Switch to:
Xcel Energy Inc (NYSE:XEL)
Piotroski F-Score
3 (As of Today)

Warning Sign:

Piotroski F-Score of 3 is low, which usually implies poor business operation.

The zones of discrimination were as such:

Good or high score = 8 or 9
Bad or low score = 0 or 1

Xcel Energy Inc has an F-score of 3 indicating the company's financial situation is typical for a stable company.

XEL' s 10-Year Piotroski F-Score Range
Min: 3   Max: 8
Current: 3

3
8

During the past 13 years, the highest Piotroski F-Score of Xcel Energy Inc was 8. The lowest was 3. And the median was 5.


Definition

How is the Piotroski F-Score calculated?

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

This Year (Jun14) TTM:Last Year (Jun13) TTM:
Net Income was 364.752 + 150.055 + 261.221 + 195.164 = $971 Mil.
Cash Flow from Operations was 928.683 + 581.128 + 592.649 + 446.862 = $2,549 Mil.
Revenue was 2822.338 + 2730.822 + 3202.604 + 2685.096 = $11,441 Mil.
Gross Profit was 1642.007 + 1356.926 + 1502.326 + 1425.231 = $5,926 Mil.
Average Total Assets from the begining of this year (Jun13)
to the end of this year (Jun14) was
(32266.262 + 33126.652 + 33907.49 + 34198.752 + 34717.644) / 5 = $33,643 Mil.
Total Assets was $34,718 Mil.
Long-Term Debt was $11,753 Mil.
Total Current Assets was $3,124 Mil.
Total Current Liabilities was $3,060 Mil.
Net Income was 398.106 + 140.17 + 236.57 + 196.857 = $972 Mil.

Revenue was 2724.341 + 2551.135 + 2782.849 + 2578.913 = $10,637 Mil.
Gross Profit was 1660.521 + 1320.32 + 1410.02 + 1371.223 = $5,762 Mil.
Average Total Assets from the begining of last year (Jun12)
to the end of last year (Jun13) was
(29820.143 + 31057.498 + 31140.686 + 31587.675 + 32266.262) / 5 = $31,174 Mil.
Total Assets was $32,266 Mil.
Long-Term Debt was $10,816 Mil.
Total Current Assets was $2,818 Mil.
Total Current Liabilities was $2,697 Mil.

Profitability

Q1. Return on Assets (ROA)

Net income before extraordinary items for the year divided by average total assets throughout the year.

Score 1 if positive, 0 if negative.

Xcel Energy Inc's current net income (ttm) was 971. ==> Positive ==> Score 1.

Q2. Cash Flow Return on Assets (CFROA)

Net cash flow from operating activities (operating cash flow) divided by average total assets throughout the year.

Score 1 if positive, 0 if negative.

Xcel Energy Inc's current cash flow from operations (ttm) was 2,549. ==> Positive ==> Score 1.

Q3. Change in Return on Assets

Compare this year’s return on assets (1) to last year’s return on assets.

Score 1 if it’s higher, 0 if it’s lower.

ROA (This Year)=Net Income (TTM)/Average Total Assets from Jun13 to Jun14
=971.192/33643.36
=0.02886727

ROA (Last Year)=Net Income (TTM)/Average Total Assets from Jun12 to Jun13
=971.703/31174.4528
=0.03116985

Xcel Energy Inc's return on assets of this year was 0.02886727. Xcel Energy Inc's return on assets of last year was 0.03116985. ==> Last year is higher ==> Score 0.

Q4. Quality of Earnings (Accrual)

Compare Cash flow return on assets (2) to return on assets (1)

Score 1 if CFROA > ROA, 0 if CFROA =< ROA.

Xcel Energy Inc's current net income (ttm) was 971. Xcel Energy Inc's current cash flow from operations (ttm) was 2,549. ==> 2,549 > 971 ==> CFROA > ROA ==> Score 1.

Funding

Q5. Change in Gearing or Leverage

Compare this year’s gearing (long-term debt divided by total assets) to last year’s gearing.

Score 0 if this year's gearing is higher, 1 otherwise.

Gearing (This Year: Jun14)=Long-Term Debt/Total Assets
=11752.778/34717.644
=0.33852464

Gearing (Last Year: Jun13)=Long-Term Debt/Total Assets
=10816.477/32266.262
=0.3352256

Xcel Energy Inc's gearing of this year was 0.33852464. Xcel Energy Inc's gearing of last year was 0.3352256. ==> Last year is lower than this year ==> Score 0.

Q6. Change in Working Capital (Liquidity)

Compare this year’s current ratio (current assets divided by current liabilities) to last year’s current ratio.

Score 1 if this year'’s current ratio is higher, 0 if it’s lower

Current Ratio (This Year: Jun14)=Total Current Assets/Total Current Liabilities
=3123.82/3059.929
=1.0208799

Current Ratio (Last Year: Jun13)=Total Current Assets/Total Current Liabilities
=2818.2/2696.81
=1.04501244

Xcel Energy Inc's current ratio of this year was 1.0208799. Xcel Energy Inc's current ratio of last year was 1.04501244. ==> Last year's current ratio is higher ==> Score 0.

Q7. Change in Shares in Issue

Compare the number of shares in issue this year, to the number in issue last year.

Score 0 if there is larger number of shares in issue this year, 1 otherwise.

Xcel Energy Inc's number of shares in issue this year was 503.5. Xcel Energy Inc's number of shares in issue last year was 498. ==> There is larger number of shares in issue this year. ==> Score 0.

Efficiency

Q8. Change in Gross Margin

Compare this year’s gross margin (gross profit divided by sales) to last year’s.

Score 1 if this year’s gross margin is higher, 0 if it’s lower.

Gross Margin (This Year: TTM)=Gross Profit/Revenue
=5926.49/11440.86
=0.51801088

Gross Margin (Last Year: TTM)=Gross Profit/Revenue
=5762.084/10637.238
=0.54168986

Xcel Energy Inc's gross margin of this year was 0.51801088. Xcel Energy Inc's gross margin of last year was 0.54168986. ==> Last year's gross margin is higher ==> Score 0.

Q9. Change in asset turnover

Compare this year’s asset turnover (total sales for the year divided by average total assets throughout the year) to last year’s asset turnover ratio.

Score 1 if this year’s asset turnover ratio is higher, 0 if it’s lower

Asset Turnover (This Year)=Revenue (TTM)/Average Total Assets from Jun13 to Jun14
=11440.86/33643.36
=0.34006294

Asset Turnover (Last Year)=Revenue (TTM)/Average Total Assets from Jun12 to Jun13
=10637.238/31174.4528
=0.34121651

Xcel Energy Inc's asset turnover of this year was 0.34006294. Xcel Energy Inc's asset turnover of last year was 0.34121651. ==> Last year's asset turnover is higher ==> Score 0.

Evaluation

Piotroski F-Score=Q1+Q2+Q3+Q4+Q5+Q6+Q7+Q8+Q9
=1+1+0+1+0+0+0+0+0
=3

Good or high score = 8 or 9

Bad or low score = 0 or 1

Xcel Energy Inc has an F-score of 3 indicating the company's financial situation is typical for a stable company.


Explanation

The developer of the system is Joseph D. Piotroski is relatively unknown accounting professor who shuns publicity and rarely gives interviews.

He graduated from the University of Illinois with a B.S. in accounting in 1989, received an M.B.A. from Indiana University in 1994. Five years later, in 1999, after earning a Ph.D. in accounting from the University of Michigan, he became an associate professor of accounting at the University of Chicago.

In 2000, he wrote a research paper called "Value Investing: The Use of Historical Financial Statement Information to Separate Winners from Losers" (pdf).

He wanted to see if he can develop a system (using a simple nine-point scoring system) that can increase the returns of a strategy of investing in low price to book (referred to in the paper as high book to market) value companies.

What he found was something that exceeded his most optimistic expectations.

Buying only those companies that scored highest (8 or 9) on his nine-point scale, or F-Score as he called it, over the 20 year period from 1976 to 1996 led to an average out-performance over the market of 13.4%.

Even more impressive were the results of a strategy of investing in the highest F-Score companies (8 or 9) and shorting companies with the lowest F-Score (0 or 1).

Over the same period from 1976 to 1996 (20 years) this strategy led to an average yearly return of 23%, substantially outperforming the average S&P 500 index return of 15.83% over the same period.


Related Terms

Net Income, Cash Flow from Operations, Revenue, Gross Profit, Total Assets, Long-Term Debt, Total Current Assets, Total Current Liabilities, Altman Z-Score, Beneish M-Score


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

Xcel Energy Inc Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
Q1 1111111111
Q2 1111111111
Q3 0110111110
Q4 1111111111
Q5 1101000101
Q6 0010101010
Q7 0000000000
Q8 0000011110
Q9 1100101101
F-score 5654657765

Xcel Energy Inc Quarterly Data

Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14Jun14
Q1 1111111111
Q2 1111111111
Q3 0011110000
Q4 1111111111
Q5 1110000110
Q6 0001111000
Q7 0000000000
Q8 1111110000
Q9 0000000110
F-score 5566664553
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Free 7-day Trial
FEEDBACK