grepcent public filings, reorganized for comparison

XCEL ENERGY INC (XEL)

CIK: 0000072903. SIC: 4931 Electric & Other Services Combined. Latest 10-K as of: 2026-02-25.

SIC breadcrumb: Transportation, Communications, Electric, Gas, And Sanitary Services > Electric, Gas, And Sanitary Services > SIC 4931 Electric & Other Services Combined

SEC company page: https://www.sec.gov/edgar/browse/?CIK=72903. Latest filing source: 0000072903-26-000009.

Informational only. Descriptive public-record data — not a rating, forecast, or investment advice. See Disclaimer.

At a glance

FY2025 · period end 2025-12-31 · filed 2026-02-25 · accession 0000072903-26-000009 · source: SEC companyfacts

Revenue
14,669,000,000 USD verified
Net income
2,018,000,000 USD verified
Assets
81,371,000,000 USD verified
Free cash flow
-6,825,000,000 USD computed
Net margin
13.76% computed
Operating margin
17.61% computed
Revenue YoY
+9.14% computed
ROE
8.55% computed

Computed values are grepcent-computed from the verified facts above and may differ from ratios the company itself reports. Free cash flow = operating cash flow − capital expenditures. Net margin = net income ÷ revenue. Operating margin = operating income ÷ revenue. Revenue YoY = FY2025 revenue ÷ FY2024 revenue − 1 (consecutive fiscal years only). ROE = net income ÷ period-end stockholders' equity.

Peer groups: Regulated electric utilities · SIC 4931 Electric & Other Services Combined

No market price, no rating, no forecast on this site. Not investment advice.

Peer & cluster context

Peer comparisons including XEL

Peer percentile fingerprint

XEL ratios vs SIC peers. Source: grepcent computed from latest SEC companyfacts ratios; peer set SIC industry 4931; per-ratio N printed.XEL ratios vs SIC peers. Source: grepcent computed from latest SEC companyfacts ratios; peer set SIC industry 4931; per-ratio N printed.RatioXELPeer medianPercentileNNet margin13.8%13.1%5316Operating margin17.6%20.7%1316Revenue growth9.1%9.4%4716FCF margin-46.5%-8.1%013ROE8.5%9.6%4016ROA2.5%2.6%3316Liabilities / equity2.452.474716Current ratio0.710.764016

Percentile = share of the N covered peers reporting that ratio whose value is lower (ties counted half); computed among grepcent-covered companies in SIC industry 4931 Electric & Other Services Combined, not the whole market. A higher percentile means a higher value of the ratio, not a better company. Ratios with fewer than 8 reporting peers are omitted. Latest reported values per company; fiscal periods may differ. Descriptive arithmetic - not a score, rating, or ranking.

Selected Fundamentals

MetricValueUnitFYFiled
Revenue14,669,000,000USD20252026-02-25
Net income2,018,000,000USD20252026-02-25
Assets81,371,000,000USD20252026-02-25

Financials

Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-25. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000072903.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.

Download these verified figures (annual + quarterly, with per-value filing provenance): JSON · CSV

Flow metrics use full-year FY periods from 10-K/10-K/A filings; balance-sheet metrics use FY-end instants. Free cash flow = operating cash flow - capital expenditures. Missing metrics are omitted rather than fabricated.

Metric2016201720182019202020212022202320242025
Revenue11,404,000,00011,537,000,00011,529,000,00011,526,000,00013,431,000,00015,310,000,00014,206,000,00013,441,000,00014,669,000,000
Net income1,123,000,0001,148,000,0001,261,000,0001,372,000,0001,473,000,0001,597,000,0001,736,000,0001,771,000,0001,936,000,0002,018,000,000
Operating income2,240,000,0002,223,000,0001,965,000,0002,104,000,0002,116,000,0002,203,000,0002,428,000,0002,481,000,0002,386,000,0002,583,000,000
Diluted EPS2.212.252.472.642.792.963.173.213.443.42
Operating cash flow3,052,000,0003,126,000,0003,122,000,0003,263,000,0002,848,000,0002,189,000,0003,932,000,0005,327,000,0004,641,000,0004,083,000,000
Capital expenditures3,195,000,0003,244,000,0003,957,000,0004,225,000,0005,369,000,0004,244,000,0004,638,000,0005,854,000,0007,364,000,00010,908,000,000
Dividends paid681,000,000721,000,000730,000,000791,000,000856,000,000935,000,0001,012,000,0001,092,000,0001,175,000,0001,282,000,000
Assets41,155,000,00043,030,000,00045,987,000,00050,448,000,00053,957,000,00057,851,000,00061,188,000,00064,079,000,00070,035,000,00081,371,000,000
Stockholders' equity11,021,000,00011,455,000,00012,222,000,00013,239,000,00014,575,000,00015,612,000,00016,675,000,00017,616,000,00019,522,000,00023,609,000,000
Free cash flow-143,000,000-118,000,000-835,000,000-962,000,000-2,521,000,000-2,055,000,000-706,000,000-527,000,000-2,723,000,000-6,825,000,000

Ratios

ROE and ROA use period-end equity/assets. Liabilities / equity uses total liabilities divided by stockholders' equity. Current ratio uses current assets divided by current liabilities when both are reported.

Metric2016201720182019202020212022202320242025
Net margin10.07%10.93%11.90%12.78%11.89%11.34%12.47%14.40%13.76%
Operating margin19.49%17.03%18.25%18.36%16.40%15.86%17.46%17.75%17.61%
Return on equity10.19%10.02%10.32%10.36%10.11%10.23%10.41%10.05%9.92%8.55%
Return on assets2.73%2.67%2.74%2.72%2.73%2.76%2.84%2.76%2.76%2.48%
Liabilities / equity2.732.762.762.812.702.712.672.642.592.45
Current ratio0.880.730.690.680.770.840.850.720.670.71

Industry Peer Context

Each number-line places XEL against the min, median, and max of latest reported values among companies in the same SIC industry when at least three peers report that ratio.

Net margin peer context

XEL Net margin versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 4931; peer count 16.XEL Net margin versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 4931; peer count 16.16 SIC peersMin 4.8%Median 13.1%Max 18.6%XEL 13.8%

Operating margin peer context

XEL Operating margin versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 4931; peer count 16.XEL Operating margin versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 4931; peer count 16.16 SIC peersMin 5.5%Median 20.7%Max 27.6%XEL 17.6%

ROE peer context

XEL ROE versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 4931; peer count 16.XEL ROE versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 4931; peer count 16.16 SIC peersMin 6.3%Median 9.6%Max 12.4%XEL 8.5%

ROA peer context

XEL ROA versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 4931; peer count 16.XEL ROA versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 4931; peer count 16.16 SIC peersMin 1.9%Median 2.6%Max 6.2%XEL 2.5%

Financial Bridges

Waterfall figures reconcile reported SEC companyfacts components. Missing bridges are omitted when required components are not present for the same fiscal year.

Free cash flow = operating cash flow - capital expenditures

XEL FY2025 free cash flow bridge from reported figures.XEL FY2025 free cash flow bridge from reported figures.XEL free cash flow bridgeFY2025: operating cash flow less capital expendituresSource: SEC companyfacts FY2025.Free cash flow bridgeReported amount-$8.0B$0.0B$6.0B$4.1BOperating cash flow-$10.9BCapex-$6.8BFree cash flow

Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0000072903-26-000009; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0000072903-26-000009; concept PaymentsToAcquireProductiveAssets; source concepts us-gaap:PaymentsToAcquireProductiveAssets | Free cash flow: accession 0000072903-26-000009; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquireProductiveAssets; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquireProductiveAssets

Financial Charts

XEL revenue, last 5 periods. Source: SEC companyfacts FY2025.XEL revenue, last 5 periods. Source: SEC companyfacts FY2025.XEL RevenueLatest point: FY2025 = $14.7BSource: SEC companyfacts FY2025.Fiscal yearReported revenue$0.0B$10.0B$20.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000072903-26-000009; filed 2026-02-25. Concept: RegulatedAndUnregulatedOperatingRevenue. Source concepts: us-gaap:RegulatedAndUnregulatedOperatingRevenue.

XEL net income, last 5 periods. Source: SEC companyfacts FY2025.XEL net income, last 5 periods. Source: SEC companyfacts FY2025.XEL Net incomeLatest point: FY2025 = $2.0BSource: SEC companyfacts FY2025.Fiscal yearNet income$0.0B$2.0B$4.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000072903-26-000009; filed 2026-02-25. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.

XEL operating income, last 5 periods. Source: SEC companyfacts FY2025.XEL operating income, last 5 periods. Source: SEC companyfacts FY2025.XEL Operating incomeLatest point: FY2025 = $2.6BSource: SEC companyfacts FY2025.Fiscal yearOperating income$0.0B$2.0B$4.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000072903-26-000009; filed 2026-02-25. Concept: OperatingIncomeLoss. Source concepts: us-gaap:OperatingIncomeLoss.

XEL diluted eps, last 5 periods. Source: SEC companyfacts FY2025.XEL diluted eps, last 5 periods. Source: SEC companyfacts FY2025.XEL Diluted EPSLatest point: FY2025 = $3.42/shareSource: SEC companyfacts FY2025.Fiscal yearDiluted EPS (USD/share)$0.00/share$2.00/share$4.00/shareFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000072903-26-000009; filed 2026-02-25. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.

XEL operating cash flow, last 5 periods. Source: SEC companyfacts FY2025.XEL operating cash flow, last 5 periods. Source: SEC companyfacts FY2025.XEL Operating cash flowLatest point: FY2025 = $4.1BSource: SEC companyfacts FY2025.Fiscal yearOperating cash flow$0.0B$3.0B$6.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000072903-26-000009; filed 2026-02-25. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.

XEL capital expenditures, last 5 periods. Source: SEC companyfacts FY2025.XEL capital expenditures, last 5 periods. Source: SEC companyfacts FY2025.XEL Capital expendituresLatest point: FY2025 = $10.9BSource: SEC companyfacts FY2025.Fiscal yearCapital expenditures$0.0B$10.0B$20.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000072903-26-000009; filed 2026-02-25. Concept: PaymentsToAcquireProductiveAssets. Source concepts: us-gaap:PaymentsToAcquireProductiveAssets.

XEL dividends paid, last 5 periods. Source: SEC companyfacts FY2025.XEL dividends paid, last 5 periods. Source: SEC companyfacts FY2025.XEL Dividends paidLatest point: FY2025 = $1.3BSource: SEC companyfacts FY2025.Fiscal yearDividends paid$0.0B$1.0B$2.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000072903-26-000009; filed 2026-02-25. Concept: PaymentsOfDividends. Source concepts: us-gaap:PaymentsOfDividends.

XEL assets, last 5 periods. Source: SEC companyfacts FY2025.XEL assets, last 5 periods. Source: SEC companyfacts FY2025.XEL AssetsLatest point: FY2025 = $81.4BSource: SEC companyfacts FY2025.Fiscal yearAssets$0.0B$50.0B$100.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000072903-26-000009; filed 2026-02-25. Concept: Assets. Source concepts: us-gaap:Assets.

XEL stockholders' equity, last 5 periods. Source: SEC companyfacts FY2025.XEL stockholders' equity, last 5 periods. Source: SEC companyfacts FY2025.XEL Stockholders' equityLatest point: FY2025 = $23.6BSource: SEC companyfacts FY2025.Fiscal yearStockholders' equity$0.0B$15.0B$30.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000072903-26-000009; filed 2026-02-25. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.

XEL free cash flow, last 5 periods. Source: SEC companyfacts FY2025.XEL free cash flow, last 5 periods. Source: SEC companyfacts FY2025.XEL Free cash flowLatest point: FY2025 = -$6.8BSource: SEC companyfacts FY2025.Fiscal yearFree cash flow-$8.0B-$4.0B$0.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000072903-26-000009; filed 2026-02-25. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquireProductiveAssets. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquireProductiveAssets.

As-reported value updates

4 tracked differences above grepcent's stated thresholds were found between the earliest XBRL-filed value and the value currently on file for the same fiscal period.

View the filing-by-filing ledger →

Quarterly

Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-07-30. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000072903.json.

Flow metrics use discrete quarter-length periods from 10-Q/10-Q/A filings. Q4 revenue and net income are derived only when annual FY and nine-month YTD facts exist for the same fiscal year; derived Q4 values are labeled. EPS Q4 is not derived.

QuarterEnd DateRevenueNet IncomeDiluted EPSMethod
2022-Q32022-09-301.18reported discrete quarter
2023-Q12023-03-310.76reported discrete quarter
2023-Q22023-06-300.52reported discrete quarter
2023-Q32023-09-303,662,000,000656,000,0001.19reported discrete quarter
2023-Q42023-12-313,442,000,000409,000,000derived Q4 = FY annual - nine-month YTD
2024-Q12024-03-313,649,000,000488,000,0000.88reported discrete quarter
2024-Q22024-06-303,028,000,000302,000,0000.54reported discrete quarter
2024-Q32024-09-303,644,000,000682,000,0001.21reported discrete quarter
2024-Q42024-12-313,120,000,000464,000,000derived Q4 = FY annual - nine-month YTD
2025-Q12025-03-313,906,000,000483,000,0000.84reported discrete quarter
2025-Q22025-06-303,287,000,000444,000,0000.75reported discrete quarter
2025-Q32025-09-303,915,000,000524,000,0000.88reported discrete quarter
2025-Q42025-12-313,561,000,000567,000,000derived Q4 = FY annual - nine-month YTD
2026-Q12026-03-314,021,000,000556,000,0000.89reported discrete quarter
2026-Q22026-06-303,119,000,000586,000,0000.93reported discrete quarter

Quarterly Charts

XEL quarterly revenue, last 12 periods. Source: SEC companyfacts 2026-Q2.XEL quarterly revenue, last 12 periods. Source: SEC companyfacts 2026-Q2.XEL Quarterly RevenueLatest point: 2026-Q2 = $3.1BSource: SEC companyfacts 2026-Q2.Fiscal quarterQuarterly Revenue$0.0B$3.0B$6.0B2023-Q32023-Q42024-Q12024-Q22024-Q32024-Q42025-Q12025-Q22025-Q32025-Q42026-Q12026-Q2

Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-06-30; accession 0000072903-26-000154; filed 2026-07-30. Concept: RegulatedAndUnregulatedOperatingRevenue. Source concepts: us-gaap:RegulatedAndUnregulatedOperatingRevenue.

XEL quarterly net income, last 12 periods. Source: SEC companyfacts 2026-Q2.XEL quarterly net income, last 12 periods. Source: SEC companyfacts 2026-Q2.XEL Quarterly Net incomeLatest point: 2026-Q2 = $586.0MSource: SEC companyfacts 2026-Q2.Fiscal quarterQuarterly Net income$0.0B$375.0M$750.0M2023-Q32023-Q42024-Q12024-Q22024-Q32024-Q42025-Q12025-Q22025-Q32025-Q42026-Q12026-Q2

Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-06-30; accession 0000072903-26-000154; filed 2026-07-30. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.

XEL quarterly diluted eps, last 12 periods. Source: SEC companyfacts 2026-Q2.XEL quarterly diluted eps, last 12 periods. Source: SEC companyfacts 2026-Q2.XEL Quarterly Diluted EPSLatest point: 2026-Q2 = $0.93/shareSource: SEC companyfacts 2026-Q2.Fiscal quarterQuarterly Diluted EPS (USD/share)$0.00/share$0.75/share$1.50/share2022-Q32023-Q12023-Q22023-Q32024-Q12024-Q22024-Q32025-Q12025-Q22025-Q32026-Q12026-Q2

Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-06-30; accession 0000072903-26-000154; filed 2026-07-30. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.

Business

Read XEL's verbatim Item 1 Business section from its latest 10-K: Business.

Risk Factors

Read XEL's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.

Latest quarter (10-Q)

Latest 10-Q source: 0000072903-26-000154.

Extracted structurally from real Item 2 body heading to real Item 3/4 boundary. Confidence: high. Filing date: 2026-07-30. Report date: 2026-06-30.

ITEM 2 — MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion and analysis by management focuses on those factors that had a material effect on Xcel Energy’s financial condition, results of operations and cash flows during the periods presented or are expected to have a material impact in the future. It should be read in conjunction with the accompanying unaudited consolidated financial statements and the related notes to consolidated financial statements. Due to the seasonality of Xcel Energy’s operating results, quarterly financial results are not an appropriate base from which to project annual results.

The demand for electric power and natural gas is affected by seasonal differences in the weather. In general, peak sales of electricity occur in the summer months, and peak sales of natural gas occur in the winter months. As a result, the overall operating results may fluctuate substantially on a seasonal basis. Additionally, Xcel Energy’s operations have historically generated less revenues and income when weather conditions are milder in the winter and cooler in the summer.

Non-GAAP Financial Measures

The following discussion includes financial information prepared in accordance with GAAP, as well as certain non-GAAP financial measures such as ongoing earnings and ongoing diluted EPS. Generally, a non-GAAP financial measure is a measure of a company’s financial performance, financial position or cash flows that adjusts measures calculated and presented in accordance with GAAP.

Xcel Energy’s management uses non-GAAP measures for financial planning and analysis, for reporting results to the Board of Directors, in determining performance-based compensation and communicating its earnings outlook to analysts and investors. Non-GAAP financial measures are intended to supplement investors’ understanding of our performance and should not be considered alternatives for financial measures presented in accordance with GAAP. These measures are discussed in more detail below and may not be comparable to other companies’ similarly titled non-GAAP financial measures.

Earnings Adjusted for Certain Items (Ongoing Earnings and Ongoing Diluted EPS)

GAAP diluted EPS reflects the potential dilution that could occur if securities or other agreements to issue common stock (i.e., common stock equivalents) were settled. The weighted average number of potentially dilutive shares outstanding used to calculate Xcel Energy Inc.’s diluted EPS is calculated using the treasury stock method.

Ongoing earnings reflect adjustments to GAAP earnings (net income) for certain items. Ongoing diluted EPS for Xcel Energy is calculated by dividing net income or loss, adjusted for certain items, by the weighted average fully diluted Xcel Energy Inc. common shares outstanding for the period. Ongoing diluted EPS for each subsidiary is calculated by dividing the net income or loss for such subsidiary, adjusted for certain items, by the weighted average fully diluted Xcel Energy Inc. common shares outstanding for the period.

24

Table of Contents

We use these non-GAAP financial measures to evaluate and provide details of Xcel Energy’s core earnings and underlying performance. For instance, to present ongoing earnings and ongoing diluted EPS, we may adjust the related GAAP amounts for certain items that are non-recurring in nature. We believe these measurements are useful to investors to evaluate the actual and projected financial performance and contribution of our subsidiaries. These non-GAAP financial measures should not be considered as an alternative to measures calculated and reported in accordance with GAAP.

The following table provides a reconciliation of GAAP earnings (net income) to ongoing earnings:

Three Months Ended June 30Six Months Ended June 30
(Millions of Dollars)2026202520262025
GAAP net income$586$444$1,142$927
Prairie Island outage refunds138
Marshall Wildfire litigation3(19)
Tax effect(1)(5)
Ongoing earnings$589$444$1,156$927

Prairie Island Outage Refunds — In March 2026, the ALJ recommended a disallowance of $41 million for estimated replacement power costs incurred during a 2023-2024 outage at NSP-Minnesota’s Prairie Island nuclear facility. The MPUC ordered the ALJ-recommended disallowance in May 2026. Total non-recurring charges of $38 million were recorded to electric revenues during the six months ended June 30, 2026 for incremental customer refunds, including interest.

Marshall Wildfire Litigation — In the six months ended June 30, 2026, PSCo recognized $19 million of net reductions to operating expenses due primarily to an increase in the estimated amount recoverable from insurance for non-recurring Marshall Wildfire costs.

Results of Operations

The only common equity securities that are publicly traded are common shares of Xcel Energy Inc. Diluted earnings and EPS of each subsidiary discussed below do not represent a direct legal interest in the assets and liabilities allocated to such subsidiary but rather represent a direct interest in our assets and liabilities as a whole.

Xcel Energy’s second quarter diluted GAAP and ongoing earnings were $0.93 per share compared with $0.75 per share in the same period in 2025. The change in earnings per share was primarily driven by increased recovery of electric infrastructure investments, partially offset by higher financing costs. Fluctuations in electric and natural gas revenues associated with changes in fuel and purchased power and/or natural gas sold and transported generally do not significantly impact earnings (changes in costs are offset by the related variation in revenues).

Summarized diluted EPS for Xcel Energy:

Three Months Ended June 30Six Months Ended June 30
Diluted Earnings (Loss) Per Share2026202520262025
PSCo$0.32$0.26$0.74$0.71
NSP-Minnesota0.370.320.670.64
SPS0.190.170.330.27
NSP-Wisconsin0.060.050.170.12
Earnings from equity method investments — WYCO0.010.010.020.02
Regulated utility (a)0.950.811.921.76
Xcel Energy Inc. and Other(0.02)(0.06)(0.10)(0.17)
GAAP diluted EPS (a)$0.93$0.75$1.82$1.59
Prairie Island outage refunds0.04
Marshall Wildfire litigation(0.02)
Ongoing diluted EPS (a)$0.93$0.75$1.84$1.59

(a)Amounts may not add due to rounding.

Summary of Earnings

PSCo — GAAP and ongoing earnings increased $0.06 per share for the second quarter of 2026. Year-to-date GAAP earnings increased $0.03 per share and ongoing earnings increased $0.01 per share. The increase in year-to-date ongoing earnings was driven by higher recovery of electric infrastructure investments which was partially offset by unfavorable weather. The difference between GAAP and ongoing earnings was driven by an increase in the estimated amount recoverable from insurance for Marshall Wildfire costs.

NSP-Minnesota — GAAP and ongoing earnings increased $0.05 per share for the second quarter of 2026. Year-to-date GAAP earnings increased $0.03 per share and ongoing earnings increased $0.07 per share. The year-to-date ongoing earnings increase was driven by higher recovery of electric and natural gas infrastructure investments, which was partially offset by increased interest charges. The difference between GAAP and ongoing earnings was driven by recognition of customer refunds related to the 2023-2024 Prairie Island nuclear facility outage.

SPS — GAAP and ongoing earnings increased $0.02 per share for the second quarter and $0.06 per share year-to-date. The year-to-date change was driven by sales growth and higher recovery of electric infrastructure investments, partially offset by increased depreciation expense.

NSP-Wisconsin — GAAP and ongoing earnings increased $0.01 per share for the second quarter and $0.05 year-to-date. The year-to-date change was driven by higher recovery of electric and natural gas infrastructure investments, partially offset by increased depreciation expense and interest charges.

Xcel Energy Inc. and Other — Primarily includes financing costs and interest income at the holding company and earnings from investment funds, which are accounted for as equity method investments. The increase in earnings was largely due to unrealized gains on the investment funds’ interests in energy technology companies, partially offset by higher debt levels.

25

Table of Contents

Changes in GAAP and Ongoing EPS

Components significantly contributing to changes in 2026 EPS compared to 2025:

Diluted Earnings (Loss) Per ShareThree Months Ended June 30Six Months Ended June 30
GAAP EPS — 2025$0.75$1.59
Components of change - 2026 vs. 2025
Lower electric fuel and purchased power0.300.31
Higher AFUDC equity & debt0.080.18
Lower depreciation and amortization0.080.03
Marshall Wildfire litigation0.02
(Lower) higher electric revenues(0.18)
Higher interest charges(0.12)(0.22)
Common equity financing(0.06)(0.14)
Lower natural gas revenues(0.04)(0.07)
Other, net0.120.12
GAAP EPS — 2026$0.93$1.82
Prairie Island outage refunds0.04
Marshall Wildfire litigation(0.02)
Ongoing EPS — 2026$0.93$1.84

Statement of Income Analysis

The following summarizes the items that affected the individual revenue and expense items reported in the consolidated statements of income.

Estimated Impact of Temperature Changes on Regulated Earnings —Unusually hot summers or cold winters increase electric and natural gas sales, while mild weather reduces electric and natural gas sales. The estimated impact of weather on earnings is based on the number of customers, temperature variances, the amount of natural gas or electricity historically used per degree of temperature and excludes any incremental related operating expenses that could result due to storm activity or vegetation management requirements. As a result, weather deviations from normal levels can affect Xcel Energy’s financial performance. However, electric sales true-up and gas decoupling mechanisms in Minnesota predominately mitigate the positive and adverse impacts of weather in that jurisdiction.

Degree-day or THI data is used to estimate amounts of energy required to maintain comfortable indoor temperature levels based on each day’s average temperature and humidity. HDD is the measure of the variation in the weather based on the extent to which the average daily temperature falls below 65° Fahrenheit. CDD is the measure of the variation in the weather based on the extent to which the average daily temperature rises above 65° Fahrenheit.

Each degree of temperature above 65° Fahrenheit is counted as one CDD, and each degree of temperature below 65° Fahrenheit is counted as one HDD. In Xcel Energy’s more humid service territories, a THI is used in place of CDD, which adds a humidity factor

[Excerpt truncated for page length; source filing is linked above.]

Latest 10-K MD&A (excerpt)

Latest 10-K Item 7 source: 0000072903-26-000009. The complete FY 2025 MD&A is published at /company/XEL/mda/fy2025/.

Extracted structurally from real Item 7 body heading to real Item 7A/8 boundary. Confidence: high. Filing date: 2026-02-25. Report date: 2025-12-31.

ITEM 7 — MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Non-GAAP Financial Measures

The following discussion includes financial information prepared in accordance with GAAP, as well as certain non-GAAP financial measures such as ongoing ROE, ongoing earnings and ongoing diluted EPS. Generally, a non-GAAP financial measure is a measure of a company’s financial performance, financial position or cash flows that adjusts measures calculated and presented in accordance with GAAP.

Xcel Energy’s management uses non-GAAP measures for financial planning and analysis, for reporting of results to the Board of Directors, in determining performance-based compensation and communicating its earnings outlook to analysts and investors. Non-GAAP financial measures are intended to supplement investors’ understanding of our performance and should not be considered alternatives for financial measures presented in accordance with GAAP. These measures are discussed in more detail below and may not be comparable to other companies’ similarly titled non-GAAP financial measures.

Ongoing ROE

Ongoing ROE is calculated by dividing the net income or loss of Xcel Energy or each subsidiary, adjusted for certain nonrecurring items, by each entity’s average stockholders’ equity. We use these non-GAAP financial measures to evaluate and provide details of earnings results.

Earnings Adjusted for Certain Items (Ongoing Earnings and Ongoing Diluted EPS)

GAAP diluted EPS reflects the potential dilution that could occur if securities or other agreements to issue common stock (i.e., common stock equivalents) were settled. The weighted average number of potentially dilutive shares outstanding used to calculate Xcel Energy Inc.’s diluted EPS is calculated using the treasury stock method. Ongoing earnings reflect adjustments to GAAP earnings (net income) for certain items. Ongoing diluted EPS for Xcel Energy is calculated by dividing net income or loss, adjusted for certain items, by the weighted average fully diluted Xcel Energy Inc. common shares outstanding for the period. Ongoing diluted EPS for each subsidiary is calculated by dividing the net income or loss for such subsidiary, adjusted for certain items, by the weighted average fully diluted Xcel Energy Inc. common shares outstanding for the period.

We use these non-GAAP financial measures to evaluate and provide details of Xcel Energy’s core earnings and underlying performance. For instance, to present ongoing earnings and ongoing diluted EPS, we may adjust the related GAAP amounts for certain items that are non-recurring in nature. We believe these measurements are useful to investors to evaluate the actual and projected financial performance and contribution of our subsidiaries. These non-GAAP financial measures should not be considered as an alternative to measures calculated and reported in accordance with GAAP.

The following table provides a reconciliation of GAAP earnings (net income) to ongoing earnings:

(Millions of Dollars)20252024
GAAP net income$2,018$1,936
Sherco Unit 3 2011 outage refunds47
Marshall Wildfire litigation (a)298
Less: tax effect of adjustments(77)(13)
Ongoing earnings (b)$2,239$1,969

(a)Includes $2 million of interest costs associated with short-term debt used to pay settlement, which is presented as interest expense on the consolidated statements of income.

(b)Amounts may not add due to rounding.

Twelve Months Ended Dec. 31, 2025
Diluted Earnings (Loss) Per ShareGAAP Diluted EPSImpact of AdjustmentsOngoing Diluted EPS
NSP-Minnesota$1.53$$1.53
PSCo1.150.381.53
SPS0.670.67
NSP-Wisconsin0.270.27
Earnings from equity method investments — WYCO0.030.03
Regulated utility (a)3.650.384.03
Xcel Energy Inc. and Other(0.23)(0.23)
Total (a)$3.420.38$3.80
Twelve Months Ended Dec. 31, 2024
Diluted Earnings (Loss) Per ShareGAAP Diluted EPSImpact of AdjustmentsOngoing Diluted EPS
NSP-Minnesota$1.41$0.06$1.47
PSCo1.391.39
SPS0.700.70
NSP-Wisconsin0.240.24
Earnings from equity method investments — WYCO0.030.03
Regulated utility (a)3.760.063.83
Xcel Energy Inc. and Other(0.33)(0.33)
Total (a)$3.440.06$3.50

(a)Amounts may not add due to rounding.

Adjustments to GAAP net income include:

Sherco Unit 3 2011 Outage Refunds — NSP-Minnesota’s Sherco Unit 3 experienced an extended outage following a 2011 incident which damaged its turbine. In October 2024 following contested case procedures, the MPUC ordered a customer refund of $46 million for replacement power incurred during the outage, which is presented as a non-recurring charge to electric revenues.

Marshall Wildfire Litigation — In the third quarter of 2025, PSCo recognized a non-recurring $287 million charge as a result of a settlement reached with the plaintiffs in the Marshall Wildfire litigation. In the fourth quarter of 2025, an additional $12 million was recognized for estimated remaining settlement costs as well as legal and other costs.

25

Table of Contents

Results of Operations

Diluted EPS for Xcel Energy at Dec. 31:

Diluted Earnings (Loss) Per Share20252024
NSP-Minnesota$1.53$1.41
PSCo1.151.39
SPS0.670.70
NSP-Wisconsin0.270.24
Earnings from equity method investments — WYCO0.030.03
Regulated utility (a)3.653.76
Xcel Energy Inc. and Other(0.23)(0.33)
GAAP diluted EPS (a)$3.42$3.44
Sherco Unit 3 2011 outage refunds0.06
Marshall Wildfire settlement0.38
Ongoing diluted EPS (a)$3.80$3.50

(a)Amounts may not add due to rounding.

Xcel Energy’s management believes that ongoing earnings reflects management’s performance in operating Xcel Energy and provides a meaningful representation of the performance of Xcel Energy’s core business. In addition, Xcel Energy’s management uses ongoing earnings internally for financial planning and analysis, reporting results to the Board of Directors and when communicating its earnings outlook to analysts and investors.

2025 Comparison with 2024

Xcel Energy — GAAP diluted earnings were $3.42 per share compared to $3.44 per share in 2024 and ongoing diluted earnings were $3.80 per share in 2025, compared with $3.50 per share in 2024. The change in ongoing EPS was driven by increased recovery of infrastructure investments and electric sales growth, partially offset by higher interest, depreciation and O&M expenses.

Fluctuations in electric and natural gas revenues associated with changes in fuel and purchased power and/or natural gas sold and transported generally do not significantly impact earnings (changes in costs are offset by the related variation in revenues).

NSP-Minnesota — GAAP earnings increased $0.12 per share and ongoing earnings increased $0.06 per share for 2025 compared to 2024. Ongoing earnings increased due to higher recovery of electric infrastructure investments, partially offset by increased O&M expenses, depreciation and interest charges.

PSCo — GAAP earnings decreased $0.24 per share and ongoing earnings increased $0.14 per share for 2025 (difference in GAAP and ongoing due to Marshall Wildfire settlement in 2025, see Non-GAAP Financial Measures for reconciliation from GAAP to ongoing earnings). Ongoing earnings increased due to higher recovery of electric and natural gas infrastructure investments and increased AFUDC, which was partially offset by increased depreciation, interest and O&M charges.

SPS — GAAP and ongoing earnings decreased $0.03 per share for 2025 . The decrease was driven by increased interest charges, O&M expenses and the negative impact of weather, partially offset by sales growth and higher recovery of electric infrastructure investments.

NSP-Wisconsin — GAAP and ongoing earnings increased $0.03 per share for 2025. The increase was driven by higher recovery of electric and natural gas infrastructure investments, which was partially offset by increased depreciation and O&M expenses.

Xcel Energy Inc. and Other — Primarily includes financing costs and interest income at the holding company and earnings from investment funds, which are accounted for as equity method investments. The change in earnings was due to gains on debt repurchases, partially offset by higher interest rates and debt levels.

Changes in Diluted EPS

Components significantly contributing to changes in 2025 EPS compared with 2024:

Diluted Earnings (Loss) Per ShareTwelve Months Ended Dec. 31
GAAP diluted EPS — 2024$3.44
Components of change — 2025 vs. 2024
Higher electric revenues1.27
Higher natural gas revenues0.29
Higher AFUDC equity & debt0.27
Marshall Wildfire settlement(0.38)
Higher interest charges(0.28)
Higher depreciation and amortization(0.28)
Higher O&M expenses(0.25)
Higher electric fuel and purchased power (a)(0.23)
Common equity financing(0.18)
Higher costs of natural gas sold and transported (a)(0.12)
Other, net(0.13)
GAAP diluted EPS — 2025$3.42
Marshall Wildfire settlement0.38
Ongoing diluted EPS — 2025$3.80

(a)Cost of electric fuel and purchased power and natural gas sold and transported are generally recovered through regulatory recovery mechanisms and offset in revenue.

ROE for Xcel Energy and its utility subsidiaries:

20252024
ROEGAAP ROEOngoing ROEGAAP ROEOngoing ROE
NSP-Minnesota9.19%9.19%9.07%9.46%
PSCo5.667.557.637.63
SPS8.708.709.579.57
NSP-Wisconsin9.099.098.988.98
Utility Subsidiaries7.608.408.558.69
Xcel Energy9.3610.3810.4210.61

Statement of Income Analysis

The following summarizes the items that affected the individual revenue and expense items reported in the consolidated statements of income.

Estimated Impact of Temperature Changes on Regulated Earnings — Unusually hot summers or cold winters increase electric and natural gas sales, while mild weather reduces electric and natural gas sales. The estimated impact of weather on earnings is based on the number of customers, temperature variances, the amount of natural gas or electricity historically used per degree of temperature and excludes any incremental related operating expenses that could result due to storm activity or vegetation management requirements.

26

Table of Contents

As a result, weather deviations from normal levels can affect Xcel Energy’s financial performance. Gas decoupling mechanisms (and electric sales true-up in 2024) in Minnesota predominately mitigate the positive and adverse impacts of

[Excerpt truncated for page length; the complete text is on the linked full-MD&A page.]

Read the full FY 2025 MD&A or browse all MD&A years.

MD&A history

Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. Each year's full verbatim text is on its own sub-page.

Macro cross-references for XEL

Indicators mapped to this company's SIC classification (industry 4931 Electric & Other Services Combined) by grepcent's deterministic macro-sector crosswalk. A navigational mapping, not a statistical or causal claim.

Macro-to-micro threads including this sector: Money & trade, Trade & external.

All 71 macro indicators →

For LLMs & downloads

Markdown twin: /company/XEL.md · JSON record: /company/XEL.json · verified financials: JSON / CSV · machine TOC for the whole site: /llms.txt