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.
| 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 | 669M | 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 % | -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 Income | 2.09B | 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 | 3.01B | 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 | -263M | 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 | -2.67B | -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 | 276M | -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 | -1.01B | -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&A | 0.34x | 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) | 0.66x | 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 | -1.03B | -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 |
| 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 | -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 | -576M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale of Investments | 523M | 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 | 5M | -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 | 901M | 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 | -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) | 2M | 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 | -121M | 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 | -25M | 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 | 542M | 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 | 274M | 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 | 1.76B | 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 | -343M | -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 % | 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% |
Wildfire litigation and CAPEX
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.
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.
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.
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.
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.