy, Management may, in addition to the mandatory annual
dividend, observing the financial health and public interest that motivated the incorporation of the
The remuneration credit to the Company's shareholders is assigned based on the shareholding position
on the last working day of June and December of each financial year. And any negotiations subsequent
to the credit are considered as ex-dividends (interest on shareholders' equity and dividends).
Interest on Capital is subject to the incidence of Income Tax, except for shareholders who declare
themselves immune or exempt.
On June 24, 2022, the payments related to the IoE credits (related to the 1st and 2nd halves of 2021)
and to the complimentary dividends were made, in accordance with the decision of the 58th Annual
General Meeting (“AGM”).
For the first half of 2022, the calculated (gross) value of Interest on Capital, observing the legal limit
of the TJLP variation in the period, was BRL 154,206,243.29. This amount is in lieu of Mandatory
Dividends, according to the statutory forecast and based on the income calculated in the first half of
2022. The Interest on Equity was resolved by the Board of Directors at its 6th/2022 Ordinary Meeting
of June 23, 2022 and informed to the market in the Notice to Shareholders of the same date,
considering the shareholding position of June 30, 2022.
Remuneration to shareholders:
Committed to deliver the best sanitation solution and ensuring better health and quality of life for all
people from Paraná, the Company has been working on consolidating its ESG agenda. The ESG Strategic
Committee formalized in 2021 must approve, still in 2022, Sanepar's ESG Plan, which will guide
corporate actions in the fulfillment of defined goals to achieve sustainable development. On May 27,
2022, Sanepar’s 2021 Sustainability Report was published, in which the Company's main ESG actions
are reported, following the Global Reporting Initiative (GRI) and International Integrated Reporting
Council (IIRC) framework.
Sanepar won 1st place in the infrastructure sector of the Valor Inovação Brasil 2022 Award. The
announcement was made by Valor Econômico newspaper, in partnership with Strategy&, on July 26,
2022.
Income Tax and Social Contribution on the Profit -39.1 -92.5 -66.6
Non-current Assets
Accounts Receivable from Customers 50.1 51.6 20.2
Deferred Income Tax & Social Contribution 702.3 679.5 656.5
Linked Deposits 68.3 59.0 56.9
Judicial Deposits 464.4 408.6 320.5
Contractual Financial Assets 645.9 603.0 490.1
Contracts Assets 2,298.2 1,869.7 1,634.8
Other Accounts Receivable 43.1 44.0 45.9
Non-current Liabilities
Suppliers 2.8 2.8 4.4
Loans, Financing, Debentures, Leasing 4,296.3 3,712.9 3,126.1
Taxes and Contributions - - 0.1
Revenue to be Appropriated 13.0 - 0.7
Other Bills to Pay 1.5 3.0 29.6
Retirement and Health Care Plan Provisions 1,120.4 1,082.8 1,093.2
Provisions 672.3 615.6 544.7
Total Non-current Liabilities 6,106.3 5,417.1 4,798.8
Total Liabilities 7,524.5 6,814.3 6,247.7
Equity
Investor Relations
CFO & IRO
Abel Demetrio
ri@sanepar.com.br | ri.sanepar.com.br