Cash generation is strained by capex, as 2026Q1 OCF of $755M covered only 5.7% of the $13.3B capex, resulting in a -$12.5B FCF and thin dividend coverage (1.3x in 2025Q2).
Companhia de Saneamento Básico do Estado de São Paulo - SABESP (SBS) cash flow statement — 25-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | 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 |
|---|
| Cash from Operations | 9.09B | 8.21B | 7.4B | 4.85B | 3.97B | 3.91B | 4.98B | 4.2B | 3.84B | 3.3B | 3B | 2.64B | 2.48B | 2.78B | 2.34B | 2.72B | 2.08B | 2.06B | 2.53B | 2.22B | 2.98B | 1.75B | 1.33B | 1.47B | 974.48M | 1.66B |
| Operating CF Growth % | 38.58% | 10.92% | 52.53% | 22.35% | 1.38% | -21.38% | 18.61% | 9.22% | 16.39% | 9.93% | 13.71% | 6.5% | -10.69% | 18.88% | -14.02% | 30.44% | 1.03% | -18.44% | 14.1% | -25.63% | 69.76% | 32.23% | -9.86% | 51.08% | -41.19% | - |
| Operating CF / Revenue % | 22.63% | 21.99% | 20.49% | 18.98% | 17.99% | 20.08% | 27.97% | 23.34% | 23.89% | 22.6% | 21.3% | 22.55% | 22.12% | 24.54% | 21.72% | 27.33% | 22.57% | 30.63% | 36.97% | 37.11% | 53.9% | 35.43% | 30.18% | 35.82% | 25.87% | 48.49% |
| Net Income | 7.87B | 8.3B | 13.64B | 4.75B | 4.27B | 2.31B | 1.33B | 4.68B | 3.91B | 3.5B | 4.13B | 587.53M | 1.27B | 2.66B | 2.54B | 1.72B | 1.63B | 1.94B | 63.57M | 1.05B | 778.9M | 865.3M | 513.03M | 833.32M | -650.52M | 215.12M |
| Depreciation & Amortization | 2.52B | 2.21B | 2.68B | 2.79B | 2.45B | 2.25B | 2.04B | 1.78B | 1.39B | 1.3B | 1.15B | 1.07B | 1B | 871.07M | 740.15M | 768.77M | 552.18M | 560.69M | 617.8M | 622.55M | 642.17M | 595.98M | 598.91M | 564.46M | 519.08M | 477.3M |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -152.31M | -104.43M | -8.46M | -32.47M | 339.97K | 16.55M | -344.27M | 0 |
| Other Non-Cash Items | -5.74B | -2.19B | -7.84B | -31.96M | -647.26M | 572.3M | 2.69B | -1.64B | -599.71M | -535.38M | -2.1B | 1.31B | 303.28M | -149.46M | 58.29M | 565.5M | 580.26M | -4.04M | 1.9B | 428.13M | 1.57B | -15.2M | 875.81M | 653.37M | 1.68B | 964.58M |
| Working Capital Changes | 3.97B | -99.98M | -1.07B | -2.66B | -2.11B | -1.22B | -1.08B | -620.02M | -862.23M | -968.24M | -171.8M | -328.55M | -102.34M | -600.03M | -1.01B | -337.96M | -679.85M | -432.86M | -614.56M | -709.4M | -15.15M | -491.08M | -661M | -615.12M | -253.41M | 0 |
| Capital Expenditures | -25.93B | -15.41B | -9.98B | -4.91B | -2.88B | -2.66B | -6.77B | -3.27B | -2.19B | -1.98B | -2.14B | -2.45B | -2.75B | -2.34B | -2.03B | -2.21B | -1.9B | -1.98B | -1.56B | -881.7M | 0 | -660.37M | -600.9M | -1.01B | -619.19M | -694.6M |
| CapEx / Revenue % | 64.56% | 41.27% | 27.6% | 19.18% | 13.05% | 13.66% | 38.03% | 18.17% | 13.61% | 13.53% | 15.15% | 20.94% | 24.51% | 20.64% | 18.91% | 22.24% | 20.6% | 29.45% | 22.74% | 14.77% | 0% | 13.33% | 13.67% | 24.56% | 16.44% | 20.33% |
| CapEx / D&A | 10.29x | 6.98x | 3.73x | 1.76x | 1.17x | 1.18x | 3.32x | 1.84x | 1.57x | 1.52x | 1.86x | 2.28x | 2.74x | 2.68x | 2.75x | 2.88x | 3.44x | 3.54x | 2.52x | 1.42x | 0.00x | 1.11x | 1.00x | 1.79x | 1.19x | 1.46x |
| CapEx Coverage (OCF/CapEx) | 0.35x | 0.53x | 0.74x | 0.99x | 1.38x | 1.47x | 0.74x | 1.28x | 1.76x | 1.67x | 1.41x | 1.08x | 0.90x | 1.19x | 1.15x | 1.23x | 1.10x | 1.04x | 1.63x | 2.51x | - | 2.66x | 2.21x | 1.46x | 1.57x | 2.39x |
| Cash from Investing | -26.24B | -15.41B | -9.98B | -4.91B | -2.88B | -2.66B | -6.77B | -3.27B | -2.19B | -1.97B | -2.13B | -2.46B | -2.76B | -2.28B | -2B | -2.01B | -2.09B | -1.95B | -1.56B | -881.7M | 1.54B | -660.48M | -803.9M | -1.23B | -546.52M | -709.5M |
| Acquisitions | -1.09B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.13M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | -35.73B | -32.16B | -7.27B | -1.57B | -426.82M | 0 | -3.42B | 0 | -1.14M | 0 | 0 | -2.54M | -16K | -369K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale of Investments | 29.73B | 30.22B | 5.3B | 816.97M | 1.18B | 0 | 0 | 240K | 0 | 5.26M | 5.08M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing | -1.52B | 0 | -7.91B | -4.01B | -3.56B | -2.61B | -3.31B | -3.19B | -2.14B | 5.26M | 5.08M | -4.79M | -9.42M | 54.64M | 34.75M | 202.84M | -189.82M | 29.16M | 0 | 0 | 1.54B | -106K | -203M | -223.49M | 72.67M | -14.9M |
| Cash from Financing | 16.83B | 10.12B | 3.42B | -977.84M | 60.3M | -929.02M | -66.35M | -1.71B | -907.49M | -933.61M | -625.87M | -265.7M | 218.48M | -629.66M | -566.25M | -547.97M | 1.23B | 36.85M | -812.1M | -1.2B | 1.44B | -919.73M | -879.46M | -333.4M | -709.58M | -763.6M |
| Dividends Paid | 0 | -2.32B | 0 | 0 | 0 | -254.22M | 0 | -740M | -653.39M | -765.93M | -139.4M | -202.12M | -467.47M | -498.67M | -537.82M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividend Payout Ratio % | - | 27.93% | - | - | - | 11.02% | - | 21.97% | 23.05% | 30.4% | 4.73% | 37.69% | 51.77% | 25.92% | 30.27% | 34.57% | 24.44% | 22.11% | 1115.07% | 13.01% | - | 9.45% | - | - | - | - |
| Debt Issuance (Net) | 4M | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | -1000K | -1000K | -1000K | 1000K | 1000K | -1000K | 1000K | -1000K | 0 | 0 | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | 0 |
| Stock Issued | 0 | 0 | 0 | 811K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -1.96B | -466.05M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -1.9B | -860.69M | -1.21B | -1.58B | -1.21B | -701.01M | -1.6B | -611.14M | -209.9M | -76.69M | -201.68M | -74.56M | -42.62M | -129.84M | -131.04M | 113.31M | 1.23B | 36.85M | -708.86M | -136.39M | -169.05M | -81.84M | -237.2M | -304.28M | -178.59M | -763.6M |
| Net Change in Cash | -38.23M | 3.15B | 844.12M | -1.03B | 1.15B | 321.53M | -1.86B | -775.98M | 746.14M | 396.83M | 247.01M | -83.78M | -59.01M | -133.97M | -228.81M | 160.81M | 1.22B | 145.28M | 160.74M | 136.79M | 1.44B | 174.62M | -879.46M | -333.4M | -709.58M | -763.6M |
| Exchange Rate Effect | 281.58M | 223.23M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.52B | 0 | -523.19M | -239.37M | -427.96M | -947.5M |
| Cash at Beginning | 3.52B | 1.53B | 838.48M | 1.87B | 717.93M | 396.4M | 2.25B | 3.03B | 2.28B | 1.89B | 1.64B | 1.72B | 1.78B | 1.92B | 2.15B | 1.99B | 771.01M | 625.73M | 465M | 328.21M | 0 | 105.56M | 0 | 0 | 0 | 0 |
| Cash at End | 4.26B | 4.67B | 1.68B | 838.48M | 1.87B | 717.93M | 396.4M | 2.25B | 3.03B | 2.28B | 1.89B | 1.64B | 1.72B | 1.78B | 1.92B | 2.15B | 1.99B | 771.01M | 625.73M | 465M | 1.44B | 280.17M | -879.46M | -333.4M | -709.58M | -763.6M |
| Free Cash Flow | -16.84B | -7.2B | -2.57B | -51.16M | 1.09B | 1.25B | -1.79B | 929.96M | 1.65B | 1.33B | 867.79M | 189.25M | -268.06M | 441.41M | 302.69M | 505.94M | 181.5M | 79.26M | 972.84M | 1.33B | 2.98B | 1.09B | 726.19M | 462.85M | 355.29M | 962.4M |
| FCF Growth % | -286.42% | -179.97% | -4925.56% | -104.7% | -12.9% | 169.84% | -292.53% | -43.76% | 24.79% | 52.71% | 358.53% | 170.6% | -160.73% | 45.83% | -40.17% | 178.75% | 128.99% | -91.85% | -27.07% | -55.22% | 172.2% | 50.71% | 56.89% | 30.28% | -63.08% | - |
| FCF Margin % | -41.93% | -19.28% | -7.11% | -0.2% | 4.94% | 6.42% | -10.06% | 5.17% | 10.28% | 9.07% | 6.16% | 1.62% | -2.39% | 3.9% | 2.81% | 5.09% | 1.97% | 1.18% | 14.23% | 22.34% | 53.9% | 22.1% | 16.52% | 11.26% | 9.43% | 28.16% |
| FCF / Net Income % | -213.91% | -86.77% | -26.84% | -1.45% | 34.9% | 54.23% | -183.95% | 27.62% | 58.33% | 52.6% | 29.45% | 35.29% | -29.69% | 22.95% | 15.83% | 41.35% | 11.13% | 5.77% | 1530.31% | 127.2% | 382.47% | 126.43% | 141.55% | 55.54% | -54.62% | 447.37% |
Quick answers to the most common questions about buying SBS stock.
Companhia de Saneamento Básico do Estado de São Paulo - SABESP (SBS) generated $8.21B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Companhia de Saneamento Básico do Estado de São Paulo - SABESP (SBS) reported negative free cash flow of $7.20B in 2025, indicating capital requirements exceeded cash from operations.
Companhia de Saneamento Básico do Estado de São Paulo - SABESP (SBS) spent $15.41B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Companhia de Saneamento Básico do Estado de São Paulo - SABESP (SBS) returned $2.32B to shareholders via cash dividends and spent $466.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Capex financing and regulatory lag
OCF Volatility Masks Regulated Stability
Operating cash flow swung from $3.2B in 2025Q3 to $755M in 2026Q1, per SABESP's reported figures, suggesting timing effects rather than a fundamental deterioration in regulated collections.
The wide quarterly swings in OCF, from $3.2B to $755M, appear driven by working capital timing and tariff adjustment lags, not by a loss of collection efficiency. Despite the volatility, the average OCF over the last four quarters remains above $1.5B, which should cover fixed obligations like interest and dividends, though coverage is thin in the most recent quarter. Investors should monitor whether the 2026Q1 dip reflects a one-off regulatory settlement or a new trend in cash conversion.
Capex Surge Strains Cash Generation
CapEx reached $13.3B in 2026Q1, a 17.6x multiple of operating cash flow, as reported in financial statements, signaling an aggressive investment cycle that may outpace near-term cash generation.
The 2026Q1 CapEx of $13.3B is an outlier, dwarfing the $4.1B in 2025Q4 and the $3.0B in 2025Q2, and appears to reflect a step-up in universalization investments post-privatization. While this investment should expand the regulatory asset base and support future tariff increases, the immediate cash burn is substantial, with CapEx/OCF ratios exceeding 100% in several quarters. The sustainability of this pace depends on the regulator's willingness to allow timely recovery, which is not yet evident in the cash flow data.
Financing Gap Widens as Debt Issuance Lags
Free cash flow turned deeply negative at -$12.5B in 2026Q1, while long-term debt issuance remained minimal at $1.0M, per SABESP's cash flow statement, indicating a reliance on existing liquidity or equity.
The $12.5B FCF deficit in 2026Q1 is not matched by new debt issuance, which has been consistently around $1.0M per quarter, suggesting that the company may be drawing down cash reserves or using short-term facilities. With debt-to-equity at 0.94, there is limited headroom for additional leverage without straining the balance sheet. The lack of external financing in the data raises questions about how the capex program will be funded, and investors should monitor for future equity or debt offerings.
Working Capital Swings Reflect Regulatory Timing
OCF volatility, from $3.2B in 2025Q3 to $755M in 2026Q1, as per SABESP's cash flow statements, suggests significant working capital swings likely tied to tariff adjustments and deferred cost recovery.
The quarterly OCF swings are too large to be explained by net income alone, pointing to working capital movements such as receivables from tariff adjustments or payables for energy costs. In 2025Q3, OCF exceeded net income by $1.0B, while in 2026Q1, OCF was less than half of net income, indicating a timing mismatch. These swings are typical for Brazilian utilities where regulatory adjustments are settled annually, but they complicate cash flow forecasting and may mask underlying cash generation.
Dividend Coverage Thin Amid Capex Push
Dividends paid in 2025Q2 were $2.4B against OCF of $3.2B, a 1.3x coverage ratio, as reported in SABESP's cash flow statement, leaving little buffer for the accelerating capex program.
The only quarter with meaningful dividend payments, 2025Q2, showed OCF/Div coverage of just 1.3x, which is low for a utility and suggests that dividends may be prioritized over balance sheet flexibility. With capex expected to remain elevated, the payout ratio could become unsustainable if OCF does not grow in tandem. Investors should watch whether the post-privatization management adjusts the dividend policy to preserve cash for investment.
Net Income Diverges from Cash Reality
In 2026Q1, net income was $1.7B but OCF was only $755M, a gap of $945M, per SABESP's financial statements, highlighting the impact of non-cash items like IFRIC 12 construction revenue.
The persistent gap between net income and OCF, particularly in 2026Q1, suggests that accounting earnings are being inflated by non-cash items such as construction revenue under IFRIC 12 and possibly AFUDC. This divergence means that reported profitability may not translate into cash available for dividends or debt service. Analysts should adjust for these non-cash items to assess the true cash-generating ability of the regulated operations.
What Could Invalidate the Base Case
The $13.3B capex in 2026Q1, per SABESP's cash flow statement, may not yield timely regulatory recovery, potentially forcing debt or equity issuance that dilutes shareholders.
The aggressive capex program, while aimed at expanding the RAB, carries execution and regulatory lag risk. If ARSESP delays tariff adjustments or if universalization costs overrun, the cash flow deficit could persist, leading to higher leverage or equity dilution. Additionally, the reliance on non-cash accounting items like IFRIC 12 may obscure the true cash generation, and investors should stress-test the company's ability to fund its obligations without external support.