Financhill
Sell
43

XEL Quote, Financials, Valuation and Earnings

Last price:
$66.40
Seasonality move :
0.14%
Day range:
$64.97 - $66.52
52-week range:
$46.79 - $73.38
Dividend yield:
3.34%
P/E ratio:
19.48x
P/S ratio:
2.66x
P/B ratio:
1.95x
Volume:
3M
Avg. volume:
3.3M
1-year change:
3%
Market cap:
$37.7B
Revenue:
$14.2B
EPS (TTM):
$3.37
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $11.5B $11.5B $13.4B $15.3B $14.2B
Revenue Growth (YoY) -0.07% -0.03% 16.53% 13.99% -7.21%
 
Cost of Revenues $6.8B $6.6B $8.2B $9.5B $8.2B
Gross Profit $4.7B $5B $5.3B $5.9B $6B
Gross Profit Margin 40.97% 43.07% 39.15% 38.28% 42.09%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $132M $149M $140M $98M $41M
Operating Expenses $2.6B $2.8B $3.1B $3.4B $3.4B
Operating Income $2.1B $2.1B $2.2B $2.4B $2.6B
 
Net Interest Expenses $736M $798M $816M $925M $1B
EBT. Incl. Unusual Items $1.5B $1.5B $1.5B $1.6B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $128M -$6M -$70M -$135M -$146M
Net Income to Company $1.4B $1.5B $1.6B $1.7B $1.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4B $1.5B $1.6B $1.7B $1.8B
 
Basic EPS (Cont. Ops) $2.64 $2.79 $2.96 $3.18 $3.21
Diluted EPS (Cont. Ops) $2.64 $2.79 $2.96 $3.17 $3.21
Weighted Average Basic Share $519M $527M $539M $547M $552M
Weighted Average Diluted Share $520M $528M $540M $547M $552M
 
EBITDA $4.1B $4.3B $4.6B $5.1B $5.2B
EBIT $2.2B $2.2B $2.3B $2.5B $2.6B
 
Revenue (Reported) $11.5B $11.5B $13.4B $15.3B $14.2B
Operating Income (Reported) $2.1B $2.1B $2.2B $2.4B $2.6B
Operating Income (Adjusted) $2.2B $2.2B $2.3B $2.5B $2.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.2B $3.5B $4.1B $3.7B $3.6B
Revenue Growth (YoY) 5.61% 8.96% 17.74% -10.29% -0.49%
 
Cost of Revenues $1.6B $1.9B $2.3B $1.9B $1.8B
Gross Profit $1.6B $1.6B $1.8B $1.8B $1.9B
Gross Profit Margin 48.93% 45.92% 43.85% 49.45% 51.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $43M $31M $6M $2M $86M
Operating Expenses $744M $767M $866M $862M $952M
Operating Income $813M $825M $924M $949M $911M
 
Net Interest Expenses $210M $204M $237M $255M $305M
EBT. Incl. Unusual Items $646M $652M $693M $696M $692M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43M $43M $44M $40M $10M
Net Income to Company $603M $609M $649M $656M $682M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $603M $609M $649M $656M $682M
 
Basic EPS (Cont. Ops) $1.15 $1.13 $1.19 $1.19 $1.21
Diluted EPS (Cont. Ops) $1.14 $1.13 $1.18 $1.19 $1.21
Weighted Average Basic Share $526M $539M $548M $552M $564M
Weighted Average Diluted Share $528M $539M $548M $552M $565M
 
EBITDA $1.4B $1.4B $1.6B $1.6B $1.7B
EBIT $856M $856M $922M $951M $997M
 
Revenue (Reported) $3.2B $3.5B $4.1B $3.7B $3.6B
Operating Income (Reported) $813M $825M $924M $949M $911M
Operating Income (Adjusted) $856M $856M $922M $951M $997M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $11.4B $13B $14.6B $14.8B $13.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.5B $7.8B $8.9B $9B $7.4B
Gross Profit $4.9B $5.2B $5.7B $5.8B $6.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $148M $140M $95M $113M $179M
Operating Expenses $2.8B $3B $3.4B $3.4B $3.7B
Operating Income $2.1B $2.2B $2.3B $2.5B $2.7B
 
Net Interest Expenses $780M $813M $892M $993M $1.1B
EBT. Incl. Unusual Items $1.5B $1.5B $1.5B $1.6B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31M -$47M -$133M -$156M -$150M
Net Income to Company $1.5B $1.6B $1.7B $1.7B $1.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.5B $1.6B $1.7B $1.7B $1.9B
 
Basic EPS (Cont. Ops) $2.81 $2.92 $3.07 $3.16 $3.37
Diluted EPS (Cont. Ops) $2.80 $2.92 $3.06 $3.16 $3.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.3B $4.5B $4.9B $5.2B $5.7B
EBIT $2.3B $2.3B $2.4B $2.6B $2.9B
 
Revenue (Reported) $11.4B $13B $14.6B $14.8B $13.8B
Operating Income (Reported) $2.1B $2.2B $2.3B $2.5B $2.7B
Operating Income (Adjusted) $2.3B $2.3B $2.4B $2.6B $2.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.6B $10.1B $11.3B $10.8B $10.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.8B $6B $6.8B $6.3B $5.5B
Gross Profit $3.8B $4.1B $4.5B $4.5B $4.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $114M $105M $60M $75M $213M
Operating Expenses $2.1B $2.3B $2.6B $2.5B $2.8B
Operating Income $1.7B $1.8B $1.9B $1.9B $2B
 
Net Interest Expenses $595M $610M $686M $754M $885M
EBT. Incl. Unusual Items $1.2B $1.3B $1.3B $1.3B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24M -$17M -$80M -$101M -$105M
Net Income to Company $1.2B $1.3B $1.4B $1.4B $1.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.2B $1.3B $1.4B $1.4B $1.5B
 
Basic EPS (Cont. Ops) $2.25 $2.38 $2.49 $2.47 $2.63
Diluted EPS (Cont. Ops) $2.24 $2.38 $2.48 $2.47 $2.63
Weighted Average Basic Share $1.6B $1.6B $1.6B $1.7B $1.7B
Weighted Average Diluted Share $1.6B $1.6B $1.6B $1.7B $1.7B
 
EBITDA $3.3B $3.6B $3.9B $3.9B $4.4B
EBIT $1.8B $1.9B $2B $2B $2.3B
 
Revenue (Reported) $8.6B $10.1B $11.3B $10.8B $10.3B
Operating Income (Reported) $1.7B $1.8B $1.9B $1.9B $2B
Operating Income (Adjusted) $1.8B $1.9B $2B $2B $2.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $248M $129M $166M $111M $129M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $837M $916M $1B $1.4B $1.3B
Inventory $544M $535M $631M $803M $711M
Prepaid Expenses $43M $42M $44M $54M $52M
Other Current Assets $673M $890M $1.4B $1.4B $905M
Total Current Assets $3.1B $3.3B $4.2B $5.1B $4.1B
 
Property Plant And Equipment $41.2B $44.4B $46.7B $49.5B $52.9B
Long-Term Investments $2.7B $3.1B $3.6B $3.2B $3.6B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $492M $379M $431M $389M $678M
Total Assets $50.4B $54B $57.9B $61.2B $64.1B
 
Accounts Payable $1.3B $1.2B $1.4B $1.8B $1.7B
Accrued Expenses $192M $203M $209M $217M $251M
Current Portion Of Long-Term Debt $1.3B $1B $1.6B $2B $1.3B
Current Portion Of Capital Lease Obligations $194M $214M $205M $217M $226M
Other Current Liabilities $913M $771M $799M $1B $1.3B
Total Current Liabilities $4.6B $4.2B $5B $6.1B $5.7B
 
Long-Term Debt $17.4B $19.6B $21.8B $22.8B $24.9B
Capital Leases -- -- -- -- --
Total Liabilities $37.2B $39.4B $42.2B $44.5B $46.5B
 
Common Stock $1.3B $1.3B $1.4B $1.4B $1.4B
Other Common Equity Adj -$141M -$141M -$123M -$93M -$94M
Common Equity $13.2B $14.6B $15.6B $16.7B $17.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $13.2B $14.6B $15.6B $16.7B $17.6B
 
Total Liabilities and Equity $50.4B $54B $57.9B $61.2B $64.1B
Cash and Short Terms $248M $129M $166M $111M $129M
Total Debt $18.7B $20.7B $23.4B $24.8B $26.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $885M $631M $117M $594M $1.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $899M $1B $1.2B $1.2B $1.2B
Inventory $512M $587M $870M $688M $638M
Prepaid Expenses $78M $55M $54M $71M $64M
Other Current Assets $808M $1.3B $1.6B $952M $1.1B
Total Current Assets $3.8B $4.5B $5.1B $4.4B $5.5B
 
Property Plant And Equipment $43.8B $46.1B $48.4B $51.7B $56.4B
Long-Term Investments $2.8B $3.4B $3.1B $3.4B $3.9B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $348M $339M $420M $519M $596M
Total Assets $53.7B $57.5B $60B $62.9B $69.3B
 
Accounts Payable $1.6B $1.3B $1.6B $1.4B $1.7B
Accrued Expenses $186M $206M $244M $288M $329M
Current Portion Of Long-Term Debt $901M $2.4B $809M $1.1B $1.2B
Current Portion Of Capital Lease Obligations $208M $218M $211M $231M $226M
Other Current Liabilities $766M $854M $1.2B $1.2B $1.6B
Total Current Liabilities $4.4B $5.8B $4.9B $5.1B $5.9B
 
Long-Term Debt $20B $21B $23.3B $24.9B $27.5B
Capital Leases -- -- -- -- --
Total Liabilities $39.9B $42.3B $43.6B $45.6B $49.9B
 
Common Stock $1.3B $1.3B $1.4B $1.4B $1.4B
Other Common Equity Adj -$143M -$126M -$91M -$78M -$66M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $13.8B $15.2B $16.4B $17.3B $19.4B
 
Total Liabilities and Equity $53.7B $57.5B $60B $62.9B $69.3B
Cash and Short Terms $885M $631M $117M $594M $1.5B
Total Debt $20.9B $23.3B $24.1B $26B $28.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.4B $1.5B $1.6B $1.7B $1.8B
Depreciation & Amoritzation $1.9B $2.1B $2.3B $2.6B $2.6B
Stock-Based Compensation $58M $73M $31M $20M $25M
Change in Accounts Receivable $22M -$157M -$313M -$672M $225M
Change in Inventories -$84M -$80M -$126M -$203M -$98M
Cash From Operations $3.3B $2.8B $2.2B $3.9B $5.3B
 
Capital Expenditures $4.2B $5.4B $4.2B $4.6B $5.9B
Cash Acquisitions -- $684M -- -- --
Cash From Investing -$4.3B -$4.7B -$4.3B -$4.7B -$5.9B
 
Dividends Paid (Ex Special Dividend) -$791M -$856M -$935M -$1B -$1.1B
Special Dividend Paid
Long-Term Debt Issued $2.9B $2.9B $2.7B $2.2B $2.6B
Long-Term Debt Repaid -$949M -$1B -$417M -$601M -$1.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$14M -$26M -$10M -$15M -$12M
Cash From Financing $1.2B $1.8B $2.1B $666M $617M
 
Beginning Cash (CF) $147M $248M $129M $166M $111M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $101M -$119M $37M -$55M $18M
Ending Cash (CF) $248M $129M $166M $111M $129M
 
Levered Free Cash Flow -$962M -$2.5B -$2.1B -$706M -$527M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $288M $315M $379M $409M --
Depreciation & Amoritzation $529M $574M $642M $659M --
Stock-Based Compensation $13M $11M $1M $8M --
Change in Accounts Receivable -$173M -$219M -$520M -$245M --
Change in Inventories -$43M -$44M $69M -$171M --
Cash From Operations $674M $610M $765M $974M --
 
Capital Expenditures $1.7B $1.2B $1.3B $1.6B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.7B -$1.2B -$1.3B -$1.6B --
 
Dividends Paid (Ex Special Dividend) -$218M -$237M -$258M -$278M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $790M -- -$1M --
Long-Term Debt Repaid -$300M -$18M $846M $313M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1M $1M -$1M $2M --
Cash From Financing $289M $147M $561M $195M --
 
Beginning Cash (CF) $885M $631M $117M $594M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$756M -$465M -$6M -$465M --
Ending Cash (CF) $129M $166M $111M $129M --
 
Levered Free Cash Flow -$1B -$602M -$548M -$640M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.5B $1.6B $1.7B $1.7B $1.9B
Depreciation & Amoritzation $2B $2.2B $2.5B $2.6B $2.8B
Stock-Based Compensation $71M $33M $30M $18M $35M
Change in Accounts Receivable -$103M -$267M -$371M -$50M -$102M
Change in Inventories -$61M -$125M -$316M $142M -$242M
Cash From Operations $2.9B $2.3B $3.8B $5.1B $5B
 
Capital Expenditures $4.9B $4.7B $4.5B $5.6B $6.8B
Cash Acquisitions $684M -- -- -- --
Cash From Investing -$4.2B -$4.8B -$4.5B -$5.6B -$6.8B
 
Dividends Paid (Ex Special Dividend) -$842M -$916M -$991M -$1.1B -$1.1B
Special Dividend Paid
Long-Term Debt Issued $3.9B $1.9B -- $2.6B $3.6B
Long-Term Debt Repaid -$1.1B -$699M -$1.5B -$618M -$927M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$27M -$10M -$13M -$15M -$3M
Cash From Financing $1.4B $2.3B $252M $983M $2.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21M -$254M -$514M $477M $951M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2B -$2.5B -$760M -$435M -$1.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.5B $1.6B $1.7B $1.8B $1.5B
Depreciation & Amoritzation $2.1B $2.3B $2.6B $2.6B $2.1B
Stock-Based Compensation $73M $31M $20M $25M $27M
Change in Accounts Receivable -$157M -$313M -$672M $225M $143M
Change in Inventories -$80M -$126M -$203M -$98M -$71M
Cash From Operations $2.8B $2.2B $3.9B $5.3B $4B
 
Capital Expenditures $5.4B $4.2B $4.6B $5.9B $5.1B
Cash Acquisitions $684M -- -- -- --
Cash From Investing -$4.7B -$4.3B -$4.7B -$5.9B -$5.2B
 
Dividends Paid (Ex Special Dividend) -$856M -$935M -$1B -$1.1B -$871M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.9B $2.7B $2.2B $2.6B $3.6B
Long-Term Debt Repaid -$1B -$417M -$601M -$1.2B -$1.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$26M -$10M -$15M -$12M -$5M
Cash From Financing $1.8B $2.1B $666M $617M $2.6B
 
Beginning Cash (CF) $3B $2.3B $708M $1.1B $2.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$119M $37M -$55M $18M $1.4B
Ending Cash (CF) $2.9B $2.4B $653M $1.1B $3.6B
 
Levered Free Cash Flow -$2.5B -$2.1B -$706M -$527M -$1.2B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Disney vs Estée Lauder Stock, Which Is Best?
Disney vs Estée Lauder Stock, Which Is Best?

Inflation has eaten away at a lot of the money…

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is down 0.23% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 4.97% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 8.78% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock