-
2025 GAAP diluted earnings per share were
$3.42 compared with$3.44 per share in 2024. -
2025 diluted ongoing earnings per share were
$3.80 compared with$3.50 per share in 2024. -
reaffirms 2026 EPS guidance ofXcel Energy $4.04 to$4.16 per share.
The change in ongoing earnings reflect increased recovery of infrastructure investments and electric sales growth, partially offset by higher interest, depreciation and operating & maintenance expenses.
“In 2025,
“As we look forward into 2026, we recently announced another large data center customer. We also announced two strategic alliances with industry-leading development and supply chain partners to help ensure we have the right resources to deliver critical system investments affordably, accelerate data center development for the benefit of all of our customers, and drive innovation. We are excited for the future and to make energy work better for our customers and communities.”
At
|
US Dial-In: |
1-800-715-9871 |
|
International Dial-In: |
1-646-307-1963 |
|
Conference ID: |
5265704 |
The conference call also will be simultaneously broadcast and archived on Xcel Energy’s website at www.xcelenergy.com. To access the presentation, click on Investors under Company. If you are unable to participate in the live event, the call will be available for replay for one week following the event.
|
Replay Numbers |
|
|
US Dial-In: |
1-800-770-2030 |
|
Access Code: |
5265704 |
Except for the historical statements contained in this report, the matters discussed herein are forward-looking statements that are subject to certain risks, uncertainties and assumptions. Such forward-looking statements, including those relating to 2026 EPS guidance, long-term EPS and dividend growth rate objectives, future sales, future expenses, future tax rates, future operating performance, estimated base capital expenditures and financing plans, projected capital additions and forecasted annual revenue requirements with respect to rider filings, expected rate increases or refunds to customers, expectations and intentions regarding regulatory proceedings, expected pension contributions, and expected impact on our results of operations, financial condition and cash flows of interest rate changes, increased credit exposure, and legal proceeding outcomes, as well as assumptions and other statements are intended to be identified in this document by the words “anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “may,” “objective,” “outlook,” “plan,” “project,” “possible,” “potential,” “should,” “will,” “would” and similar expressions. Actual results may vary materially. Forward-looking statements speak only as of the date they are made, and we expressly disclaim any obligation to update any forward-looking information. The following factors, in addition to those discussed in Xcel Energy’s Annual Report on Form 10-K for the fiscal year ended
This information is not given in connection with any
s
ale, offer for sale or offer to buy any security.
|
|
||||||||||||||||
|
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) |
||||||||||||||||
|
(amounts in millions, except per share data) |
||||||||||||||||
|
|
||||||||||||||||
|
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
Operating revenues |
|
|
|
|
|
|
|
|
||||||||
|
Electric |
|
$ |
2,809 |
|
|
$ |
2,410 |
|
|
$ |
12,160 |
|
|
$ |
11,147 |
|
|
Natural gas |
|
|
737 |
|
|
|
695 |
|
|
|
2,452 |
|
|
|
2,230 |
|
|
Other |
|
|
15 |
|
|
|
15 |
|
|
|
57 |
|
|
|
64 |
|
|
Total operating revenues |
|
|
3,561 |
|
|
|
3,120 |
|
|
|
14,669 |
|
|
|
13,441 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses |
|
|
|
|
|
|
|
|
||||||||
|
Electric fuel and purchased power |
|
|
925 |
|
|
|
925 |
|
|
|
3,961 |
|
|
|
3,788 |
|
|
Cost of natural gas sold and transported |
|
|
333 |
|
|
|
287 |
|
|
|
1,041 |
|
|
|
951 |
|
|
Cost of sales — other |
|
|
3 |
|
|
|
2 |
|
|
|
11 |
|
|
|
14 |
|
|
Operating and maintenance expenses |
|
|
679 |
|
|
|
618 |
|
|
|
2,732 |
|
|
|
2,540 |
|
|
Conservation and demand side management expenses |
|
|
107 |
|
|
|
99 |
|
|
|
406 |
|
|
|
394 |
|
|
Depreciation and amortization |
|
|
753 |
|
|
|
702 |
|
|
|
2,953 |
|
|
|
2,744 |
|
|
Taxes (other than income taxes) |
|
|
172 |
|
|
|
140 |
|
|
|
686 |
|
|
|
624 |
|
|
Marshall Wildfire litigation |
|
|
9 |
|
|
|
— |
|
|
|
296 |
|
|
|
— |
|
|
Total operating expenses |
|
|
2,981 |
|
|
|
2,773 |
|
|
|
12,086 |
|
|
|
11,055 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating income |
|
|
580 |
|
|
|
347 |
|
|
|
2,583 |
|
|
|
2,386 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other income, net |
|
|
114 |
|
|
|
68 |
|
|
|
235 |
|
|
|
143 |
|
|
Earnings from equity method investments |
|
|
20 |
|
|
|
— |
|
|
|
17 |
|
|
|
19 |
|
|
Allowance for funds used during construction — equity |
|
|
85 |
|
|
|
49 |
|
|
|
281 |
|
|
|
168 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest charges and financing costs |
|
|
|
|
|
|
|
|
||||||||
|
Interest charges — includes other financing costs |
|
|
403 |
|
|
|
319 |
|
|
|
1,468 |
|
|
|
1,255 |
|
|
Allowance for funds used during construction — debt |
|
|
(39 |
) |
|
|
(22 |
) |
|
|
(125 |
) |
|
|
(73 |
) |
|
Total interest charges and financing costs |
|
|
364 |
|
|
|
297 |
|
|
|
1,343 |
|
|
|
1,182 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income before income taxes |
|
|
435 |
|
|
|
167 |
|
|
|
1,773 |
|
|
|
1,534 |
|
|
Income tax benefit |
|
|
(132 |
) |
|
|
(297 |
) |
|
|
(245 |
) |
|
|
(402 |
) |
|
Net income |
|
$ |
567 |
|
|
$ |
464 |
|
|
$ |
2,018 |
|
|
$ |
1,936 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
||||||||
|
Basic |
|
|
595 |
|
|
|
575 |
|
|
|
587 |
|
|
|
563 |
|
|
Diluted |
|
|
597 |
|
|
|
576 |
|
|
|
589 |
|
|
|
563 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per average common share: |
|
|
|
|
|
|
|
|
||||||||
|
Basic |
|
$ |
0.95 |
|
|
$ |
0.81 |
|
|
$ |
3.44 |
|
|
$ |
3.44 |
|
|
Diluted |
|
|
0.95 |
|
|
|
0.81 |
|
|
|
3.42 |
|
|
|
3.44 |
|
Notes to Investor Relations Earnings Release (Unaudited)
Due to the seasonality of Xcel Energy’s operating results, quarterly financial results are not an appropriate base from which to project annual results.
Non-GAAP Financial Measures
The following discussion includes financial information prepared in accordance with generally accepted accounting principles (GAAP), as well as certain non-GAAP financial measures such as ongoing return on equity (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
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
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 earnings per share, 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.
Note 1. Earnings Per Share Summary
Xcel Energy’s 2025 GAAP diluted earnings were
Summarized diluted EPS for
|
|
|
Three Months Ended |
|
Twelve Months Ended |
|||||||||||
|
Diluted Earnings (Loss) Per Share |
|
|
2025 |
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
NSP-Minnesota |
|
$ |
0.36 |
|
$ |
0.35 |
|
|
$ |
1.53 |
|
|
$ |
1.41 |
|
|
PSCo |
|
|
0.36 |
|
|
0.33 |
|
|
|
1.15 |
|
|
|
1.39 |
|
|
SPS |
|
|
0.13 |
|
|
0.12 |
|
|
|
0.67 |
|
|
|
0.70 |
|
|
NSP-Wisconsin |
|
|
0.08 |
|
|
0.05 |
|
|
|
0.27 |
|
|
|
0.24 |
|
|
Earnings from equity method investments — WYCO |
|
|
0.01 |
|
|
0.01 |
|
|
|
0.03 |
|
|
|
0.03 |
|
|
Regulated utility (a) |
|
|
0.94 |
|
|
0.85 |
|
|
|
3.65 |
|
|
|
3.76 |
|
|
|
|
|
0.01 |
|
|
(0.05 |
) |
|
|
(0.23 |
) |
|
|
(0.33 |
) |
|
GAAP diluted EPS (a) |
|
$ |
0.95 |
|
$ |
0.81 |
|
|
$ |
3.42 |
|
|
$ |
3.44 |
|
|
Sherco Unit 3 2011 outage refunds (b) |
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
0.06 |
|
|
Marshall Wildfire settlement (b) |
|
|
0.01 |
|
|
— |
|
|
|
0.38 |
|
|
|
— |
|
|
Ongoing diluted EPS (a) |
|
$ |
0.96 |
|
$ |
0.81 |
|
|
$ |
3.80 |
|
|
$ |
3.50 |
|
| (a) |
Amounts may not add due to rounding. |
| (b) |
See Note 6. |
NSP-Minnesota
— GAAP earnings increased
PSCo
— GAAP earnings decreased
SPS
— GAAP and ongoing earnings decreased
NSP-Wisconsin
— GAAP and ongoing earnings increased
Components significantly contributing to changes in 2025 EPS compared with 2024:
|
Diluted Earnings (Loss) Per Share |
|
Three Months Ended |
|
Twelve Months Ended |
||||
|
GAAP diluted EPS — 2024 |
|
$ |
0.81 |
|
|
$ |
3.44 |
|
|
|
|
|
|
|
||||
|
Components of change — 2025 vs. 2024 |
|
|
|
|
||||
|
Higher electric revenues |
|
|
0.51 |
|
|
|
1.27 |
|
|
Higher natural gas revenues |
|
|
0.05 |
|
|
|
0.29 |
|
|
Higher AFUDC equity & debt |
|
|
0.09 |
|
|
|
0.27 |
|
|
Marshall Wildfire settlement (See Note 6) |
|
|
(0.01 |
) |
|
|
(0.38 |
) |
|
Higher interest charges |
|
|
(0.11 |
) |
|
|
(0.28 |
) |
|
Higher depreciation and amortization |
|
|
(0.07 |
) |
|
|
(0.28 |
) |
|
Higher O&M expenses |
|
|
(0.08 |
) |
|
|
(0.25 |
) |
|
Higher electric fuel and purchased power (a) |
|
|
— |
|
|
|
(0.23 |
) |
|
Common equity financing |
|
|
(0.04 |
) |
|
|
(0.18 |
) |
|
Higher costs of natural gas sold and transported (a) |
|
|
(0.06 |
) |
|
|
(0.12 |
) |
|
Other, net |
|
|
(0.14 |
) |
|
|
(0.13 |
) |
|
GAAP diluted EPS — 2025 |
|
$ |
0.95 |
|
|
$ |
3.42 |
|
|
Marshall Wildfire settlement (See Note 6) |
|
|
0.01 |
|
|
|
0.38 |
|
|
Ongoing diluted EPS — 2025 |
|
$ |
0.96 |
|
|
$ |
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
|
2025 |
|
NSP-
|
|
PSCo |
|
SPS |
|
NSP-
|
|
Operating
|
|
|
|
GAAP ROE |
|
9.19 % |
|
5.66 % |
|
8.70 % |
|
9.09 % |
|
7.60 % |
|
9.36 % |
|
Ongoing ROE |
|
9.19 % |
|
7.55 % |
|
8.70 % |
|
9.09 % |
|
8.40 % |
|
10.38 % |
|
2024 |
|
NSP-
|
|
PSCo |
|
SPS |
|
NSP-
|
|
Operating
|
|
|
|
GAAP ROE |
|
9.07 % |
|
7.63 % |
|
9.57 % |
|
8.98 % |
|
8.55 % |
|
10.42 % |
|
Ongoing ROE |
|
9.46 % |
|
7.63 % |
|
9.57 % |
|
8.98 % |
|
8.69 % |
|
10.61 % |
See Note 6 for reconciliation of GAAP earnings to ongoing earnings.
Note 2. Regulated Utility Results
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
Normal weather conditions are defined as either the 10, 20 or 30-year average of actual historical weather conditions. The historical period of time used in the calculation of normal weather differs by jurisdiction, based on regulatory practice. To calculate the impact of weather on demand, a demand factor is applied to the weather impact on sales. Extreme weather variations, windchill and cloud cover may not be reflected in weather-normalized estimates.
Weather — Estimated impact of temperature variations on EPS compared with normal weather conditions:
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||||||||||
|
|
2025 vs.
|
|
2024 vs.
|
|
2025 vs.
|
|
2025 vs.
|
|
2024 vs.
|
|
2025 vs.
|
||||||||||||
|
Retail electric |
$ |
(0.014 |
) |
|
$ |
(0.022 |
) |
|
$ |
0.008 |
|
|
$ |
(0.015 |
) |
|
$ |
(0.008 |
) |
|
$ |
(0.007 |
) |
|
Decoupling and sales true-up |
|
— |
|
|
|
0.007 |
|
|
|
(0.007 |
) |
|
|
— |
|
|
|
0.047 |
|
|
|
(0.047 |
) |
|
Electric total |
|
(0.014 |
) |
|
|
(0.015 |
) |
|
|
0.001 |
|
|
|
(0.015 |
) |
|
|
0.039 |
|
|
|
(0.054 |
) |
|
Firm natural gas |
|
(0.033 |
) |
|
|
(0.030 |
) |
|
|
(0.003 |
) |
|
|
(0.033 |
) |
|
|
(0.070 |
) |
|
|
0.037 |
|
|
Decoupling |
|
0.002 |
|
|
|
0.009 |
|
|
|
(0.007 |
) |
|
|
0.005 |
|
|
|
0.027 |
|
|
|
(0.022 |
) |
|
Gas total |
|
(0.031 |
) |
|
|
(0.021 |
) |
|
|
(0.010 |
) |
|
|
(0.028 |
) |
|
|
(0.043 |
) |
|
|
0.015 |
|
|
Total |
$ |
(0.045 |
) |
|
$ |
(0.036 |
) |
|
$ |
(0.009 |
) |
|
$ |
(0.043 |
) |
|
$ |
(0.004 |
) |
|
$ |
(0.039 |
) |
Sales — Sales growth (decline) for actual and weather-normalized sales in 2025 compared to 2024:
|
|
|
Three Months Ended |
|||||||||||||
|
|
|
NSP-Minnesota |
|
PSCo |
|
SPS |
|
NSP-Wisconsin |
|
|
|||||
|
Actual |
|
|
|
|
|
|
|
|
|
|
|||||
|
Electric residential |
|
4.6 |
% |
|
(3.7 |
)% |
|
0.4 |
% |
|
5.9 |
% |
|
1.0 |
% |
|
Electric C&I |
|
1.1 |
|
|
1.4 |
|
|
3.3 |
|
|
2.1 |
|
|
2.0 |
|
|
Total retail electric sales |
|
2.2 |
|
|
(0.5 |
) |
|
2.8 |
|
|
3.2 |
|
|
1.7 |
|
|
Firm natural gas sales |
|
8.0 |
|
|
(11.1 |
) |
|
N/A |
|
|
11.8 |
|
|
(3.8 |
) |
|
|
|
Three Months Ended |
|||||||||||||
|
|
|
NSP-Minnesota |
|
PSCo |
|
SPS |
|
NSP-Wisconsin |
|
|
|||||
|
Weather-normalized |
|
|
|
|
|
|
|
|
|
|
|||||
|
Electric residential |
|
1.3 |
% |
|
(1.9 |
)% |
|
2.5 |
% |
|
2.0 |
% |
|
0.3 |
% |
|
Electric C&I |
|
0.5 |
|
|
1.9 |
|
|
3.4 |
|
|
1.4 |
|
|
1.9 |
|
|
Total retail electric sales |
|
0.7 |
|
|
0.4 |
|
|
3.2 |
|
|
1.6 |
|
|
1.4 |
|
|
Firm natural gas sales |
|
0.1 |
|
|
(4.7 |
) |
|
N/A |
|
|
1.0 |
|
|
(2.9 |
) |
|
|
|
Twelve Months Ended |
|||||||||||||
|
|
|
NSP-Minnesota |
|
PSCo |
|
SPS |
|
NSP-Wisconsin |
|
|
|||||
|
Actual |
|
|
|
|
|
|
|
|
|
|
|||||
|
Electric residential |
|
5.7 |
% |
|
(1.6 |
)% |
|
(1.5 |
)% |
|
6.0 |
% |
|
1.9 |
% |
|
Electric C&I |
|
0.3 |
|
|
0.1 |
|
|
5.5 |
|
|
0.7 |
|
|
2.0 |
|
|
Total retail electric sales |
|
2.0 |
|
|
(0.5 |
) |
|
4.2 |
|
|
2.2 |
|
|
1.9 |
|
|
Firm natural gas sales |
|
12.6 |
|
|
(2.1 |
) |
|
N/A |
|
|
16.2 |
|
|
3.4 |
|
|
|
|
Twelve Months Ended |
|||||||||||||
|
|
|
NSP-Minnesota |
|
PSCo |
|
SPS |
|
NSP-Wisconsin |
|
|
|||||
|
Weather-normalized |
|
|
|
|
|
|
|
|
|
|
|||||
|
Electric residential |
|
1.3 |
% |
|
1.4 |
% |
|
3.9 |
% |
|
1.7 |
% |
|
1.7 |
% |
|
Electric C&I |
|
(0.6 |
) |
|
1.4 |
|
|
6.1 |
|
|
0.1 |
|
|
2.1 |
|
|
Total retail electric sales |
|
— |
|
|
1.3 |
|
|
5.6 |
|
|
0.6 |
|
|
2.0 |
|
|
Firm natural gas sales |
|
— |
|
|
(2.9 |
) |
|
N/A |
|
|
2.0 |
|
|
(1.7 |
) |
|
|
|
Twelve Months Ended |
|||||||||||||
|
|
|
NSP-Minnesota |
|
PSCo |
|
SPS |
|
NSP-Wisconsin |
|
|
|||||
|
Weather-normalized |
|
|
|
|
|
|
|
|
|
|
|||||
|
Electric residential |
|
1.5 |
% |
|
1.7 |
% |
|
4.3 |
% |
|
2.1 |
% |
|
2.0 |
% |
|
Electric C&I |
|
(0.3 |
) |
|
1.6 |
|
|
6.3 |
|
|
0.4 |
|
|
2.4 |
|
|
Total retail electric sales |
|
0.3 |
|
|
1.6 |
|
|
5.8 |
|
|
0.9 |
|
|
2.2 |
|
|
Firm natural gas sales |
|
0.6 |
|
|
(2.4 |
) |
|
N/A |
|
|
2.6 |
|
|
(1.2 |
) |
Annual weather-normalized and
- NSP-Minnesota — Residential sales increased due to customer growth (1.1%) and use per customer (0.4%). The decrease in C&I sales was due to lower use per customer.
- PSCo — Residential sales increased due to customer growth (1.1%) and use per customer (0.6%). The increase in C&I sales was due to higher use per customer, particularly in the information and energy sectors.
- SPS — Residential sales increased due to increased use per customer (3.6%) and customer growth (0.7%). The increase in C&I sales was due to higher use per customer, primarily driven by the energy sector.
- NSP-Wisconsin — Residential sales increased due to increased use per customer (1.1%) and customer growth (0.9%). The increase in C&I sales was due to customer growth.
Annual weather-normalized and
- Decrease in natural gas sales was driven primarily by decreased use per customer in PSCo residential and C&I, partially offset by customer growth in all jurisdictions.
Electric Revenues — Electric revenues are impacted by fluctuations in the price of natural gas, coal and uranium, regulatory outcomes, market prices and seasonality. In addition, electric customers receive a credit for PTCs generated (wind, nuclear, and solar), which reduce electric revenue and income taxes.
|
(Millions of Dollars) |
|
Three Months
|
|
Twelve Months
|
||||
|
Non-fuel riders |
|
$ |
99 |
|
|
$ |
250 |
|
|
Recovery of higher cost of electric fuel and purchased power |
|
|
54 |
|
|
|
214 |
|
|
PTCs flowed back to customers (offset by lower ETR) |
|
|
155 |
|
|
|
172 |
|
|
Regulatory rate outcomes (MN, ND) |
|
|
18 |
|
|
|
116 |
|
|
Sales and demand |
|
|
(1 |
) |
|
|
97 |
|
|
Transmission revenues |
|
|
31 |
|
|
|
79 |
|
|
Sherco Unit 3 2011 outage refunds (See Note 6) |
|
|
1 |
|
|
|
47 |
|
|
Estimated impact of weather |
|
|
— |
|
|
|
(39 |
) |
|
Conservation and demand side management (offset in expense) |
|
|
(4 |
) |
|
|
(38 |
) |
|
Other, net |
|
|
46 |
|
|
|
115 |
|
|
Total increase |
|
$ |
399 |
|
|
$ |
1,013 |
|
Natural Gas Revenues — Natural gas revenues vary with changing sales, the cost of natural gas and regulatory outcomes.
|
(Millions of Dollars) |
|
Three Months
|
|
Twelve Months
|
||||
|
Recovery of higher cost of natural gas |
|
$ |
39 |
|
|
$ |
92 |
|
|
Regulatory rate outcomes (CO) |
|
|
2 |
|
|
|
84 |
|
|
Conservation revenue (offset in expense) |
|
|
13 |
|
|
|
47 |
|
|
Estimated impact of weather (net of decoupling) |
|
|
(8 |
) |
|
|
11 |
|
|
Retail sales decline (net of decoupling) |
|
|
— |
|
|
|
(13 |
) |
|
Other, net |
|
|
(4 |
) |
|
|
1 |
|
|
Total increase |
|
$ |
42 |
|
|
$ |
222 |
|
Electric fuel and purchased power expenses increased
Cost of Natural Gas Sold and Transported — Expenses incurred for the cost of natural gas sold are impacted by market prices and seasonality. These costs are generally recovered through various regulatory recovery mechanisms. As a result, changes in these expenses are largely offset in operating revenues and have minimal earnings impact.
Natural gas sold and transported increased
O&M Expenses
— O&M expenses increased
Depreciation and Amortization
— Depreciation and amortization increased
Other Income
— Other income increased
Interest Charges
— Interest charges increased
AFUDC
, Equity and Debt
— AFUDC increased
Income Taxes — Effective income tax rate:
|
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||||
|
|
|
2025 |
|
|
2024 |
|
|
2025 vs 2024 |
|
2025 |
|
|
2024 |
|
|
2025 vs 2024 |
||
|
Federal statutory rate |
|
21.0 |
% |
|
21.0 |
% |
|
— |
% |
|
21.0 |
% |
|
21.0 |
% |
|
— |
% |
|
(Decreases) increases in tax from: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Tax credits |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
PTCs (a) |
|
(48.3 |
) |
|
(183.3 |
) |
|
135.0 |
|
|
(32.3 |
) |
|
(43.2 |
) |
|
10.9 |
|
|
Other |
|
(0.8 |
) |
|
(2.6 |
) |
|
1.8 |
|
|
(0.8 |
) |
|
(1.1 |
) |
|
0.3 |
|
|
Regulatory adjustments (b) |
|
(11.3 |
) |
|
(25.1 |
) |
|
13.8 |
|
|
(6.5 |
) |
|
(6.9 |
) |
|
0.4 |
|
|
State income taxes, net of federal tax effect |
|
7.5 |
|
|
9.9 |
|
|
(2.4 |
) |
|
4.4 |
|
|
3.8 |
|
|
0.6 |
|
|
Other |
|
1.6 |
|
|
2.3 |
|
|
(0.7 |
) |
|
0.4 |
|
|
0.2 |
|
|
0.2 |
|
|
Effective income tax rate |
|
(30.3 |
)% |
|
(177.8 |
)% |
|
147.5 |
% |
|
(13.8 |
)% |
|
(26.2 |
)% |
|
12.4 |
% |
| (a) |
Wind, Solar and Nuclear PTCs (net of transfer discounts) are generally credited to customers (reduction to revenue) and do not materially impact earnings. |
| (b) |
Regulatory adjustments for income tax primarily relate to the credit of excess deferred taxes to customers. Income tax benefits associated with the credit are offset by corresponding revenue reductions. |
Note 3. Capital Structure, Liquidity, Financing and Credit Ratings
Xcel Energy’s capital structure:
|
(Millions of Dollars) |
|
|
|
Percentage of
|
|
|
|
Percentage of
|
||||
|
Current portion of long-term debt |
|
$ |
501 |
|
1 |
% |
|
$ |
1,103 |
|
2 |
% |
|
Short-term debt |
|
|
1,550 |
|
3 |
|
|
|
695 |
|
2 |
|
|
Long-term debt |
|
|
31,832 |
|
55 |
|
|
|
27,316 |
|
56 |
|
|
Total debt |
|
|
33,883 |
|
59 |
|
|
|
29,114 |
|
60 |
|
|
Common equity |
|
|
23,609 |
|
41 |
|
|
|
19,522 |
|
40 |
|
|
Total capitalization |
|
$ |
57,492 |
|
100 |
% |
|
$ |
48,636 |
|
100 |
% |
Liquidity
—As of
|
(Millions of Dollars) |
|
Credit Facility (a) |
|
Drawn (b) |
|
Available |
|
Cash |
|
Liquidity |
|||||
|
|
|
$ |
2,000 |
|
$ |
825 |
|
$ |
1,175 |
|
$ |
4 |
|
$ |
1,179 |
|
PSCo |
|
|
1,200 |
|
|
435 |
|
|
765 |
|
|
4 |
|
|
769 |
|
NSP-Minnesota |
|
|
800 |
|
|
374 |
|
|
426 |
|
|
6 |
|
|
432 |
|
SPS |
|
|
600 |
|
|
130 |
|
|
470 |
|
|
8 |
|
|
478 |
|
NSP-Wisconsin |
|
|
150 |
|
|
— |
|
|
150 |
|
|
3 |
|
|
153 |
|
Total |
|
$ |
4,750 |
|
$ |
1,764 |
|
$ |
2,986 |
|
$ |
25 |
|
$ |
3,011 |
|
Term Loan (c) |
|
|
1,500 |
|
|
750 |
|
|
750 |
|
|
— |
|
|
750 |
| (a) |
Expires |
| (b) |
Includes outstanding commercial paper and letters of credit. |
| (c) |
Xcel Energy Inc.’s |
Credit Ratings
— Access to the capital markets at reasonable terms is partially dependent on credit ratings. The following ratings reflect the views of Moody’s, S&P Global Ratings, and Fitch. The highest credit rating for debt is Aaa/
Credit ratings assigned to
|
|
|
|
|
Moody’s |
|
S&P Global Ratings |
|
Fitch |
||||||
|
Company |
|
Credit Type |
|
Rating |
|
Outlook |
|
Rating |
|
Outlook |
|
Rating |
|
Outlook |
|
|
|
Unsecured |
|
Baa1 |
|
Negative |
|
BBB |
|
Stable |
|
BBB+ |
|
Stable |
|
NSP-Minnesota |
|
Secured |
|
Aa3 |
|
Stable |
|
A |
|
Stable |
|
A+ |
|
Stable |
|
NSP-Wisconsin |
|
Secured |
|
A1 |
|
Stable |
|
A |
|
Stable |
|
A+ |
|
Stable |
|
PSCo |
|
Secured |
|
A1 |
|
Negative |
|
A |
|
Negative |
|
A+ |
|
Stable |
|
SPS |
|
Secured |
|
A3 |
|
Stable |
|
A- |
|
Stable |
|
A- |
|
Stable |
|
|
|
Commercial paper |
|
P-2 |
|
|
|
A-2 |
|
|
|
F2 |
|
|
|
NSP-Minnesota |
|
Commercial paper |
|
P-1 |
|
|
|
A-2 |
|
|
|
F2 |
|
|
|
NSP-Wisconsin |
|
Commercial paper |
|
P-2 |
|
|
|
A-2 |
|
|
|
F2 |
|
|
|
PSCo |
|
Commercial paper |
|
P-2 |
|
|
|
A-2 |
|
|
|
F2 |
|
|
|
SPS |
|
Commercial paper |
|
P-2 |
|
|
|
A-2 |
|
|
|
F2 |
|
|
Capital Expenditures
— Base capital expenditures for
|
|
|
Base Capital Forecast (Millions of Dollars) |
|||||||||||||||||||||
|
By Regulated Utility |
|
|
2026 |
|
|
2027 |
|
|
|
2028 |
|
|
|
2029 |
|
|
|
2030 |
|
|
Total |
||
|
NSP-Minnesota |
|
$ |
3,740 |
|
$ |
4,870 |
|
|
$ |
4,210 |
|
|
$ |
3,660 |
|
|
$ |
3,650 |
|
|
$ |
20,130 |
|
|
SPS |
|
|
3,050 |
|
|
5,120 |
|
|
|
5,350 |
|
|
|
3,240 |
|
|
|
2,270 |
|
|
|
19,030 |
|
|
PSCo |
|
|
5,980 |
|
|
3,940 |
|
|
|
2,960 |
|
|
|
1,760 |
|
|
|
2,960 |
|
|
|
17,600 |
|
|
NSP-Wisconsin |
|
|
910 |
|
|
1,210 |
|
|
|
760 |
|
|
|
570 |
|
|
|
580 |
|
|
|
4,030 |
|
|
Other (a) |
|
|
110 |
|
|
(10 |
) |
|
|
(630 |
) |
|
|
(210 |
) |
|
|
(50 |
) |
|
|
(790 |
) |
|
Total base capital expenditures |
|
$ |
13,790 |
|
$ |
15,130 |
|
|
$ |
12,650 |
|
|
$ |
9,020 |
|
|
$ |
9,410 |
|
|
$ |
60,000 |
|
| (a) |
Other category includes intercompany transfers for equipment with long lead times. |
|
|
|
Base Capital Forecast (Millions of Dollars) |
||||||||||||||||
|
By Function |
|
|
2026 |
|
|
2027 |
|
|
2028 |
|
|
2029 |
|
|
2030 |
|
Total |
|
|
Electric transmission |
|
$ |
3,060 |
|
$ |
2,930 |
|
$ |
2,890 |
|
$ |
3,190 |
|
$ |
3,370 |
|
$ |
15,440 |
|
Renewables |
|
|
3,560 |
|
|
4,620 |
|
|
3,380 |
|
|
1,150 |
|
|
1,210 |
|
|
13,920 |
|
Electric distribution |
|
|
2,920 |
|
|
3,250 |
|
|
2,930 |
|
|
1,680 |
|
|
2,930 |
|
|
13,710 |
|
Electric generation |
|
|
2,220 |
|
|
2,420 |
|
|
2,500 |
|
|
1,810 |
|
|
590 |
|
|
9,540 |
|
Natural gas |
|
|
860 |
|
|
830 |
|
|
700 |
|
|
650 |
|
|
680 |
|
|
3,720 |
|
Other |
|
|
1,170 |
|
|
1,080 |
|
|
250 |
|
|
540 |
|
|
630 |
|
|
3,670 |
|
Total base capital expenditures |
|
$ |
13,790 |
|
$ |
15,130 |
|
$ |
12,650 |
|
$ |
9,020 |
|
$ |
9,410 |
|
$ |
60,000 |
The plan does not include any potential incremental generation from the current Colorado Near-Term Procurement and Resource Plan, additional future generation RFPs across jurisdictions to fund growth, or additional transmission investments that may come from future planning processes including MISO and SPP.
Xcel Energy’s capital expenditure forecast is subject to continuing review and modification. Actual capital expenditures may vary from estimates due to changes in electric and natural gas projected load growth, safety and reliability needs, regulatory decisions, legislative initiatives, tax policy, reserve requirements, availability of purchased power, alternative plans for meeting long-term energy needs, environmental initiatives and regulation, and merger, acquisition and divestiture opportunities.
Financing for Capital Expenditures through 2030
—
|
(Millions of Dollars) |
|
|
|
|
Funding Capital Expenditures |
|
|
|
|
Cash from operations (a) |
|
$ |
30,180 |
|
New debt (b) |
|
|
22,820 |
|
Equity issuances (c) |
|
|
7,000 |
|
Base capital expenditures 2026-2030 |
|
$ |
60,000 |
|
Maturing debt |
|
$ |
3,580 |
| (a) |
Net of dividends and pension funding. |
| (b) |
Reflects a combination of short and long-term debt; net of refinancing. |
| (c) |
Amount could include other financing instruments that receive equity credit from the credit rating agencies. |
2025 Financing Activity
— During 2025,
|
Issuer |
|
Security |
|
Amount (in millions) |
|
Tenor |
|
Coupon |
|
|
|
|
Senior Unsecured Notes |
|
$ |
1,100 |
|
3 Year & 10 Year |
|
4.75% & 5.60% |
|
NSP-Minnesota |
|
First Mortgage Bonds |
|
|
1,100 |
|
10 Year & 30 Year |
|
5.05% & 5.65% |
|
PSCo |
|
First Mortgage Bonds |
|
|
1,000 |
|
9 Year & 30 Year |
|
5.35% & 5.85% |
|
PSCo |
|
First Mortgage Bonds |
|
|
1,000 |
|
10 Year & 30 Year |
|
5.15% & 5.85% |
|
SPS |
|
First Mortgage Bonds |
|
|
500 |
|
10 Year |
|
5.30% |
|
NSP-Wisconsin |
|
First Mortgage Bonds |
|
|
250 |
|
29 Year |
|
5.65% |
|
|
|
Junior Subordinated Debt |
|
|
900 |
|
60 Year |
|
6.25% |
During the year ended
2026
Planned Financing Activities
— During 2026,
|
Issuer |
|
Security |
|
Amount (Millions of Dollars) |
|
|
|
|
Senior Unsecured Notes |
|
$ |
1,000 |
|
PSCo |
|
First Mortgage Bonds |
|
|
2,400 |
|
NSP-Minnesota |
|
First Mortgage Bonds |
|
|
1,000 |
|
SPS |
|
First Mortgage Bonds |
|
|
1,000 |
|
NSP-Wisconsin |
|
First Mortgage Bonds |
|
|
250 |
In addition,
Note 4. Rates, Regulation and Other
NSP-Minnesota — 2024 Minnesota Electric Rate Case —
In
In
In
An Administrative Law Judge (ALJ) report is expected in
NSP-Minnesota — 2025 South Dakota Electric Rate Case
— In
The procedural schedule is as follows:
-
Intervenor direct testimony:
March 20, 2026 -
Rebuttal testimony:
April 14, 2026 -
Evidentiary Hearing:
April 28-30, 2026
A SDPUC decision is expected in the second quarter of 2026.
NSP-Minnesota — 2024 North Dakota Electric Rate Case
— In
In
NSP
-
NSP-Minnesota — 2025 Minnesota Natural Gas Rate Case
— In
NSP-Wisconsin —
In
NSP System — Resource Acquisition —
In
PSCo — 2025 Colorado Electric Rate Case
—
In
|
PSCo’s base rate request (millions of dollars): |
|
|
||
|
Distribution system investment |
|
$ |
294 |
|
|
Liability insurance |
|
|
65 |
|
|
Operating costs |
|
|
51 |
|
|
Changes in cost of capital |
|
|
49 |
|
|
Coal retirements (a) |
|
|
(120 |
) |
|
Other |
|
|
17 |
|
|
Rate request, net of rider roll-ins |
|
$ |
356 |
|
| (a) |
The case includes request for rider recovery of any costs associated with extending operations at Comanche Unit 2. |
A CPUC decision and implementation of final rates is anticipated in the third quarter of 2026.
PSCo — 2025 Colorado Natural Gas Rate Case —
In
|
PSCo’s base rate request (millions of dollars): |
|
|
||
|
Capital investments |
|
$ |
90 |
|
|
Changes in cost of capital |
|
|
53 |
|
|
Operating costs |
|
|
42 |
|
|
Sales/revenue growth |
|
|
(7 |
) |
|
Other |
|
|
12 |
|
|
Total rate request |
|
$ |
190 |
|
A CPUC decision and implementation of final rates is anticipated in the third quarter of 2026.
PSCo
— 2024 Colorado Electric Resource Plan — In
PSCo filed a request for reconsideration of various aspects of the decision which were verbally approved in
PSCo — Near-Term Procurement
— In
The table below summarizes the recommended portfolio of resources filed in
|
(Nameplate MW) |
|
Company
|
|
PPA |
|
Total |
|
Wind |
|
1,600 |
|
1,100 |
|
2,700 |
|
Solar |
|
— |
|
1,100 |
|
1,100 |
|
Natural gas combustion turbine |
|
200 |
|
— |
|
200 |
|
Other storage |
|
300 |
|
600 |
|
900 |
|
Total |
|
2,100 |
|
2,800 |
|
4,900 |
SPS
— 2025New Mexico Electric Rate Case — In
The request reflects:
- Significant retail revenue growth.
- Continued capital investment primarily to support the clean energy transition and load growth.
- Planned roll-off of 100 MW of wholesale load in 2026.
|
SPS’ base rate request (millions of dollars): |
||||
|
Retail revenue growth |
|
$ |
(204 |
) |
|
Increase in allocation of assets and costs to |
|
|
148 |
|
|
Capital investment |
|
|
133 |
|
|
O&M expenses |
|
|
36 |
|
|
Depreciation rate changes and amortization |
|
|
34 |
|
|
Increase in requested ROE |
|
|
28 |
|
|
Total rate request |
|
$ |
175 |
|
The procedural schedule is as follows:
-
Intervenor direct testimony:
March 27, 2026 -
Rebuttal testimony:
April 17, 2026 -
Public Evidentiary Hearing:
May 26 - June 5, 2026
A NMPRC decision and implementation of final rates is anticipated in the second half of 2026.
SPS
— SPS Resource Plan (IRP) — In
In
|
Generation Resource Nameplate Capacity (in Megawatts) |
Company
|
|
Power Purchase
|
|
Total |
|
Wind Resources |
1,273 |
|
— |
|
1,273 |
|
Solar |
695 |
|
— |
|
695 |
|
Storage |
472 |
|
640 |
|
1,112 |
|
Natural Gas |
2,088 |
|
— |
|
2,088 |
|
Total |
4,528 |
|
640 |
|
5,168 |
SPS filed or expects to file Certificate of Convenience and Necessity filings for the specific assets with the PUCT and NMPRC in 2025 and 2026, with approvals expected in 2026 and 2027.
SPS
— 2025 Resource Acquisition — In
Note 5. Wildfire Litigation
Marshall Wildfire Litigation
—In
PSCo received notice or otherwise became aware of 307 complaints on behalf of at least 4,087 plaintiffs, most of which also named
An initial trial on liability issues was scheduled to start in
As a result of settlements as well as legal and other costs of the matter, PSCo recognized charges to earnings of
A remaining estimated liability of
2024
SPS is aware of approximately 47 complaints, most of which have also named
SPS has received 287 claims through its claims process, net of duplicative, withdrawn and denied claims, and has reached final settlements on 222 of those claims as of the date of this filing. In addition to filed complaints and claims made through SPS’ claims process, SPS has also received information from attorneys for approximately 83 claims which have not been submitted through the claims process and have also not been filed as lawsuits and has reached settlement of 79 of those claims through mediation.
SPS has settled claims related to both of the fatalities believed to be associated with the
In
Based on the current state of the law and the facts and circumstances available as of the date of this filing,
The cumulative estimated probable losses of
The process for estimating losses associated with potential claims related to the
Potential liabilities related to the
SPS records insurance recoveries when it is deemed probable that recovery will occur, and SPS can reasonably estimate the amount or range. Insurance receivables for estimated losses of approximately
Note 6. Non-GAAP Reconciliation
Xcel Energy’s reported earnings are prepared in accordance with GAAP. Xcel Energy’s management believes that ongoing earnings, or GAAP earnings adjusted for certain items, reflect management’s performance in operating the company and provides a meaningful representation of the underlying performance of Xcel Energy’s core business. In addition, Xcel Energy’s management uses ongoing earnings internally for financial planning and analysis, reporting of results to the Board of Directors and when communicating its earnings outlook to analysts and investors. This non-GAAP financial measure should not be considered as an alternative to measures calculated and reported in accordance with GAAP.
Earnings Adjusted for Certain Items (Ongoing Earnings)
Reconciliation of GAAP earnings (net income) to ongoing earnings:
|
|
|
Three Months Ended |
|
Twelve Months Ended |
|||||||||||
|
(Millions of Dollars) |
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
|
2024 |
|
|
|
GAAP net income |
|
$ |
567 |
|
|
$ |
464 |
|
$ |
2,018 |
|
|
$ |
1,936 |
|
|
Sherco Unit 3 2011 outage refunds |
|
|
— |
|
|
|
1 |
|
|
— |
|
|
|
47 |
|
|
Marshall Wildfire litigation (a) |
|
|
12 |
|
|
|
— |
|
|
298 |
|
|
|
— |
|
|
Less: tax effect of adjustment |
|
|
(3 |
) |
|
|
— |
|
|
(77 |
) |
|
|
(13 |
) |
|
Ongoing earnings (b) |
|
$ |
576 |
|
|
$ |
464 |
|
$ |
2,239 |
|
|
$ |
1,969 |
|
| (a) |
Includes |
| (b) |
Amounts may not add due to rounding. |
Reconciliation of GAAP EPS to ongoing EPS by operating company:
|
|
|
Twelve Months Ended |
|
Twelve Months Ended |
||||||||||||||||||
|
Earnings (Loss) Per Share |
|
GAAP
|
|
Impact of
|
|
Ongoing
|
|
GAAP
|
|
Impact of
|
|
Ongoing
|
||||||||||
|
NSP-Minnesota |
|
$ |
1.53 |
|
|
$ |
— |
|
$ |
1.53 |
|
|
$ |
1.41 |
|
|
|
0.06 |
|
$ |
1.47 |
|
|
PSCo |
|
|
1.15 |
|
|
|
0.38 |
|
|
1.53 |
|
|
|
1.39 |
|
|
$ |
— |
|
|
1.39 |
|
|
SPS |
|
|
0.67 |
|
|
|
— |
|
|
0.67 |
|
|
|
0.70 |
|
|
|
— |
|
|
0.70 |
|
|
NSP-Wisconsin |
|
|
0.27 |
|
|
|
— |
|
|
0.27 |
|
|
|
0.24 |
|
|
|
— |
|
|
0.24 |
|
|
Earnings from equity method investments — WYCO |
|
|
0.03 |
|
|
|
— |
|
|
0.03 |
|
|
|
0.03 |
|
|
|
— |
|
|
0.03 |
|
|
Regulated utility (a) |
|
|
3.65 |
|
|
|
0.38 |
|
|
4.03 |
|
|
|
3.76 |
|
|
|
0.06 |
|
|
3.83 |
|
|
|
|
|
(0.23 |
) |
|
|
— |
|
|
(0.23 |
) |
|
|
(0.33 |
) |
|
|
— |
|
|
(0.33 |
) |
|
Total (a) |
|
|
3.42 |
|
|
|
0.38 |
|
|
3.80 |
|
|
|
3.44 |
|
|
|
0.06 |
|
|
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
Marshall Wildfire Litigation
— In the third quarter of 2025, PSCo recognized a non-recurring
Note 7. Earnings Guidance and Long-Term EPS and Dividend Growth Rate Objectives
Key assumptions as compared with 2025 actual levels unless noted:
- Constructive outcomes in all pending rate case and regulatory proceedings.
- Normal weather patterns for the year.
- Weather-normalized retail electric sales are projected to increase ~3%.
- Weather-normalized retail firm natural gas sales are projected to increase ~1%.
-
Capital rider revenue is projected to increase
$535 million to$545 million . - O&M expenses are projected to increase ~3%.
-
Depreciation expense is projected to increase approximately
$350 million to$360 million . -
Property taxes are projected to increase
$30 million to$40 million . -
Interest expense (net of AFUDC - debt) is projected to increase
$300 million to$310 million , net of interest income. -
AFUDC - equity is projected to increase
$140 million to$150 million .
| (a) |
Ongoing earnings is calculated using net income and adjusting for certain nonrecurring or infrequent items that are, in management’s view, not reflective of ongoing operations. Ongoing earnings could differ from those prepared in accordance with GAAP for unplanned and/or unknown adjustments. As |
Long-Term EPS and Dividend Growth Rate Objectives
—
-
Deliver long-term annual EPS growth of 6% to 8+% based off of
$3.80 per share. - Deliver annual dividend increases of 4% to 6%.
- Target a dividend payout ratio of 45% to 55%.
- Maintain senior secured debt credit ratings in the A range.
|
|
||||||||
|
EARNINGS RELEASE SUMMARY (UNAUDITED) |
||||||||
|
(amounts in millions, except per share data) |
||||||||
|
|
||||||||
|
|
|
Three Months Ended |
||||||
|
|
|
2025 |
|
|
2024 |
|
||
|
Operating revenues: |
|
|
|
|
||||
|
Electric and natural gas |
|
$ |
3,546 |
|
$ |
3,105 |
|
|
|
Other |
|
|
15 |
|
|
15 |
|
|
|
Total operating revenues |
|
|
3,561 |
|
|
3,120 |
|
|
|
|
|
|
|
|
||||
|
Net income |
|
$ |
567 |
|
$ |
464 |
|
|
|
|
|
|
|
|
||||
|
Weighted average diluted common shares outstanding |
|
|
597 |
|
|
576 |
|
|
|
|
|
|
|
|
||||
|
Components of EPS — Diluted |
|
|
|
|
||||
|
Regulated utility |
|
$ |
0.94 |
|
$ |
0.85 |
|
|
|
|
|
|
0.01 |
|
|
(0.05 |
) |
|
|
GAAP diluted EPS (a) |
|
$ |
0.95 |
|
$ |
0.81 |
|
|
|
Sherco Unit 3 2011 outage refunds (See Note 6) |
|
|
— |
|
|
— |
|
|
|
Marshall Wildfire litigation (See Note 6) |
|
|
0.01 |
|
|
— |
|
|
|
Ongoing diluted EPS (a) |
|
$ |
0.96 |
|
$ |
0.81 |
|
|
|
|
|
|
|
|
||||
|
Book value per share |
|
$ |
39.54 |
|
$ |
33.88 |
|
|
|
Cash dividends declared per common share |
|
|
0.57 |
|
|
0.5475 |
|
|
|
|
|
Twelve Months Ended |
||||||
|
|
|
|
2025 |
|
|
|
2024 |
|
|
Operating revenues: |
|
|
|
|
||||
|
Electric and natural gas |
|
$ |
14,612 |
|
|
$ |
13,377 |
|
|
Other |
|
|
57 |
|
|
|
64 |
|
|
Total operating revenues |
|
|
14,669 |
|
|
|
13,441 |
|
|
|
|
|
|
|
||||
|
Net income |
|
$ |
2,018 |
|
|
$ |
1,936 |
|
|
|
|
|
|
|
||||
|
Weighted average diluted common shares outstanding |
|
|
589 |
|
|
|
563 |
|
|
|
|
|
|
|
||||
|
Components of EPS — Diluted |
|
|
|
|
||||
|
Regulated utility |
|
$ |
3.65 |
|
|
$ |
3.76 |
|
|
|
|
|
(0.23 |
) |
|
|
(0.33 |
) |
|
GAAP diluted EPS (a) |
|
$ |
3.42 |
|
|
$ |
3.44 |
|
|
Sherco Unit 3 2011 outage refunds (See Note 6) |
|
|
— |
|
|
|
0.06 |
|
|
Marshall Wildfire litigation (See Note 6) |
|
|
0.38 |
|
|
|
— |
|
|
Ongoing diluted EPS (a) |
|
$ |
3.80 |
|
|
$ |
3.50 |
|
|
|
|
|
|
|
||||
|
Book value per share |
|
$ |
40.07 |
|
|
$ |
34.65 |
|
|
Cash dividends declared per common share |
|
|
2.28 |
|
|
|
2.19 |
|
|
|
||||||||
|
(a) Amounts may not add due to rounding. |
||||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20260205283532/en/
For more information, contact:
Source: