Xcel Statements
XE
Xcel Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
3 028
100
119
3.9
2 909
96.1
—
0
143
4.7
2 460
81.2
449
14.8
-295
-9.7
60
2
214
7.1
-88
-2.9
302
10
0.542
557
3 649
100
491
13.5
3 158
86.5
—
0
155
4.2
2 479
67.9
679
18.6
-269
-7.4
51
1.4
461
12.6
-27
-0.7
488
13.4
0.878
556
3 442
100
384
11.2
3 058
88.8
—
0
130
3.8
2 410
70
648
18.8
-234
-6.8
23
0.7
364
10.6
-45
-1.3
409
11.9
0.737
555
3 662
100
84
2.3
3 578
97.7
—
0
137
3.7
2 629
71.8
949
25.9
-240
-6.6
21
0.6
696
19
40
1.1
656
17.9
1.188
552
3 022
100
181
6
2 841
94
—
0
124
4.1
2 423
80.2
418
13.8
-239
-7.9
21
0.7
200
6.6
-88
-2.9
288
9.5
0.522
552
4 080
100
856
21
3 224
79
—
0
136
3.3
2 651
65
573
14
-224
-5.5
16
0.4
365
8.9
-53
-1.3
418
10.2
0.759
551
4 053
100
788
19.4
3 265
80.6
—
0
131
3.2
2 740
67.6
525
13
-223
-5.5
22
0.5
324
8
-55
-1.4
379
9.4
0.689
550
4 082
100
184
4.5
3 898
95.5
—
0
145
3.6
2 974
72.9
924
22.6
-228
-5.6
-3
-0.07
693
17
44
1.1
649
15.9
1.184
548
3 424
100
262
7.7
3 162
92.3
—
0
141
4.1
2 693
78.7
469
13.7
-221
-6.5
6
0.2
254
7.4
-74
-2.2
328
9.6
0.601
546
3 751
100
720
19.2
3 031
80.8
—
0
155
4.1
2 521
67.2
510
13.6
-187
-5
7
0.2
330
8.8
-50
-1.3
380
10.1
0.697
545
3 355
100
488
14.5
2 867
85.5
—
0
163
4.9
2 434
72.5
433
12.9
-184
-5.5
16
0.5
262
7.8
-53
-1.6
315
9.4
0.58
543
3 467
100
97
2.8
3 370
97.2
—
0
134
3.9
2 545
73.4
825
23.8
-184
-5.3
15
0.4
652
18.8
43
1.2
609
17.6
1.13
539
3 068
100
227
7.4
2 841
92.6
—
0
127
4.1
2 403
78.3
438
14.3
-179
-5.8
14
0.5
273
8.9
-38
-1.2
311
10.1
0.577
539
3 541
100
307
8.7
3 234
91.3
—
0
73
2.1
2 727
77
507
14.3
-179
-5.06
12
0.3
340
9.6
-22
-0.6
362
10.2
0.67
539
2 947
100
273
9.3
2 674
90.7
—
0
73
2.5
2 248
76.3
426
14.5
-185
-6.3
17
0.6
258
8.8
-30
-1.02
288
9.8
0.54
531
3 182
100
65
2
3 117
98
—
0
73
2.3
2 304
72.4
813
25.5
-191
-6.003
24
0.8
646
20.3
43
1.4
603
19
1.14
528
2 586
100
94
3.6
2 492
96.4
—
0
68
2.6
2 070
80
422
16.3
-183
-7.08
35
1.4
274
10.6
-13
-0.5
287
11.1
0.54
527
2 811
100
294
10.5
2 517
89.5
—
0
74
2.6
2 056
73.1
461
16.4
-177
-6.3
5
0.2
289
10.3
-6
-0.2
295
10.5
0.56
527
2 798
100
284
10.2
2 514
89.8
—
0
139
5
2 061
73.7
453
16.2
-171
-6.1
17
0.6
299
10.7
7
0.3
292
10.4
0.56
526
3 013
100
64
2.1
2 949
97.9
—
0
142
4.7
2 191
72.7
758
25.2
-176
-5.8
17
0.6
599
19.9
72
2.4
527
17.5
1.01
521
2 577
100
122
4.7
2 455
95.3
—
0
126
4.9
2 044
79.3
411
15.9
-165
-6.4
16
0.6
262
10.2
24
0.9
238
9.2
0.46
518
3 141
100
489
15.6
2 652
84.4
—
0
133
4.2
2 163
68.9
489
15.6
-167
-5.3
18
0.6
340
10.8
25
0.8
315
10
0.61
516
2 880
100
313
10.9
2 567
89.1
—
0
74
2.6
2 226
77.3
341
11.8
-113
-3.9
-20
-0.7
208
7.2
-6
-0.2
214
7.4
0.42
514
3 048
100
67
2.2
2 981
97.8
—
0
77
2.5
2 285
75
696
22.8
-157
-5.2
25
0.8
564
18.5
73
2.4
491
16.1
0.96
511
2 658
100
112
4.2
2 546
95.8
—
0
69
2.6
2 096
78.9
450
16.9
-158
-5.9
27
1
319
12
54
2
265
10
0.52
510
2 951
100
381
12.9
2 570
87.1
—
0
71
2.4
2 088
70.8
482
16.3
-157
-5.3
25
0.8
350
11.9
59
2
291
9.9
0.57
509.5
2 795
287
2 508
—
67
2 067
441
-107
-27
307
95
189
0.36
512
3 017
72
2 945
—
74
2 121
824
-150
23
697
205
492
0.97
509
2 645
122
2 523
—
65
2 057
466
-153
16
329
102
227
0.45
509.1
2 946
370
2 576
—
68
2 080
496
-157
17
356
117
239
0.47
508.8
2 794.7
261.9
2 532.8
—
67.5
2 055.6
477.2
-148.9
9
337.2
109.8
227.5
0.45
509.7
3 040.1
76.2
2 963.9
—
63.9
2 136.9
827.1
-141.2
10.3
696.2
238.4
457.8
0.9
509.6
2 499.8
98.4
2 401.4
—
55.9
1 969.9
431.6
-139.1
8.6
301.2
104.4
196.8
0.39
509.5
2 772.3
320.4
2 451.9
—
57.4
1 962
489.9
-126.9
6.9
370
128.7
241.3
0.47
509.2
2 645.8
249.5
2 396.3
—
59.4
1 955.3
441
-129.5
7.7
319.3
110.2
209
0.41
508.7
2 901.3
74.3
2 827
—
57.3
2 041.2
785.8
-130.8
10.5
665.5
239
426.5
0.84
508.4
2 515.1
134.8
2 380.3
—
54.1
1 957.5
422.8
-123.4
7.3
306.8
109.9
196.9
0.39
508.1
2 962.2
482.4
2 479.8
—
53.8
2 008.5
471.3
-112.1
5.9
235.6
83.6
152.1
0.3
507.4
2 928.6
448
2 480.6
—
78.2
2 089.4
391.3
-121.7
14.6
284.2
87.8
196.3
0.39
506.8
2 869.8
107.4
2 762.4
—
75.2
2 096.7
665.7
-119
17.8
564.6
196
368.6
0.73
506.4
2 685.1
218.5
2 466.6
—
70.8
2 069.4
397.2
-114.6
16.8
299.4
104.3
195.2
0.39
503.5
3 202.6
633
2 569.6
—
77.5
2 075.6
494
-112.4
15.4
397
135.8
261.2
0.52
499.7
2 730.8
389.3
2 341.5
—
68.4
2 015.9
325.6
-118.8
16.7
223.5
73.3
150.1
0.3
498.8
2 822.3
82.4
2 739.9
—
67.8
2 074.8
665.1
-120.8
13.6
557.9
193.3
364.8
0.73
498.6
2 578.9
196.6
2 382.3
—
60.4
1 980.1
402.2
-115.3
8.8
295.8
98.9
196.9
0.4
498
2 782.8
447.8
2 335
—
64
1 880.4
454.6
-112.7
13.1
355
118.4
236.6
0.48
490.5