VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
ELPCompanhia Paranaense de Energia - COPEL
$9.27$7M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksELPCash Flow

Companhia Paranaense de Energia - COPEL (ELP) Cash Flow Statement

27Y historyFree accessUpdated daily

Capital expenditure of $501.4 million in 2025Q3 represents a 65.1% reinvestment rate of operating cash flow, highlighting significant ongoing infrastructure commitment.

ELP Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98
Cash from Operations3.26B629.49M3.52B755.67M627.64M764M2.95B1.77B1.01B1.48B1.32B1.09B1.34B1.4B1.15B1.25B1.29B1.56B1.36B677.13M1.08B952.21M496.15M136.13M729.5M717.68M809.03M681.71M
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 Income2.21B429.99M2.14B229.77M697.35M742.25M2.06B1.44B1.12B947.79M1.27B1.34B1.1B726.52M1.18B1.01B1.03B1.08B1.11B1.24B502.38M374.15M171.14M-320.02M472.89M430.37M290.4M377.04M
Depreciation & Amortization1.47B271.84M1.38B238.76M200.61M195.79M950.73M749.18M731.6M708.3M676.47M629.94M602.45M549.86M552.43M542.99M391.55M404.74M422.05M372.39M328.91M308.91M292.34M282.39M-283.02M-366.41M-321.36M-246.48M
Deferred Taxes241.03M78.17M-17.05M-125.69M146.48M4.83M675.66M511.99M274.69M530.57M532.23M528.41M405.07M246.18M-204.54M-127.52M89.72M106.08M00-50.03M30.65M-52.56M-111.11M4M-24.4M-16.3M3.99M
Other Non-Cash Items-1.32B-164.53M-567.57M47.65M-912.56M-451.31M-822.25M-1.46B-1.55B-85.15M-1.1B-1.09B-33.97M4.47M859.31M595.49M42.03M-143.31M308.19M-937.94M16.42M21.24M44.55M325.51M566.03M732.81M642.73M493.07M
Working Capital Changes672.67M14.01M585.39M365.17M495.76M272.45M78M381.47M279.99M-1.77B-1.09B-2.04B-1.2B-429.64M-1.26B-793.35M-308.26M-13.59M-479.58M0280.81M208.41M-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-520.55M0-668.87M-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&A1.92x3.92x2.27x2.25x0.32x1.65x1.75x2.00x2.75x3.12x2.54x3.41x2.85x2.92x2.97x1.91x2.50x1.62x1.23x0.00x2.03x1.31x1.10x1.08x-1.19x-1.11x-2.25x-3.12x
CapEx Coverage (OCF/CapEx)1.15x0.59x1.12x1.41x9.88x2.36x1.77x1.18x0.50x0.67x0.77x0.51x0.78x0.87x0.70x1.20x1.32x2.38x2.61x-1.62x2.36x1.54x0.45x2.16x1.76x1.12x0.89x
Cash from Investing-7.38B-1.06B-3.14B-537.32M5.91M-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-190.43M0-911.45M-3.49M-93.01M0-88.76M43.28M460.42M74.98M-725.66M149.76M-65.52M-565K0021.57M-108.96M-1.39M-604.74M00000000
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-119M00-2.71M-37.28M-42.09M-95.8M-90.61M-28.61M-43.74M-242.48M
Sale of Investments321.94M17.74M58.13M8.56M044.2K45.17M7.59M48.55M13.66M76.88M1.25B279.41M-731.93M0075.92M2.88M00146K400K88.31M00030.77K0
Other Investing-7.34B-290.52M-2.02B-465.88M178.19M-254.08M-1.12B-576M145.7M118.54M947.21M-1.09B-53.27M719.06M94.4M89.18M-15.19M89.6M-34.66M038.92M-129.12M55.36M42.02M61.65M42.22M19.05M26.5M
Cash from Financing359.76M149.11M2.7B-372.16M-534.53M-332.5M-288.04M1.29B649.97M535.6M1.37B469.8M808.92M819.15M-275.53M159.99M-495.42M-496.78M-763.81M496.73M149.81M-225.46M-126.46M255.63M-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)2M1000K1000K1000K1000K-1000K-1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K-1000K-1000K-1000K1000K1000K-1000K-1000K1000K-1000K-1000K1000K-1000K
Stock Issued002.03B0000000000000000000000000
Share Repurchases-70.04M-9.28M000000000000-30.81M0000000000000
Other Financing-73.07M-14.95M-5.83M-11.66M-9.84M-12.87M200.74M0000000-42.21M30.81M197K0085M13.74M-7.22M-302K6.37M0-105.22M-17.89M-18.46M
Net Change in Cash-3.77B-486.27M2.96B-116.22M3.03M-110.83M993.32M908.33M58M-498.65M740.6M-1B282.42M434.01M-756.71M275.89M-117.42M272.7M36.87M569.12M598.67M156.54M148.96M34.34M-58.21M25.98M-75.16M-460.65M
Exchange Rate Effect0-200.23M-123.79M37.6M-95.99M-219.03M00000760K0011.42M0000000002.31K0-1.81K0
Cash at Beginning2.85B1.16B2.68B623.52M620.49M731.32M1.95B1.04B982.07M1.48B740.13M1.74B1.46B1.05B1.79B1.52B1.81B1.54B1.5B15.58M533.09M362.7M199.92M165.58M222.94M198.09M256.72M674.7M
Cash at End3.82B673.69M5.63B507.31M623.52M620.49M2.94B1.95B1.04B982.07M1.48B740.13M1.74B1.48B1.04B1.79B1.7B1.81B1.54B584.7M1.13B519.24M348.88M199.92M164.73M224.08M181.56M214.05M
Free Cash Flow-3.65B-435.15M383.38M218.35M564.97M440.71M1.28B274.31M-998.39M-736.35M-400.69M-1.06B-381.69M-212.53M-493.74M210.79M310.84M904.96M836.73M677.13M412.5M547.99M173.85M-167.51M391.92M309.69M86.56M-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%

Key Metrics

Growth RegimeMixed
ProfitabilityModerate
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Regulatory and Hydrological Volatility

Operating Cash Flow Quality Trends

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.

Capital Expenditure and Investment Intensity

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.

Financing Capacity and Capital Structure

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.

Dividend Sustainability and Payout Volatility

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.

ELP — Frequently Asked Questions

Quick answers to the most common questions about buying ELP stock.

How much cash does Companhia Paranaense de Energia - COPEL (ELP) generate from operations?

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.

What is Companhia Paranaense de Energia - COPEL's free cash flow?

Companhia Paranaense de Energia - COPEL (ELP) reported negative free cash flow of $435.2M in 2024, indicating capital requirements exceeded cash from operations.

What is Companhia Paranaense de Energia - COPEL's capital expenditure (CapEx)?

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.

How does Companhia Paranaense de Energia - COPEL distribute cash to shareholders?

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.