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
XEL
← 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
XELXcel Energy Inc.
$81.98$51.2B
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
HomeStocksXELCash Flow

Xcel Energy Inc. (XEL) Cash Flow Statement

30Y historyFree accessUpdated daily

Capital expenditure of $3.0 billion in 2026Q1 resulted in a 178.1% CapEx-to-OCF ratio, underscoring the company's aggressive investment cycle and reliance on debt markets.

XEL Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'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'98Dec'97Dec'96
Cash from Operations669M4.08B4.64B5.33B3.93B2.19B2.85B3.26B3.12B3.13B3.05B3.03B2.65B2.58B2B2.41B1.89B1.92B1.68B1.55B1.94B1.16B803.94M1.38B1.77B1.58B1.41B681.2M702.1M689.8M544.5M
Operating CF Growth %-625.9%-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 %4.53%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 Income2.09B2.02B1.94B1.77B1.74B1.6B1.47B1.37B1.26B1.15B1.12B984.49M1.02B948.23M905.2M841.37M751.96M685.52M645.55M577.35M571.75M512.97M355.96M622.39M-2.22B794.97M545.79M224.3M282.4M237.3M274.5M
Depreciation & Amortization3.01B3.08B2.88B2.57B2.55B2.26B2.08B1.9B1.78B1.61B1.44B1.25B1.15B1.1B1.05B1.01B977.55M915.7M883.39M855.9M857.13B782.07M741.54M786.53M1.03T945.55B828.78B0000
Deferred Taxes-263M414M225M-59M-140M-79M-8M143M218M635M581.45M530.59M563.84M509.31M501.48M466.57M414.46M416.58M259.05M265.28M-59.84M205.06M45.49M113.98M-781.53M11.19M62.72M-18.9M-1M-5.9M-30.6M
Other Non-Cash Items-2.67B-365M-256M-169M-123M-173M-217M51M-113M-24M-6.64M141.16M-28.89M-55.49M-82.82M10.39M-29.7M-47.04M18.27M64.09M-42.06M811.19M588.43M-82.57M4.44B831.54M115.36M539.1M382.5M393.2M335.7M
Working Capital Changes276M-1.11B-172M1.19B-115M-1.44B-555M-265M-70M-299M-122.8M75.29M-91.31M57.44M-392.43M32.43M-256.14M-81.97M-152.26M-232.2M373.3M-366.07M-185.94M-200.18M334.52M-53.68M-91.05M-63.3M38.2M65.2M-35.1M
Capital Expenditures-1.01B-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 %6.85%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&A0.34x3.56x2.56x2.28x1.82x1.88x2.58x2.22x2.22x2.06x2.27x2.95x2.78x3.09x2.46x2.18x3.02x1.95x2.39x2.45x0.00x1.68x1.72x1.18x0.00x0.01x0.00x----
CapEx Coverage (OCF/CapEx)0.66x0.37x0.63x0.91x0.85x0.52x0.53x0.77x0.79x0.94x0.94x0.82x0.83x0.76x0.78x1.09x0.64x1.07x0.79x0.74x1.19x0.89x0.63x1.49x0.74x0.30x0.44x0.29x1.71x0.73x0.84x
Cash from Investing-1.03B-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
Acquisitions000004.24B684M4.22B3.96B-17M-3.96M-1.39M-2.38M-7.5M-980K-2.45M-8.05M-42.49M43.24M38.95M48.09B92.7M0000000-159.6M0
Purchase of Investments-522M-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-576M000000000
Sale of Investments523M1.2B961M959M1.3B743M1.38B975M833M1.67B478.87M1.24B588.43M1.46B1.09B2.1B3.79B1.66B914.51M669.07M1.24T494.53M-4.08M13.3M-118.84B154.84B00000
Other Investing5M-58M-27M-37M20M-4.27B-35M-4.32B-3.97B68M65.84M83.03M92.06M210.03M253.2M-39.79M144.06M74.05M-43.07M78.51M52.84M74.58M45.33M-897.11M118.54B-154.65B-165.89M-1.85B-195.9M-392.3M-235.5M
Cash from Financing901M6.98B2.84B617M666M2.13B1.77B1.18B928M168M208.65M602.27M441.52M654.17M349.82M-205.47M905.57M-322.42M671.03M483.17M-421.69M111.32M-110.69M-366.87M1.58B3.71B2.02B1.65B-107.4M262.4M125.9M
Dividends Paid-41M-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)2M1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K-1000K1000K1000K-1000K1000K1000K1000K1000K1000K1000K1000K
Stock Issued-121M3.35B1.12B270M322M366M727M458M230M31M07.01M180.8M231.77M8.05M38.69M457.26M20.13M352.87M10.54M16.27M9.09M6.99M3.22M69.49M607.44M570.38M95.32M72.3M268M41.7M
Share Repurchases00000000-1M-3M-32.21M000-18.53M-104.98M000000-32.02M00000-95M-41.3M0
Other Financing-25M9M-6M-12M-15M-10M-26M-14M-20M401M-12.35M-11M0231.77M-23.31M0000-4.86M0-200K-200K01.47B00-266.96M100K00
Net Change in Cash542M95M50M18M-55M37M-119M101M64M-2M-464K5.33M-27.54M24.82M21.64M-47.75M-7.21M-141.41M194.22M13.66M-34.74M48.84M-538.52M88.54M639.97M124.82M76.76M13.6M-12.4M3.7M22.3M
Exchange Rate Effect00000000000000000-2.79M00003.44M06.45M-4.57M360K-100K-100K0-100K
Cash at Beginning274M179M129M111M166M129M248M147M83M85M84.94M79.61M107.14M82.32M60.68M108.44M115.65M249.2M54.97M37.46M72.2M23.36M568.28M484.7M261.31M216.49M139.73M42.4M54.8M51.1M28.8M
Cash at End1.76B274M179M129M111M166M129M248M147M83M84.48M84.94M79.61M107.14M82.32M60.68M108.44M107.79M249.2M51.12M37.46M72.2M29.76M573.24M901.27M341.31M216.49M56M42.4M54.8M51.1M
Free Cash Flow-343M-6.89B-2.72B-527M-706M-2.06B-2.52B-962M-835M-193M-203.25M-657.52M-551.6M-811.29M-565.45M199.96M-1.06B131.56M-433.73M-543.58M309.45M-148.3M-472.51M455.41M-637.74M-3.78B-1.77B-1.63B291M-258.7M-103.5M
FCF Growth %89.28%-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 %-2.32%-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 %-16.4%-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%

Key Metrics

Growth RegimeExpanding
ProfitabilityModerate
Balance SheetStrained
Cash FlowBurning
Top Statement Risk

Wildfire litigation and CAPEX

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Regulated Cash Flow Quality Trends

According to quarterly financial data, Xcel Energy's operating cash flow remains highly variable, with a 2026Q1 figure of $1.7 billion, suggesting that while the core utility business generates significant cash, its ability to cover fixed obligations is periodically pressured by the timing of regulatory cost recovery mechanisms.

The volatility in operating cash flow appears to be a function of seasonal demand and the inherent lag in recovering fuel and purchased power costs. Investors should monitor whether these fluctuations indicate a weakening in the underlying predictability of the regulated cash stream or merely the expected noise of multi-jurisdictional utility operations.

Aggressive CAPEX Burn Sustains Growth

As reported in recent filings, Xcel Energy's capital expenditure reached $3.0 billion in 2026Q1, representing a 178.1% ratio relative to operating cash flow, which highlights the company's commitment to its aggressive rate base expansion strategy despite the resulting significant negative free cash flow profile.

This high level of capital intensity is the primary engine for future rate base growth, yet it necessitates a constant reliance on external financing. The sustained burn rate suggests that the company is prioritizing long-term infrastructure modernization over immediate cash flow neutrality, a standard approach for utilities in the midst of a major generation transition.

Financing Capacity and Capital Access

Based on the reported financial statements, the company consistently faces a free cash flow deficit, with a $1.3 billion shortfall in 2026Q1, necessitating ongoing access to debt and equity markets to fund its capital-intensive transition and maintain its dividend obligations to shareholders.

The reliance on external capital markets appears to be a structural necessity rather than a temporary condition. Analysts should evaluate whether the current cost of debt and equity issuance remains accretive to the overall rate base return, especially as interest coverage ratios face pressure from the company's substantial debt load.

Dividend Sustainability Amidst CAPEX Needs

Financial data indicates that Xcel Energy's dividend coverage remains volatile, with an OCF-to-dividend ratio of 4.9x in 2026Q1, suggesting that while the dividend is currently supported by operating cash, the massive capital expenditure requirements may limit future payout growth potential.

The dividend appears sustainable under current regulatory conditions, but the payout ratio is sensitive to the timing of rate case outcomes. Any significant delay in regulatory recovery could force management to choose between maintaining dividend growth and funding essential infrastructure projects, warranting close observation of future payout policies.

XEL — Frequently Asked Questions

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

How much cash does Xcel Energy Inc. (XEL) generate from operations?

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.

What is Xcel Energy Inc.'s free cash flow?

Xcel Energy Inc. (XEL) reported negative free cash flow of $6.89B in 2025, indicating capital requirements exceeded cash from operations.

What is Xcel Energy Inc.'s capital expenditure (CapEx)?

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.

How does Xcel Energy Inc. distribute cash to shareholders?

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.