Xcel Energy Inc.
Xcel Energy Inc.
XEL
Valuace
18
Růst
0
Zdraví
70
Cena
$ 79.60
Dnes
+0.25 (0.34%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues14.6714.6713.4414.2115.3113.4311.5311.5311.5411.4011.1111.0211.6910.9110.1310.6510.31
Cost of Revenues11.1011.107.298.279.458.176.566.817.086.926.817.037.957.416.715.195.20
Gross Profit3.573.576.155.935.865.264.964.724.454.494.293.993.733.513.425.475.11
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues3.563.923.293.913.123.643.033.653.443.66
Cost of Revenues5.301.861.732.221.831.781.642.042.631.85
Gross Profit-1.742.061.561.691.291.861.391.610.821.81
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.000.220.000.000.000.000.000.000.000.000.010.010.010.280.24
Depreciation & Amortization2.952.952.882.572.482.191.981.791.641.481.301.121.020.980.930.890.98
Total Operating Expenses0.690.693.763.453.433.062.852.622.492.302.081.991.791.661.603.693.49
Operating Income2.882.882.392.482.432.202.122.101.972.192.212.001.951.851.821.781.62
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.000.000.000.000.000.000.050.06
Depreciation & Amortization0.650.790.750.760.740.720.740.680.660.65
Total Operating Expenses-2.611.310.981.010.940.950.940.930.170.86
Operating Income0.880.750.580.680.350.910.450.680.650.92
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.000.000.000.000.000.000.000.000.000.020.010.010.010.010.010.010.01
Interest Expense1.341.341.181.000.890.820.800.710.630.600.590.540.510.510.540.560.55
Other Expense-1.11-1.11-0.85-0.86-0.83-0.68-0.65-0.600.130.130.110.100.130.120.100.090.11
IBT1.771.771.531.631.601.531.471.501.441.691.701.531.551.431.361.311.19
Income Tax Expense-0.25-0.25-0.40-0.15-0.14-0.07-0.010.130.180.540.580.540.520.480.450.470.44
Net Income2.022.021.941.771.741.601.471.371.261.151.120.981.020.950.910.840.76
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.000.000.000.000.000.000.000.000.000.27
Interest Expense0.360.350.330.310.300.310.300.280.270.25
Other Expense-0.44-0.22-0.19-0.26-0.18-0.22-0.24-0.22-0.21-0.22
IBT0.440.530.380.420.170.690.210.460.360.70
Income Tax Expense-0.130.01-0.06-0.06-0.300.01-0.09-0.03-0.050.04
Net Income0.570.520.440.480.460.680.300.490.410.66
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$3.21$3.17$2.96$2.79$2.64$2.47$2.26$2.21$1.94$2.03$1.91$1.86$1.72$1.63
EPS Diluted$0.00$0.00$0.00$3.21$3.17$2.96$2.79$2.64$2.47$2.25$2.21$1.94$2.03$1.91$1.85$1.72$1.62
Shares Outstanding0.600.590.560.550.550.540.530.520.510.510.510.510.500.500.490.490.46
Diluted Shares Outstanding0.600.590.560.550.550.540.530.520.510.510.510.510.500.500.490.490.46
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.74$1.19
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.74$1.19
Shares Outstanding0.600.580.580.580.580.560.560.560.550.55
Diluted Shares Outstanding0.600.580.580.580.580.570.560.560.550.55
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents1.600.180.130.110.170.130.250.150.080.080.080.080.110.080.060.11
Short Term Investments0.230.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Total Cash & ST Investments1.830.180.130.110.170.130.250.150.080.080.080.080.110.080.060.11
Accounts Receivable1.992.082.172.481.881.631.551.621.561.511.381.551.431.381.441.43
Inventory0.620.670.710.800.630.540.540.550.610.600.610.600.580.540.620.56
Other Current Assets1.261.401.061.421.110.640.490.460.420.360.340.440.420.350.400.39
Total Current Assets5.704.334.075.144.243.283.113.092.972.842.913.363.222.632.982.73
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents1.051.451.120.181.551.600.500.130.590.28
Short Term Investments0.000.000.000.000.000.000.000.100.150.23
Total Cash & ST Investments1.051.451.120.181.551.600.500.130.590.28
Accounts Receivable1.251.962.062.081.981.992.002.171.951.85
Inventory0.720.670.630.670.640.620.620.710.690.63
Other Current Assets2.661.591.561.401.311.491.371.061.171.45
Total Current Assets5.685.675.374.335.475.704.494.074.404.20
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment55.0458.2652.8649.4646.7544.4441.1636.9434.3332.8431.2128.7626.1223.8122.3520.66
Goodwill0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Intangible Assets0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Long-Term Investments3.883.903.603.233.633.102.732.322.402.091.901.831.761.621.461.48
Other Long-Term Assets3.323.563.55-1.403.243.153.453.633.333.380.120.180.220.200.160.18
Total Long-Term Assets62.2365.7160.0156.0453.6150.6847.3442.8940.0638.3136.1433.5930.6928.5226.5124.66
Total Assets67.9370.0464.0861.1957.8553.9650.4545.9943.0341.1639.0536.9633.9131.1429.5027.39
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment65.3761.8859.8858.2656.4255.0453.9352.8651.7350.81
Goodwill0.000.000.000.000.000.000.000.000.000.00
Intangible Assets0.000.000.000.000.000.000.000.000.000.00
Long-Term Investments4.274.093.893.903.953.793.753.603.393.46
Other Long-Term Assets3.833.703.613.563.453.403.420.680.520.48
Total Long-Term Assets73.4769.6767.3865.7163.8262.2361.1060.0158.4757.46
Total Assets79.1575.3472.7570.0469.2967.9365.5964.0862.8761.66
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable1.551.781.671.801.411.241.291.241.241.040.961.171.260.960.900.98
Short-Term Debt1.882.031.562.181.811.221.301.441.270.651.501.281.040.861.280.52
Other Current Liabilities2.172.121.86-2.660.800.771.111.330.770.750.830.910.680.490.810.49
Current Liabilities5.906.465.656.085.054.244.574.464.093.254.064.063.652.943.592.54
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable2.332.101.941.781.711.551.461.671.451.31
Short-Term Debt1.331.282.042.031.431.881.241.011.511.82
Other Current Liabilities3.492.152.132.122.232.111.872.421.571.70
Current Liabilities7.155.896.746.465.865.905.215.655.075.23
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt27.6628.1826.0123.8522.9320.9918.9615.8014.5214.1912.4911.5010.9110.148.859.26
Capital Leases1.021.091.261.261.351.561.550.000.000.000.000.000.000.000.000.00
Def. Tax Liability5.345.364.954.804.954.794.564.223.906.856.365.935.414.524.113.48
Total Liabilities49.9750.5146.4644.5142.2439.3837.2133.7731.5830.1328.4526.7424.3422.2721.0219.20
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt33.3132.0430.2928.1828.3828.6827.3826.0125.7824.98
Capital Leases2.161.161.111.091.131.021.041.261.161.19
Def. Tax Liability5.935.745.375.365.525.345.174.954.754.70
Total Liabilities57.9754.3852.9550.5149.9349.9747.7446.4645.5644.74
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock1.391.441.391.371.361.341.311.291.271.271.271.261.241.221.221.21
Retained Earnings8.048.557.867.246.575.975.414.894.413.983.553.222.812.412.031.70
Comprehensive Income-0.07-0.07-0.09-0.09-0.12-0.14-0.14-0.12-0.13-0.11-0.11-0.11-0.11-0.11-0.09-0.05
Total Common Equity17.9519.5217.6216.6815.6114.5813.2412.2211.4611.0210.6010.219.578.878.488.19
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock1.481.481.441.441.441.391.391.391.381.38
Retained Earnings9.008.818.718.558.418.048.047.867.747.37
Comprehensive Income-0.07-0.07-0.07-0.07-0.07-0.07-0.07-0.09-0.08-0.08
Total Common Equity21.1820.9619.8019.5219.3517.9517.8417.6217.3116.91
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt30.5630.2127.5126.0324.7422.2120.2517.2515.7914.8413.9912.7811.9511.0010.139.78
Book Value17.9519.5217.6216.6815.6114.5813.2412.2211.4611.0210.6010.219.578.878.488.19
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.000.000.000.000.000.000.000.000.000.00
Book Value21.1820.9619.8019.5219.3517.9517.8417.6217.3116.91
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income1.860.241.941.771.741.601.471.371.261.151.120.981.020.950.910.840.75
Depreciation & Amortization2.722.952.882.572.552.262.081.901.781.611.441.251.151.101.051.010.98
Stock-Based Compensation0.030.000.030.030.020.030.070.060.050.060.040.040.030.020.030.050.04
Change Working Capital0.220.00-0.171.19-0.12-1.44-0.56-0.27-0.07-0.30-0.120.08-0.090.06-0.390.03-0.26
Change In Accounts Receivable-0.100.000.04-0.03-0.43-0.16-0.15-0.02-0.11-0.06-0.080.07-0.13-0.11-0.20-0.08-0.03
Change In Accounts Payable0.300.000.04-0.150.200.14-0.03-0.010.090.040.12-0.12-0.050.13-0.100.01-0.19
Change In Inventories-0.200.00-0.14-0.10-0.20-0.13-0.08-0.08-0.070.000.00-0.01-0.02-0.040.08-0.060.01
Other Non-cash Items2.581.14-0.26-0.17-0.12-0.17-0.220.05-0.11-0.02-0.010.14-0.03-0.06-0.080.01-0.03
Cash from Operations5.110.000.005.333.932.192.853.263.123.133.053.032.652.582.002.411.89
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income-1.250.550.440.480.460.680.300.490.410.66
Depreciation & Amortization0.720.750.750.730.740.720.740.680.640.65
Stock-Based Compensation-0.040.020.010.010.010.010.010.010.010.01
Change Working Capital0.120.40-0.33-0.19-0.170.280.03-0.26-0.150.60
Change In Accounts Receivable-0.03-0.060.090.01-0.10-0.010.000.15-0.12-0.13
Change In Accounts Payable0.090.07-0.05-0.110.08-0.050.12-0.110.080.22
Change In Inventories0.20-0.11-0.090.00-0.07-0.07-0.050.05-0.17-0.03
Other Non-cash Items-2.870.02-0.07-0.02-0.20-0.07-0.03-0.02-0.05-0.03
Cash from Operations0.000.000.000.000.000.000.000.000.971.90
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-6.620.00-7.36-5.85-4.64-4.24-5.37-4.23-3.96-3.32-3.26-3.68-3.20-3.40-2.57-2.21-2.95
Acquisitions-1.330.000.000.000.004.240.684.233.96-0.020.000.000.00-0.010.000.00-0.01
Investments-1.050.00-1.00-0.99-1.33-0.76-1.40-1.00-0.85-1.70-0.55-1.26-0.60-1.48-1.10-2.10-3.78
Sales of Investment1.010.000.960.961.300.741.380.980.831.670.481.240.591.461.092.103.79
Other Investing Activities1.300.000.00-0.040.02-4.27-0.04-4.32-3.970.070.070.080.090.210.25-0.040.14
Cash from Investing-6.690.000.00-5.93-4.65-4.29-4.74-4.34-3.99-3.30-3.26-3.62-3.12-3.21-2.33-2.25-2.81
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure7.47-3.06-2.43-1.99-2.22-1.78-1.83-1.54-1.61-1.64
Acquisitions0.000.000.000.000.000.000.000.00-2.981.64
Investments0.85-0.28-0.33-0.24-0.31-0.22-0.28-0.19-0.29-0.29
Sales of Investment-0.850.280.330.240.300.220.270.180.280.28
Other Investing Activities0.000.000.000.000.000.000.000.002.96-1.64
Cash from Investing0.000.000.000.000.000.000.000.00-1.63-1.65
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-3.740.000.001.45-0.60-0.42-1.00-0.95-0.45-1.03-1.04-0.25-0.28-0.65-1.30-0.11-0.56
Debt Issued7.5030.212.692.931.902.952.963.961.911.981.881.471.101.602.180.4510.35
Issuance of Common Stock0.300.000.000.270.320.370.730.460.230.030.030.010.180.230.010.040.46
Repurchase of Common Stock-0.890.000.000.000.003.132.932.480.000.00-0.030.000.000.00-0.02-0.100.00
Dividends Paid-1.130.000.00-1.09-1.01-0.94-0.86-0.79-0.73-0.72-0.68-0.61-0.56-0.51-0.49-0.47-0.43
Other Financing Activities0.000.000.00-0.011.96-0.01-0.03-0.011.881.891.931.451.101.592.150.441.44
Cash from Financing2.900.000.000.620.672.141.771.180.930.170.210.600.440.650.35-0.210.91
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.000.000.000.000.000.000.000.000.280.35
Debt Issued34.641.311.002.120.40-0.761.942.37-0.590.67
Issuance of Common Stock0.000.000.000.000.000.000.000.000.190.01
Repurchase of Common Stock0.000.000.000.000.000.000.000.000.000.00
Dividends Paid0.000.000.000.000.000.000.000.00-0.28-0.28
Other Financing Activities0.000.000.000.000.000.000.000.000.000.00
Cash from Financing0.000.000.000.000.000.000.000.000.200.07
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash1.320.100.050.02-0.060.04-0.120.100.060.000.000.01-0.030.020.02-0.05-0.01
Closing Cash Balance1.600.270.180.130.110.170.130.250.150.080.080.080.080.110.080.060.11
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash-0.87-0.400.330.94-1.37-0.051.100.37-0.470.32
Closing Cash Balance0.181.051.451.120.181.551.600.500.130.59
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow-1.515.25-2.72-0.53-0.71-2.06-2.52-0.96-0.84-0.19-0.20-0.66-0.55-0.81-0.570.20-1.06
Real Free Cash Flow-1.545.25-2.76-0.55-0.73-2.09-2.59-1.02-0.88-0.25-0.24-0.70-0.58-0.84-0.590.15-1.09
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow0.72-1.29-1.351.92-1.55-0.04-0.64-0.49-0.640.26
Real Free Cash Flow0.76-1.31-1.361.91-1.56-0.05-0.65-0.49-0.650.25
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader