Financhill
Sell
48

XEL Quote, Financials, Valuation and Earnings

Last price:
$67.41
Seasonality move :
0.11%
Day range:
$66.47 - $67.82
52-week range:
$46.79 - $73.38
Dividend yield:
3.21%
P/E ratio:
20.00x
P/S ratio:
2.73x
P/B ratio:
2.00x
Volume:
13M
Avg. volume:
3.7M
1-year change:
9.93%
Market cap:
$38.7B
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 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $603M $609M $649M $656M $682M
Depreciation & Amoritzation $546M $584M $641M $653M $717M
Stock-Based Compensation $19M -$1M $5M $5M $10M
Change in Accounts Receivable -$100M -$45M -$125M -$119M -$11M
Change in Inventories -$52M -$89M -$228M -$27M -$69M
Cash From Operations $1B $1.1B $1.2B $1.9B $1.7B
 
Capital Expenditures $1.1B $1.1B $1.3B $1.6B $1.8B
Cash Acquisitions $684M -- -- -- --
Cash From Investing -$441M -$863M -$1.3B -$1.7B -$1.8B
 
Dividends Paid (Ex Special Dividend) -$217M -$238M -$257M -$278M -$296M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $493M $99M $98M $890M -$1M
Long-Term Debt Repaid -$701M -- $22M -$814M -$690M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4M $1M $1M -$1M --
Cash From Financing -$1.3B -$134M -$131M $74M $4M
 
Beginning Cash (CF) $1.6B $538M $335M $275M $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$749M $93M -$218M $319M -$53M
Ending Cash (CF) $885M $631M $117M $594M $1.5B
 
Levered Free Cash Flow -$86M $25M -$106M $257M -$42M
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 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.2B $1.3B $1.4B $1.4B $1.5B
Depreciation & Amoritzation $1.6B $1.7B $1.9B $1.9B $2.1B
Stock-Based Compensation $60M $20M $19M $17M $27M
Change in Accounts Receivable $16M -$94M -$152M $470M $143M
Change in Inventories -$37M -$82M -$272M $73M -$71M
Cash From Operations $2.2B $1.6B $3.2B $4.4B $4B
 
Capital Expenditures $3.7B $3B $3.3B $4.2B $5.1B
Cash Acquisitions $684M -- -- -- --
Cash From Investing -$3B -$3.1B -$3.3B -$4.3B -$5.2B
 
Dividends Paid (Ex Special Dividend) -$638M -$698M -$754M -$814M -$871M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.9B $1.9B $2.2B $2.6B $3.6B
Long-Term Debt Repaid -$701M -$399M -$1.4B -$1.5B -$1.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$27M -$11M -$14M -$14M -$5M
Cash From Financing $1.5B $2B $105M $422M $2.6B
 
Beginning Cash (CF) $2.1B $1.7B $591M $500M $2.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $637M $502M -$49M $483M $1.4B
Ending Cash (CF) $2.8B $2.2B $542M $983M $3.6B
 
Levered Free Cash Flow -$1.5B -$1.5B -$158M $113M -$1.2B

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock