Free Trial

Xcel Energy (XEL) Financials

Xcel Energy logo
$74.26 +1.10 (+1.50%)
Closing price 08/22/2025 04:00 PM Eastern
Extended Trading
$73.99 -0.27 (-0.37%)
As of 08/22/2025 07:56 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Xcel Energy

Annual Income Statements for Xcel Energy

This table shows Xcel Energy's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
1,021 984 1,123 1,148 1,261 1,372 1,473 1,597 1,736 1,771 1,936
Consolidated Net Income / (Loss)
1,021 984 1,123 1,148 1,261 1,372 1,473 1,597 1,736 1,771 1,936
Net Income / (Loss) Continuing Operations
1,021 984 1,123 1,148 1,261 1,372 1,473 1,597 1,736 1,771 1,936
Total Pre-Tax Income
1,545 1,527 1,704 1,690 1,442 1,500 1,467 1,527 1,601 1,625 1,534
Total Operating Income
1,948 2,000 2,240 2,223 1,965 2,104 2,116 2,203 2,428 2,481 2,386
Total Gross Profit
3,735 3,990 4,320 4,520 4,453 4,723 4,964 5,258 5,860 5,979 6,148
Total Revenue
11,686 11,024 11,107 11,404 11,537 11,529 11,526 13,431 15,310 14,206 13,441
Operating Revenue
11,609 10,948 11,107 11,404 11,537 11,529 11,526 13,431 15,310 14,206 13,441
Total Cost of Revenue
7,951 7,034 6,787 6,884 7,084 6,806 6,562 8,173 9,450 8,227 7,293
Operating Cost of Revenue
7,951 7,034 6,787 6,884 7,084 6,806 6,562 8,173 9,450 8,227 7,293
Total Operating Expenses
1,787 1,990 2,080 2,297 2,488 2,619 2,848 3,055 3,432 3,498 3,762
Depreciation Expense
1,019 1,124 1,303 1,479 1,642 1,765 1,948 2,121 2,413 2,448 2,744
Other Operating Expenses / (Income)
768 866 777 818 846 854 900 934 1,019 1,015 1,018
Other Special Charges / (Income)
- - - - - - - 0.00 0.00 35 0.00
Total Other Income / (Expense), net
-403 -473 -536 -533 -523 -604 -649 -676 -827 -856 -852
Interest Expense
528 569 620 628 652 736 798 816 925 1,004 1,182
Interest & Investment Income
120 90 102 105 143 116 155 135 111 126 187
Other Income / (Expense), net
5.30 6.00 -18 -10 -14 16 -6.00 5.00 -13 22 143
Income Tax Expense
524 543 581 542 181 128 -6.00 -70 -135 -146 -402
Basic Earnings per Share
$2.03 $1.94 $2.21 $2.26 $2.47 $2.64 $2.79 $2.96 $3.18 $3.21 $3.44
Weighted Average Basic Shares Outstanding
503.85M 507.80M 509M 509M 511M 519M 527M 539M 547M 552M 563M
Diluted Earnings per Share
$2.03 $1.94 $2.21 $2.25 $2.47 $2.64 $2.79 $2.96 $3.17 $3.21 $3.44
Weighted Average Diluted Shares Outstanding
504.12M 508.20M 509M 509M 511M 520M 528M 540M 547M 552M 563M
Weighted Average Basic & Diluted Shares Outstanding
503.10M 507.50M 508.10M 508M 510.50M 524.67M 537.65M 544.21M 549.85M 555.16M 574.55M
Cash Dividends to Common per Share
$1.20 $1.28 $1.36 $1.44 $1.52 $1.62 $1.72 $1.72 $1.95 $2.08 $2.19

Quarterly Income Statements for Xcel Energy

This table shows Xcel Energy's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Income / (Loss) Attributable to Common Shareholders
379 418 288 656 409 488 302 682 464 483 444
Consolidated Net Income / (Loss)
379 418 288 656 409 488 302 682 464 483 444
Net Income / (Loss) Continuing Operations
379 418 288 656 409 488 302 682 464 483 444
Total Pre-Tax Income
324 365 200 696 364 461 214 692 167 422 384
Total Operating Income
525 573 418 915 575 679 449 911 347 677 577
Total Gross Profit
1,368 1,457 1,183 1,811 1,528 1,605 1,392 1,863 1,288 1,685 1,559
Total Revenue
4,053 4,080 3,022 3,662 3,442 3,649 3,028 3,644 3,120 3,906 3,287
Operating Revenue
4,053 4,080 3,022 3,662 3,442 3,649 3,028 3,644 3,120 3,906 3,287
Total Cost of Revenue
2,685 2,623 1,839 1,851 1,914 2,044 1,636 1,781 1,832 2,221 1,728
Operating Cost of Revenue
2,685 2,623 1,839 1,851 1,914 2,044 1,636 1,781 1,832 2,221 1,728
Total Operating Expenses
843 884 765 896 953 926 943 952 941 1,008 982
Depreciation Expense
606 624 565 618 641 658 703 681 702 728 722
Other Operating Expenses / (Income)
237 260 200 244 311 268 240 271 239 280 260
Total Other Income / (Expense), net
-201 -208 -218 -219 -211 -218 -235 -219 -180 -255 -193
Interest Expense
239 243 256 255 250 277 303 305 297 309 322
Interest & Investment Income
31 30 27 33 36 45 46 47 49 47 61
Other Income / (Expense), net
7.00 5.00 11 3.00 3.00 14 22 39 68 7.00 68
Income Tax Expense
-55 -53 -88 40 -45 -27 -88 10 -297 -61 -60
Basic Earnings per Share
$0.69 $0.76 $0.52 $1.19 $0.74 $0.88 $0.54 $1.21 $0.81 $0.84 $0.76
Weighted Average Basic Shares Outstanding
547M 551M 551M 552M 552M 556M 557M 564M 563M 575M 586M
Diluted Earnings per Share
$0.69 $0.76 $0.52 $1.19 $0.74 $0.88 $0.54 $1.21 $0.81 $0.84 $0.75
Weighted Average Diluted Shares Outstanding
547M 551M 552M 552M 552M 556M 557M 565M 563M 577M 588M
Weighted Average Basic & Diluted Shares Outstanding
549.85M 550.36M 551.53M 551.82M 555.16M 555.64M 557.50M 574.24M 574.55M 576.76M 591.43M
Cash Dividends to Common per Share
- - - $0.52 - $0.55 $0.55 $0.55 - $0.57 $0.57

Annual Cash Flow Statements for Xcel Energy

This table details how cash moves in and out of Xcel Energy's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
-28 5.00 0.00 -2.00 64 101 -119 37 -55 18 50
Net Cash From Operating Activities
2,659 3,038 3,052 3,126 3,122 3,263 2,848 2,189 3,932 5,327 4,641
Net Cash From Continuing Operating Activities
2,659 3,038 3,052 3,126 3,122 3,263 2,848 2,189 3,932 5,327 4,641
Net Income / (Loss) Continuing Operations
1,021 984 1,123 1,148 1,261 1,372 1,473 1,597 1,736 1,771 1,936
Consolidated Net Income / (Loss)
1,021 984 1,123 1,148 1,261 1,372 1,473 1,597 1,736 1,771 1,936
Depreciation Expense
1,037 1,143 1,319 1,495 1,659 1,785 1,959 2,143 2,436 2,471 2,769
Amortization Expense
115 106 117 114 122 119 123 114 118 96 106
Non-Cash Adjustments To Reconcile Net Income
567 182 32 34 12 254 9.00 -2.00 -224 13 -73
Changes in Operating Assets and Liabilities, net
-80 623 461 335 68 -267 -716 -1,663 -134 976 -97
Net Cash From Investing Activities
-3,117 -3,623 -3,261 -3,296 -3,986 -4,343 -4,740 -4,287 -4,653 -5,926 -7,428
Net Cash From Continuing Investing Activities
-3,207 -3,679 -3,261 -3,296 -3,986 -4,343 -4,740 -4,287 -4,653 -5,926 -7,428
Purchase of Property, Plant & Equipment
-3,200 -3,683 -3,195 -3,244 -3,957 -4,225 -5,369 -4,244 -4,638 -5,854 -7,364
Purchase of Investments
-596 -1,258 -547 -1,697 -853 -995 -1,398 -757 -1,332 -994 -998
Divestitures
- - - - 0.00 0.00 684 0.00 0.00 0.00 0.00
Sale and/or Maturity of Investments
588 1,237 479 1,669 833 975 1,378 743 1,297 959 961
Other Investing Activities, net
2.31 27 2.00 -24 -9.00 -98 -35 -29 20 -37 -27
Net Cash From Financing Activities
430 590 209 168 928 1,181 1,773 2,135 666 617 2,837
Net Cash From Continuing Financing Activities
430 590 209 168 928 1,181 1,773 2,135 666 617 2,837
Repayment of Debt
-287 -262 -1,502 -1,051 -472 -963 -1,027 -6.00 -616 -1,191 -752
Payment of Dividends
-561 -607 -681 -721 -730 -791 -856 -935 -1,012 -1,092 -1,175
Issuance of Debt
1,098 1,452 2,424 1,940 1,900 2,477 2,929 2,710 1,972 2,630 3,647
Issuance of Common Equity
181 7.00 0.00 0.00 230 458 727 366 322 270 1,117
Cash Interest Paid
513 543 592 616 633 698 758 788 887 945 1,131
Cash Income Taxes Paid
4.54 -58 -62 -44 -27 -53 -12 4.00 15 -92 -588

Quarterly Cash Flow Statements for Xcel Energy

This table details how cash moves in and out of Xcel Energy's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Change in Cash & Equivalents
-6.00 3.00 161 319 -465 372 1,097 -53 -1,366 944 331
Net Cash From Operating Activities
765 1,537 918 1,898 974 1,050 1,190 1,737 664 1,028 1,081
Net Cash From Continuing Operating Activities
765 1,537 918 1,898 974 1,050 1,190 1,737 664 1,028 1,081
Net Income / (Loss) Continuing Operations
379 418 288 656 409 488 302 682 464 483 444
Consolidated Net Income / (Loss)
379 418 288 656 409 488 302 682 464 483 444
Depreciation Expense
615 631 571 622 647 664 706 685 714 734 727
Amortization Expense
27 29 24 31 12 20 33 32 21 29 26
Non-Cash Adjustments To Reconcile Net Income
-218 11 -2.00 377 -373 -13 276 -301 -35 -11 -29
Changes in Operating Assets and Liabilities, net
-38 448 37 212 279 -109 -127 639 -500 -207 -87
Net Cash From Investing Activities
-1,332 -1,284 -1,355 -1,653 -1,634 -1,556 -1,847 -1,794 -2,231 -1,991 -2,439
Net Cash From Continuing Investing Activities
-1,332 -1,284 -1,355 -1,653 -1,634 -1,556 -1,847 -1,794 -2,231 -1,991 -2,439
Purchase of Property, Plant & Equipment
-1,313 -1,265 -1,334 -1,641 -1,614 -1,537 -1,831 -1,779 -2,217 -1,988 -2,427
Purchase of Investments
-277 -236 -180 -288 -290 -189 -280 -224 -305 -241 -330
Sale and/or Maturity of Investments
268 228 171 279 281 179 271 216 295 240 330
Other Investing Activities, net
-10 -11 -12 -3.00 -11 -9.00 -7.00 -7.00 -4.00 -2.00 -12
Net Cash From Financing Activities
561 -250 598 74 195 878 1,754 4.00 201 1,907 1,689
Net Cash From Continuing Financing Activities
561 -250 598 74 195 878 1,754 4.00 201 1,907 1,689
Repayment of Debt
-2.00 3.00 -935 -546 287 -328 -210 -707 493 14 -954
Payment of Dividends
-258 -259 -277 -278 -278 -280 -295 -296 -304 -306 -319
Issuance of Debt
655 0.00 1,741 890 -1.00 1,478 2,166 -1.00 4.00 2,077 1,941
Issuance of Common Equity
166 6.00 69 8.00 187 8.00 93 1,008 8.00 122 1,021
Cash Interest Paid
259 209 252 191 293 230 287 276 338 252 331
Cash Income Taxes Paid
31 -1.00 -48 -19 -24 131 220 133 -1,072 64 344

Annual Balance Sheets for Xcel Energy

This table presents Xcel Energy's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Total Assets
36,958 38,821 41,155 43,030 45,987 50,448 53,957 57,851 61,188 64,079 70,035
Total Current Assets
3,364 2,770 2,842 2,973 3,094 3,113 3,275 4,239 5,144 4,069 4,325
Cash & Equivalents
80 85 85 83 147 0.00 129 166 111 129 179
Short-Term Investments
86 34 38 44 87 55 49 123 279 104 114
Accounts Receivable
1,555 1,379 1,506 1,561 1,615 1,550 1,630 1,880 2,478 2,168 2,081
Inventories, net
597 609 604 610 548 544 535 631 803 711 666
Prepaid Expenses
171 156 138 183 154 185 250 289 360 294 652
Current Deferred & Refundable Income Taxes
432 163 107 68 79 43 42 44 54 52 72
Other Current Assets
444 345 364 424 464 488 640 1,106 1,059 611 561
Plant, Property, & Equipment, net
28,757 31,206 32,842 34,329 36,944 39,483 42,950 45,457 48,253 51,642 57,198
Total Noncurrent Assets
4,837 4,845 5,471 5,728 5,949 7,852 7,732 8,155 7,791 8,368 8,512
Long-Term Investments
1,833 1,903 2,092 2,397 2,317 2,731 3,096 3,628 3,234 3,599 3,896
Other Noncurrent Operating Assets
3,004 2,942 3,379 3,331 3,632 5,121 4,636 4,527 4,557 4,769 4,616
Total Liabilities & Shareholders' Equity
36,958 38,821 41,155 43,030 45,987 50,448 53,957 57,851 61,188 64,079 70,035
Total Liabilities
26,743 28,221 30,134 31,575 33,765 37,209 39,382 42,239 44,513 46,463 50,513
Total Current Liabilities
4,065 4,058 3,247 4,088 4,460 4,568 4,239 5,046 6,078 5,652 6,459
Short-Term Debt
1,277 1,503 647 1,271 1,444 1,297 1,005 1,606 1,964 1,337 1,798
Accounts Payable
1,173 961 1,045 1,243 1,237 1,294 1,237 1,409 1,804 1,668 1,781
Dividends Payable
152 162 172 183 195 212 231 249 268 289 314
Current Deferred & Payable Income Tax Liabilities
397 438 457 448 450 466 578 569 569 557 535
Other Current Liabilities
907 827 753 769 960 1,107 985 1,004 1,256 1,550 1,751
Other Current Nonoperating Liabilities
159 167 173 174 174 192 203 209 217 251 280
Total Noncurrent Liabilities
22,679 24,162 26,887 27,487 29,305 32,641 35,143 37,193 38,435 40,811 44,054
Long-Term Debt
11,500 12,399 14,195 14,520 15,803 17,407 19,645 21,779 22,813 24,913 27,316
Capital Lease Obligations
- - - - 0.00 1,549 1,344 1,146 1,038 1,038 867
Asset Retirement Reserve & Litigation Obligation
3,610 3,941 4,165 7,558 7,755 7,778 8,186 8,556 8,949 9,045 9,723
Noncurrent Deferred Revenue
257 229 195 193 199 203 197 196 181 167 146
Noncurrent Deferred & Payable Income Tax Liabilities
5,927 6,222 6,847 3,903 4,219 4,558 4,791 4,947 4,804 4,945 5,319
Noncurrent Employee Benefit Liabilities
937 941 1,112 1,042 994 785 666 306 390 469 477
Other Noncurrent Operating Liabilities
449 430 373 271 335 361 314 263 260 234 206
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
10,214 10,601 11,021 11,455 12,222 13,239 14,575 15,612 16,675 17,616 19,522
Total Preferred & Common Equity
10,214 10,601 11,021 11,455 12,222 13,239 14,575 15,612 16,675 17,616 19,522
Total Common Equity
10,214 10,601 11,021 11,455 12,222 13,239 14,575 15,612 16,675 17,616 19,522
Common Stock
7,102 7,158 7,149 7,167 7,453 7,967 8,748 9,163 9,529 9,852 11,037
Retained Earnings
3,221 3,553 3,982 4,413 4,893 5,413 5,968 6,572 7,239 7,858 8,553
Accumulated Other Comprehensive Income / (Loss)
-108 -110 -110 -125 -124 -141 -141 -123 -93 -94 -68

Quarterly Balance Sheets for Xcel Energy

This table presents Xcel Energy's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Total Assets
61,188 60,945 61,658 62,870 64,079 65,585 67,927 69,286 70,035 72,749 75,337
Total Current Assets
5,144 4,253 4,201 4,402 4,069 4,489 5,699 5,469 4,325 5,368 5,667
Cash & Equivalents
111 114 275 594 129 501 1,598 1,545 179 1,123 1,454
Short-Term Investments
279 97 233 146 104 86 234 179 114 113 255
Accounts Receivable
2,478 2,077 1,852 1,951 2,168 1,999 1,985 1,977 2,081 2,056 1,955
Inventories, net
803 580 625 688 711 623 622 638 666 625 668
Prepaid Expenses
360 359 322 257 294 548 541 504 652 749 652
Current Deferred & Refundable Income Taxes
54 43 66 71 52 85 89 64 72 75 62
Other Current Assets
1,059 983 828 695 611 647 630 562 561 627 621
Plant, Property, & Equipment, net
48,253 48,896 49,664 50,613 51,642 52,765 53,890 55,321 57,198 58,807 60,751
Total Noncurrent Assets
7,791 7,796 7,793 7,855 8,368 8,331 8,338 8,496 8,512 8,574 8,919
Long-Term Investments
3,234 3,373 3,456 3,393 3,599 3,746 3,791 3,947 3,896 3,888 4,087
Other Noncurrent Operating Assets
4,557 4,423 4,337 4,462 4,769 4,585 4,547 4,549 4,616 4,686 4,832
Total Liabilities & Shareholders' Equity
61,188 60,945 61,658 62,870 64,079 65,585 67,927 69,286 70,035 72,749 75,337
Total Liabilities
44,513 44,127 44,744 45,561 46,463 47,744 49,973 49,934 50,513 52,945 54,376
Total Current Liabilities
6,078 5,661 5,231 5,073 5,652 5,210 5,900 5,858 6,459 6,741 5,886
Short-Term Debt
1,964 1,980 1,595 1,051 1,337 1,015 1,656 1,199 1,798 1,822 1,071
Accounts Payable
1,804 1,338 1,307 1,445 1,668 1,461 1,546 1,713 1,781 1,942 2,096
Dividends Payable
268 286 287 287 289 304 305 312 314 328 337
Current Deferred & Payable Income Tax Liabilities
569 682 407 541 557 638 360 488 535 631 360
Other Current Liabilities
1,256 1,133 1,402 1,461 1,550 1,501 1,734 1,817 1,751 1,688 1,703
Other Current Nonoperating Liabilities
217 242 233 288 251 291 299 329 280 330 319
Total Noncurrent Liabilities
38,435 38,466 39,513 40,488 40,811 42,534 44,073 44,076 44,054 46,204 48,490
Long-Term Debt
22,813 22,818 24,015 24,910 24,913 26,396 27,716 27,471 27,316 29,396 31,099
Capital Lease Obligations
1,038 1,020 966 930 1,038 980 961 908 867 889 945
Asset Retirement Reserve & Litigation Obligation
8,949 9,063 9,047 9,141 9,045 9,245 9,349 9,487 9,723 9,856 10,020
Noncurrent Deferred Revenue
181 180 174 173 167 159 154 154 146 139 132
Noncurrent Deferred & Payable Income Tax Liabilities
4,804 4,776 4,703 4,747 4,945 5,166 5,336 5,521 5,359 5,368 5,739
Noncurrent Employee Benefit Liabilities
390 345 353 355 469 364 371 374 477 352 360
Other Noncurrent Operating Liabilities
260 264 255 232 234 224 186 161 166 204 195
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
16,675 16,818 16,914 17,309 17,616 17,841 17,954 19,352 19,522 19,804 20,961
Total Preferred & Common Equity
16,675 16,818 16,914 17,309 17,616 17,841 17,954 19,352 19,522 19,804 20,961
Total Common Equity
16,675 16,818 16,914 17,309 17,616 17,841 17,954 19,352 19,522 19,804 20,961
Common Stock
9,529 9,545 9,625 9,648 9,852 9,870 9,982 11,012 11,037 11,170 12,214
Retained Earnings
7,239 7,370 7,371 7,739 7,858 8,042 8,039 8,406 8,553 8,706 8,813
Accumulated Other Comprehensive Income / (Loss)
-93 -97 -82 -78 -94 -71 -67 -66 -68 -72 -66

Annual Metrics And Ratios for Xcel Energy

This table displays calculated financial ratios and metrics derived from Xcel Energy's official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - - - - - - - - - -
Revenue Growth
7.07% -5.67% 0.75% 2.67% 1.17% -0.07% -0.03% 16.53% 13.99% -7.21% -5.39%
EBITDA Growth
5.19% 4.85% 12.38% 4.48% -2.35% 7.82% 4.18% 6.51% 11.29% 2.03% 6.59%
EBIT Growth
5.56% 2.69% 10.77% -0.41% -11.84% 8.66% -0.47% 4.64% 9.38% 3.64% 1.04%
NOPAT Growth
5.27% 0.09% 14.54% 2.29% 13.79% 11.99% 10.40% 8.44% 14.27% 2.70% 11.37%
Net Income Growth
7.71% -3.65% 14.13% 2.23% 9.84% 8.80% 7.36% 8.42% 8.70% 2.02% 9.32%
EPS Growth
6.28% -4.43% 13.92% 1.81% 9.78% 6.88% 5.68% 6.09% 7.09% 1.26% 7.17%
Operating Cash Flow Growth
2.92% 14.23% 0.46% 2.42% -0.13% 4.52% -12.72% -23.14% 79.63% 35.48% -12.88%
Free Cash Flow Firm Growth
33.55% -40.09% 234.74% 44.47% -215.47% -237.09% 55.02% 12.30% 94.74% 1,392.58% -390.07%
Invested Capital Growth
7.27% 7.07% 5.19% 4.53% 8.80% 13.10% 9.29% 8.76% 7.27% 5.75% 10.32%
Revenue Q/Q Growth
1.72% -2.51% 1.36% 0.01% 0.73% -0.71% 1.31% 3.13% 4.78% -4.12% -2.34%
EBITDA Q/Q Growth
2.56% 2.69% 1.81% 0.32% -0.90% 3.23% 0.46% 1.20% 3.48% 1.26% -1.58%
EBIT Q/Q Growth
3.56% 2.50% 1.20% -1.43% -4.97% 5.95% -1.26% 0.36% 4.27% 1.87% -6.06%
NOPAT Q/Q Growth
4.14% 1.44% 2.98% -3.68% 3.56% 5.22% 1.37% 1.78% 3.74% 1.26% 6.01%
Net Income Q/Q Growth
4.75% 1.26% 1.68% -3.13% 1.94% 6.03% -0.27% 1.72% 3.83% 1.72% 2.92%
EPS Q/Q Growth
4.64% 1.04% 1.84% -3.85% 2.49% 5.60% -0.36% 1.02% 3.59% 1.58% 2.08%
Operating Cash Flow Q/Q Growth
2.86% -3.40% 2.64% 4.42% -4.00% 2.42% -1.11% -2.84% 4.10% 4.08% -6.26%
Free Cash Flow Firm Q/Q Growth
-11.86% -175.82% 359.26% 42.77% -2,228.10% 21.89% -173.43% 41.78% 97.02% 15.86% -207.73%
Invested Capital Q/Q Growth
2.33% 4.62% 2.76% 1.87% 3.93% 2.20% 7.82% 5.82% 2.60% 2.39% 4.57%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
31.96% 36.19% 38.89% 39.64% 38.60% 40.97% 43.07% 39.15% 38.28% 42.09% 45.74%
EBITDA Margin
26.57% 29.53% 32.93% 33.51% 32.35% 34.90% 36.37% 33.24% 32.46% 35.69% 40.21%
Operating Margin
16.67% 18.14% 20.17% 19.49% 17.03% 18.25% 18.36% 16.40% 15.86% 17.46% 17.75%
EBIT Margin
16.72% 18.20% 20.01% 19.41% 16.91% 18.39% 18.31% 16.44% 15.77% 17.62% 18.82%
Profit (Net Income) Margin
8.74% 8.93% 10.11% 10.07% 10.93% 11.90% 12.78% 11.89% 11.34% 12.47% 14.40%
Tax Burden Percent
66.10% 64.44% 65.90% 67.93% 87.45% 91.47% 100.41% 104.58% 108.43% 108.98% 126.21%
Interest Burden Percent
79.10% 76.12% 76.69% 76.37% 73.91% 70.75% 69.53% 69.16% 66.29% 64.92% 60.66%
Effective Tax Rate
33.90% 35.56% 34.10% 32.07% 12.55% 8.53% -0.41% -4.58% -8.43% -8.98% -26.21%
Return on Invested Capital (ROIC)
6.26% 5.84% 6.31% 6.15% 6.56% 6.62% 6.58% 6.54% 6.93% 6.68% 6.88%
ROIC Less NNEP Spread (ROIC-NNEP)
3.76% 3.23% 3.50% 3.43% 3.37% 3.24% 3.04% 3.03% 2.83% 2.68% 2.61%
Return on Net Nonoperating Assets (RNNOA)
4.07% 3.61% 4.08% 4.06% 4.09% 4.16% 4.01% 4.04% 3.83% 3.65% 3.54%
Return on Equity (ROE)
10.33% 9.45% 10.39% 10.22% 10.65% 10.78% 10.59% 10.58% 10.75% 10.33% 10.43%
Cash Return on Invested Capital (CROIC)
-0.76% -0.99% 1.25% 1.73% -1.87% -5.68% -2.30% -1.85% -0.09% 1.09% -2.94%
Operating Return on Assets (OROA)
5.51% 5.29% 5.56% 5.26% 4.38% 4.40% 4.04% 3.95% 4.06% 4.00% 3.77%
Return on Assets (ROA)
2.88% 2.60% 2.81% 2.73% 2.83% 2.85% 2.82% 2.86% 2.92% 2.83% 2.89%
Return on Common Equity (ROCE)
10.33% 9.45% 10.39% 10.22% 10.65% 10.78% 10.59% 10.58% 10.75% 10.33% 10.43%
Return on Equity Simple (ROE_SIMPLE)
10.00% 9.28% 10.19% 10.02% 10.32% 10.36% 10.11% 10.23% 10.41% 10.05% 9.92%
Net Operating Profit after Tax (NOPAT)
1,288 1,289 1,476 1,510 1,718 1,924 2,125 2,304 2,633 2,704 3,011
NOPAT Margin
11.02% 11.69% 13.29% 13.24% 14.89% 16.69% 18.43% 17.15% 17.20% 19.03% 22.40%
Net Nonoperating Expense Percent (NNEP)
2.49% 2.62% 2.81% 2.72% 3.19% 3.38% 3.54% 3.52% 4.10% 4.00% 4.27%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - 6.20% 6.02% 6.08%
Cost of Revenue to Revenue
68.04% 63.81% 61.11% 60.36% 61.40% 59.03% 56.93% 60.85% 61.72% 57.91% 54.26%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
15.29% 18.05% 18.73% 20.14% 21.57% 22.72% 24.71% 22.75% 22.42% 24.62% 27.99%
Earnings before Interest and Taxes (EBIT)
1,953 2,006 2,222 2,213 1,951 2,120 2,110 2,208 2,415 2,503 2,529
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
3,104 3,255 3,658 3,822 3,732 4,024 4,192 4,465 4,969 5,070 5,404
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.32 1.33 1.50 1.75 1.76 2.20 2.15 2.15 2.14 1.87 1.97
Price to Tangible Book Value (P/TBV)
1.32 1.33 1.50 1.75 1.76 2.20 2.15 2.15 2.14 1.87 1.97
Price to Revenue (P/Rev)
1.15 1.28 1.48 1.76 1.87 2.52 2.72 2.50 2.33 2.32 2.86
Price to Earnings (P/E)
13.21 14.29 14.68 17.50 17.07 21.19 21.31 21.04 20.58 18.58 19.86
Dividend Yield
4.50% 4.62% 4.19% 3.64% 3.63% 2.92% 2.88% 2.93% 2.99% 3.49% 3.23%
Earnings Yield
7.57% 7.00% 6.81% 5.72% 5.86% 4.72% 4.69% 4.75% 4.86% 5.38% 5.03%
Enterprise Value to Invested Capital (EV/IC)
1.14 1.14 1.21 1.33 1.33 1.51 1.49 1.48 1.47 1.35 1.40
Enterprise Value to Revenue (EV/Rev)
2.08 2.35 2.62 2.92 3.14 4.04 4.35 4.04 3.78 3.97 4.78
Enterprise Value to EBITDA (EV/EBITDA)
7.82 7.97 7.96 8.73 9.70 11.57 11.95 12.14 11.66 11.12 11.89
Enterprise Value to EBIT (EV/EBIT)
12.42 12.93 13.10 15.07 18.56 21.95 23.75 24.55 23.98 22.52 25.40
Enterprise Value to NOPAT (EV/NOPAT)
18.85 20.13 19.72 22.09 21.08 24.18 23.59 23.53 22.00 20.84 21.34
Enterprise Value to Operating Cash Flow (EV/OCF)
9.13 8.54 9.54 10.67 11.60 14.26 17.60 24.77 14.73 10.58 13.84
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 99.17 78.65 0.00 0.00 0.00 0.00 0.00 127.24 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.25 1.31 1.35 1.38 1.41 1.53 1.51 1.57 1.55 1.55 1.54
Long-Term Debt to Equity
1.13 1.17 1.29 1.27 1.29 1.43 1.44 1.47 1.43 1.47 1.44
Financial Leverage
1.08 1.12 1.16 1.18 1.21 1.28 1.32 1.33 1.36 1.36 1.36
Leverage Ratio
3.58 3.64 3.70 3.75 3.76 3.79 3.75 3.70 3.69 3.65 3.61
Compound Leverage Factor
2.83 2.77 2.84 2.86 2.78 2.68 2.61 2.56 2.44 2.37 2.19
Debt to Total Capital
55.57% 56.74% 57.39% 57.96% 58.53% 60.47% 60.14% 61.11% 60.76% 60.77% 60.56%
Short-Term Debt to Total Capital
5.56% 6.13% 2.50% 4.66% 4.90% 3.87% 2.75% 4.00% 4.62% 2.98% 3.63%
Long-Term Debt to Total Capital
50.02% 50.60% 54.89% 53.29% 53.63% 56.60% 57.40% 57.11% 56.13% 57.79% 56.93%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
44.43% 43.26% 42.61% 42.04% 41.47% 39.53% 39.86% 38.89% 39.24% 39.23% 39.44%
Debt to EBITDA
4.12 4.27 4.06 4.13 4.62 5.03 5.25 5.49 5.20 5.38 5.55
Net Debt to EBITDA
3.47 3.65 3.45 3.47 3.94 4.34 4.47 4.62 4.47 4.63 4.77
Long-Term Debt to EBITDA
3.70 3.81 3.88 3.80 4.23 4.71 5.01 5.13 4.80 5.12 5.22
Debt to NOPAT
9.92 10.79 10.05 10.46 10.04 10.52 10.35 10.65 9.81 10.09 9.96
Net Debt to NOPAT
8.37 9.22 8.55 8.79 8.55 9.08 8.81 8.95 8.43 8.67 8.57
Long-Term Debt to NOPAT
8.93 9.62 9.62 9.62 9.20 9.85 9.88 9.95 9.06 9.60 9.36
Altman Z-Score
0.89 0.84 0.90 0.93 0.89 0.95 0.95 0.98 1.01 0.92 0.90
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.83 0.68 0.88 0.73 0.69 0.68 0.77 0.84 0.85 0.72 0.67
Quick Ratio
0.42 0.37 0.50 0.41 0.41 0.35 0.43 0.43 0.47 0.42 0.37
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-156 -218 294 424 -490 -1,651 -742 -651 -34 443 -1,285
Operating Cash Flow to CapEx
83.11% 82.49% 95.52% 96.36% 78.90% 77.23% 53.05% 51.58% 84.78% 91.00% 63.02%
Free Cash Flow to Firm to Interest Expense
-0.29 -0.38 0.47 0.68 -0.75 -2.24 -0.93 -0.80 -0.04 0.44 -1.09
Operating Cash Flow to Interest Expense
5.03 5.34 4.92 4.98 4.79 4.43 3.57 2.68 4.25 5.31 3.93
Operating Cash Flow Less CapEx to Interest Expense
-1.02 -1.13 -0.23 -0.19 -1.28 -1.31 -3.16 -2.52 -0.76 -0.52 -2.30
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.33 0.29 0.28 0.27 0.26 0.24 0.22 0.24 0.26 0.23 0.20
Accounts Receivable Turnover
7.83 7.51 7.70 7.44 7.27 7.29 7.25 7.65 7.03 6.12 6.33
Inventory Turnover
13.55 11.67 11.19 11.34 12.23 12.47 12.16 14.02 13.18 10.87 10.59
Fixed Asset Turnover
0.43 0.37 0.35 0.34 0.32 0.30 0.28 0.30 0.33 0.28 0.25
Accounts Payable Turnover
6.53 6.59 6.77 6.02 5.71 5.38 5.19 6.18 5.88 4.74 4.23
Days Sales Outstanding (DSO)
46.64 48.58 47.41 49.08 50.24 50.10 50.35 47.69 51.95 59.69 57.69
Days Inventory Outstanding (DIO)
26.94 31.28 32.61 32.18 29.83 29.28 30.01 26.04 27.69 33.59 34.46
Days Payable Outstanding (DPO)
55.87 55.37 53.94 60.66 63.89 67.87 70.39 59.08 62.05 77.02 86.31
Cash Conversion Cycle (CCC)
17.71 24.50 26.08 20.61 16.18 11.51 9.97 14.65 17.59 16.25 5.84
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
21,304 22,810 23,993 25,079 27,287 30,862 33,729 36,684 39,351 41,612 45,908
Invested Capital Turnover
0.57 0.50 0.47 0.46 0.44 0.40 0.36 0.38 0.40 0.35 0.31
Increase / (Decrease) in Invested Capital
1,443 1,507 1,183 1,086 2,208 3,575 2,867 2,955 2,667 2,261 4,296
Enterprise Value (EV)
24,268 25,938 29,109 33,353 36,217 46,540 50,115 54,214 57,918 56,356 64,247
Market Capitalization
13,489 14,058 16,482 20,086 21,521 29,073 31,395 33,600 35,727 32,900 38,455
Book Value per Share
$20.20 $20.89 $21.70 $22.56 $23.79 $25.25 $27.74 $28.98 $30.47 $31.92 $34.00
Tangible Book Value per Share
$20.20 $20.89 $21.70 $22.56 $23.79 $25.25 $27.74 $28.98 $30.47 $31.92 $34.00
Total Capital
22,991 24,503 25,863 27,246 29,469 33,492 36,569 40,143 42,490 44,904 49,503
Total Debt
12,777 13,902 14,842 15,791 17,247 20,253 21,994 24,531 25,815 27,288 29,981
Total Long-Term Debt
11,500 12,399 14,195 14,520 15,803 18,956 20,989 22,925 23,851 25,951 28,183
Net Debt
10,779 11,880 12,627 13,267 14,696 17,467 18,720 20,614 22,191 23,456 25,792
Capital Expenditures (CapEx)
3,200 3,683 3,195 3,244 3,957 4,225 5,369 4,244 4,638 5,854 7,364
Debt-free, Cash-free Net Working Capital (DFCFNWC)
412 96 119 29 -156 -213 -137 510 640 -479 -629
Debt-free Net Working Capital (DFNWC)
577 215 242 156 78 -158 41 799 1,030 -246 -336
Net Working Capital (NWC)
-700 -1,288 -405 -1,115 -1,366 -1,455 -964 -807 -934 -1,583 -2,134
Net Nonoperating Expense (NNE)
266 305 353 362 457 552 652 707 897 933 1,075
Net Nonoperating Obligations (NNO)
11,089 12,209 12,972 13,624 15,065 17,623 19,154 21,072 22,676 23,996 26,386
Total Depreciation and Amortization (D&A)
1,151 1,249 1,436 1,609 1,781 1,904 2,082 2,257 2,554 2,567 2,875
Debt-free, Cash-free Net Working Capital to Revenue
3.52% 0.87% 1.07% 0.25% -1.35% -1.85% -1.19% 3.80% 4.18% -3.37% -4.68%
Debt-free Net Working Capital to Revenue
4.94% 1.95% 2.18% 1.37% 0.68% -1.37% 0.36% 5.95% 6.73% -1.73% -2.50%
Net Working Capital to Revenue
-5.99% -11.68% -3.65% -9.78% -11.84% -12.62% -8.36% -6.01% -6.10% -11.14% -15.88%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.03 $1.94 $2.21 $2.26 $2.47 $2.64 $2.79 $2.96 $3.18 $3.21 $3.44
Adjusted Weighted Average Basic Shares Outstanding
503.85M 507.77M 508.79M 509M 511M 519M 527M 539M 547M 552M 563M
Adjusted Diluted Earnings per Share
$2.03 $1.94 $2.21 $2.25 $2.47 $2.64 $2.79 $2.96 $3.17 $3.21 $3.44
Adjusted Weighted Average Diluted Shares Outstanding
504.12M 508.17M 509.47M 509.10M 511M 520M 528M 540M 547M 552M 563M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
505.98M 507.55M 507.22M 508.06M 514.21M 524.67M 537.65M 544.21M 549.85M 555.16M 574.55M
Normalized Net Operating Profit after Tax (NOPAT)
1,288 1,289 1,476 1,510 1,718 1,924 1,481 1,542 1,700 1,761 1,670
Normalized NOPAT Margin
11.02% 11.69% 13.29% 13.24% 14.89% 16.69% 12.85% 11.48% 11.10% 12.40% 12.43%
Pre Tax Income Margin
13.22% 13.85% 15.34% 14.82% 12.50% 13.01% 12.73% 11.37% 10.46% 11.44% 11.41%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
3.70 3.53 3.58 3.52 2.99 2.88 2.64 2.71 2.61 2.49 2.14
NOPAT to Interest Expense
2.44 2.27 2.38 2.40 2.64 2.61 2.66 2.82 2.85 2.69 2.55
EBIT Less CapEx to Interest Expense
-2.36 -2.95 -1.57 -1.64 -3.08 -2.86 -4.08 -2.50 -2.40 -3.34 -4.09
NOPAT Less CapEx to Interest Expense
-3.62 -4.21 -2.77 -2.76 -3.43 -3.13 -4.07 -2.38 -2.17 -3.14 -3.68
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
54.97% 61.69% 60.64% 62.80% 57.89% 57.65% 58.11% 58.55% 58.29% 61.66% 60.69%
Augmented Payout Ratio
54.97% 61.69% 63.49% 62.80% 57.89% 57.65% 58.11% 58.55% 58.29% 61.66% 60.69%

Quarterly Metrics And Ratios for Xcel Energy

This table displays calculated financial ratios and metrics derived from Xcel Energy's official financial filings.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
20.80% 8.77% -11.74% -10.29% -15.08% -10.56% 0.20% -0.49% -9.36% 7.04% 8.55%
EBITDA Growth
16.58% 11.73% -9.94% 1.35% 5.37% 11.23% 18.16% 6.11% -7.03% 5.08% 15.54%
EBIT Growth
22.86% 13.11% -7.34% 0.99% 8.65% 19.90% 9.79% 3.49% -28.20% -1.30% 36.94%
NOPAT Growth
17.97% 11.74% -0.61% -0.34% 5.21% 9.53% 5.27% 4.11% 49.22% 7.80% 5.29%
Net Income Growth
20.32% 10.00% -12.20% 1.08% 7.92% 16.75% 4.86% 3.96% 13.45% -1.02% 47.02%
EPS Growth
18.97% 8.57% -13.33% 0.85% 7.25% 15.79% 3.85% 1.68% 9.46% -4.55% 38.89%
Operating Cash Flow Growth
25.41% 34.82% 8.25% 60.98% 27.32% -31.69% 29.63% -8.48% -31.83% -2.10% -9.16%
Free Cash Flow Firm Growth
15.67% 22.59% 13.97% 49.51% 21.33% -12.59% -26.44% -65.56% -106.32% -90.24% -93.20%
Invested Capital Growth
7.27% 7.05% 7.08% 5.97% 5.75% 7.36% 8.05% 8.02% 10.32% 11.65% 13.10%
Revenue Q/Q Growth
-0.71% 0.67% -25.93% 21.18% -6.01% 6.01% -17.02% 20.34% -14.38% 25.19% -15.85%
EBITDA Q/Q Growth
-24.26% 5.45% -17.29% 53.42% -21.26% 11.32% -12.13% 37.77% -31.01% 25.83% -3.39%
EBIT Q/Q Growth
-41.47% 8.65% -25.78% 113.99% -37.04% 19.90% -32.03% 101.70% -56.32% 64.82% -5.70%
NOPAT Q/Q Growth
-29.03% 6.85% -8.27% 43.28% -25.08% 11.25% -11.84% 41.70% 7.38% -19.63% -13.90%
Net Income Q/Q Growth
-41.60% 10.29% -31.10% 127.78% -37.65% 19.32% -38.11% 125.83% -31.96% 4.09% -8.07%
EPS Q/Q Growth
-41.53% 10.14% -31.58% 128.85% -37.82% 18.92% -38.64% 124.07% -33.06% 3.70% -10.71%
Operating Cash Flow Q/Q Growth
-35.11% 100.92% -40.27% 106.75% -48.68% 7.80% 13.33% 45.97% -61.77% 54.82% 5.16%
Free Cash Flow Firm Q/Q Growth
27.30% 5.02% -4.99% 30.36% -13.28% -35.93% -17.91% 8.82% -41.17% -25.34% -19.75%
Invested Capital Q/Q Growth
2.60% 0.58% 1.18% 1.49% 2.39% 2.12% 1.82% 1.46% 4.57% 3.35% 3.14%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
33.75% 35.71% 39.15% 49.45% 44.39% 43.98% 45.97% 51.13% 41.28% 43.14% 47.43%
EBITDA Margin
28.97% 30.34% 33.88% 42.90% 35.94% 37.74% 39.96% 45.75% 36.86% 37.05% 42.53%
Operating Margin
12.95% 14.04% 13.83% 24.99% 16.71% 18.61% 14.83% 25.00% 11.12% 17.33% 17.55%
EBIT Margin
13.13% 14.17% 14.20% 25.07% 16.79% 18.99% 15.55% 26.07% 13.30% 17.51% 19.62%
Profit (Net Income) Margin
9.35% 10.25% 9.53% 17.91% 11.88% 13.37% 9.97% 18.72% 14.87% 12.37% 13.51%
Tax Burden Percent
116.98% 114.52% 144.00% 94.25% 112.36% 105.86% 141.12% 98.55% 277.84% 114.46% 115.63%
Interest Burden Percent
60.90% 63.15% 46.62% 75.82% 62.98% 66.52% 45.44% 72.84% 40.24% 61.70% 59.53%
Effective Tax Rate
-16.98% -14.52% -44.00% 5.75% -12.36% -5.86% -41.12% 1.45% -177.84% -14.46% -15.63%
Return on Invested Capital (ROIC)
6.10% 6.57% 7.84% 8.83% 6.59% 6.61% 6.92% 8.02% 9.49% 6.04% 6.14%
ROIC Less NNEP Spread (ROIC-NNEP)
5.03% 5.49% 6.43% 7.92% 5.57% 5.64% 5.55% 7.12% 7.51% 4.93% 5.31%
Return on Net Nonoperating Assets (RNNOA)
6.81% 7.42% 8.71% 10.65% 7.58% 7.71% 7.72% 9.30% 10.18% 6.84% 7.27%
Return on Equity (ROE)
12.91% 13.99% 16.55% 19.49% 14.17% 14.33% 14.64% 17.32% 19.67% 12.89% 13.41%
Cash Return on Invested Capital (CROIC)
-0.09% 0.25% 0.07% 0.97% 1.09% -0.36% -1.02% -0.99% -2.94% -4.16% -5.51%
Operating Return on Assets (OROA)
3.38% 3.73% 3.58% 6.05% 3.81% 4.14% 3.31% 5.43% 2.67% 3.47% 3.82%
Return on Assets (ROA)
2.41% 2.69% 2.40% 4.32% 2.70% 2.91% 2.12% 3.90% 2.98% 2.45% 2.63%
Return on Common Equity (ROCE)
12.91% 13.99% 16.55% 19.49% 14.17% 14.33% 14.64% 17.32% 19.67% 12.89% 13.41%
Return on Equity Simple (ROE_SIMPLE)
0.00% 10.55% 10.25% 10.06% 0.00% 10.32% 10.33% 9.72% 0.00% 9.75% 0.00%
Net Operating Profit after Tax (NOPAT)
614 656 602 862 646 719 634 898 964 775 667
NOPAT Margin
15.15% 16.08% 19.92% 23.55% 18.77% 19.70% 20.93% 24.64% 30.90% 19.84% 20.30%
Net Nonoperating Expense Percent (NNEP)
1.07% 1.08% 1.41% 0.91% 1.02% 0.97% 1.37% 0.90% 1.99% 1.12% 0.84%
Return On Investment Capital (ROIC_SIMPLE)
1.45% - - - 1.44% - - - 1.95% 1.49% 1.23%
Cost of Revenue to Revenue
66.25% 64.29% 60.85% 50.55% 55.61% 56.02% 54.03% 48.87% 58.72% 56.86% 52.57%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
20.80% 21.67% 25.31% 24.47% 27.69% 25.38% 31.14% 26.13% 30.16% 25.81% 29.88%
Earnings before Interest and Taxes (EBIT)
532 578 429 918 578 693 471 950 415 684 645
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,174 1,238 1,024 1,571 1,237 1,377 1,210 1,667 1,150 1,447 1,398
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.14 2.10 1.95 1.76 1.87 1.65 1.65 1.88 1.97 2.05 1.87
Price to Tangible Book Value (P/TBV)
2.14 2.10 1.95 1.76 1.87 1.65 1.65 1.88 1.97 2.05 1.87
Price to Revenue (P/Rev)
2.33 2.26 2.16 2.05 2.32 2.13 2.15 2.65 2.86 2.97 2.81
Price to Earnings (P/E)
20.58 19.95 18.99 17.45 18.58 15.95 16.00 19.35 19.86 21.06 18.95
Dividend Yield
2.99% 3.08% 3.37% 3.72% 3.49% 3.96% 4.00% 3.31% 3.23% 3.13% 3.28%
Earnings Yield
4.86% 5.01% 5.27% 5.73% 5.38% 6.27% 6.25% 5.17% 5.03% 4.75% 5.28%
Enterprise Value to Invested Capital (EV/IC)
1.47 1.46 1.39 1.31 1.35 1.26 1.26 1.37 1.40 1.43 1.36
Enterprise Value to Revenue (EV/Rev)
3.78 3.69 3.65 3.59 3.97 3.88 3.95 4.38 4.78 4.94 4.77
Enterprise Value to EBITDA (EV/EBITDA)
11.66 11.30 11.14 10.61 11.12 10.26 10.08 10.98 11.89 12.36 11.76
Enterprise Value to EBIT (EV/EBIT)
23.98 23.22 22.69 21.63 22.52 20.40 20.45 22.40 25.40 26.85 24.72
Enterprise Value to NOPAT (EV/NOPAT)
22.00 21.34 20.77 19.90 20.84 19.30 19.43 21.23 21.34 21.97 21.29
Enterprise Value to Operating Cash Flow (EV/OCF)
14.73 13.31 12.63 10.38 10.58 11.04 10.64 12.18 13.84 14.65 14.77
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 605.88 2,183.62 139.03 127.24 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.55 1.54 1.57 1.55 1.55 1.59 1.69 1.53 1.54 1.62 1.58
Long-Term Debt to Equity
1.43 1.42 1.48 1.49 1.47 1.53 1.60 1.47 1.44 1.53 1.53
Financial Leverage
1.36 1.35 1.36 1.34 1.36 1.37 1.39 1.31 1.36 1.39 1.37
Leverage Ratio
3.69 3.65 3.68 3.65 3.65 3.65 3.72 3.60 3.61 3.67 3.68
Compound Leverage Factor
2.25 2.31 1.72 2.76 2.30 2.43 1.69 2.63 1.45 2.27 2.19
Debt to Total Capital
60.76% 60.55% 61.11% 60.84% 60.77% 61.41% 62.82% 60.45% 60.56% 61.85% 61.24%
Short-Term Debt to Total Capital
4.62% 4.64% 3.67% 2.38% 2.98% 2.20% 3.43% 2.45% 3.63% 3.51% 1.98%
Long-Term Debt to Total Capital
56.13% 55.91% 57.44% 58.46% 57.79% 59.21% 59.39% 58.00% 56.93% 58.34% 59.26%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
39.24% 39.45% 38.89% 39.16% 39.23% 38.59% 37.18% 39.55% 39.44% 38.15% 38.76%
Debt to EBITDA
5.20 5.06 5.33 5.37 5.38 5.45 5.62 5.39 5.55 5.87 5.85
Net Debt to EBITDA
4.47 4.36 4.54 4.55 4.63 4.62 4.58 4.35 4.77 4.93 4.83
Long-Term Debt to EBITDA
4.80 4.68 5.01 5.16 5.12 5.26 5.32 5.17 5.22 5.53 5.66
Debt to NOPAT
9.81 9.56 9.94 10.07 10.09 10.26 10.84 10.41 9.96 10.43 10.59
Net Debt to NOPAT
8.43 8.23 8.45 8.52 8.67 8.69 8.83 8.42 8.57 8.76 8.73
Long-Term Debt to NOPAT
9.06 8.83 9.34 9.68 9.60 9.89 10.25 9.99 9.36 9.84 10.25
Altman Z-Score
0.91 0.91 0.86 0.84 0.82 0.77 0.74 0.84 0.80 0.83 0.81
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.85 0.75 0.80 0.87 0.72 0.86 0.97 0.93 0.67 0.80 0.96
Quick Ratio
0.47 0.40 0.45 0.53 0.42 0.50 0.65 0.63 0.37 0.49 0.62
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-2,053 -1,950 -2,047 -1,426 -1,615 -2,195 -2,588 -2,360 -3,332 -4,176 -5,001
Operating Cash Flow to CapEx
58.26% 121.50% 68.82% 115.66% 60.35% 68.31% 64.99% 97.64% 29.95% 51.71% 44.54%
Free Cash Flow to Firm to Interest Expense
-8.59 -8.02 -8.00 -5.59 -6.46 -7.93 -8.54 -7.74 -11.22 -13.52 -15.53
Operating Cash Flow to Interest Expense
3.20 6.33 3.59 7.44 3.90 3.79 3.93 5.70 2.24 3.33 3.36
Operating Cash Flow Less CapEx to Interest Expense
-2.29 1.12 -1.63 1.01 -2.56 -1.76 -2.12 -0.14 -5.23 -3.11 -4.18
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.26 0.26 0.25 0.24 0.23 0.22 0.21 0.21 0.20 0.20 0.19
Accounts Receivable Turnover
7.03 7.85 8.17 7.52 6.12 6.76 7.18 7.01 6.33 6.76 7.08
Inventory Turnover
13.18 17.80 14.86 11.55 10.87 12.71 11.94 11.12 10.59 11.97 11.72
Fixed Asset Turnover
0.33 0.33 0.32 0.30 0.28 0.27 0.27 0.26 0.25 0.25 0.24
Accounts Payable Turnover
5.88 7.44 6.52 5.94 4.74 5.46 5.22 4.67 4.23 4.39 4.15
Days Sales Outstanding (DSO)
51.95 46.48 44.65 48.53 59.69 54.00 50.81 52.09 57.69 54.03 51.52
Days Inventory Outstanding (DIO)
27.69 20.50 24.56 31.60 33.59 28.71 30.57 32.81 34.46 30.49 31.13
Days Payable Outstanding (DPO)
62.05 49.04 56.01 61.48 77.02 66.79 69.94 78.15 86.31 83.14 87.90
Cash Conversion Cycle (CCC)
17.59 17.94 13.19 18.65 16.25 15.92 11.44 6.75 5.84 1.38 -5.24
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
39,351 39,580 40,046 40,642 41,612 42,494 43,268 43,900 45,908 47,445 48,936
Invested Capital Turnover
0.40 0.41 0.39 0.38 0.35 0.34 0.33 0.33 0.31 0.30 0.30
Increase / (Decrease) in Invested Capital
2,667 2,606 2,649 2,288 2,261 2,914 3,222 3,258 4,296 4,951 5,668
Enterprise Value (EV)
57,918 57,632 55,546 53,146 56,356 53,419 54,387 60,312 64,247 67,656 66,596
Market Capitalization
35,727 35,398 32,934 30,388 32,900 29,361 29,677 36,405 38,455 40,673 39,277
Book Value per Share
$30.47 $30.59 $30.73 $31.38 $31.92 $32.09 $32.31 $34.71 $34.00 $34.47 $36.34
Tangible Book Value per Share
$30.47 $30.59 $30.73 $31.38 $31.92 $32.09 $32.31 $34.71 $34.00 $34.47 $36.34
Total Capital
42,490 42,636 43,490 44,200 44,904 46,232 48,287 48,930 49,503 51,911 54,076
Total Debt
25,815 25,818 26,576 26,891 27,288 28,391 30,333 29,578 29,981 32,107 33,115
Total Long-Term Debt
23,851 23,838 24,981 25,840 25,951 27,376 28,677 28,379 28,183 30,285 32,044
Net Debt
22,191 22,234 22,612 22,758 23,456 24,058 24,710 23,907 25,792 26,983 27,319
Capital Expenditures (CapEx)
1,313 1,265 1,334 1,641 1,614 1,537 1,831 1,779 2,217 1,988 2,427
Debt-free, Cash-free Net Working Capital (DFCFNWC)
640 361 57 -360 -479 -293 -377 -914 -629 -787 -857
Debt-free Net Working Capital (DFNWC)
1,030 572 565 380 -246 294 1,455 810 -336 449 852
Net Working Capital (NWC)
-934 -1,408 -1,030 -671 -1,583 -721 -201 -389 -2,134 -1,373 -219
Net Nonoperating Expense (NNE)
235 238 314 206 237 231 332 216 500 292 223
Net Nonoperating Obligations (NNO)
22,676 22,762 23,132 23,333 23,996 24,653 25,314 24,548 26,386 27,641 27,975
Total Depreciation and Amortization (D&A)
642 660 595 653 659 684 739 717 735 763 753
Debt-free, Cash-free Net Working Capital to Revenue
4.18% 2.31% 0.37% -2.43% -3.37% -2.13% -2.74% -6.64% -4.68% -5.75% -6.14%
Debt-free Net Working Capital to Revenue
6.73% 3.66% 3.71% 2.56% -1.73% 2.13% 10.56% 5.89% -2.50% 3.28% 6.10%
Net Working Capital to Revenue
-6.10% -9.00% -6.76% -4.53% -11.14% -5.23% -1.46% -2.83% -15.88% -10.02% -1.57%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.69 $0.76 $0.52 $1.19 $0.74 $0.88 $0.54 $1.21 $0.81 $0.84 $0.76
Adjusted Weighted Average Basic Shares Outstanding
547M 551M 551M 552M 552M 556M 557M 564M 563M 575M 586M
Adjusted Diluted Earnings per Share
$0.69 $0.76 $0.52 $1.19 $0.74 $0.88 $0.54 $1.21 $0.81 $0.84 $0.75
Adjusted Weighted Average Diluted Shares Outstanding
547M 551M 552M 552M 552M 556M 557M 565M 563M 577M 588M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
549.85M 550.36M 551.53M 551.82M 555.16M 555.64M 557.50M 574.24M 574.55M 576.76M 591.43M
Normalized Net Operating Profit after Tax (NOPAT)
368 401 293 894 403 475 314 898 243 474 404
Normalized NOPAT Margin
9.07% 9.83% 9.68% 24.43% 11.69% 13.03% 10.38% 24.64% 7.79% 12.13% 12.29%
Pre Tax Income Margin
7.99% 8.95% 6.62% 19.01% 10.58% 12.63% 7.07% 18.99% 5.35% 10.80% 11.68%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
2.23 2.38 1.68 3.60 2.31 2.50 1.55 3.11 1.40 2.21 2.00
NOPAT to Interest Expense
2.57 2.70 2.35 3.38 2.58 2.59 2.09 2.94 3.25 2.51 2.07
EBIT Less CapEx to Interest Expense
-3.27 -2.83 -3.54 -2.84 -4.14 -3.05 -4.49 -2.72 -6.07 -4.22 -5.53
NOPAT Less CapEx to Interest Expense
-2.92 -2.51 -2.86 -3.05 -3.87 -2.95 -3.95 -2.89 -4.22 -3.93 -5.47
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
58.29% 58.12% 60.61% 61.57% 61.66% 60.46% 60.97% 61.08% 60.69% 62.20% 59.09%
Augmented Payout Ratio
58.29% 58.12% 60.61% 61.57% 61.66% 60.46% 60.97% 61.08% 60.69% 62.20% 59.09%

Key Financial Trends

Xcel Energy (NASDAQ: XEL) has demonstrated consistent financial performance over the past four years across multiple quarters, with key financial highlights showing steady growth and solid fundamentals.

Positive Trends:

  • Net income has generally increased year-over-year, with Q2 2025 net income continuing operations at $444 million compared to $302 million in Q2 2024 and $288 million in Q2 2023, indicating solid profitability growth.
  • Operating revenue shows overall upward movement, with $3.29 billion in Q2 2025, up from $3.03 billion in Q2 2024 and $3.02 billion in Q2 2023, reflecting steady demand and pricing power.
  • Depreciation and amortization expenses have risen, consistent with company investments in property, plant, and equipment (PP&E), supporting future capacity expansion.
  • Investments in property, plant and equipment are significant, with $2.43 billion spent in Q2 2025 alone, signaling ongoing infrastructure upgrades and growth investments.
  • Cash flow from operating activities is robust, reaching $1.08 billion in Q2 2025, supporting operational cash generation and ability to fund capital expenditures and return capital to shareholders.
  • Total assets have shown a consistent increase, rising from $60.9 billion at Q1 2023 to $75.3 billion at Q2 2025, reflecting growing asset base and company expansion.
  • Common equity has grown steadily to $20.96 billion as of Q2 2025, enhancing the company’s equity base and financial stability.
  • The company continues to pay consistent dividends, with a dividend per share stable at around $0.57 in recent quarters, supporting income investors.

Neutral Observations:

  • Total liabilities have grown in proportion with assets, currently at $54.38 billion at Q2 2025, maintaining the company’s leverage consistent with utility sector norms.
  • Interest expense and payments remain substantial (around $322 million interest expense in Q2 2025), reflecting the capital-intensive nature of Xcel’s operations but are manageable given earnings growth.

Potential Concerns:

  • Net cash used in investing activities remains high due to large capital expenditures, leading to negative cash flow in investing (-$2.44 billion in Q2 2025), which requires continued financing.
  • Although issuance of debt ($1.94 billion in Q2 2025) and common equity ($1.02 billion) funds investments, rising debt levels (long-term debt about $31.1 billion as of Q2 2025) require monitoring for long-term financial risk.
  • The company paid $319 million in dividends in Q2 2025, which is a significant cash outflow, necessitating steady cash flow to maintain dividend payments.
  • Accounts receivable and inventory levels have increased, which could put temporary pressure on working capital if collections slow.

Summary: Xcel Energy's recent financial performance highlights steady revenue and earnings growth supported by substantial capital investments in infrastructure. Operating cash flow is strong enough to support capital spending and dividends; however, significant debt issuance and growing liabilities require attention. For investors, XEL offers stable utility sector fundamentals with consistent dividends, though exposure to capital demands and leverage should be part of the consideration.

08/23/25 08:21 PMAI Generated. May Contain Errors.

Frequently Asked Questions About Xcel Energy's Financials

When does Xcel Energy's fiscal year end?

According to the most recent income statement we have on file, Xcel Energy's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Xcel Energy's net income changed over the last 10 years?

Xcel Energy's net income appears to be on an upward trend, with a most recent value of $1.94 billion in 2024, rising from $1.02 billion in 2014. The previous period was $1.77 billion in 2023. See Xcel Energy's forecast for analyst expectations on what’s next for the company.

What is Xcel Energy's operating income?
Xcel Energy's total operating income in 2024 was $2.39 billion, based on the following breakdown:
  • Total Gross Profit: $6.15 billion
  • Total Operating Expenses: $3.76 billion
How has Xcel Energy's revenue changed over the last 10 years?

Over the last 10 years, Xcel Energy's total revenue changed from $11.69 billion in 2014 to $13.44 billion in 2024, a change of 15.0%.

How much debt does Xcel Energy have?

Xcel Energy's total liabilities were at $50.51 billion at the end of 2024, a 8.7% increase from 2023, and a 88.9% increase since 2014.

How much cash does Xcel Energy have?

In the past 10 years, Xcel Energy's cash and equivalents has ranged from $0.00 in 2019 to $179 million in 2024, and is currently $179 million as of their latest financial filing in 2024.

How has Xcel Energy's book value per share changed over the last 10 years?

Over the last 10 years, Xcel Energy's book value per share changed from 20.20 in 2014 to 34.00 in 2024, a change of 68.3%.



This page (NASDAQ:XEL) was last updated on 8/23/2025 by MarketBeat.com Staff
From Our Partners