NASDAQ:XEL · NASDAQ Global Select
-$0.26 today
Vol 3.97M · Avg 5.25M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:XEL · Revenue to Net Income
Key Ratios
Analysis
$14.8B of revenue converted into $2.1B of net income for the selected period. Gross margin is 18.5% and net margin is 14.2%, showing how much revenue survives after costs and taxes. EPS is $3.50, tying the income statement back to per-share earnings.
Revenue
—
Operating Income
—
Net Income
—
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $14.7B +9.1% | $13.4B -5.4% | $14.2B -7.2% | $15.3B +14.0% | $13.4B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $11.1B +52.3% | $7.3B -11.4% | $8.2B -12.9% | $9.4B +15.6% | $8.2B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $3.6B -42.0% | $6.1B +2.8% | $6.0B +2.0% | $5.9B +11.4% | $5.3B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 24.3% -21.4pp | 45.7% +3.7pp | 42.1% +3.8pp | 38.3% -0.9pp | 39.1% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $0 | $0 | $0 | $0 | $0 | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $686.0M -81.8% | $3.8B +7.5% | $3.5B +1.9% | $3.4B +12.3% | $3.1B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $3.0B +2.7% | $2.9B +12.0% | $2.6B +0.5% | $2.6B +13.2% | $2.3B | $374.2M | $1.2B | $631.8M |
| EBITDA | $6.1B +8.5% | $5.6B +7.6% | $5.2B +2.3% | $5.1B +10.4% | $4.6B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 41.4% -0.2pp | 41.6% +5.0pp | 36.6% +3.4pp | 33.2% -1.1pp | 34.2% | 5.6% | 46.3% | 42.0% |
| Operating Income | $2.9B +20.7% | $2.4B -3.8% | $2.5B +2.2% | $2.4B +10.2% | $2.2B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 19.6% +1.9pp | 17.8% +0.3pp | 17.5% +1.6pp | 15.9% -0.5pp | 16.4% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $1.3B +13.6% | $1.2B +17.7% | $1.0B +8.5% | $925.0M +13.4% | $816.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$1.1B -29.8% | -$852.0M +0.5% | -$856.0M -3.5% | -$827.0M -22.3% | -$676.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $1.8B +15.6% | $1.5B -5.6% | $1.6B +1.5% | $1.6B +4.8% | $1.5B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 12.1% +0.7pp | 11.4% -0.0pp | 11.4% +1.0pp | 10.5% -0.9pp | 11.4% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$245.0M +39.1% | -$402.0M -175.3% | -$146.0M -8.1% | -$135.0M -92.9% | -$70.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $2.0B +4.2% | $1.9B +9.3% | $1.8B +2.0% | $1.7B +8.7% | $1.6B | $4.9B | $4.8B | $4.7B |
| Net Margin | 13.8% -0.6pp | 14.4% +1.9pp | 12.5% +1.1pp | 11.3% -0.6pp | 11.9% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $3 +0.0% | $3 +7.2% | $3 +1.3% | $3 +7.1% | $3 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $3 -0.6% | $3 +7.2% | $3 +1.3% | $3 +7.1% | $3 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $587.0M +4.3% | $563.0M +2.0% | $552.0M +0.9% | $547.0M +1.5% | $539.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $589.0M +4.6% | $563.0M +2.0% | $552.0M +0.9% | $547.0M +1.3% | $540.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
American Electric Power Company, Inc.
NASDAQ:AEP
$75.36B
Dominion Energy, Inc.
NYSE:D
$61.35B
Entergy Corporation
NYSE:ETR
$52.71B
Exelon Corporation
NASDAQ:EXC
$48.99B
Consolidated Edison, Inc.
NYSE:ED
$42.01B
Public Service Enterprise Group Incorporated
NYSE:PEG
$40.67B
WEC Energy Group, Inc.
NYSE:WEC
$38.71B
PG&E Corporation
NYSE:PCG
$37.55B
DTE Energy Company
NYSE:DTE
$32.05B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does XEL generate?
Xcel Energy Inc. (XEL) reported $14.67B of revenue in fiscal 2025.
Is XEL profitable?
Xcel Energy Inc. (XEL) reported $2.02B of net income, with a net margin of 13.8%.
Explore More
Continue the stock analysis
Jump to another research area for this company.