Capital expenditure of $501.4 million in 2025Q3 represents a 65.1% reinvestment rate of operating cash flow, highlighting significant ongoing infrastructure commitment.
| Metric | TTM | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 |
|---|
| Cash from Operations | 3.26B | 629.49M | 3.52B | 755.67M | 627.64M | 764M | 2.95B | 1.77B | 1.01B | 1.48B | 1.32B | 1.09B | 1.34B | 1.4B | 1.15B | 1.25B | 1.29B | 1.56B | 1.36B | 677.13M | 1.08B | 952.21M | 496.15M | 136.13M | 729.5M | 717.68M | 809.03M | 681.71M |
| Operating CF Growth % | 746.86% | -82.11% | 365.61% | 20.4% | -17.85% | -74.06% | 66.29% | 74.76% | -31.38% | 11.83% | 21.01% | -18.41% | -4.13% | 21.55% | -8% | -3.25% | -17.38% | 15.01% | 100.44% | -37.38% | 13.56% | 91.92% | 264.47% | -81.34% | 1.65% | -11.29% | 18.68% | - |
| Operating CF / Revenue % | 13.06% | 2.78% | 16.38% | 3.68% | 2.62% | 4.1% | 18.56% | 11.86% | 7.23% | 11.27% | 8.84% | 7.8% | 14.57% | 16.43% | 14.76% | 18.08% | 20.64% | 28.6% | 26.08% | 14.47% | 15.9% | 17.21% | 11.22% | 3.62% | 23.7% | 26.45% | 46.3% | 39.53% |
| Net Income | 2.21B | 429.99M | 2.14B | 229.77M | 697.35M | 742.25M | 2.06B | 1.44B | 1.12B | 947.79M | 1.27B | 1.34B | 1.1B | 726.52M | 1.18B | 1.01B | 1.03B | 1.08B | 1.11B | 1.24B | 502.38M | 374.15M | 171.14M | -320.02M | 472.89M | 430.37M | 290.4M | 377.04M |
| Depreciation & Amortization | 1.47B | 271.84M | 1.38B | 238.76M | 200.61M | 195.79M | 950.73M | 749.18M | 731.6M | 708.3M | 676.47M | 629.94M | 602.45M | 549.86M | 552.43M | 542.99M | 391.55M | 404.74M | 422.05M | 372.39M | 328.91M | 308.91M | 292.34M | 282.39M | -283.02M | -366.41M | -321.36M | -246.48M |
| Deferred Taxes | 241.03M | 78.17M | -17.05M | -125.69M | 146.48M | 4.83M | 675.66M | 511.99M | 274.69M | 530.57M | 532.23M | 528.41M | 405.07M | 246.18M | -204.54M | -127.52M | 89.72M | 106.08M | 0 | 0 | -50.03M | 30.65M | -52.56M | -111.11M | 4M | -24.4M | -16.3M | 3.99M |
| Other Non-Cash Items | -1.32B | -164.53M | -567.57M | 47.65M | -912.56M | -451.31M | -822.25M | -1.46B | -1.55B | -85.15M | -1.1B | -1.09B | -33.97M | 4.47M | 859.31M | 595.49M | 42.03M | -143.31M | 308.19M | -937.94M | 16.42M | 21.24M | 44.55M | 325.51M | 566.03M | 732.81M | 642.73M | 493.07M |
| Working Capital Changes | 672.67M | 14.01M | 585.39M | 365.17M | 495.76M | 272.45M | 78M | 381.47M | 279.99M | -1.77B | -1.09B | -2.04B | -1.2B | -429.64M | -1.26B | -793.35M | -308.26M | -13.59M | -479.58M | 0 | 280.81M | 208.41M | -129.98M | -553.7M | -339.05M | -113.51M | -54.27M | -49.37M |
| Capital Expenditures | -6.91B | -1.06B | -3.14B | -537.32M | -62.66M | -323.29M | -1.66B | -1.5B | -2.01B | -2.21B | -1.72B | -2.15B | -1.72B | -1.61B | -1.64B | -1.04B | -978.88M | -656.06M | -520.55M | 0 | -668.87M | -404.22M | -322.31M | -303.64M | -337.58M | -407.99M | -722.47M | -768.47M |
| CapEx / Revenue % | 11.32% | 4.7% | 14.6% | 2.62% | 0.26% | 1.74% | 10.48% | 10.02% | 14.34% | 16.89% | 11.52% | 15.36% | 18.73% | 18.93% | 21.11% | 15.03% | 15.66% | 12.02% | 10% | 0% | 9.83% | 7.31% | 7.29% | 8.07% | 10.97% | 15.04% | 41.35% | 44.56% |
| CapEx / D&A | 1.92x | 3.92x | 2.27x | 2.25x | 0.32x | 1.65x | 1.75x | 2.00x | 2.75x | 3.12x | 2.54x | 3.41x | 2.85x | 2.92x | 2.97x | 1.91x | 2.50x | 1.62x | 1.23x | 0.00x | 2.03x | 1.31x | 1.10x | 1.08x | -1.19x | -1.11x | -2.25x | -3.12x |
| CapEx Coverage (OCF/CapEx) | 1.15x | 0.59x | 1.12x | 1.41x | 9.88x | 2.36x | 1.77x | 1.18x | 0.50x | 0.67x | 0.77x | 0.51x | 0.78x | 0.87x | 0.70x | 1.20x | 1.32x | 2.38x | 2.61x | - | 1.62x | 2.36x | 1.54x | 0.45x | 2.16x | 1.76x | 1.12x | 0.89x |
| Cash from Investing | -7.38B | -1.06B | -3.14B | -537.32M | 5.91M | -323.29M | -1.66B | -2.15B | -1.61B | -2.51B | -1.95B | -2.56B | -1.86B | -1.78B | -1.63B | -1.13B | -911.73M | -791.54M | -556.6M | -604.74M | -632.5M | -570.22M | -220.73M | -357.42M | -366.54M | -394.37M | -747.13M | -984.46M |
| Acquisitions | -190.43M | 0 | -911.45M | -3.49M | -93.01M | 0 | -88.76M | 43.28M | 460.42M | 74.98M | -725.66M | 149.76M | -65.52M | -565K | 0 | 0 | 21.57M | -108.96M | -1.39M | -604.74M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | -10.33M | -6.11M | -54.84M | -935.03K | -15.77M | -23.4M | -133.87M | -127.36M | -248.24M | -505.1M | -528.63M | -732.22M | -305.43M | -159.18M | -81.83M | -184.06M | -15.14M | -119M | 0 | 0 | -2.71M | -37.28M | -42.09M | -95.8M | -90.61M | -28.61M | -43.74M | -242.48M |
| Sale of Investments | 321.94M | 17.74M | 58.13M | 8.56M | 0 | 44.2K | 45.17M | 7.59M | 48.55M | 13.66M | 76.88M | 1.25B | 279.41M | -731.93M | 0 | 0 | 75.92M | 2.88M | 0 | 0 | 146K | 400K | 88.31M | 0 | 0 | 0 | 30.77K | 0 |
| Other Investing | -7.34B | -290.52M | -2.02B | -465.88M | 178.19M | -254.08M | -1.12B | -576M | 145.7M | 118.54M | 947.21M | -1.09B | -53.27M | 719.06M | 94.4M | 89.18M | -15.19M | 89.6M | -34.66M | 0 | 38.92M | -129.12M | 55.36M | 42.02M | 61.65M | 42.22M | 19.05M | 26.5M |
| Cash from Financing | 359.76M | 149.11M | 2.7B | -372.16M | -534.53M | -332.5M | -288.04M | 1.29B | 649.97M | 535.6M | 1.37B | 469.8M | 808.92M | 819.15M | -275.53M | 159.99M | -495.42M | -496.78M | -763.81M | 496.73M | 149.81M | -225.46M | -126.46M | 255.63M | -421.17M | -297.32M | -137.07M | -157.91M |
| Dividends Paid | -2.25B | -294.3M | -750.37M | -419.74M | -717.97M | -121.43M | -380.42M | -300.72M | -506.4M | -368.96M | -307.53M | -668.97M | -591.55M | -224.71M | -412.5M | -198.8M | -413.52M | -269.03M | -292.81M | -122.92M | -99.88M | -45.75M | -8K | -55.44M | -209.61M | -174.99M | -156.06M | -84.94M |
| Dividend Payout Ratio % | - | 10.47% | 33.22% | 37.75% | 14.5% | 3.11% | 19.12% | 21.37% | 48.99% | 41.19% | 27.72% | 55.47% | 55.15% | 32.07% | 34.65% | 20.13% | 52.2% | 24.94% | 26.46% | 9.5% | 19.88% | 13.8% | 0.01% | - | 44.1% | 38.33% | 53.74% | 18.74% |
| Debt Issuance (Net) | 2M | 1000K | 1000K | 1000K | 1000K | -1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | -1000K | -1000K | 1000K | 1000K | -1000K | -1000K | 1000K | -1000K | -1000K | 1000K | -1000K |
| Stock Issued | 0 | 0 | 2.03B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -70.04M | -9.28M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -30.81M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -73.07M | -14.95M | -5.83M | -11.66M | -9.84M | -12.87M | 200.74M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -42.21M | 30.81M | 197K | 0 | 0 | 85M | 13.74M | -7.22M | -302K | 6.37M | 0 | -105.22M | -17.89M | -18.46M |
| Net Change in Cash | -3.77B | -486.27M | 2.96B | -116.22M | 3.03M | -110.83M | 993.32M | 908.33M | 58M | -498.65M | 740.6M | -1B | 282.42M | 434.01M | -756.71M | 275.89M | -117.42M | 272.7M | 36.87M | 569.12M | 598.67M | 156.54M | 148.96M | 34.34M | -58.21M | 25.98M | -75.16M | -460.65M |
| Exchange Rate Effect | 0 | -200.23M | -123.79M | 37.6M | -95.99M | -219.03M | 0 | 0 | 0 | 0 | 0 | 760K | 0 | 0 | 11.42M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.31K | 0 | -1.81K | 0 |
| Cash at Beginning | 2.85B | 1.16B | 2.68B | 623.52M | 620.49M | 731.32M | 1.95B | 1.04B | 982.07M | 1.48B | 740.13M | 1.74B | 1.46B | 1.05B | 1.79B | 1.52B | 1.81B | 1.54B | 1.5B | 15.58M | 533.09M | 362.7M | 199.92M | 165.58M | 222.94M | 198.09M | 256.72M | 674.7M |
| Cash at End | 3.82B | 673.69M | 5.63B | 507.31M | 623.52M | 620.49M | 2.94B | 1.95B | 1.04B | 982.07M | 1.48B | 740.13M | 1.74B | 1.48B | 1.04B | 1.79B | 1.7B | 1.81B | 1.54B | 584.7M | 1.13B | 519.24M | 348.88M | 199.92M | 164.73M | 224.08M | 181.56M | 214.05M |
| Free Cash Flow | -3.65B | -435.15M | 383.38M | 218.35M | 564.97M | 440.71M | 1.28B | 274.31M | -998.39M | -736.35M | -400.69M | -1.06B | -381.69M | -212.53M | -493.74M | 210.79M | 310.84M | 904.96M | 836.73M | 677.13M | 412.5M | 547.99M | 173.85M | -167.51M | 391.92M | 309.69M | 86.56M | -86.76M |
| FCF Growth % | -349.97% | -213.5% | 75.59% | -61.35% | 28.19% | -65.61% | 367.11% | 127.48% | -35.59% | -83.77% | 62.15% | -177.33% | -79.6% | 56.96% | -334.24% | -32.19% | -65.65% | 8.16% | 23.57% | 64.15% | -24.72% | 215.21% | 203.78% | -142.74% | 26.55% | 257.76% | 199.78% | - |
| FCF Margin % | -14.65% | -1.92% | 1.78% | 1.06% | 2.36% | 2.37% | 8.07% | 1.84% | -7.12% | -5.62% | -2.68% | -7.56% | -4.16% | -2.5% | -6.35% | 3.05% | 4.97% | 16.58% | 16.08% | 14.47% | 6.07% | 9.9% | 3.93% | -4.45% | 12.73% | 11.41% | 4.95% | -5.03% |
| FCF / Net Income % | -165.46% | -15.49% | 16.97% | 19.64% | 11.41% | 11.29% | 64.39% | 19.5% | -96.59% | -82.2% | -36.11% | -87.78% | -35.59% | -30.33% | -42.65% | 21.34% | 39.26% | 83.89% | 75.61% | 54.49% | 82.11% | 148.25% | 109.74% | 52.34% | 82.46% | 71.92% | 29.81% | -19.14% |
Regulatory and Hydrological Volatility
As reported in recent financial statements, COPEL generated $770.7 million in operating cash flow during 2025Q3, demonstrating the inherent volatility of a utility heavily reliant on hydrological conditions and regulatory pass-through mechanisms that often obscure the underlying cash-generating capacity of the core distribution business.
The fluctuation in operating cash flow, which ranged from a low of $157.3 million in 2024Q1 to over $1.1 billion in 2024Q2, suggests that cash generation is highly sensitive to seasonal energy purchase costs and regulatory account adjustments. Investors should monitor whether these cash flows remain sufficient to cover fixed obligations during periods of low hydrological output, which historically force the company to rely on more expensive thermal generation.
Based on the provided quarterly data, COPEL's capital expenditure reached $501.4 million in 2025Q3, representing a 65.1% reinvestment rate of operating cash flow, which indicates a sustained commitment to maintaining the extensive 204,957 km distribution network and upgrading aging generation assets.
The variability in the CapEx-to-OCF ratio, which spiked to 73.0% in 2024Q1, implies that the company is actively managing its regulatory asset base to ensure compliance with ANEEL quality standards. This level of investment appears necessary to secure future tariff adjustments, though it necessitates consistent access to capital markets to bridge the gap between cash outflows and long-term regulatory recovery.
According to the company's reported figures, COPEL maintains a highly conservative debt profile with a reported debt-to-equity ratio of 0.69%, suggesting significant untapped borrowing capacity that could be utilized to fund future infrastructure projects or optimize the current capital structure for shareholders.
The sporadic nature of long-term debt issuance, coupled with the occasional net stock issuance, indicates that management is currently prioritizing internal cash flow for growth rather than aggressive leverage. While this approach provides a buffer against interest rate volatility, it may also suggest an inefficient use of the balance sheet that warrants further investigation into management's long-term capital allocation strategy.
As indicated by the erratic dividend payments observed in the data, such as the $1.2 billion payout in 2025Q2 compared to negligible amounts in other quarters, the company's dividend policy appears highly discretionary and potentially tied to non-recurring cash events rather than stable operating cash flow.
The extreme variance in OCF-to-dividend coverage ratios suggests that investors should not view COPEL as a traditional income-generating utility. The lack of a consistent payout trend implies that dividend sustainability is secondary to the company's immediate capital expenditure requirements and the regulatory timing of cash recoveries.
Quick answers to the most common questions about buying ELP stock.
Companhia Paranaense de Energia - COPEL (ELP) generated $629.5M in net cash from operating activities in 2024. This reflects the cash generated directly from core business operations.
Companhia Paranaense de Energia - COPEL (ELP) reported negative free cash flow of $435.2M in 2024, indicating capital requirements exceeded cash from operations.
Companhia Paranaense de Energia - COPEL (ELP) spent $1.06B on capital expenditures in 2024. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2024, Companhia Paranaense de Energia - COPEL (ELP) returned $294.3M to shareholders via cash dividends and spent $9.3M on share repurchases. This shows the company's commitment to returning capital to its equity investors.