Capital expenditures have surged to $3.0B in 2026Q1, with CapEx/OCF exceeding 170%, while free cash flow deficits averaged -$1.1B per quarter, indicating reliance on external financing.
Xcel Energy Inc. (XEL) cash flow statement — 30-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 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | -412M | 4.08B | 4.64B | 5.33B | 3.93B | 2.19B | 2.85B | 3.26B | 3.12B | 3.13B | 3.05B | 3.03B | 2.65B | 2.58B | 2B | 2.41B | 1.89B | 1.92B | 1.68B | 1.55B | 1.94B | 1.16B | 803.94M | 1.38B | 1.77B | 1.58B | 1.41B | 681.2M | 702.1M | 689.8M | 544.5M |
| Operating CF Growth % | -716.74% | -12.02% | -12.88% | 35.48% | 79.63% | -23.14% | -12.72% | 4.52% | -0.13% | 2.41% | 0.87% | 14.26% | 2.48% | 28.9% | -16.66% | 27.01% | -1.28% | 14.23% | 8.13% | -19.81% | 66.54% | 44.68% | -41.81% | -22% | 11.82% | 12.52% | 106.65% | -2.98% | 1.78% | 26.68% | -5.11% |
| Operating CF / Revenue % | -2.82% | 27.83% | 34.53% | 37.5% | 25.68% | 16.3% | 24.71% | 28.3% | 27.06% | 27.41% | 27.48% | 27.45% | 22.66% | 23.67% | 19.79% | 22.58% | 18.37% | 19.89% | 14.99% | 15.48% | 19.69% | 12.08% | 9.79% | 17.87% | 25.4% | 18.16% | 12.34% | 8.82% | 10.62% | 25.23% | 20.51% |
| Net Income | 2.23B | 2.02B | 1.94B | 1.77B | 1.74B | 1.6B | 1.47B | 1.37B | 1.26B | 1.15B | 1.12B | 984.49M | 1.02B | 948.23M | 905.2M | 841.37M | 751.96M | 685.52M | 645.55M | 577.35M | 571.75M | 512.97M | 355.96M | 622.39M | -2.22B | 794.97M | 545.79M | 224.3M | 282.4M | 237.3M | 274.5M |
| Depreciation & Amortization | 2.92B | 3.08B | 2.88B | 2.57B | 2.55B | 2.26B | 2.08B | 1.9B | 1.78B | 1.61B | 1.44B | 1.25B | 1.15B | 1.1B | 1.05B | 1.01B | 977.55M | 915.7M | 883.39M | 855.9M | 857.13B | 782.07M | 741.54M | 786.53M | 1.03T | 945.55B | 828.78B | 0 | 0 | 0 | 0 |
| Deferred Taxes | -592M | 414M | 225M | -59M | -140M | -79M | -8M | 143M | 218M | 635M | 581.45M | 530.59M | 563.84M | 509.31M | 501.48M | 466.57M | 414.46M | 416.58M | 259.05M | 265.28M | -59.84M | 205.06M | 45.49M | 113.98M | -781.53M | 11.19M | 62.72M | -18.9M | -1M | -5.9M | -30.6M |
| Other Non-Cash Items | -3.24B | -365M | -256M | -169M | -123M | -173M | -217M | 51M | -113M | -24M | -6.64M | 141.16M | -28.89M | -55.49M | -82.82M | 10.39M | -29.7M | -47.04M | 18.27M | 64.09M | -42.06M | 811.19M | 588.43M | -82.57M | 4.44B | 831.54M | 115.36M | 539.1M | 382.5M | 393.2M | 335.7M |
| Working Capital Changes | 606M | -1.11B | -172M | 1.19B | -115M | -1.44B | -555M | -265M | -70M | -299M | -122.8M | 75.29M | -91.31M | 57.44M | -392.43M | 32.43M | -256.14M | -81.97M | -152.26M | -232.2M | 373.3M | -366.07M | -185.94M | -200.18M | 334.52M | -53.68M | -91.05M | -63.3M | 38.2M | 65.2M | -35.1M |
| Capital Expenditures | 1.42B | -10.97B | -7.36B | -5.85B | -4.64B | -4.24B | -5.37B | -4.22B | -3.96B | -3.32B | -3.26B | -3.68B | -3.2B | -3.4B | -2.57B | -2.21B | -2.95B | -1.79B | -2.11B | -2.1B | -1.63B | -1.31B | -1.28B | -926.1M | -2.41B | -5.37B | -3.18B | -2.31B | -411.1M | -948.5M | -648M |
| CapEx / Revenue % | 9.68% | 74.78% | 54.79% | 41.21% | 30.29% | 31.6% | 46.58% | 36.65% | 34.3% | 29.1% | 29.31% | 33.41% | 27.38% | 31.11% | 25.38% | 20.7% | 28.61% | 18.53% | 18.86% | 20.9% | 16.54% | 13.62% | 15.54% | 11.98% | 34.54% | 61.51% | 27.88% | 29.95% | 6.22% | 34.7% | 24.41% |
| CapEx / D&A | 0.48x | 3.56x | 2.56x | 2.28x | 1.82x | 1.88x | 2.58x | 2.22x | 2.22x | 2.06x | 2.27x | 2.95x | 2.78x | 3.09x | 2.46x | 2.18x | 3.02x | 1.95x | 2.39x | 2.45x | 0.00x | 1.68x | 1.72x | 1.18x | 0.00x | 0.01x | 0.00x | - | - | - | - |
| CapEx Coverage (OCF/CapEx) | -0.29x | 0.37x | 0.63x | 0.91x | 0.85x | 0.52x | 0.53x | 0.77x | 0.79x | 0.94x | 0.94x | 0.82x | 0.83x | 0.76x | 0.78x | 1.09x | 0.64x | 1.07x | 0.79x | 0.74x | 1.19x | 0.89x | 0.63x | 1.49x | 0.74x | 0.30x | 0.44x | 0.29x | 1.71x | 0.73x | 0.84x |
| Cash from Investing | 1.41B | -10.97B | -7.43B | -5.93B | -4.65B | -4.29B | -4.74B | -4.34B | -3.99B | -3.3B | -3.26B | -3.62B | -3.12B | -3.21B | -2.33B | -2.25B | -2.81B | -1.73B | -2.16B | -2.02B | -1.55B | -1.23B | -1.24B | -926.1M | -2.72B | -5.17B | -3.35B | -2.31B | -607M | -948.5M | -648M |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 4.24B | 684M | 4.22B | 3.96B | -17M | -3.96M | -1.39M | -2.38M | -7.5M | -980K | -2.45M | -8.05M | -42.49M | 43.24M | 38.95M | 48.09B | 92.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -159.6M | 0 |
| Purchase of Investments | -192M | -1.2B | -998M | -994M | -1.33B | -757M | -1.4B | -995M | -853M | -1.7B | -546.61M | -1.26B | -595.57M | -1.48B | -1.1B | -2.1B | -3.78B | -1.64B | -957.75M | -712.46M | -1.29T | -576M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale of Investments | 193M | 1.2B | 961M | 959M | 1.3B | 743M | 1.38B | 975M | 833M | 1.67B | 478.87M | 1.24B | 588.43M | 1.46B | 1.09B | 2.1B | 3.79B | 1.66B | 914.51M | 669.07M | 1.24T | 494.53M | -4.08M | 13.3M | -118.84B | 154.84B | 0 | 0 | 0 | 0 | 0 |
| Other Investing | 17M | -58M | -27M | -37M | 20M | -4.27B | -35M | -4.32B | -3.97B | 68M | 65.84M | 83.03M | 92.06M | 210.03M | 253.2M | -39.79M | 144.06M | 74.05M | -43.07M | 78.51M | 52.84M | 74.58M | 45.33M | -897.11M | 118.54B | -154.65B | -165.89M | -1.85B | -195.9M | -392.3M | -235.5M |
| Cash from Financing | -788M | 6.98B | 2.84B | 617M | 666M | 2.13B | 1.77B | 1.18B | 928M | 168M | 208.65M | 602.27M | 441.52M | 654.17M | 349.82M | -205.47M | 905.57M | -322.42M | 671.03M | 483.17M | -421.69M | 111.32M | -110.69M | -366.87M | 1.58B | 3.71B | 2.02B | 1.65B | -107.4M | 262.4M | 125.9M |
| Dividends Paid | 278M | -1.28B | -1.18B | -1.09B | -1.01B | -935M | -856M | -791M | -730M | -721M | -680.52M | -606.57M | -561.41M | -514.04M | -486.76M | -474.76M | -432.11M | -414.92M | -382.28M | -378.89M | -358.75M | -343.09M | -320.44M | -303.32M | -496.38M | -518.89M | -494.99M | -225.5M | -219.7M | -207.7M | -198.2M |
| Dividend Payout Ratio % | - | 63.53% | 60.69% | 61.66% | 58.29% | 58.55% | 58.11% | 57.65% | 57.89% | 62.8% | 60.58% | 61.61% | 54.97% | 54.21% | 53.77% | 56.44% | 57.17% | 60.94% | 59.22% | 65.63% | 62.74% | 66.88% | 90.02% | 48.73% | - | 65.27% | 93.96% | 100.53% | 77.8% | 87.53% | 72.2% |
| Debt Issuance (Net) | 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 | 1000K | 1000K | 1000K | 1000K |
| Stock Issued | -1.14B | 3.35B | 1.12B | 270M | 322M | 366M | 727M | 458M | 230M | 31M | 0 | 7.01M | 180.8M | 231.77M | 8.05M | 38.69M | 457.26M | 20.13M | 352.87M | 10.54M | 16.27M | 9.09M | 6.99M | 3.22M | 69.49M | 607.44M | 570.38M | 95.32M | 72.3M | 268M | 41.7M |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1M | -3M | -32.21M | 0 | 0 | 0 | -18.53M | -104.98M | 0 | 0 | 0 | 0 | 0 | 0 | -32.02M | 0 | 0 | 0 | 0 | 0 | -95M | -41.3M | 0 |
| Other Financing | -27M | 9M | -6M | -12M | -15M | -10M | -26M | -14M | -20M | 401M | -12.35M | -11M | 0 | 231.77M | -23.31M | 0 | 0 | 0 | 0 | -4.86M | 0 | -200K | -200K | 0 | 1.47B | 0 | 0 | -266.96M | 100K | 0 | 0 |
| Net Change in Cash | 211M | 95M | 50M | 18M | -55M | 37M | -119M | 101M | 64M | -2M | -464K | 5.33M | -27.54M | 24.82M | 21.64M | -47.75M | -7.21M | -141.41M | 194.22M | 13.66M | -34.74M | 48.84M | -538.52M | 88.54M | 639.97M | 124.82M | 76.76M | 13.6M | -12.4M | 3.7M | 22.3M |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.79M | 0 | 0 | 0 | 0 | 3.44M | 0 | 6.45M | -4.57M | 360K | -100K | -100K | 0 | -100K |
| Cash at Beginning | 0 | 179M | 129M | 111M | 166M | 129M | 248M | 147M | 83M | 85M | 84.94M | 79.61M | 107.14M | 82.32M | 60.68M | 108.44M | 115.65M | 249.2M | 54.97M | 37.46M | 72.2M | 23.36M | 568.28M | 484.7M | 261.31M | 216.49M | 139.73M | 42.4M | 54.8M | 51.1M | 28.8M |
| Cash at End | 0 | 274M | 179M | 129M | 111M | 166M | 129M | 248M | 147M | 83M | 84.48M | 84.94M | 79.61M | 107.14M | 82.32M | 60.68M | 108.44M | 107.79M | 249.2M | 51.12M | 37.46M | 72.2M | 29.76M | 573.24M | 901.27M | 341.31M | 216.49M | 56M | 42.4M | 54.8M | 51.1M |
| Free Cash Flow | 1B | -6.89B | -2.72B | -527M | -706M | -2.06B | -2.52B | -962M | -835M | -193M | -203.25M | -657.52M | -551.6M | -811.29M | -565.45M | 199.96M | -1.06B | 131.56M | -433.73M | -543.58M | 309.45M | -148.3M | -472.51M | 455.41M | -637.74M | -3.78B | -1.77B | -1.63B | 291M | -258.7M | -103.5M |
| FCF Growth % | 125.69% | -152.88% | -416.7% | 25.35% | 65.64% | 18.48% | -162.06% | -15.21% | -332.64% | 5.04% | 69.09% | -19.2% | 32.01% | -43.48% | -382.79% | 118.94% | -902.57% | 130.33% | 20.21% | -275.66% | 308.67% | 68.62% | -203.76% | 171.41% | 83.14% | -113.25% | -8.65% | -660.89% | 212.49% | -149.95% | -159.9% |
| FCF Margin % | 6.86% | -46.94% | -20.26% | -3.71% | -4.61% | -15.3% | -21.87% | -8.34% | -7.24% | -1.69% | -1.83% | -5.96% | -4.72% | -7.43% | -5.58% | 1.88% | -10.24% | 1.36% | -3.87% | -5.42% | 3.14% | -1.54% | -5.75% | 5.89% | -9.14% | -43.35% | -15.54% | -21.13% | 4.4% | -9.46% | -3.9% |
| FCF / Net Income % | 44.92% | -341.23% | -140.65% | -29.76% | -40.67% | -128.68% | -171.15% | -70.12% | -66.22% | -16.81% | -18.09% | -66.79% | -54.01% | -85.56% | -62.47% | 23.77% | -139.7% | 19.32% | -67.19% | -94.15% | 54.12% | -28.91% | -132.74% | 73.17% | 28.75% | -475.71% | -336.61% | -727.69% | 103.05% | -109.02% | -37.7% |
Quick answers to the most common questions about buying XEL stock.
Xcel Energy Inc. (XEL) generated $4.08B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Xcel Energy Inc. (XEL) reported negative free cash flow of $6.89B in 2025, indicating capital requirements exceeded cash from operations.
Xcel Energy Inc. (XEL) spent $10.97B 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, Xcel Energy Inc. (XEL) returned $1.28B to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Regulatory lag and rate case outcomes
Metrics are mathematically derived from official filings.
OCF Volatility Masks Underlying Stability
Xcel's operating cash flow swung from -$3.9B in 2025Q4 to $1.8B in 2025Q3, per quarterly filings, reflecting seasonal working capital swings typical of regulated utilities, yet annualized OCF remains robust.
The extreme negative OCF in 2025Q4 appears driven by seasonal working capital outflows, likely including fuel and purchased power settlements, rather than operational deterioration. Excluding that quarter, OCF has consistently exceeded $1B per quarter, providing adequate coverage of fixed obligations. Investors should monitor the timing of regulatory deferrals, as they can distort quarterly comparisons.
CAPEX Burn Accelerates Rate Base Growth
Capital expenditures reached $3.0B in 2026Q1, up from $1.5B in 2024Q1, as reported in Xcel's cash flow statements, with CapEx/OCF exceeding 170% in recent quarters, signaling aggressive investment in rate base.
The sustained CAPEX intensity, with CapEx/OCF consistently above 150% in most quarters, indicates Xcel is in a heavy investment cycle, likely for grid modernization and renewables. This outlay is expected to drive future rate base growth and earnings, but it also widens the external financing gap. The company's ability to recover these investments through timely rate cases will be critical.
External Financing Gap Widens
Free cash flow deficits averaged -$1.1B per quarter over the last four quarters, per Xcel's cash flow data, with long-term debt issuances of $1.0B in 2026Q1, indicating reliance on capital markets to fund CAPEX.
The persistent FCF deficit, coupled with rising CAPEX, suggests Xcel is increasingly dependent on external financing. While debt issuance has been steady, the net stock issuance of $1.0B in 2025Q2 and 2024Q3 indicates occasional equity infusions. Given the current interest rate environment, the cost of debt may rise, pressuring cash flows. Investors should monitor the company's ability to access capital on reasonable terms.
Dividend Coverage Remains Adequate
OCF-to-dividend coverage averaged 4.0x over the last four quarters, as per Xcel's cash flow statements, despite seasonal volatility, indicating dividends are well-covered by operating cash flow.
Even with the negative OCF in 2025Q4, the trailing twelve-month OCF comfortably covers dividend payments, with coverage ratios above 3x in most quarters. This suggests the dividend is sustainable through the current CAPEX cycle, though the payout ratio relative to net income is also important. The company's commitment to dividend growth appears supported by cash generation.
AFUDC and Non-Cash Accruals Distort Earnings
Net income of $586M in 2026Q2, as reported in Xcel's income statements, likely includes significant AFUDC accruals, which are non-cash and may overstate cash earnings relative to actual cash returns.
For utilities, AFUDC can represent a substantial portion of net income, especially during heavy construction periods. This non-cash credit inflates reported earnings but does not contribute to cash flow, potentially masking the true cash return on equity. Investors should adjust for AFUDC to assess the quality of earnings and the sustainability of dividends.
What the Cash Flow Statement Hides
Xcel's cash flow data shows no explicit provisions for decommissioning or environmental liabilities, but such obligations are typical for utilities and may require future cash outlays not reflected in current OCF.
The cash flow statement does not disclose potential unfunded pension obligations, asset retirement obligations, or environmental remediation costs, which could materialize as cash outflows. Additionally, the timing of regulatory recovery can lag actual expenditures, creating temporary cash shortfalls. Investors should monitor these off-balance-sheet items and regulatory proceedings for potential impacts on future cash flows.