{
  "docId": "019de514-4332-72be-ae66-ec57f7ef79ea",
  "docSlug": "0e81826a20882f89c9757f158b646001",
  "documentTitle": "Energy Company of Parana | Mergers and Acquisitions Presentation Deck | 10 slides",
  "authorId": "energy-company-of-parana",
  "authorName": "COPEL",
  "documentKindSlug": "conference-presentation",
  "documentKindLabel": "Conference presentation",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2022-10-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.7843866,
  "pageNumber": 9,
  "pageCount": 10,
  "prevPage": 8,
  "nextPage": 10,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "dense",
  "nDataPoints": 6,
  "notes": "The slide uses a numbered list to outline strategic pillars and a table to show the valuation bridge (EV to Equity Value).",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de514-4332-72be-ae66-ec57f7ef79ea/9",
  "deckHref": "/decks/019de514-4332-72be-ae66-ec57f7ef79ea",
  "deckJsonHref": "/decks/019de514-4332-72be-ae66-ec57f7ef79ea.json",
  "deckAnchorHref": "/decks/019de514-4332-72be-ae66-ec57f7ef79ea#slide-9",
  "components": [
    {
      "bbox": {
        "h": 0.25,
        "w": 0.6,
        "x": 0.02,
        "y": 0.23
      },
      "kind": "list",
      "text": "1. Enterprise Value of R$ 1,803 million (Locked Box - data-base 12.31.21)\n2. Long Term Debt (BNB) - IPCA + 2.19% per year (Aventura) and IPCA + 1.98% per year (Santa Rosa & Mundo Novo)\n3. Operating Synergies with Copel's Assets in the Region\n4. Asset re-leveraging",
      "attrs": null,
      "subkind": "numbered",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e6c78e67-b0d4-4edc-8c5d-84cd59ba1159",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.7,
        "x": 0.02,
        "y": 0.92
      },
      "kind": "source-note",
      "text": "Note: (1) net debt considers the capital reduction made by EDPR in the year 2022, since the transaction base date is 12/31/2021. All asset cash flows from the base date belong to Copel. Additional adjustments may occur until the transaction close. Applicable Approvals and Conditions Precedent (CADE, Creditors, Commercial Operation of the Parks, etc.)",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "972e9311-935e-4866-90a3-a8f697dec889",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.3,
        "w": 0.3,
        "x": 0.65,
        "y": 0.25
      },
      "kind": "subtitle",
      "text": "IRR 2 Digits; Quality Assets with energy already contracted; Value Generation with Copel's upsides; Copel GeT is able to leverage up to 100% of the acquisition with limited impact on consolidated leverage; Goodwill Tax Benefit",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4bca8f7e-d7dd-459b-84ab-73beb68d8273",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.64,
        "x": 0.18,
        "y": 0.7
      },
      "kind": "table",
      "text": "Enterprise Value (R$ mm) 1,803; Net Debt(1) (R$ mm) 838; Equity Value (R$ mm) 965",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "32cbedd3-822a-4794-ac48-9f46635dfd49",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.6,
        "x": 0.02,
        "y": 0.03
      },
      "kind": "title",
      "text": "Discipline and Governance in Capital Allocation",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0353f96d-965a-4ced-9f32-e7c9c93f8bfe",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "capital-allocation-framework",
      "slug": null,
      "matchId": "d53b7b9b-5a2d-4580-9e26-4bdc1e60ef82",
      "evidence": "The slide explicitly discusses discipline and governance in capital allocation with specific financial metrics.",
      "confidence": 0.9
    }
  ],
  "arcBeats": [
    {
      "to": 9,
      "from": 9,
      "beatId": "269e6326-baaa-406d-8dfd-ec4aad28a061",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Financials",
      "beatSlug": "sequoia-pitch-financials",
      "evidence": "The document presents a valuation table, demonstrating discipline and governance in capital allocation.",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}