These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Minnesota
|
|
41-0448030
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
414 Nicollet Mall
|
||
Minneapolis, MN 55401
|
||
(Address of principal executive offices)
|
||
Registrant’s telephone number, including area code:
612-330-5500
|
Title of each class
|
|
Name of each exchange on which registered
|
Common Stock, $2.50 par value per share
|
|
Nasdaq Stock Market LLC
|
Securities registered pursuant to section 12(g) of the Act:
None
|
|
|
|
PART I
|
|
|
Item 1 —
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
Item 1A —
|
||
Item 1B —
|
||
Item 2 —
|
||
Item 3 —
|
||
Item 4 —
|
||
|
|
|
PART II
|
|
|
Item 5 —
|
||
Item 6 —
|
||
Item 7 —
|
||
Item 7A —
|
||
Item 8 —
|
||
Item 9 —
|
||
Item 9A —
|
||
Item 9B —
|
||
|
|
|
PART III
|
|
|
Item 10 —
|
||
Item 11 —
|
||
Item 12 —
|
||
Item 13 —
|
||
Item 14 —
|
||
|
|
|
PART IV
|
|
|
Item 15 —
|
||
Item 16 —
|
||
|
|
|
Xcel Energy Inc.’s Subsidiaries and Affiliates (current and former)
|
|
Capital Services
|
Capital Services, LLC
|
Eloigne
|
Eloigne Company
|
NCE
|
New Century Energies, Inc.
|
NSP-Minnesota
|
Northern States Power Company, a Minnesota corporation
|
NSP System
|
The electric production and transmission system of NSP-Minnesota and NSP-Wisconsin operated on an integrated basis and managed by NSP-Minnesota
|
NSP-Wisconsin
|
Northern States Power Company, a Wisconsin corporation
|
Operating companies
|
NSP-Minnesota, NSP-Wisconsin, PSCo and SPS
|
PSCo
|
Public Service Company of Colorado
|
SPS
|
Southwestern Public Service Co.
|
Utility subsidiaries
|
NSP-Minnesota, NSP-Wisconsin, PSCo and SPS
|
WGI
|
WestGas InterState, Inc.
|
WYCO
|
WYCO Development, LLC
|
Xcel Energy
|
Xcel Energy Inc. and its subsidiaries
|
XETD
|
Xcel Energy Transmission Development Company, LLC
|
XEST
|
Xcel Energy Southwest Transmission Company, LLC
|
XEWT
|
Xcel Energy West Transmission Company, LLC
|
|
|
Federal and State Regulatory Agencies
|
|
|
|
CFTC
|
Commodity Futures Trading Commission
|
CPUC
|
Colorado Public Utilities Commission
|
D.C. Circuit
|
United States Court of Appeals for the District of Columbia Circuit
|
DOC
|
Minnesota Department of Commerce
|
DOE
|
United States Department of Energy
|
DOT
|
United States Department of Transportation
|
EPA
|
United States Environmental Protection Agency
|
FERC
|
Federal Energy Regulatory Commission
|
Fifth Circuit
|
United States Court of Appeals for the Fifth Circuit
|
IRS
|
Internal Revenue Service
|
MPSC
|
Michigan Public Service Commission
|
MPUC
|
Minnesota Public Utilities Commission
|
NDPSC
|
North Dakota Public Service Commission
|
NERC
|
North American Electric Reliability Corporation
|
NMPRC
|
New Mexico Public Regulation Commission
|
NRC
|
Nuclear Regulatory Commission
|
PHMSA
|
Pipeline and Hazardous Materials Safety Administration
|
PSCW
|
Public Service Commission of Wisconsin
|
PUCT
|
Public Utility Commission of Texas
|
SDPUC
|
South Dakota Public Utilities Commission
|
SEC
|
Securities and Exchange Commission
|
Electric, Purchased Gas and Resource Adjustment Clauses
|
|
CIP
|
Conservation improvement program
|
DCRF
|
Distribution cost recovery factor
|
DSM
|
Demand side management
|
DSMCA
|
Demand side management cost adjustment
|
ECA
|
Retail electric commodity adjustment
|
EE
|
Energy efficiency
|
EECRF
|
Energy efficiency cost recovery factor
|
EIR
|
Environmental improvement rider (recovers the costs associated with investments in
environmental improvements to fossil fuel generation plants)
|
FCA
|
Fuel clause adjustment
|
FPPCAC
|
Fuel and purchased power cost adjustment clause
|
GCA
|
Gas cost adjustment
|
GUIC
|
Gas utility infrastructure cost rider
|
PCCA
|
Purchased capacity cost adjustment
|
PCRF
|
Power cost recovery factor (recovers the costs of certain purchased power costs)
|
PGA
|
Purchased gas adjustment
|
RDF
|
Renewable development fund
|
RER
|
Renewable energy rider
|
RES
|
Renewable energy standard
|
RESA
|
Renewable energy standard adjustment (recovers the costs of new renewable generation)
|
PSIA
|
Pipeline system integrity adjustment
|
SCA
|
Steam cost adjustment
|
SEP
|
State energy policy rider
|
TCA
|
Transmission cost adjustment
|
TCR
|
Transmission cost recovery adjustment
|
TCRF
|
Transmission cost recovery factor (recovers transmission infrastructure improvement costs
and changes in wholesale transmission charges)
|
WCA
|
Windsource
®
cost adjustment
|
|
|
Other Terms and Abbreviations
|
|
AFUDC
|
Allowance for funds used during construction
|
ALJ
|
Administrative law judge
|
APBO
|
Accumulated postretirement benefit obligation
|
ARO
|
Asset retirement obligation
|
ASC
|
FASB Accounting Standards Codification
|
ASU
|
FASB Accounting Standards Update
|
BART
|
Best available retrofit technology
|
C&I
|
Commercial and Industrial
|
CAA
|
Clean Air Act
|
CACJA
|
Clean Air Clean Jobs Act
|
CAIR
|
Clean Air Interstate Rule
|
CAISO
|
California Independent System Operator
|
CapX2020
|
Alliance of electric cooperatives, municipals and investor-owned utilities in the upper
Midwest involved in a joint transmission line planning and construction effort
|
CCN
|
Certificate of convenience and necessity
|
CIG
|
Colorado Interstate Gas Company, LLC
|
CO
2
|
Carbon dioxide
|
CON
|
Certificate of need
|
CPCN
|
Certificate of public convenience and necessity
|
CPP
|
Clean Power Plan
|
CSAPR
|
Cross-State Air Pollution Rule
|
CWA
|
Clean Water Act
|
CWIP
|
Construction work in progress
|
EEI
|
Edison Electric Institute
|
EGU
|
Electric generating unit
|
EPS
|
Earnings per share
|
EPU
|
Extended power uprate
|
ERCOT
|
Electric Reliability Council of Texas
|
ETR
|
Effective tax rate
|
FASB
|
Financial Accounting Standards Board
|
FTR
|
Financial transmission right
|
FTY
|
Forecast test year
|
GAAP
|
Generally accepted accounting principles
|
GHG
|
Greenhouse gas
|
Golden Spread
|
Golden Spread Electric Cooperative, Inc.
|
HTY
|
Historic test year
|
IM
|
Integrated market
|
IPP
|
Independent power producing entities
|
IRC
|
Internal Revenue Code
|
IRP
|
Integrated Resource Plan
|
ISFSI
|
Independent Spent Fuel Storage Installation
|
ITC
|
Investment Tax Credit
|
LCM
|
Life cycle management
|
LLW
|
Low-level radioactive waste
|
LNG
|
Liquefied natural gas
|
MGP
|
Manufactured gas plant
|
MISO
|
Midcontinent Independent System Operator, Inc.
|
Moody’s
|
Moody’s Investor Services
|
MWTG
|
Mountain West Transmission Group
|
NAAQS
|
National Ambient Air Quality Standard
|
Native load
|
Customer demand of retail and wholesale customers that a utility has an obligation to serve
under statute or long-term contract
|
NAV
|
Net asset value
|
NOL
|
Net operating loss
|
NO
X
|
Nitrogen oxide
|
NTC
|
Notifications to construct
|
O&M
|
Operating and maintenance
|
OATT
|
Open Access Transmission Tariff
|
OCC
|
Office of Consumer Counsel
|
OCI
|
Other comprehensive income
|
PI
|
Prairie Island nuclear generating plant
|
PJM
|
PJM Interconnection, LLC
|
PM
|
Particulate matter
|
PPA
|
Purchased power agreement
|
PRP
|
Potentially responsible party
|
PTC
|
Production tax credit
|
PV
|
Photovoltaic
|
QF
|
Qualifying facilities
|
R&E
|
Research and experimentation
|
REC
|
Renewable energy credit
|
RFP
|
Request for proposal
|
ROE
|
Return on equity
|
RPS
|
Renewable portfolio standards
|
RTO
|
Regional Transmission Organization
|
SIP
|
State implementation plan
|
SO
2
|
Sulfur dioxide
|
SPP
|
Southwest Power Pool, Inc.
|
S&P
|
Standard & Poor’s Ratings Services
|
TCJA
|
2017 federal tax reform enacted as Public Law No: 115-97, commonly referred to as the Tax Cuts and Jobs Act
|
TOs
|
Transmission owners
|
TransCo
|
Transmission-only subsidiary
|
TSR
|
Total shareholder return
|
VIE
|
Variable interest entity
|
|
|
Measurements
|
|
Bcf
|
Billion cubic feet
|
GWh
|
Gigawatt hours
|
KV
|
Kilovolts
|
KWh
|
Kilowatt hours
|
Mcf
|
Thousand cubic feet
|
MMBtu
|
Million British thermal units
|
MW
|
Megawatts
|
MWh
|
Megawatt hours
|
•
|
CIP rider
— Recovers the costs of conservation and demand-side management programs.
|
•
|
EIR
— Recovers the costs of environmental improvement projects.
|
•
|
RDF
— Allocates money collected from retail customers to support the research and development of emerging renewable energy projects and technologies.
|
•
|
RES
— Recovers the cost of renewable generation in Minnesota.
|
•
|
RER
— Recovers the cost of renewable generation in North Dakota.
|
•
|
SEP
— Recovers costs related to various energy policies approved by the Minnesota legislature.
|
•
|
TCR
— Recovers costs associated with investments in electric transmission and distribution grid modernization costs.
|
•
|
Infrastructure rider
— Recovers costs for investments in generation and incremental property taxes in South Dakota.
|
|
System Peak Demand (in MW)
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
|
2018 Forecast
|
||||
NSP System
|
8,546
|
|
|
9,002
|
|
|
8,621
|
|
|
9,208
|
|
•
|
Retirement of Sherco Unit 2 in 2023 and Sherco Unit 1 in 2026. The resulting need for 750 MW of capacity in 2026 will be addressed in a future CON proceeding;
|
•
|
Acquisition of at least 1,000 MW of wind by 2019. The mix of purchased power and owned facilities was not specified;
|
•
|
Acquisition of 650 MW of solar by 2021 either through the community solar gardens program or other cost-effective resources. The mix of purchased power and owned facilities was not specified;
|
•
|
Acquisition of at least 400 MW of additional demand response by 2023, and a study of the technical and economic achievability of 1,000 MW of additional demand response in total by 2025; and
|
•
|
Achievement of at least 444 GWh of energy efficiency in all planning years.
|
•
|
The termination of a PPA with Benson Power LLC (Benson) for its 55 MW biomass facility in Benson, Minn., including the purchase and closure of the facility. The purchase of the Benson biomass facility requires FERC approval, which was requested in August 2017. The transaction would result in payments of $95 million to terminate the PPA and acquire the facility, as well as additional expenditures of approximately $26 million to temporarily operate and close the facility.
|
•
|
The termination of a PPA with Laurentian Energy Authority I, LLC (Laurentian) for its 35 MW of biomass facilities in Hibbing and Virginia, Minn. The termination of the Laurentian PPA would result in approximately $109 million of contract cancellation payments over six years.
|
•
|
The remaining two requested PPA changes involve a PPA extension of the Hennepin Energy Recovery Center (HERC) 34 MW waste-to-energy facility at a price reflective of current market conditions and termination of the Pine Bend 12 MW waste-to-energy PPA.
|
|
Year Ended Dec. 31
|
||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||||||||
NSP System
|
Millions of
KWh
|
|
Percent of
Generation
|
|
Millions of
KWh
|
|
Percent of
Generation
|
|
Millions of
KWh
|
|
Percent of
Generation
|
||||||
Nuclear
|
14,167
|
|
|
30
|
%
|
|
14,191
|
|
|
30
|
%
|
|
12,425
|
|
|
27
|
%
|
Coal
|
14,737
|
|
|
30
|
|
|
13,681
|
|
|
28
|
|
|
15,961
|
|
|
35
|
|
Wind
(a)
|
8,893
|
|
|
18
|
|
|
7,897
|
|
|
16
|
|
|
6,235
|
|
|
14
|
|
Natural Gas
|
5,786
|
|
|
12
|
|
|
7,810
|
|
|
16
|
|
|
6,689
|
|
|
15
|
|
Hydroelectric
|
3,080
|
|
|
6
|
|
|
3,203
|
|
|
7
|
|
|
3,326
|
|
|
7
|
|
Other
(b)
|
2,052
|
|
|
4
|
|
|
1,480
|
|
|
3
|
|
|
1,083
|
|
|
2
|
|
Total
|
48,715
|
|
|
100
|
%
|
|
48,262
|
|
|
100
|
%
|
|
45,719
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Owned generation
|
36,640
|
|
|
75
|
%
|
|
36,381
|
|
|
75
|
%
|
|
33,818
|
|
|
74
|
%
|
Purchased generation
|
12,075
|
|
|
25
|
|
|
11,881
|
|
|
25
|
|
|
11,901
|
|
|
26
|
|
Total
|
48,715
|
|
|
100
|
%
|
|
48,262
|
|
|
100
|
%
|
|
45,719
|
|
|
100
|
%
|
(a)
|
This category includes wind energy de-bundled from RECs and also includes Windsource
®
RECs. The NSP System uses RECs to meet or exceed state resource requirements and may sell surplus RECs.
|
(b)
|
Includes energy from other sources, including solar, biomass, oil and refuse. Distributed generation from the Solar*Rewards
®
program is not included, and was approximately 17, 21 and eight million net KWh for 2017, 2016, and 2015, respectively.
|
|
|
Coal
(a)
|
|
Nuclear
|
|
Natural Gas
|
|
Weighted
Average Owned Fuel Cost
|
|||||||||||||||||
NSP System Generating Plants
|
|
Cost
|
|
Percent
|
|
Cost
|
|
Percent
|
|
Cost
|
|
Percent
|
|
||||||||||||
2017
|
|
$
|
2.08
|
|
|
45
|
%
|
|
$
|
0.78
|
|
|
45
|
%
|
|
$
|
4.10
|
|
|
10
|
%
|
|
$
|
1.72
|
|
2016
|
|
2.03
|
|
|
42
|
|
|
0.80
|
|
|
44
|
|
|
3.30
|
|
|
14
|
|
|
1.67
|
|
||||
2015
|
|
2.15
|
|
|
47
|
|
|
0.83
|
|
|
40
|
|
|
3.89
|
|
|
13
|
|
|
1.85
|
|
(a)
|
Includes refuse-derived fuel and wood.
|
•
|
Current nuclear fuel supply contracts cover 100 percent of uranium concentrates requirements through 2021 and approximately 57 percent of the requirements for 2022 through 2033;
|
•
|
Current contracts for conversion services cover 100 percent of the requirements through 2021 and approximately 50 percent of the requirements for 2022 through 2033; and
|
•
|
Current enrichment service contracts cover 100 percent of the requirements through 2025 and approximately 29 percent of the requirements for 2026 through 2033.
|
|
|
2017
|
|
2016
|
||
Renewable
|
|
28.8
|
%
|
|
26.1
|
%
|
Wind
|
|
18.3
|
|
|
16.4
|
|
Hydroelectric
|
|
6.3
|
|
|
6.6
|
|
Biomass and solar
|
|
4.2
|
|
|
3.1
|
|
•
|
The NSP System had approximately 2,600 MW of wind energy on its system at the end of 2017 and 2016. In addition to receiving purchased wind energy under these agreements, the NSP System typically receives wind RECs, which are used to meet state renewable resource requirements.
|
•
|
The average cost per MWh of wind energy under existing contracts was approximately $44 for 2017 and $43 for 2016. The cost per MWh of wind energy varies by contract and may be influenced by a number of factors including regulation, state-specific renewable resource requirements and the year of contract execution. Generally, contracts executed in 2017 continued to benefit from improvements in technology, excess capacity among manufacturers and motivation to commence new construction prior to the anticipated expiration of the federal PTCs. In December 2015, the federal PTCs were extended through 2019 with a phase down on sites that began construction in 2017.
|
•
|
ECA
— Recovers fuel and purchased energy costs. Short-term sales margins are shared with retail customers through the ECA. The ECA is revised quarterly.
|
•
|
PCCA
— Recovers purchased capacity payments.
|
•
|
SCA
— Recovers the difference between PSCo’s actual cost of fuel and the amount of these costs recovered under its base steam service rates. The SCA rate is revised on a quarterly basis.
|
•
|
DSMCA
— Recovers DSM, interruptible service costs and performance initiatives for achieving energy savings goals.
|
•
|
RESA
— Recovers the incremental costs of compliance with the RES with a maximum of two percent of the customer’s bill.
|
•
|
WCA
— Premium service for customers who choose to pay for renewable resources.
|
•
|
TCA
— Recovers costs associated with transmission investment outside of rate cases.
|
•
|
CACJA
— Recovers costs associated with the CACJA.
|
|
System Peak Demand (in MW)
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
|
2018 Forecast
|
||||
PSCo
|
6,671
|
|
|
6,585
|
|
|
6,284
|
|
|
6,462
|
|
•
|
Early retirement of 660 MWs of coal-fired generation at Comanche Units 1 (2022) and 2 (2025);
|
•
|
Accelerated depreciation for the early retirement of the two Comanche units and establishment of a regulatory asset to collect the incremental depreciation expense and related costs;
|
•
|
A RFP for up to 1,000 MW of wind, 700 MW of solar and 700 MW of natural gas and/or storage;
|
•
|
Utility ownership targets of 50 percent renewable generation resources and 75 percent of natural gas-fired, storage, or renewable with storage generation resources;
|
•
|
Reduction of the RESA rider, from two percent to one percent effective beginning 2021 or 2022; and
|
•
|
Construction of a new transmission switching station to further the development of renewable generating resources.
|
•
|
Filing an agreement between Boulder and PSCo providing permanent rights for PSCo to place and access facilities in Boulder needed to continue to serve its customers;
|
•
|
Filing a complete and accurate revised list of distribution assets desired to be transferred; and
|
•
|
Filing an agreement to address payments from Boulder to PSCo for costs of Boulder’s municipalization efforts.
|
|
Year Ended Dec. 31
|
||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||||||||
PSCo
|
Millions of
KWh
|
|
Percent of
Generation
|
|
Millions of
KWh
|
|
Percent of
Generation
|
|
Millions of
KWh
|
|
Percent of
Generation
|
||||||
Coal
|
14,609
|
|
|
44
|
%
|
|
15,895
|
|
|
47
|
%
|
|
18,601
|
|
|
54
|
%
|
Natural Gas
|
9,195
|
|
|
28
|
|
|
8,632
|
|
|
25
|
|
|
7,948
|
|
|
23
|
|
Wind
(a)
|
7,804
|
|
|
24
|
|
|
8,106
|
|
|
24
|
|
|
6,699
|
|
|
19
|
|
Hydroelectric
|
624
|
|
|
2
|
|
|
1,179
|
|
|
3
|
|
|
662
|
|
|
2
|
|
Other
(b)
|
670
|
|
|
2
|
|
|
393
|
|
|
1
|
|
|
705
|
|
|
2
|
|
Total
|
32,902
|
|
|
100
|
%
|
|
34,205
|
|
|
100
|
%
|
|
34,615
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Owned generation
|
23,053
|
|
|
70
|
%
|
|
22,753
|
|
|
67
|
%
|
|
22,981
|
|
|
66
|
%
|
Purchased generation
|
9,849
|
|
|
30
|
|
|
11,452
|
|
|
33
|
|
|
11,634
|
|
|
34
|
|
Total
|
32,902
|
|
|
100
|
%
|
|
34,205
|
|
|
100
|
%
|
|
34,615
|
|
|
100
|
%
|
(a)
|
This category includes wind energy de-bundled from RECs and also includes Windsource RECs. PSCo uses RECs to meet or exceed state resource requirements and may sell surplus RECs.
|
(b)
|
Distributed generation from the Solar*Rewards program is not included, and was approximately 393, 396 and 245 million net KWh for 2017, 2016, and 2015, respectively.
|
|
|
Coal
|
|
Natural Gas
|
|
Weighted Average Owned Fuel Cost
|
||||||||||||
PSCo Generating Plants
|
|
Cost
|
|
Percent
|
|
Cost
|
|
Percent
|
|
|||||||||
2017
|
|
$
|
1.56
|
|
|
70
|
%
|
|
$
|
3.82
|
|
|
30
|
%
|
|
$
|
2.25
|
|
2016
|
|
1.75
|
|
|
72
|
|
|
3.79
|
|
|
28
|
|
|
2.33
|
|
|||
2015
|
|
1.75
|
|
|
75
|
|
|
3.89
|
|
|
25
|
|
|
2.29
|
|
•
|
At Dec. 31, 2017, PSCo’s commitments related to gas supply contracts, which expire between 2021 through 2023, were approximately $545 million and commitments related to gas transportation and storage contracts, which expire between 2018 through 2040, were approximately $620 million.
|
•
|
At Dec. 31, 2016, PSCo’s commitments related to gas supply contracts were approximately $654 million and commitments related to gas transportation and storage contracts were approximately $573 million.
|
|
|
2017
|
|
2016
|
||
Renewable
|
|
27.7
|
%
|
|
28.3
|
%
|
Wind
|
|
23.7
|
|
|
23.7
|
|
Hydroelectric, biomass and solar
|
|
3.9
|
|
|
4.6
|
|
•
|
PSCo had approximately 2,560 MW of wind energy on its system at the end of 2017 and 2016. In addition to receiving purchased wind energy under these agreements, PSCo typically receives wind RECs which are used to meet state renewable resource requirements.
|
•
|
The average cost per MWh of wind energy under these contracts was approximately $42 in 2017 and 2016. The cost per MWh of wind energy varies by contract and may be influenced by a number of factors including regulation, state-specific renewable resource requirements, and the year of contract execution. Generally, previously executed contracts continued to benefit from improvements in wind technology, excess capacity among manufacturers, and motivation to commence new construction prior to the anticipated expiration of the federal PTCs. In December 2015, the federal PTCs were extended through 2019 with a phase down on sites that began construction in 2017.
|
•
|
DCRF
— Recovers distribution costs in Texas that are not included in base rates.
|
•
|
EECRF
— Recovers costs associated with providing energy efficiency programs in Texas.
|
•
|
EE rider
— Recovers costs associated with providing energy efficiency programs in New Mexico.
|
•
|
FPPCAC
— Adjusts monthly to recover the actual fuel and purchased power costs.
|
•
|
PCRF
— Allows recovery of certain purchased power costs in Texas that are not included in base rates.
|
•
|
RPS
— Recovers deferred costs associated with renewable energy programs in New Mexico.
|
•
|
TCRF
— Recovers certain transmission infrastructure improvement costs and changes in wholesale transmission charges in Texas that are not included in base rates.
|
|
System Peak Demand (in MW)
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
|
2018 Forecast
|
||||
SPS
|
4,374
|
|
|
4,836
|
|
|
4,678
|
|
|
4,483
|
|
•
|
An investment cap of $1,675 per KW, which is equal to 102.5 percent of the estimated construction costs;
|
•
|
SPS customers would receive a credit to their bills if actual capacity factors fall below 48 percent;
|
•
|
SPS customers would receive 100 percent of the federal PTC; and
|
•
|
SPS can file a HTY rate case and include projected capital additions for the wind farms five months beyond the end of the test year. Interim rates would also be made effective 30 days after filing which will allow SPS to closely match the start of cost recovery for that wind farm with the in service date.
|
|
Year Ended Dec. 31
|
||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||||||||
SPS
|
Millions of
KWh
|
|
Percent of
Generation
|
|
Millions of
KWh
|
|
Percent of
Generation
|
|
Millions of
KWh
|
|
Percent of
Generation
|
||||||
Coal
|
10,999
|
|
|
40
|
%
|
|
10,990
|
|
|
39
|
%
|
|
12,441
|
|
|
44
|
%
|
Natural Gas
|
9,950
|
|
|
36
|
|
|
10,909
|
|
|
38
|
|
|
10,514
|
|
|
36
|
|
Wind
(a)
|
5,828
|
|
|
21
|
|
|
6,120
|
|
|
22
|
|
|
5,252
|
|
|
19
|
|
Other
(b)
|
770
|
|
|
3
|
|
|
347
|
|
|
1
|
|
|
150
|
|
|
1
|
|
Total
|
27,547
|
|
|
100
|
%
|
|
28,366
|
|
|
100
|
%
|
|
28,357
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Owned generation
|
12,845
|
|
|
47
|
%
|
|
15,015
|
|
|
53
|
%
|
|
16,480
|
|
|
58
|
%
|
Purchased generation
|
14,702
|
|
|
53
|
|
|
13,351
|
|
|
47
|
|
|
11,877
|
|
|
42
|
|
Total
|
27,547
|
|
|
100
|
%
|
|
28,366
|
|
|
100
|
%
|
|
28,357
|
|
|
100
|
%
|
(a)
|
This category includes wind energy de-bundled from RECs and also includes Windsource RECs. SPS uses RECs to meet or exceed state resource requirements and may sell surplus RECs.
|
(b)
|
Distributed generation from the Solar*Rewards program is not included, was approximately 26, 14 and 13 million net KWh for 2017, 2016, and 2015, respectively.
|
|
|
Coal
|
|
Natural Gas
|
|
Weighted
Average Owned Fuel Cost
|
||||||||||||
SPS Generating Plants
|
|
Cost
|
|
Percent
|
|
Cost
|
|
Percent
|
|
|||||||||
2017
|
|
$
|
2.18
|
|
|
74
|
%
|
|
$
|
3.39
|
|
|
26
|
%
|
|
$
|
2.50
|
|
2016
|
|
2.12
|
|
|
70
|
|
|
2.81
|
|
|
30
|
|
|
2.32
|
|
|||
2015
|
|
2.12
|
|
|
73
|
|
|
3.11
|
|
|
27
|
|
|
2.39
|
|
|
|
2017
|
|
2016
|
||
Renewable
|
|
24.0
|
%
|
|
22.8
|
%
|
Wind
|
|
21.2
|
|
|
21.6
|
|
Solar
|
|
1.8
|
|
|
1.2
|
|
•
|
SPS had approximately 1,500 MW of wind energy on its system at the end of 2017 and 2016. In addition to receiving purchased wind energy under these agreements, SPS typically receives wind RECs on certain agreements which are used to meet state renewable resource requirements.
|
•
|
The average cost per MWh of wind energy under the IPP contracts and QF tariffs was approximately $27 for 2017 and $25 for 2016. The cost per MWh of wind energy varies by contract and may be influenced by a number of factors including regulation, state-specific renewable resource requirements and the year of contract execution. Generally, contracts executed in 2017 continued to benefit from improvements in technology, excess capacity among manufacturers, and motivation to commence new construction prior to the anticipated expiration of the federal PTCs. In December 2015, the federal PTCs were extended through 2019 with a phase down on sites that began construction in 2017.
|
|
Year Ended Dec. 31
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Electric sales (Millions of KWh)
|
|
|
|
|
|
||||||
Residential
|
24,216
|
|
|
24,726
|
|
|
24,498
|
|
|||
Large C&I
|
27,951
|
|
|
27,664
|
|
|
27,719
|
|
|||
Small C&I
|
35,493
|
|
|
35,830
|
|
|
35,806
|
|
|||
Public authorities and other
|
1,055
|
|
|
1,103
|
|
|
1,071
|
|
|||
Total retail
|
88,715
|
|
|
89,323
|
|
|
89,094
|
|
|||
Sales for resale
|
18,349
|
|
|
18,694
|
|
|
15,283
|
|
|||
Total energy sold
|
107,064
|
|
|
108,017
|
|
|
104,377
|
|
|||
|
|
|
|
|
|
||||||
Number of customers at end of period
|
|
|
|
|
|
||||||
Residential
|
3,082,974
|
|
|
3,053,732
|
|
|
3,023,494
|
|
|||
Large C&I
|
1,241
|
|
|
1,228
|
|
|
1,229
|
|
|||
Small C&I
|
433,883
|
|
|
432,012
|
|
|
429,617
|
|
|||
Public authorities and other
|
69,376
|
|
|
68,935
|
|
|
68,595
|
|
|||
Total retail
|
3,587,474
|
|
|
3,555,907
|
|
|
3,522,935
|
|
|||
Wholesale
|
58
|
|
|
52
|
|
|
47
|
|
|||
Total customers
|
3,587,532
|
|
|
3,555,959
|
|
|
3,522,982
|
|
|||
|
|
|
|
|
|
||||||
Electric revenues (Millions of Dollars)
|
|
|
|
|
|
||||||
Residential
|
$
|
2,975
|
|
|
$
|
2,966
|
|
|
$
|
2,891
|
|
Large C&I
|
1,779
|
|
|
1,707
|
|
|
1,690
|
|
|||
Small C&I
|
3,463
|
|
|
3,328
|
|
|
3,304
|
|
|||
Public authorities and other
|
143
|
|
|
140
|
|
|
137
|
|
|||
Total retail
|
8,360
|
|
|
8,141
|
|
|
8,022
|
|
|||
Wholesale
|
719
|
|
|
693
|
|
|
660
|
|
|||
Other electric revenues
|
597
|
|
|
666
|
|
|
594
|
|
|||
Total electric revenues
|
$
|
9,676
|
|
|
$
|
9,500
|
|
|
$
|
9,276
|
|
|
|
|
|
|
|
||||||
KWh sales per retail customer
|
24,729
|
|
|
25,120
|
|
|
25,290
|
|
|||
Revenue per retail customer
|
$
|
2,330
|
|
|
$
|
2,289
|
|
|
$
|
2,277
|
|
Residential revenue per KWh
|
|
12.29
|
¢
|
|
|
11.99
|
¢
|
|
|
11.80
|
¢
|
Large C&I revenue per KWh
|
6.36
|
|
|
6.17
|
|
|
6.10
|
|
|||
Small C&I revenue per KWh
|
9.76
|
|
|
9.29
|
|
|
9.23
|
|
|||
Total retail revenue per KWh
|
9.42
|
|
|
9.11
|
|
|
9.00
|
|
|||
Wholesale revenue per KWh
|
3.92
|
|
|
3.71
|
|
|
4.32
|
|
|
Year Ended Dec. 31
|
||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||||||||
Xcel Energy
|
Millions of
KWh
|
|
Percent of
Generation
|
|
Millions of
KWh
|
|
Percent of
Generation
|
|
Millions of
KWh
|
|
Percent of
Generation
|
||||||
Coal
|
40,344
|
|
|
36
|
%
|
|
40,566
|
|
|
36
|
%
|
|
47,003
|
|
|
43
|
%
|
Natural Gas
|
24,932
|
|
|
23
|
|
|
27,351
|
|
|
25
|
|
|
25,151
|
|
|
23
|
|
Wind
(a)
|
22,526
|
|
|
21
|
|
|
22,123
|
|
|
20
|
|
|
18,186
|
|
|
17
|
|
Nuclear
|
14,168
|
|
|
13
|
|
|
14,191
|
|
|
13
|
|
|
12,895
|
|
|
12
|
|
Hydroelectric
|
3,866
|
|
|
4
|
|
|
4,435
|
|
|
4
|
|
|
4,001
|
|
|
4
|
|
Other
(b)
|
3,329
|
|
|
3
|
|
|
2,167
|
|
|
2
|
|
|
1,456
|
|
|
1
|
|
Total
|
109,165
|
|
|
100
|
%
|
|
110,833
|
|
|
100
|
%
|
|
108,692
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Owned generation
|
72,539
|
|
|
66
|
%
|
|
74,149
|
|
|
67
|
%
|
|
73,279
|
|
|
67
|
%
|
Purchased generation
|
36,626
|
|
|
34
|
|
|
36,684
|
|
|
33
|
|
|
35,413
|
|
|
33
|
|
Total
|
109,165
|
|
|
100
|
%
|
|
110,833
|
|
|
100
|
%
|
|
108,692
|
|
|
100
|
%
|
(a)
|
This category includes wind energy de-bundled from RECs and also includes Windsource RECs. Xcel Energy uses RECs to meet or exceed state resource requirements and may sell surplus RECs.
|
(b)
|
Includes energy from other sources, including solar, biomass, oil and refuse. Distributed generation from the Solar*Rewards program is not included, and was approximately 435, 430 and 266 million net KWh for 2017, 2016 and 2015, respectively.
|
2017
|
$
|
3.89
|
|
2016
|
3.47
|
|
|
2015
|
4.07
|
|
2017
|
$
|
3.88
|
|
2016
|
3.62
|
|
|
2015
|
4.11
|
|
•
|
GCA
— Recovers the actual costs of purchased natural gas and transportation to meet the requirements of its customers and is revised quarterly to allow for changes in natural gas rates.
|
•
|
DSMCA
— Recovers costs of DSM and performance initiatives to achieve various energy savings goals.
|
•
|
PSIA
— Recovers costs associated with transmission and distribution pipeline integrity management programs and two projects to replace large transmission pipelines.
|
2017
|
$
|
3.45
|
|
2016
|
3.27
|
|
|
2015
|
3.92
|
|
|
Year Ended Dec. 31
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Natural gas deliveries (Thousands of MMBtu)
|
|
|
|
|
|
||||||
Residential
|
134,189
|
|
|
132,853
|
|
|
135,394
|
|
|||
C&I
|
87,271
|
|
|
84,082
|
|
|
86,093
|
|
|||
Total retail
|
221,460
|
|
|
216,935
|
|
|
221,487
|
|
|||
Transportation and other
|
142,497
|
|
|
133,498
|
|
|
125,263
|
|
|||
Total deliveries
|
363,957
|
|
|
350,433
|
|
|
346,750
|
|
|||
|
|
|
|
|
|
||||||
Number of customers at end of period
|
|
|
|
|
|
||||||
Residential
|
1,856,221
|
|
|
1,835,507
|
|
|
1,814,321
|
|
|||
C&I
|
157,798
|
|
|
157,286
|
|
|
156,306
|
|
|||
Total retail
|
2,014,019
|
|
|
1,992,793
|
|
|
1,970,627
|
|
|||
Transportation and other
|
7,705
|
|
|
7,316
|
|
|
6,981
|
|
|||
Total customers
|
2,021,724
|
|
|
2,000,109
|
|
|
1,977,608
|
|
|||
|
|
|
|
|
|
||||||
Natural gas revenues (Millions of Dollars)
|
|
|
|
|
|
||||||
Residential
|
$
|
1,006
|
|
|
$
|
930
|
|
|
$
|
1,043
|
|
C&I
|
524
|
|
|
469
|
|
|
547
|
|
|||
Total retail
|
1,530
|
|
|
1,399
|
|
|
1,590
|
|
|||
Transportation and other
|
120
|
|
|
132
|
|
|
82
|
|
|||
Total natural gas revenues
|
$
|
1,650
|
|
|
$
|
1,531
|
|
|
$
|
1,672
|
|
|
|
|
|
|
|
||||||
MMBtu sales per retail customer
|
109.96
|
|
|
108.86
|
|
|
112.39
|
|
|||
Revenue per retail customer
|
$
|
760
|
|
|
$
|
702
|
|
|
$
|
807
|
|
Residential revenue per MMBtu
|
7.50
|
|
|
7.00
|
|
|
7.70
|
|
|||
C&I revenue per MMBtu
|
6.00
|
|
|
5.58
|
|
|
6.36
|
|
|||
Transportation and other revenue per MMBtu
|
0.84
|
|
|
0.99
|
|
|
0.65
|
|
•
|
Development of renewable energy facilities;
|
•
|
Retirement and replacement of existing generating plants; and
|
•
|
Customer energy efficiency programs.
|
EXECUTIVE OFFICERS
(a)
|
||||
Name
|
|
Age
(b)
|
|
Current and Recent Positions Held
|
Ben Fowke
|
|
59
|
|
Chairman of the Board, President and Chief Executive Officer and Director, Xcel Energy Inc., August 2011 to present. Chief Executive Officer, NSP-Minnesota, NSP-Wisconsin, PSCo, and SPS, January 2015 to present. Previously, President and Chief Operating Officer, Xcel Energy Inc., August 2009 to August 2011.
|
Christopher B. Clark
|
|
51
|
|
President and Director, NSP-Minnesota, January 2015 to present. Previously, Regional Vice President, Rates and Regulatory Affairs, NSP-Minnesota, October 2012 to December 2014; Managing Director, Government and Regulatory Affairs, NSP-Minnesota, January 2012 to October 2012; Managing Attorney, Xcel Energy Inc., November 2007 to January 2012.
|
David L. Eves
|
|
59
|
|
President and Director, PSCo, January 2015 to present. Previously, President, Director and Chief Executive Officer, PSCo, December 2009 to December 2014. Effective March 1, 2018 he will serve as Executive Vice President and Group President, Utilities.
|
Robert C. Frenzel
|
|
47
|
|
Executive Vice President, Chief Financial Officer, Xcel Energy Inc., May 2016 to present. Previously, Senior Vice President and Chief Financial Officer, Luminant, a subsidiary of Energy Future Holdings Corp., an electric utility and power generation company, February 2012 to April 2016; Senior Vice President for Corporate Development, Strategy and Mergers and Acquisitions, Energy Future Holdings Corp., February 2009 to February 2012. In April 2014, Energy Future Holdings Corp., the majority of its subsidiaries, including Texas Competitive Energy Holdings (TCEH) the parent company of Luminant, filed a voluntary bankruptcy petition under Chapter 11 of the United States Bankruptcy Code. TCEH emerged from Chapter 11 in October 2016.
|
David T. Hudson
|
|
57
|
|
President and Director, SPS, January 2015 to present. Previously, President, Director and Chief Executive Officer, SPS, January 2014 to December 2014; Director, Community Service & Economic Development, SPS, April 2011 to January 2014; Director, Strategic Planning, SPS, May 2008 to April 2011.
|
Kent T. Larson
|
|
58
|
|
Executive Vice President and Group President Operations, Xcel Energy Inc., January 2015 to present. Previously, Senior Vice President, Group President Operations, Xcel Energy Services Inc., August 2014 to December 2014; Senior Vice President Operations, Xcel Energy Services Inc., September 2011 to August 2014; Chief Energy Supply Officer, Xcel Energy Services Inc., March 2010 to September 2011.
|
Marvin E. McDaniel, Jr.
|
|
58
|
|
Executive Vice President, Group President, Utilities, and Chief Administrative Officer, Xcel Energy Inc., January 2015 to present. Previously, Senior Vice President, Chief Administrative Officer, Xcel Energy Inc., August 2012 to December 2014; Senior Vice President and Chief Administrative Officer, Xcel Energy Services Inc., September 2011 to August 2012; Vice President and Chief Administrative Officer, Xcel Energy Services Inc., August 2009 to September 2011 and Vice President, Talent and Technology Business Areas, Xcel Energy Services Inc., August 2009 to September 2011. Xcel Energy has previously announced that Marvin E. McDaniel, Jr. will retire in 2018. Effective March 1, 2018 he will serve as Executive Vice President and Chief Administrative Officer.
|
Timothy O’Connor
|
|
58
|
|
Senior Vice President, Chief Nuclear Officer, Xcel Energy Services Inc., February 2013 to present. Previously, Acting Chief Nuclear Officer, NSP-Minnesota, September 2012 to February 2013; Vice President, Engineering and Nuclear Regulatory Compliance and Licensing July 2012 to September 2012; Monticello Site Vice President, May 2007 to July 2012.
|
Judy M. Poferl
|
|
58
|
|
Senior Vice President, Corporate Secretary and Executive Services, Xcel Energy Inc., January 2015 to present. Previously, Vice President, Corporate Secretary, Xcel Energy Inc., May 2013 to December 2014; President, Director and Chief Executive Officer, NSP-Minnesota, August 2009 to May 2013.
|
Jeffrey S. Savage
|
|
46
|
|
Senior Vice President, Controller, Xcel Energy Inc., January 2015 to present. Previously, Vice President, Controller, Xcel Energy Inc., September 2011 to December 2014; Senior Director, Financial Reporting, Corporate and Technical Accounting, Xcel Energy Services Inc., December 2009 to September 2011.
|
Mark E. Stoering
|
|
57
|
|
President and Director, NSP-Wisconsin, January 2015 to present. Previously, President, Director and Chief Executive Officer, NSP-Wisconsin, January 2012 to December 2014; Vice President, Portfolio Strategy and Business Development, Xcel Energy Services Inc., August 2000 to December 2011.
|
Scott M. Wilensky
|
|
61
|
|
Executive Vice President, General Counsel, Xcel Energy Inc., January 2015 to present. Previously, Senior Vice President, General Counsel, Xcel Energy Inc., September 2011 to December 2014; Vice President, Regulatory and Resource Planning, Xcel Energy Services Inc., September 2009 to September 2011.
|
•
|
The risks associated with use of radioactive material in the production of energy, the management, handling, storage and disposal and the current lack of a long-term disposal solution for radioactive materials;
|
•
|
Limitations on the amounts and types of insurance available to cover losses that might arise in connection with nuclear operations, as well as obligations to contribute to an insurance pool in the event of damages at a covered U.S. reactor; and
|
•
|
Uncertainties with respect to the technological and financial aspects of decommissioning nuclear plants at the end of their licensed lives. For example, similar to pensions, interest rate and other assumptions regarding decommissioning costs may change based on economic conditions and changes in the expected life of the asset may cause our funding obligations to change.
|
NSP-Minnesota
Station, Location and Unit
|
|
Fuel
|
|
Installed
|
|
Summer 2017
Net Dependable
Capability (MW)
|
|
|
Steam:
|
|
|
|
|
|
|
|
|
A.S. King-Bayport, Minn., 1 Unit
|
|
Coal
|
|
1968
|
|
511
|
|
|
Sherco-Becker, Minn.
|
|
|
|
|
|
|
|
|
Unit 1
|
|
Coal
|
|
1976
|
|
680
|
|
|
Unit 2
|
|
Coal
|
|
1977
|
|
682
|
|
|
Unit 3
|
|
Coal
|
|
1987
|
|
517
|
|
(a)
|
Monticello-Monticello, Minn., 1 Unit
|
|
Nuclear
|
|
1971
|
|
617
|
|
|
PI-Welch, Minn.
|
|
|
|
|
|
|
|
|
Unit 1
|
|
Nuclear
|
|
1973
|
|
521
|
|
|
Unit 2
|
|
Nuclear
|
|
1974
|
|
519
|
|
|
Various locations, 4 Units
|
|
Wood/Refuse-derived fuel
|
|
Various
|
|
36
|
|
(b)
|
Combustion Turbine:
|
|
|
|
|
|
|
|
|
Angus Anson-Sioux Falls, S.D., 3 Units
|
|
Natural Gas
|
|
1994-2005
|
|
327
|
|
|
Black Dog-Burnsville, Minn., 2 Units
|
|
Natural Gas
|
|
1987-2002
|
|
282
|
|
|
Blue Lake-Shakopee, Minn., 6 Units
|
|
Natural Gas
|
|
1974-2005
|
|
453
|
|
|
High Bridge-St. Paul, Minn., 3 Units
|
|
Natural Gas
|
|
2008
|
|
530
|
|
|
Inver Hills-Inver Grove Heights, Minn., 6 Units
|
|
Natural Gas
|
|
1972
|
|
282
|
|
|
Riverside-Minneapolis, Minn., 3 Units
|
|
Natural Gas
|
|
2009
|
|
454
|
|
|
Various locations, 14 Units
|
|
Natural Gas
|
|
Various
|
|
67
|
|
|
Wind:
|
|
|
|
|
|
|
|
|
Border-Rolette County, N.D., 75 Units
|
|
Wind
|
|
2015
|
|
148
|
|
(c)
|
Courtenay Wind, N.D., 100 Units
|
|
Wind
|
|
2016
|
|
195
|
|
(c)
|
Grand Meadow-Mower County, Minn., 67 Units
|
|
Wind
|
|
2008
|
|
101
|
|
(c)
|
Nobles-Nobles County, Minn., 134 Units
|
|
Wind
|
|
2010
|
|
201
|
|
(c)
|
Pleasant Valley-Mower County, Minn., 100 Units
|
|
Wind
|
|
2015
|
|
196
|
|
(c)
|
|
|
|
|
Total
|
|
7,319
|
|
|
(a)
|
Based on NSP-Minnesota’s ownership of
59 percent
.
|
(b)
|
Refuse-derived fuel is made from municipal solid waste.
|
(c)
|
This capacity is only available when wind conditions are sufficiently high enough to support the noted generation values above. Therefore, the on-demand net dependable capacity is zero.
|
NSP-Wisconsin
Station, Location and Unit
|
|
Fuel
|
|
Installed
|
|
Summer 2017
Net Dependable
Capability (MW)
|
|
|
Steam:
|
|
|
|
|
|
|
|
|
Bay Front-Ashland, Wis., 3 Units
|
|
Coal/Wood/Natural Gas
|
|
1948-1956
|
|
56
|
|
|
French Island-La Crosse, Wis., 2 Units
|
|
Wood/Refuse-derived fuel
|
|
1940-1948
|
|
16
|
|
(a)
|
Combustion Turbine:
|
|
|
|
|
|
|
|
|
Flambeau Station-Park Falls, Wis., 1 Unit
|
|
Natural Gas
|
|
1969
|
|
—
|
|
(b)
|
French Island-La Crosse, Wis., 2 Units
|
|
Oil
|
|
1974
|
|
122
|
|
|
Wheaton-Eau Claire, Wis., 5 Units
|
|
Natural Gas/Oil
|
|
1973
|
|
238
|
|
|
Hydro:
|
|
|
|
|
|
|
|
|
Various locations, 63 Units
|
|
Hydro
|
|
Various
|
|
135
|
|
|
|
|
|
|
Total
|
|
567
|
|
|
(a)
|
Refuse-derived fuel is made from municipal solid waste.
|
(b)
|
Flambeau Station was retired on Dec. 31, 2017.
|
PSCo
Station, Location and Unit
|
|
Fuel
|
|
Installed
|
|
Summer 2017
Net Dependable
Capability (MW)
|
|
|
Steam:
|
|
|
|
|
|
|
|
|
Comanche-Pueblo, Colo.
|
|
|
|
|
|
|
|
|
Unit 1
|
|
Coal
|
|
1973
|
|
325
|
|
|
Unit 2
|
|
Coal
|
|
1975
|
|
335
|
|
|
Unit 3
|
|
Coal
|
|
2010
|
|
500
|
|
(b)
|
Craig-Craig, Colo., 2 Units
|
|
Coal
|
|
1979-1980
|
|
83
|
|
(c)
|
Hayden-Hayden, Colo., 2 Units
|
|
Coal
|
|
1965-1976
|
|
233
|
|
(d)
|
Pawnee-Brush, Colo., 1 Unit
|
|
Coal
|
|
1981
|
|
505
|
|
|
Valmont-Boulder, Colo., 1 Unit
|
|
Coal
|
|
1964
|
|
—
|
|
(e)
|
Combustion Turbine:
|
|
|
|
|
|
|
|
|
Blue Spruce-Aurora, Colo., 2 Units
|
|
Natural Gas
|
|
2003
|
|
264
|
|
|
Cherokee-Denver, Colo., 1 Unit
|
|
Natural Gas
|
|
1968
|
|
310
|
|
(a)
|
Cherokee-Denver, Colo., 3 Units
|
|
Natural Gas
|
|
2015
|
|
576
|
|
|
Fort St. Vrain-Platteville, Colo., 6 Units
|
|
Natural Gas
|
|
1972-2009
|
|
968
|
|
|
Rocky Mountain-Keenesburg, Colo., 3 Units
|
|
Natural Gas
|
|
2004
|
|
580
|
|
|
Various locations, 6 Units
|
|
Natural Gas
|
|
Various
|
|
171
|
|
|
Hydro:
|
|
|
|
|
|
|
|
|
Cabin Creek-Georgetown, Colo.
|
|
|
|
|
|
|
|
|
Pumped Storage, 2 Units
|
|
Hydro
|
|
1967
|
|
210
|
|
|
Various locations, 9 Units
|
|
Hydro
|
|
Various
|
|
26
|
|
|
|
|
|
|
Total
|
|
5,086
|
|
|
SPS
Station, Location and Unit
|
|
Fuel
|
|
Installed
|
|
Summer 2017
Net Dependable
Capability (MW)
|
|
|
Steam:
|
|
|
|
|
|
|
|
|
Cunningham-Hobbs, N.M., 2 Units
|
|
Natural Gas
|
|
1957-1965
|
|
254
|
|
|
Harrington-Amarillo, Texas, 3 Units
|
|
Coal
|
|
1976-1980
|
|
1,018
|
|
|
Jones-Lubbock, Texas, 2 Units
|
|
Natural Gas
|
|
1971-1974
|
|
486
|
|
|
Maddox-Hobbs, N.M., 1 Unit
|
|
Natural Gas
|
|
1967
|
|
112
|
|
|
Nichols-Amarillo, Texas, 3 Units
|
|
Natural Gas
|
|
1960-1968
|
|
457
|
|
|
Plant X-Earth, Texas, 4 Units
|
|
Natural Gas
|
|
1952-1964
|
|
411
|
|
|
Tolk-Muleshoe, Texas, 2 Units
|
|
Coal
|
|
1982-1985
|
|
1,067
|
|
|
Combustion Turbine:
|
|
|
|
|
|
|
|
|
Carlsbad-Carlsbad, N.M., 1 Unit
|
|
Natural Gas
|
|
1968
|
|
—
|
|
(a)
|
Cunningham-Hobbs, N.M., 2 Units
|
|
Natural Gas
|
|
1998
|
|
212
|
|
|
Jones-Lubbock, Texas, 2 Units
|
|
Natural Gas
|
|
2011-2013
|
|
336
|
|
|
Maddox-Hobbs, N.M., 1 Unit
|
|
Natural Gas
|
|
1963-1976
|
|
61
|
|
|
|
|
|
|
Total
|
|
4,414
|
|
|
Conductor Miles
|
|
NSP-Minnesota
|
|
NSP-Wisconsin
|
|
PSCo
|
|
SPS
|
||||
500 KV
|
|
2,917
|
|
|
—
|
|
|
—
|
|
|
—
|
|
345 KV
|
|
9,040
|
|
|
1,153
|
|
|
2,630
|
|
|
8,516
|
|
230 KV
|
|
2,157
|
|
|
—
|
|
|
12,911
|
|
|
9,608
|
|
161 KV
|
|
417
|
|
|
1,656
|
|
|
—
|
|
|
—
|
|
138 KV
|
|
—
|
|
|
—
|
|
|
92
|
|
|
—
|
|
115 KV
|
|
7,515
|
|
|
1,877
|
|
|
4,969
|
|
|
13,555
|
|
Less than 115 KV
|
|
85,458
|
|
|
32,600
|
|
|
76,988
|
|
|
24,795
|
|
|
|
NSP-Minnesota
|
|
NSP-Wisconsin
|
|
PSCo
|
|
SPS
|
|||||
Quantity
|
|
349
|
|
—
|
|
203
|
|
|
230
|
|
|
454
|
|
Miles
|
|
NSP-Minnesota
|
|
NSP-Wisconsin
|
|
PSCo
|
|
WGI
|
||||
Transmission
|
|
136
|
|
|
—
|
|
|
2,315
|
|
|
11
|
|
Distribution
|
|
11,320
|
|
|
2,542
|
|
|
22,540
|
|
|
—
|
|
2017
|
|
High
|
|
Low
|
|
Dividends
|
||||||
First quarter
|
|
$
|
45.06
|
|
|
$
|
40.04
|
|
|
$
|
0.3600
|
|
Second quarter
|
|
48.50
|
|
|
44.00
|
|
|
0.3600
|
|
|||
Third quarter
|
|
50.56
|
|
|
45.18
|
|
|
0.3600
|
|
|||
Fourth quarter
|
|
52.22
|
|
|
46.86
|
|
|
0.3600
|
|
2016
|
|
High
|
|
Low
|
|
Dividends
|
||||||
First quarter
|
|
$
|
41.85
|
|
|
$
|
35.19
|
|
|
$
|
0.3400
|
|
Second quarter
|
|
44.78
|
|
|
38.43
|
|
|
0.3400
|
|
|||
Third quarter
|
|
45.42
|
|
|
40.34
|
|
|
0.3400
|
|
|||
Fourth quarter
|
|
41.80
|
|
|
38.00
|
|
|
0.3400
|
|
|
2012
|
|
2013
|
|
2014
|
|
2015
|
|
2016
|
|
2017
|
||||||||||||
Xcel Energy Inc.
|
$
|
100
|
|
|
$
|
109
|
|
|
$
|
145
|
|
|
$
|
151
|
|
|
$
|
177
|
|
|
$
|
215
|
|
EEI Investor-Owned Electrics
|
100
|
|
|
113
|
|
|
146
|
|
|
140
|
|
|
164
|
|
|
184
|
|
||||||
S&P 500
|
100
|
|
|
132
|
|
|
151
|
|
|
153
|
|
|
171
|
|
|
208
|
|
|
|
Issuer Purchases of Equity Securities
|
|||||||||||
Period
|
|
Total Number
of Shares
Purchased
|
|
Average Price
Paid per Share
|
|
Total Number of
Shares Purchased as Part of Publicly Announced Plans or
Programs
|
|
Maximum Number of Shares That May Yet Be Purchased Under the Plans or Programs
|
|||||
Oct. 1, 2017 — Dec. 31, 2017
|
|
—
|
|
|
$
|
—
|
|
|
|
|
|
||
Total
|
|
—
|
|
|
|
|
|
—
|
|
|
—
|
|
(Millions of Dollars, Millions of Shares, Except Per Share Data)
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
Operating revenues
|
|
$
|
11,404
|
|
|
$
|
11,107
|
|
|
$
|
11,024
|
|
|
$
|
11,686
|
|
|
$
|
10,915
|
|
Operating expenses
|
|
9,214
|
|
|
8,893
|
|
|
9,024
|
|
|
9,738
|
|
|
9,067
|
|
|||||
Net income
|
|
1,148
|
|
|
1,123
|
|
|
984
|
|
|
1,021
|
|
|
948
|
|
|||||
Earnings available to common shareholders
|
|
1,148
|
|
|
1,123
|
|
|
984
|
|
|
1,021
|
|
|
948
|
|
|||||
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
|
509
|
|
|
509
|
|
|
508
|
|
|
504
|
|
|
496
|
|
|||||
Diluted
|
|
509
|
|
|
509
|
|
|
508
|
|
|
504
|
|
|
497
|
|
|||||
GAAP EPS:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
|
$
|
2.26
|
|
|
$
|
2.21
|
|
|
$
|
1.94
|
|
|
$
|
2.03
|
|
|
$
|
1.91
|
|
Diluted
|
|
2.25
|
|
|
2.21
|
|
|
1.94
|
|
|
2.03
|
|
|
1.91
|
|
|||||
Dividends declared per common share
|
|
1.44
|
|
|
1.36
|
|
|
1.28
|
|
|
1.20
|
|
|
1.11
|
|
|||||
Total assets
(a) (b)
|
|
43,030
|
|
|
41,155
|
|
|
38,821
|
|
|
36,958
|
|
|
33,907
|
|
|||||
Long-term debt
(b)
(c)
|
|
14,520
|
|
|
14,195
|
|
|
12,399
|
|
|
11,500
|
|
|
10,911
|
|
|||||
Book value per share
|
|
22.56
|
|
|
21.73
|
|
|
20.89
|
|
|
20.20
|
|
|
19.21
|
|
|||||
Return on average common equity
|
|
10.2
|
%
|
|
10.4
|
%
|
|
9.5
|
%
|
|
10.3
|
%
|
|
10.3
|
%
|
|||||
Ratio of earnings to fixed charges
(d)
|
|
3.3
|
|
|
3.3
|
|
|
3.2
|
|
|
3.3
|
|
|
3.1
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Non-GAAP:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Ongoing earnings
(e)
|
|
$
|
1,171
|
|
|
$
|
1,123
|
|
|
$
|
1,064
|
|
|
$
|
1,021
|
|
|
$
|
968
|
|
Ongoing diluted EPS
(e)
|
|
2.30
|
|
|
2.21
|
|
|
2.09
|
|
|
2.03
|
|
|
1.95
|
|
(a)
|
As a result of adopting ASU No. 2015-17 (
Balance Sheet Classification of Deferred Taxes, Topic 740
), $140 million of current deferred income taxes was retrospectively reclassified to long-term deferred income tax liabilities on the consolidated balance sheet as of Dec. 31, 2015.
|
(b)
|
As a result of adopting ASU No. 2015-03 (
Simplifying the Presentation of Debt Issuance Costs, Subtopic 835-30
), $92 million of deferred debt issuance costs was retrospectively reclassified from other non-current assets to long-term debt on the consolidated balance sheet as of Dec. 31, 2015.
|
(c)
|
Includes capital lease obligations.
|
(d)
|
See Exhibit 12.01.
|
(e)
|
See Item 7 for reconciliations of ongoing earnings and diluted EPS to GAAP earnings and diluted EPS.
|
•
|
Lead the clean energy transition;
|
•
|
Enhance the customer experience; and
|
•
|
Keep bills low.
|
•
|
Increasing the use of affordable renewable energy;
|
•
|
Offering energy efficiency programs for customers;
|
•
|
Retiring or repowering coals units and modernizing our generating plants; and
|
•
|
Advancing power grid capabilities.
|
•
|
The 600 MW Rush Creek project in Colorado that is under construction and will be owned entirely by Xcel Energy;
|
•
|
The 1,550 MW of wind generation in Minnesota and the Dakotas. This project has been approved by the MPUC and will include 1,150 MW of ownership and 400 MW of PPAs;
|
•
|
The proposed 1,230 MW of wind projects in Texas and New Mexico, which includes 1,000 MW of ownership and 230 MW of PPAs; and
|
•
|
The proposed 300 MW Dakota Range wind project in South Dakota.
|
•
|
Deliver long-term annual EPS growth of five percent to six percent;
|
•
|
Deliver annual dividend increases of five percent to seven percent;
|
•
|
Target a dividend payout ratio of 60 to 70 percent of annual ongoing EPS; and
|
•
|
Maintain senior secured debt credit ratings in the A range and senior unsecured debt credit ratings in the BBB+ to A range.
|
|
|
2017
|
|
2016
|
|
2015
|
||||||||||||||||||||||
Diluted Earnings (Loss) Per Share
|
|
GAAP Diluted EPS
|
|
Impact of TCJA
|
|
Ongoing Diluted EPS
|
|
GAAP and Ongoing Diluted EPS
|
|
GAAP Diluted EPS
|
|
Loss on Monticello LCM/EPU Project
|
|
Ongoing Diluted EPS
(b)
|
||||||||||||||
NSP-Minnesota
|
|
$
|
0.96
|
|
|
$
|
0.05
|
|
|
$
|
1.01
|
|
|
$
|
0.96
|
|
|
$
|
0.70
|
|
|
$
|
0.16
|
|
|
$
|
0.85
|
|
PSCo
|
|
0.97
|
|
|
(0.03
|
)
|
|
0.94
|
|
|
0.91
|
|
|
0.92
|
|
|
—
|
|
|
0.92
|
|
|||||||
SPS
|
|
0.31
|
|
|
(0.01
|
)
|
|
0.30
|
|
|
0.30
|
|
|
0.25
|
|
|
—
|
|
|
0.25
|
|
|||||||
NSP-Wisconsin
|
|
0.16
|
|
|
—
|
|
|
0.16
|
|
|
0.14
|
|
|
0.15
|
|
|
—
|
|
|
0.15
|
|
|||||||
Equity earnings of unconsolidated subsidiaries
(a)
|
|
0.07
|
|
|
(0.04
|
)
|
|
0.03
|
|
|
0.05
|
|
|
0.04
|
|
|
—
|
|
|
0.04
|
|
|||||||
Regulated utility
(b)
|
|
$
|
2.47
|
|
|
$
|
(0.03
|
)
|
|
$
|
2.45
|
|
|
$
|
2.35
|
|
|
$
|
2.06
|
|
|
$
|
0.16
|
|
|
$
|
2.21
|
|
Xcel Energy Inc. and other
|
|
(0.22
|
)
|
|
0.07
|
|
|
(0.15
|
)
|
|
(0.15
|
)
|
|
(0.11
|
)
|
|
—
|
|
|
(0.11
|
)
|
|||||||
Total
(b)
|
|
$
|
2.25
|
|
|
$
|
0.05
|
|
|
$
|
2.30
|
|
|
$
|
2.21
|
|
|
$
|
1.94
|
|
|
$
|
0.16
|
|
|
$
|
2.09
|
|
(a)
|
Includes income taxes.
|
(b)
|
Amounts may not add due to rounding.
|
Diluted Earnings (Loss) Per Share
|
|
Dec. 31
|
||
GAAP and ongoing diluted EPS — 2016
|
|
$
|
2.21
|
|
|
|
|
||
Components of change — 2017 vs. 2016
|
|
|
||
Higher electric margins
(a)
|
|
0.16
|
|
|
Lower ETR
(b)
|
|
0.07
|
|
|
Higher natural gas margins
|
|
0.03
|
|
|
Higher AFUDC — equity
|
|
0.03
|
|
|
Lower O&M expenses
|
|
0.03
|
|
|
Higher depreciation and amortization
|
|
(0.21
|
)
|
|
Higher conservation and DSM program expenses
(c)
|
|
(0.03
|
)
|
|
Higher interest charges
|
|
(0.02
|
)
|
|
Higher taxes (other than income taxes)
|
|
(0.02
|
)
|
|
Equity earnings of unconsolidated subsidiaries
|
|
(0.02
|
)
|
|
Other, net
|
|
0.02
|
|
|
GAAP diluted EPS — 2017
|
|
2.25
|
|
|
Impact of the TCJA
|
|
0.05
|
|
|
Ongoing diluted EPS — 2017
|
|
$
|
2.30
|
|
(a)
|
Includes an increase of $23 million in revenues from conservation and DSM programs, offset by related expenses, for the twelve months ended Dec. 31, 2017.
|
(b)
|
The ETR includes the impact of an additional $20 million of wind PTCs for the twelve months ended Dec. 31, 2017, which are largely flowed back to customers through electric margin, as well as the impact of the TCJA recorded in the fourth quarter of 2017.
|
(c)
|
Offset by higher revenues.
|
Diluted Earnings (Loss) Per Share
|
|
Dec. 31
|
||
GAAP diluted EPS — 2015
|
|
$
|
1.94
|
|
Loss on Monticello LCM/EPU project
|
|
0.16
|
|
|
Ongoing diluted EPS — 2015
(a)
|
|
2.09
|
|
|
|
|
|
||
Components of change — 2016 vs. 2015
|
|
|
|
|
Higher electric margins
|
|
0.32
|
|
|
Lower ETR
|
|
0.06
|
|
|
Higher natural gas margins
|
|
0.04
|
|
|
Higher depreciation and amortization
|
|
(0.21
|
)
|
|
Higher interest charges
|
|
(0.06
|
)
|
|
Higher taxes (other than income taxes)
|
|
(0.02
|
)
|
|
Other, net
|
|
(0.01
|
)
|
|
GAAP and ongoing diluted EPS — 2016
|
|
$
|
2.21
|
|
(a)
|
Amounts may not add due to rounding.
|
ROE — 2017
|
|
NSP-Minnesota
|
|
PSCo
|
|
SPS
|
|
NSP-Wisconsin
|
|
Operating Companies
|
|
Xcel Energy
|
||||||
GAAP ROE
|
|
9.05
|
%
|
|
8.90
|
%
|
|
7.84
|
%
|
|
9.41
|
%
|
|
8.84
|
%
|
|
10.21
|
%
|
Impact of the TCJA
|
|
0.45
|
|
|
(0.24
|
)
|
|
(0.30
|
)
|
|
0.09
|
|
|
0.03
|
|
|
0.21
|
|
Ongoing ROE
|
|
9.50
|
%
|
|
8.66
|
%
|
|
7.54
|
%
|
|
9.50
|
%
|
|
8.87
|
%
|
|
10.42
|
%
|
ROE — 2016
|
|
NSP-Minnesota
|
|
PSCo
|
|
SPS
|
|
NSP-Wisconsin
|
|
Operating Companies
|
|
Xcel Energy
|
||||||
GAAP and ongoing ROE
|
|
9.29
|
%
|
|
8.92
|
%
|
|
8.14
|
%
|
|
8.63
|
%
|
|
8.94
|
%
|
|
10.39
|
%
|
(Millions of Dollars)
|
|
2017
|
|
2016
|
|
2015
|
||||||
GAAP earnings
|
|
$
|
1,148
|
|
|
$
|
1,123
|
|
|
$
|
985
|
|
Estimated impact of TCJA
|
|
23
|
|
|
—
|
|
|
—
|
|
|||
Loss on Monticello LCM/EPU project
|
|
—
|
|
|
—
|
|
|
79
|
|
|||
Ongoing earnings
|
|
$
|
1,171
|
|
|
$
|
1,123
|
|
|
$
|
1,064
|
|
Diluted Earnings Per Share
|
|
2017
|
|
2016
|
|
2015
|
||||||
GAAP diluted EPS
|
|
$
|
2.25
|
|
|
$
|
2.21
|
|
|
$
|
1.94
|
|
Estimated impact of TCJA
|
|
0.05
|
|
|
—
|
|
|
—
|
|
|||
Loss on Monticello LCM/EPU project
|
|
—
|
|
|
—
|
|
|
0.16
|
|
|||
Ongoing diluted EPS
(a)
|
|
$
|
2.30
|
|
|
$
|
2.21
|
|
|
$
|
2.09
|
|
(a)
|
Amounts may not add due to rounding.
|
|
2017 vs.
Normal |
|
2016 vs.
Normal |
|
2017 vs.
2016 |
|
2015 vs.
Normal |
|
2016 vs.
2015 |
|||||
HDD
|
(10.0
|
)%
|
|
(13.4
|
)%
|
|
2.6
|
%
|
|
(7.9
|
)%
|
|
(5.5
|
)%
|
CDD
|
6.5
|
|
|
11.1
|
|
|
(3.5
|
)
|
|
6.2
|
|
|
5.1
|
|
THI
|
(11.3
|
)
|
|
7.7
|
|
|
(18.5
|
)
|
|
(2.3
|
)
|
|
10.9
|
|
|
2017 vs.
Normal |
|
2016 vs.
Normal |
|
2017 vs.
2016 |
|
2015 vs.
Normal
|
|
2016 vs.
2015
|
||||||||||
Retail electric
|
$
|
(0.036
|
)
|
|
$
|
0.004
|
|
|
$
|
(0.040
|
)
|
|
$
|
(0.020
|
)
|
|
$
|
0.024
|
|
Firm natural gas
|
(0.023
|
)
|
|
(0.025
|
)
|
|
0.002
|
|
|
(0.018
|
)
|
|
(0.007
|
)
|
|||||
Total (excluding decoupling)
|
$
|
(0.059
|
)
|
|
$
|
(0.021
|
)
|
|
$
|
(0.038
|
)
|
|
$
|
(0.038
|
)
|
|
$
|
0.017
|
|
Decoupling — Minnesota
|
0.022
|
|
|
(0.002
|
)
|
|
0.024
|
|
|
—
|
|
|
(0.002
|
)
|
|||||
Total (adjusted for recovery from decoupling)
|
$
|
(0.037
|
)
|
|
$
|
(0.023
|
)
|
|
$
|
(0.014
|
)
|
|
$
|
(0.038
|
)
|
|
$
|
0.015
|
|
|
|
2017 vs. 2016
|
|||||||||||||
|
|
NSP-Minnesota
|
|
PSCo
|
|
SPS
|
|
NSP-Wisconsin
|
|
Xcel Energy
|
|||||
Actual
|
|
|
|
|
|
|
|
|
|
|
|||||
Electric residential
(a)
|
|
(2.1
|
)%
|
|
(1.8
|
)%
|
|
(3.5
|
)%
|
|
(0.8
|
)%
|
|
(2.1
|
)%
|
Electric C&I
|
|
(1.4
|
)
|
|
(0.1
|
)
|
|
1.3
|
|
|
2.2
|
|
|
(0.1
|
)
|
Total retail electric sales
|
|
(1.6
|
)
|
|
(0.6
|
)
|
|
0.2
|
|
|
1.3
|
|
|
(0.7
|
)
|
Firm natural gas sales
|
|
9.3
|
|
|
(2.2
|
)
|
|
N/A
|
|
|
11.3
|
|
|
2.1
|
|
|
|
2017 vs. 2016
|
|||||||||||||
|
|
NSP-Minnesota
|
|
PSCo
|
|
SPS
|
|
NSP-Wisconsin
|
|
Xcel Energy
|
|||||
Weather-normalized
|
|
|
|
|
|
|
|
|
|
|
|||||
Electric residential
(a)
|
|
(0.7
|
)%
|
|
(1.6
|
)%
|
|
(1.2
|
)%
|
|
0.3
|
%
|
|
(1.0
|
)%
|
Electric C&I
|
|
(1.0
|
)
|
|
0.1
|
|
|
1.5
|
|
|
2.5
|
|
|
0.2
|
|
Total retail electric sales
|
|
(1.0
|
)
|
|
(0.4
|
)
|
|
0.9
|
|
|
1.8
|
|
|
(0.2
|
)
|
Firm natural gas sales
|
|
4.7
|
|
|
0.6
|
|
|
N/A
|
|
|
5.7
|
|
|
2.2
|
|
|
|
2017 vs. 2016 (Excluding Leap Day)
(b)
|
|||||||||||||
|
|
NSP-Minnesota
|
|
PSCo
|
|
SPS
|
|
NSP-Wisconsin
|
|
Xcel Energy
|
|||||
Weather-normalized
-
adjusted for leap day
|
|
|
|
|
|
|
|
|
|
|
|||||
Electric residential
(a)
|
|
(0.5
|
)%
|
|
(1.3
|
)%
|
|
(1.0
|
)%
|
|
0.6
|
%
|
|
(0.8
|
)%
|
Electric C&I
|
|
(0.8
|
)
|
|
0.3
|
|
|
1.8
|
|
|
2.7
|
|
|
0.4
|
|
Total retail electric sales
|
|
(0.7
|
)
|
|
(0.2
|
)
|
|
1.1
|
|
|
2.1
|
|
|
0.1
|
|
Firm natural gas sales
|
|
5.2
|
|
|
1.1
|
|
|
N/A
|
|
|
6.3
|
|
|
2.7
|
|
(b)
|
The estimated impact of the 2016 leap day is excluded to present a more comparable year-over-year presentation. The estimated impact of the additional day of sales in 2016 was approximately 0.3 percent for retail electric and 0.5 percent for firm natural gas for the twelve months ended.
|
•
|
NSP-Minnesota’s residential sales decrease was a result of lower use per customer, partially offset by customer growth. The decline in commercial and industrial (C&I) sales was largely due to reduced usage, which offset an increase in the number of customers. Declines in services more than offset increased sales to large customers in manufacturing and energy industries.
|
•
|
PSCo’s decline in residential sales reflects lower use per customer, partially offset by customer additions. C&I growth was mainly due to an increase in customers and higher use for large C&I customers that support the mining, oil and natural gas industries, partially offset by lower use for the small C&I class.
|
•
|
SPS’ residential sales fell largely due to lower use per customer. The increase in C&I sales reflects customer additions and greater use for large C&I customers driven by the oil and natural gas industry in the Permian Basin.
|
•
|
NSP-Wisconsin’s residential sales increase was primarily attributable to higher use per customer and customer additions. C&I growth was largely due to higher use per customer and increased sales to customers in the sand mining industry and large customers in the energy and manufacturing industries.
|
•
|
Across service territories, higher natural gas sales reflect an increase in the number of customers, partially offset by a decline in customer use.
|
|
|
2016 vs. 2015
|
|||||||||||||
|
|
NSP-Minnesota
|
|
PSCo
|
|
SPS
|
|
NSP-Wisconsin
|
|
Xcel Energy
|
|||||
Actual
|
|
|
|
|
|
|
|
|
|
|
|||||
Electric residential
(a)
|
|
1.2
|
%
|
|
1.8
|
%
|
|
(1.6
|
)%
|
|
0.3
|
%
|
|
0.9
|
%
|
Electric C&I
|
|
(0.5
|
)
|
|
(0.4
|
)
|
|
1.1
|
|
|
(0.1
|
)
|
|
—
|
|
Total retail electric sales
|
|
—
|
|
|
0.4
|
|
|
0.7
|
|
|
(0.1
|
)
|
|
0.3
|
|
Firm natural gas sales
|
|
(4.1
|
)
|
|
(1.1
|
)
|
|
N/A
|
|
|
(7.4
|
)
|
|
(2.4
|
)
|
|
|
2016 vs. 2015
|
|||||||||||||
|
|
NSP-Minnesota
|
|
PSCo
|
|
SPS
|
|
NSP-Wisconsin
|
|
Xcel Energy
|
|||||
Weather-normalized
|
|
|
|
|
|
|
|
|
|
|
|||||
Electric residential
(a)
|
|
0.1
|
%
|
|
1.9
|
%
|
|
(1.3
|
)%
|
|
(0.2
|
)%
|
|
0.5
|
%
|
Electric C&I
|
|
(0.8
|
)
|
|
(0.4
|
)
|
|
0.8
|
|
|
(0.2
|
)
|
|
(0.3
|
)
|
Total retail electric sales
|
|
(0.5
|
)
|
|
0.4
|
|
|
0.5
|
|
|
(0.3
|
)
|
|
—
|
|
Firm natural gas sales
|
|
(0.3
|
)
|
|
(0.2
|
)
|
|
N/A
|
|
|
(4.3
|
)
|
|
(0.5
|
)
|
|
|
2016 vs. 2015 (Excluding Leap Day)
(b)
|
|||||||||||||
|
|
NSP-Minnesota
|
|
PSCo
|
|
SPS
|
|
NSP-Wisconsin
|
|
Xcel Energy
|
|||||
Weather-normalized - adjusted for leap day
|
|
|
|
|
|
|
|
|
|
|
|||||
Electric residential
(a)
|
|
(0.2
|
)%
|
|
1.6
|
%
|
|
(1.6
|
)%
|
|
(0.6
|
)%
|
|
0.3
|
%
|
Electric C&I
|
|
(1.0
|
)
|
|
(0.7
|
)
|
|
0.5
|
|
|
(0.5
|
)
|
|
(0.5
|
)
|
Total retail electric sales
|
|
(0.8
|
)
|
|
0.1
|
|
|
0.2
|
|
|
(0.6
|
)
|
|
(0.3
|
)
|
Firm natural gas sales
|
|
(0.8
|
)
|
|
(0.7
|
)
|
|
N/A
|
|
|
(4.8
|
)
|
|
(1.0
|
)
|
(b)
|
The estimated impact of the 2016 leap day is excluded to present a more comparable year-over-year presentation. The estimated impact of the additional day of sales in 2016 was approximately 0.2 percent to 0.4 percent for retail electric and 0.5 percent for firm natural gas for the twelve months ended.
|
•
|
NSP-Minnesota’s residential sales decreased as a result of lower use per customer, partially offset by customer additions. C&I sales declined primarily as a result of lower use by customers in the manufacturing and service industries.
|
•
|
PSCo’s residential growth reflects an increased number of customers. The C&I decline was mainly due to lower sales to certain large customers in the manufacturing, mining, oil and gas industries. The decline was partially offset by an increase in the number of small C&I customers.
|
•
|
SPS’ residential sales decline was primarily the result of lower use per customer, partially offset by an increased number of customers. The increase in C&I sales was driven by energy sector expansion in the Southeastern New Mexico, Permian Basin area as well as greater use by agricultural customers.
|
•
|
NSP-Wisconsin’s residential sales decrease was primarily attributable to lower use per customer, partially offset by customer additions. The C&I decline was largely due to reduced sales to small customers. The overall decrease was partially offset by an increase in the number of C&I customers as well as greater use in the large C&I class for the oil and gas industries.
|
•
|
Across natural gas service territories, lower natural gas sales reflect a decline in customer use, partially offset by a slight increase in the number of customers.
|
(Millions of Dollars)
|
|
2017
|
|
2016
|
|
2015
|
||||||
Electric revenues
|
|
$
|
9,676
|
|
|
$
|
9,500
|
|
|
$
|
9,276
|
|
Electric fuel and purchased power
|
|
(3,757
|
)
|
|
(3,718
|
)
|
|
(3,763
|
)
|
|||
Electric margin
|
|
$
|
5,919
|
|
|
$
|
5,782
|
|
|
$
|
5,513
|
|
(Millions of Dollars)
|
|
2017 vs. 2016
|
||
Retail rate increases (Texas, Minnesota, New Mexico and Wisconsin)
|
|
$
|
123
|
|
Non-fuel riders
|
|
33
|
|
|
Conservation and DSM program revenues (offset by expenses)
|
|
23
|
|
|
Decoupling (weather portion — Minnesota)
|
|
18
|
|
|
Wholesale transmission revenue
|
|
10
|
|
|
Estimated impact of weather
|
|
(30
|
)
|
|
Conservation incentive
|
|
(18
|
)
|
|
Other, net
|
|
17
|
|
|
Total increase in electric revenues
|
|
$
|
176
|
|
(Millions of Dollars)
|
|
2017 vs. 2016
|
||
Retail rate increases (Texas, Minnesota, New Mexico and Wisconsin)
|
|
$
|
123
|
|
Non-fuel riders
|
|
33
|
|
|
Conservation and DSM revenues (offset by expenses)
|
|
23
|
|
|
Decoupling (weather portion — Minnesota)
|
|
18
|
|
|
Purchased capacity costs
|
|
8
|
|
|
Wholesale transmission revenue, net of costs
|
|
(38
|
)
|
|
Estimated impact of weather
|
|
(30
|
)
|
|
Conservation incentive
|
|
(18
|
)
|
|
Other, net
|
|
18
|
|
|
Total increase in electric margin
|
|
$
|
137
|
|
(Millions of Dollars)
|
|
2016 vs. 2015
|
||
Retail rate increases
(a)
|
|
$
|
190
|
|
Transmission revenue
|
|
71
|
|
|
Trading
|
|
40
|
|
|
Non-fuel riders
|
|
28
|
|
|
Estimated impact of weather, excluding decoupling in Minnesota
|
|
19
|
|
|
Fuel and purchased power cost recovery
|
|
(127
|
)
|
|
Other, net
|
|
3
|
|
|
Total increase in electric revenues
|
|
$
|
224
|
|
(Millions of Dollars)
|
|
2016 vs. 2015
|
||
Retail rate increases
(a)
|
|
$
|
190
|
|
Non-fuel riders
|
|
28
|
|
|
Estimated impact of weather, excluding decoupling in Minnesota
|
|
19
|
|
|
Transmission revenue, net of costs
|
|
14
|
|
|
Retail sales growth, excluding weather impact
|
|
9
|
|
|
PSCo earnings test refunds
|
|
6
|
|
|
Conservation incentive
|
|
3
|
|
|
Firm wholesale
|
|
(12
|
)
|
|
Other, net
|
|
12
|
|
|
Total increase in electric margin
|
|
$
|
269
|
|
(Millions of Dollars)
|
|
2017
|
|
2016
|
|
2015
|
||||||
Natural gas revenues
|
|
$
|
1,650
|
|
|
$
|
1,531
|
|
|
$
|
1,672
|
|
Cost of natural gas sold and transported
|
|
(823
|
)
|
|
(733
|
)
|
|
(905
|
)
|
|||
Natural gas margin
|
|
$
|
827
|
|
|
$
|
798
|
|
|
$
|
767
|
|
(Millions of Dollars)
|
|
2017 vs. 2016
|
||
Purchased natural gas adjustment clause recovery
|
|
$
|
88
|
|
Infrastructure and integrity riders
|
|
18
|
|
|
Conservation and DSM program revenues (offset by expenses)
|
|
7
|
|
|
Retail sales growth, excluding weather impact
|
|
7
|
|
|
Estimated impact of weather
|
|
1
|
|
|
Other, net
|
|
(2
|
)
|
|
Total increase in natural gas revenues
|
|
$
|
119
|
|
(Millions of Dollars)
|
|
2017 vs. 2016
|
||
Infrastructure and integrity riders
|
|
$
|
18
|
|
Retail sales growth, excluding weather impact
|
|
7
|
|
|
Estimated impact of weather
|
|
1
|
|
|
Other, net
|
|
3
|
|
|
Total increase in natural gas margin
|
|
$
|
29
|
|
(Millions of Dollars)
|
|
2016 vs. 2015
|
||
Purchased natural gas adjustment clause recovery
|
|
$
|
(177
|
)
|
Estimated impact of weather
|
|
(5
|
)
|
|
Infrastructure and integrity riders
|
|
(5
|
)
|
|
Retail rate increases (Colorado)
|
|
36
|
|
|
Conservation and DSM program revenues (offset by expenses)
|
|
8
|
|
|
Other, net
|
|
2
|
|
|
Total decrease in natural gas revenues
|
|
$
|
(141
|
)
|
(Millions of Dollars)
|
|
2016 vs. 2015
|
||
Retail rate increases (Colorado)
|
|
$
|
36
|
|
Conservation and DSM program revenues (offset by expenses)
|
|
8
|
|
|
Estimated impact of weather
|
|
(5
|
)
|
|
Infrastructure and integrity riders
|
|
(5
|
)
|
|
Other, net
|
|
(3
|
)
|
|
Total increase in natural gas margin
|
|
$
|
31
|
|
(Millions of Dollars)
|
|
2017 vs. 2016
|
||
Nuclear plant operations and amortization
|
|
$
|
(27
|
)
|
Plant generation costs
|
|
(23
|
)
|
|
Transmission costs
|
|
(2
|
)
|
|
Employee benefits expense
|
|
17
|
|
|
Texas 2016 electric rate case cost deferral
|
|
16
|
|
|
Electric distribution costs
|
|
2
|
|
|
Other, net
|
|
(6
|
)
|
|
Total decrease in O&M expenses
|
|
$
|
(23
|
)
|
•
|
Nuclear plant operations and amortization expenses are lower mostly due to reduced refueling outage costs and operating efficiencies;
|
•
|
Plant generation costs decreased as a result of lower expenses associated with planned outages and overhauls at a number of generation facilities; and
|
•
|
Employee benefits expense includes the recognition of an $8 million pension settlement expense in the fourth quarter of 2017.
|
|
|
Contribution to Xcel Energy’s Earnings
|
||||||||||
(Millions of Dollars)
|
|
2017
|
|
2016
|
|
2015
|
||||||
Xcel Energy Inc. financing costs
|
|
$
|
(79
|
)
|
|
$
|
(71
|
)
|
|
$
|
(56
|
)
|
Eloigne
(a)
|
|
2
|
|
|
1
|
|
|
—
|
|
|||
Xcel Energy Inc. taxes and other results
|
|
(35
|
)
|
|
(6
|
)
|
|
(3
|
)
|
|||
Total Xcel Energy Inc. and other costs
|
|
$
|
(112
|
)
|
|
$
|
(76
|
)
|
|
$
|
(59
|
)
|
|
|
Contribution to Xcel Energy’s GAAP diluted EPS
|
||||||||||
Diluted Earnings (Loss) Per Share
|
|
2017
|
|
2016
|
|
2015
|
||||||
Xcel Energy Inc. financing costs
|
|
$
|
(0.15
|
)
|
|
$
|
(0.14
|
)
|
|
$
|
(0.11
|
)
|
Eloigne
(a)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Xcel Energy Inc. taxes and other results
|
|
(0.07
|
)
|
|
(0.01
|
)
|
|
—
|
|
|||
Total Xcel Energy Inc. and other costs
|
|
$
|
(0.22
|
)
|
|
$
|
(0.15
|
)
|
|
$
|
(0.11
|
)
|
(a)
|
Amounts include gains or losses associated with sales of properties held by Eloigne.
|
•
|
Required the revaluation of federal deferred tax assets and liabilities using the new lower tax rate. The majority of the revaluation relates to regulated utility activities and results in the recording of regulatory assets and liabilities, with no estimated income statement impact; and
|
•
|
Xcel Energy recognized approximately $23 million of income tax expense associated with the TCJA in the fourth quarter of 2017. This amount is considered to be non-recurring and has been excluded from Xcel Energy’s 2017 ongoing earnings.
|
•
|
Decreases annual revenue requirements by approximately $400 million;
|
•
|
Reduces the tax benefit from holding company interest expense by approximately $20 million in 2018, negatively impacting earnings;
|
•
|
Increases rate base growth for the same level of expected capital expenditures due to lower forecasted deferred tax liabilities; and
|
•
|
Negative impact on cash flow from operations and credit metrics, depending on regulatory actions.
|
•
|
Accelerating depreciation or amortization for selected assets or asset classes;
|
•
|
Increasing authorized equity ratios at the operating company level;
|
•
|
Modifying capital investments;
|
•
|
Avoiding or deferring future rate cases; and
|
•
|
Funding of certain long-dated obligations.
|
•
|
$303 million in 2017;
|
•
|
$304 million in 2016; and
|
•
|
$292 million in 2015.
|
•
|
$61 million in 2017;
|
•
|
$93 million in 2016; and
|
•
|
$184 million in 2015.
|
•
|
$150 million
in January 2018;
|
•
|
$162 million
in 2017;
|
•
|
$125 million
in 2016; and
|
•
|
$90 million
in 2015.
|
|
|
Pension Costs
|
||||||
(Millions of Dollars)
|
|
+1%
|
|
-1%
|
||||
Rate of return
|
|
$
|
(17
|
)
|
|
$
|
18
|
|
Discount rate
(a)
|
|
(6
|
)
|
|
9
|
|
(a)
|
These costs include the effects of regulation.
|
•
|
Xcel Energy contributed
$20 million
,
$18 million
and
$18 million
during
2017
,
2016
and
2015
, respectively, to the postretirement health care plans.
|
•
|
Xcel Energy expects to contribute approximately
$12 million
during 2018.
|
•
|
NSP-Minnesota recognizes pension expense in all regulatory jurisdictions as calculated using the aggregate normal cost actuarial method. Differences between aggregate normal cost and expense as calculated by pension accounting standards are deferred as a regulatory liability.
|
•
|
In 2017, the PSCW approved NSP-Wisconsin’s request for deferred accounting treatment of the 2017 pension settlement accounting expense.
|
•
|
Colorado, Texas, New Mexico and FERC jurisdictions allow the recovery of other postretirement benefit costs only to the extent that recognized expense is matched by cash contributions to an irrevocable trust. Xcel Energy has consistently funded at a level to allow full recovery of costs in these jurisdictions.
|
•
|
PSCo and SPS recognize pension expense in all regulatory jurisdictions based on expense consistent with accounting guidance. The Texas and Colorado electric retail jurisdictions and the Colorado gas retail jurisdiction, each record the difference between annual recognized pension expense and the annual amount of pension expense approved in their last respective general rate case as a deferral to a regulatory asset.
|
•
|
Timing
— Decommissioning cost estimates are impacted by each facility’s retirement date and the expected timing of the actual decommissioning activities. Currently, the estimated retirement dates coincide with the expiration of each unit’s operating license with the NRC (i.e., 2030 for Monticello and 2033 and 2034 for PI’s Unit 1 and 2, respectively). The estimated timing of the decommissioning activities is based upon the DECON method, which assumes prompt removal and dismantlement. The use of the DECON method is required by the MPUC. By utilizing this method, decommissioning activities are expected to begin at the end of the license date and be completed for both facilities by 2091.
|
•
|
Technology and Regulation
— There is limited experience with actual decommissioning of large nuclear facilities. Changes in technology and experience as well as changes in regulations regarding nuclear decommissioning could cause cost estimates to change significantly. NSP-Minnesota’s most recent nuclear decommissioning filing assumed current technology and regulations.
|
•
|
Escalation Rates
— Escalation rates represent projected cost increases over time due to both general inflation and increases in the cost of specific decommissioning activities. NSP-Minnesota used an escalation rate of 3.42 percent in calculating the ARO related to nuclear decommissioning for the Monticello facility, a rate of 3.40 percent for PI Unit 1, and a rate of 3.40 percent for PI Unit 2. These rates are weighted averages of labor and non-labor escalation factors calculated by Goldman Sachs Asset Management.
|
•
|
Discount Rates
— Changes in timing or estimated expected cash flows that result in upward revisions to the ARO are calculated using the then-current credit-adjusted risk-free interest rate. The credit-adjusted risk-free rate in effect when the change occurs is used to discount the revised estimate of the incremental expected cash flows of the retirement activity. If the change in timing or estimated expected cash flows results in a downward revision of the ARO, the undiscounted revised estimate of expected cash flows is discounted using the credit-adjusted risk-free rate in effect at the date of initial measurement and recognition of the original ARO. Discount rates ranging from approximately four to seven percent have been used to calculate the net present value of the expected future cash flows over time.
|
|
|
Futures / Forwards
|
|||||||||||||||||||||
(Millions of Dollars)
|
|
Source of
Fair Value
|
|
Maturity
Less Than
1 Year
|
|
Maturity
1 to 3 Years
|
|
Maturity
4 to 5 Years
|
|
Maturity
Greater Than
5 Years
|
|
Total Futures /
Forwards
Fair Value
|
|||||||||||
NSP-Minnesota
|
|
1
|
|
|
$
|
4
|
|
|
$
|
4
|
|
|
$
|
3
|
|
|
$
|
—
|
|
|
$
|
11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
Options
|
|||||||||||||||||||||
(Thousands of Dollars)
|
|
Source of
Fair Value
|
|
Maturity
Less Than
1 Year
|
|
Maturity
1 to 3 Years
|
|
Maturity
4 to 5 Years
|
|
Maturity
Greater Than
5 Years
|
|
Total Options
Fair Value
|
|||||||||||
NSP-Minnesota
|
|
2
|
|
|
$
|
—
|
|
|
$
|
4
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
5
|
|
(Millions of Dollars)
|
|
2017
|
|
2016
|
||||
Fair value of commodity trading net contract assets outstanding at Jan. 1
|
|
$
|
10
|
|
|
$
|
11
|
|
Contracts realized or settled during the period
|
|
(5
|
)
|
|
(5
|
)
|
||
Commodity trading contract additions and changes during the period
|
|
11
|
|
|
4
|
|
||
Fair value of commodity trading net contract assets outstanding at Dec. 31
|
|
$
|
16
|
|
|
$
|
10
|
|
(Millions of Dollars)
|
|
Year Ended
Dec. 31
|
|
VaR Limit
|
|
Average
|
|
High
|
|
Low
|
||||||||||
2017
|
|
$
|
0.18
|
|
|
$
|
3.00
|
|
|
$
|
0.21
|
|
|
$
|
0.66
|
|
|
$
|
0.04
|
|
2016
|
|
0.09
|
|
|
3.00
|
|
|
0.16
|
|
|
0.38
|
|
|
|
0.05
|
|
(Millions of Dollars)
|
|
2017
|
|
2016
|
|
2015
|
||||||
Net cash provided by operating activities
|
|
$
|
3,126
|
|
|
$
|
3,052
|
|
|
$
|
3,038
|
|
(Millions of Dollars)
|
|
2017
|
|
2016
|
|
2015
|
||||||
Net cash used in investing activities
|
|
$
|
(3,296
|
)
|
|
$
|
(3,261
|
)
|
|
$
|
(3,623
|
)
|
(Millions of Dollars)
|
|
2017
|
|
2016
|
|
2015
|
||||||
Net cash provided by financing activities
|
|
$
|
168
|
|
|
$
|
209
|
|
|
$
|
590
|
|
|
|
Capital Forecast
|
||||||||||||||||||||||
(Millions of Dollars)
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2018 - 2022 Total
|
||||||||||||
By Subsidiary
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
NSP-Minnesota
|
|
$
|
1,370
|
|
|
$
|
1,910
|
|
|
$
|
1,450
|
|
|
$
|
1,590
|
|
|
$
|
1,500
|
|
|
$
|
7,820
|
|
PSCo
|
|
1,650
|
|
|
1,020
|
|
|
950
|
|
|
1,150
|
|
|
1,410
|
|
|
6,180
|
|
||||||
SPS
|
|
1,020
|
|
|
1,140
|
|
|
710
|
|
|
470
|
|
|
540
|
|
|
3,880
|
|
||||||
NSP-Wisconsin
|
|
250
|
|
|
250
|
|
|
240
|
|
|
280
|
|
|
290
|
|
|
1,310
|
|
||||||
Other
(a)
|
|
20
|
|
|
(90
|
)
|
|
(90
|
)
|
|
(30
|
)
|
|
—
|
|
|
(190
|
)
|
||||||
Estimated capital reduction
(b)
|
|
(100
|
)
|
|
(100
|
)
|
|
(100
|
)
|
|
(100
|
)
|
|
(100
|
)
|
|
(500
|
)
|
||||||
Total capital expenditures
|
|
$
|
4,210
|
|
|
$
|
4,130
|
|
|
$
|
3,160
|
|
|
$
|
3,360
|
|
|
$
|
3,640
|
|
|
$
|
18,500
|
|
|
|
Capital Forecast
|
||||||||||||||||||||||
(Millions of Dollars)
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2018 - 2022 Total
|
||||||||||||
By Function
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Electric distribution
|
|
$
|
750
|
|
|
$
|
810
|
|
|
$
|
870
|
|
|
$
|
1,110
|
|
|
$
|
1,380
|
|
|
$
|
4,920
|
|
Renewables
|
|
1,410
|
|
|
1,860
|
|
|
880
|
|
|
270
|
|
|
—
|
|
|
4,420
|
|
||||||
Electric transmission
|
|
770
|
|
|
540
|
|
|
570
|
|
|
860
|
|
|
980
|
|
|
3,720
|
|
||||||
Electric generation
|
|
520
|
|
|
370
|
|
|
290
|
|
|
520
|
|
|
530
|
|
|
2,230
|
|
||||||
Natural gas
|
|
460
|
|
|
400
|
|
|
410
|
|
|
420
|
|
|
510
|
|
|
2,200
|
|
||||||
Other
(c)
|
|
400
|
|
|
250
|
|
|
240
|
|
|
280
|
|
|
340
|
|
|
1,510
|
|
||||||
Estimated capital reduction
(b)
|
|
(100
|
)
|
|
(100
|
)
|
|
(100
|
)
|
|
(100
|
)
|
|
(100
|
)
|
|
(500
|
)
|
||||||
Total capital expenditures
|
|
$
|
4,210
|
|
|
$
|
4,130
|
|
|
$
|
3,160
|
|
|
$
|
3,360
|
|
|
$
|
3,640
|
|
|
$
|
18,500
|
|
(a)
|
Other category includes intercompany transfers for safe harbor wind turbines.
|
(b)
|
Xcel Energy has reduced its capital forecast by $500 million due to the potential impact of tax reform on cash flows and credit metrics.
|
(c)
|
Amounts in other category are net of intercompany transfers.
|
|
|
Payments Due by Period
|
||||||||||||||||||
(Millions of Dollars)
|
|
Total
|
|
Less than 1 Year
|
|
1 to 3 Years
|
|
3 to 5 Years
|
|
After 5 Years
|
||||||||||
Long-term debt, principal and interest payments
(a)
|
$
|
25,510
|
|
|
$
|
1,073
|
|
|
$
|
2,808
|
|
|
$
|
2,368
|
|
|
$
|
19,261
|
|
|
Capital lease obligations
|
302
|
|
|
15
|
|
|
28
|
|
|
26
|
|
|
233
|
|
||||||
Operating leases
(b)(c)
|
3,123
|
|
|
238
|
|
|
528
|
|
|
527
|
|
|
1,830
|
|
||||||
Unconditional purchase obligations
(d)
|
7,367
|
|
|
1,596
|
|
|
1,965
|
|
|
1,565
|
|
|
2,241
|
|
||||||
Other long-term obligations, including current portion
(e)
|
111
|
|
|
43
|
|
|
57
|
|
|
11
|
|
|
—
|
|
||||||
Payments to vendors in process
|
322
|
|
|
322
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Short-term debt
|
814
|
|
|
814
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total contractual cash obligations
(f)(g)(h)
|
$
|
37,549
|
|
|
$
|
4,101
|
|
|
$
|
5,386
|
|
|
$
|
4,497
|
|
|
$
|
23,565
|
|
(a)
|
Includes interest payments over the terms of the debt. Interest is calculated using the applicable interest rate at Dec. 31,
2017
, and outstanding principal for each investment with the terms ending at each instrument’s maturity.
|
(b)
|
Under some leases, Xcel Energy would have to sell or purchase the property that it leases if it chose to terminate before the scheduled lease expiration date. Most of Xcel Energy’s railcar, vehicle and equipment and aircraft leases have these terms. At Dec. 31,
2017
, the amount that Xcel Energy would have to pay if it chose to terminate these leases was approximately $28 million. In addition, at the end of the equipment lease terms, each lease must be extended, equipment purchased for the greater of the fair value or unamortized value of equipment sold to a third party with Xcel Energy making up any deficiency between the sales price and the unamortized value.
|
(c)
|
Included in operating lease payments are
$213 million
,
$474 million
,
$481 million
and
$1.7 billion
, for the less than 1 year, 1-3 years, 3-5 years and after 5 years categories, respectively, pertaining to PPAs that were accounted for as operating leases.
|
(d)
|
Xcel Energy Inc. and its subsidiaries have contracts providing for the purchase and delivery of a significant portion of its current coal, nuclear fuel and natural gas requirements. Additionally, the utility subsidiaries of Xcel Energy Inc. have entered into agreements with utilities and other energy suppliers for purchased power to meet system load and energy requirements, replace generation from company-owned units under maintenance and during outages, and meet operating reserve obligations. Certain contractual purchase obligations are adjusted on indices. The effects of price changes are mitigated through cost of energy adjustment mechanisms.
|
(e)
|
Other long-term obligations relate primarily to amounts associated with technology agreements as well as uncertain tax positions.
|
(f)
|
Xcel Energy also has outstanding authority under O&M contracts to purchase up to approximately $4.8 billion of goods and services through the year 2037, in addition to the amounts disclosed in this table.
|
(g)
|
In January
2018
, contributions of
$150 million
were made across four of Xcel Energy’s pension plans. Obligations of this type are dependent on several factors, including management discretion and various minimum contribution requirements determined by the Pension Protection Act, and therefore, are not included in the table.
|
(h)
|
Xcel Energy expects to contribute approximately
$12 million
to the postretirement health care plans during
2018
. Obligations of this type are dependent on several factors, including management discretion, and therefore, are not included in the table.
|
•
|
Projected cash generation;
|
•
|
Projected capital investment;
|
•
|
A reasonable rate of return on shareholder investment; and
|
•
|
The impact on Xcel Energy’s capital structure and credit ratings.
|
(Millions of Dollars)
|
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
||||
Fair value of pension assets
|
|
$
|
3,088
|
|
|
$
|
2,856
|
|
Projected pension obligation
(a)
|
|
3,828
|
|
|
3,682
|
|
||
Funded status
|
|
$
|
(740
|
)
|
|
$
|
(826
|
)
|
(a)
|
Excludes nonqualified plan of
$37 million
and
$44 million
at Dec. 31,
2017
and
2016
, respectively.
|
Pension Assumptions
|
|
2017
|
|
2016
|
||
Discount rate
|
|
3.63
|
%
|
|
4.13
|
%
|
Expected long-term rate of return
|
|
6.87
|
|
|
6.87
|
|
•
|
$1 billion
for Xcel Energy Inc.;
|
•
|
$700 million
for PSCo;
|
•
|
$500 million
for NSP-Minnesota;
|
•
|
$400 million
for SPS; and
|
•
|
$150 million
for NSP-Wisconsin.
|
(Amounts in Millions, Except Interest Rates)
|
|
Three Months Ended Dec. 31, 2017
|
||
Borrowing limit
|
|
$
|
3,250
|
|
Amount outstanding at period end
|
|
814
|
|
|
Average amount outstanding
|
|
560
|
|
|
Maximum amount outstanding
|
|
814
|
|
|
Weighted average interest rate, computed on a daily basis
|
|
1.63
|
%
|
|
Weighted average interest rate at end of period
|
|
1.90
|
|
(Amounts in Millions, Except Interest Rates)
|
|
Year Ended Dec. 31, 2017
|
|
Year Ended Dec. 31, 2016
|
|
Year Ended Dec. 31, 2015
|
||||||
Borrowing limit
|
|
$
|
3,250
|
|
|
$
|
2,750
|
|
|
$
|
2,750
|
|
Amount outstanding at period end
|
|
814
|
|
|
392
|
|
|
846
|
|
|||
Average amount outstanding
|
|
644
|
|
|
485
|
|
|
601
|
|
|||
Maximum amount outstanding
|
|
1,247
|
|
|
1,183
|
|
|
1,360
|
|
|||
Weighted average interest rate, computed on a daily basis
|
|
1.35
|
%
|
|
0.74
|
%
|
|
0.48
|
%
|
|||
Weighted average interest rate at end of period
|
|
1.90
|
|
|
0.95
|
|
|
0.82
|
|
(Millions of Dollars)
|
|
Facility
(a)
|
|
Drawn
(b)
|
|
Available
|
|
Cash
|
|
Liquidity
|
||||||||||
Xcel Energy Inc.
|
|
$
|
1,500
|
|
|
$
|
877
|
|
|
$
|
623
|
|
|
$
|
—
|
|
|
$
|
623
|
|
PSCo
|
|
700
|
|
|
21
|
|
|
679
|
|
|
1
|
|
|
680
|
|
|||||
NSP-Minnesota
|
|
500
|
|
|
81
|
|
|
419
|
|
|
2
|
|
|
421
|
|
|||||
SPS
|
|
400
|
|
|
31
|
|
|
369
|
|
|
1
|
|
|
370
|
|
|||||
NSP-Wisconsin
|
|
150
|
|
|
3
|
|
|
147
|
|
|
1
|
|
|
148
|
|
|||||
Total
|
|
$
|
3,250
|
|
|
$
|
1,013
|
|
|
$
|
2,237
|
|
|
$
|
5
|
|
|
$
|
2,242
|
|
(a)
|
These credit facilities mature in June 2021, with the exception of Xcel Energy Inc.’s $500 million 364-day term loan agreement entered into in December 2017.
|
(b)
|
Includes outstanding commercial paper, term loan borrowings and letters of credit.
|
•
|
Xcel Energy Inc. plans to issue approximately $750 million of senior unsecured bonds;
|
•
|
NSP-Minnesota plans to issue approximately $300 million of first mortgage bonds;
|
•
|
NPS-Wisconsin plans to issue approximately $200 million of first mortgage bonds;
|
•
|
PSCo plans to issue approximately $750 million of first mortgage bonds; and
|
•
|
SPS plans to issue approximately $350 million of first mortgage bonds.
|
•
|
Constructive outcomes in all rate case and regulatory proceedings.
|
•
|
Normal weather patterns.
|
•
|
Weather-normalized retail electric sales are projected to be within a range of 0 percent to 0.5 percent over 2017 levels.
|
•
|
Weather-normalized retail firm natural gas sales are projected to be within a range of 0 percent to 0.5 percent below 2017 levels.
|
•
|
Capital rider revenue is projected to increase by $30 million to $40 million over 2017 levels. PTCs are flowed back to customers, primarily through capital riders and reductions to electric margin.
|
•
|
O&M expenses are projected to be flat.
|
•
|
Depreciation expense is projected to increase approximately $150 million to $160 million over 2017 levels. Approximately $20 million of the increase in depreciation expense reflects an increased renewable development fund, which is recovered in revenue and will not have an impact on earnings.
|
•
|
Property taxes are projected to increase approximately $30 million to $40 million over 2017 levels.
|
•
|
Interest expense (net of AFUDC — debt) is projected to increase $20 million to $30 million over 2017 levels.
|
•
|
AFUDC — equity is projected to increase approximately $20 million to $30 million from 2017 levels.
|
•
|
The ETR is projected to be approximately 8 percent to 10 percent. The lower ETR for 2018 compared to 2017 reflects the lower tax rate as part of the TCJA, including excess deferred taxes and PTCs which are flowed back to customers through margin. The ETR would be approximately 21 percent to 23 percent excluding excess deferred taxes and PTCs.
|
(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. Xcel Energy is unable to forecast if any of these items will occur or provide a quantitative reconciliation of the guidance for ongoing diluted EPS to corresponding GAAP diluted EPS.
|
•
|
Deliver long-term annual EPS growth of 5 percent to 6 percent off of a 2017 base of $2.30 per share;
|
•
|
Deliver annual dividend increases of 5 percent to 7 percent;
|
•
|
Target a dividend payout ratio of 60 percent to 70 percent; and
|
•
|
Maintain senior secured debt credit ratings in the A range and senior unsecured debt credit ratings in the BBB+ to A range.
|
/s/ BEN FOWKE
|
|
/s/ ROBERT C. FRENZEL
|
Ben Fowke
|
|
Robert C. Frenzel
|
Chairman, President and Chief Executive Officer
|
|
Executive Vice President, Chief Financial Officer
|
Feb. 23, 2018
|
|
Feb. 23, 2018
|
XCEL ENERGY INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(
amounts in millions, except per share data)
|
||||||||||||
|
|
Year Ended Dec. 31
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Operating revenues
|
|
|
|
|
|
|
||||||
Electric
|
|
$
|
9,676
|
|
|
$
|
9,500
|
|
|
$
|
9,276
|
|
Natural gas
|
|
1,650
|
|
|
1,531
|
|
|
1,672
|
|
|||
Other
|
|
78
|
|
|
76
|
|
|
76
|
|
|||
Total operating revenues
|
|
11,404
|
|
|
11,107
|
|
|
11,024
|
|
|||
|
|
|
|
|
|
|
||||||
Operating expenses
|
|
|
|
|
|
|
||||||
Electric fuel and purchased power
|
|
3,757
|
|
|
3,718
|
|
|
3,763
|
|
|||
Cost of natural gas sold and transported
|
|
823
|
|
|
733
|
|
|
905
|
|
|||
Cost of sales — other
|
|
34
|
|
|
36
|
|
|
36
|
|
|||
Operating and maintenance expenses
|
|
2,303
|
|
|
2,326
|
|
|
2,330
|
|
|||
Conservation and demand side management program expenses
|
|
273
|
|
|
245
|
|
|
225
|
|
|||
Depreciation and amortization
|
|
1,479
|
|
|
1,303
|
|
|
1,124
|
|
|||
Taxes (other than income taxes)
|
|
545
|
|
|
532
|
|
|
512
|
|
|||
Loss on Monticello life cycle management/extended power uprate project
|
|
—
|
|
|
—
|
|
|
129
|
|
|||
Total operating expenses
|
|
9,214
|
|
|
8,893
|
|
|
9,024
|
|
|||
|
|
|
|
|
|
|
||||||
Operating income
|
|
2,190
|
|
|
2,214
|
|
|
2,000
|
|
|||
|
|
|
|
|
|
|
||||||
Other income, net
|
|
23
|
|
|
8
|
|
|
6
|
|
|||
Equity earnings of unconsolidated subsidiaries
|
|
30
|
|
|
42
|
|
|
34
|
|
|||
Allowance for funds used during construction — equity
|
|
75
|
|
|
60
|
|
|
56
|
|
|||
|
|
|
|
|
|
|
||||||
Interest charges and financing costs
|
|
|
|
|
|
|
||||||
Interest charges — includes other financing costs of $24, $25 and
$24, respectively
|
|
663
|
|
|
647
|
|
|
595
|
|
|||
Allowance for funds used during construction — debt
|
|
(35
|
)
|
|
(27
|
)
|
|
(26
|
)
|
|||
Total interest charges and financing costs
|
|
628
|
|
|
620
|
|
|
569
|
|
|||
|
|
|
|
|
|
|
||||||
Income before income taxes
|
|
1,690
|
|
|
1,704
|
|
|
1,527
|
|
|||
Income taxes
|
|
542
|
|
|
581
|
|
|
543
|
|
|||
Net income
|
|
$
|
1,148
|
|
|
$
|
1,123
|
|
|
$
|
984
|
|
|
|
|
|
|
|
|
||||||
Weighted average common shares outstanding:
|
|
|
|
|
|
|
||||||
Basic
|
|
509
|
|
|
509
|
|
|
508
|
|
|||
Diluted
|
|
509
|
|
|
509
|
|
|
508
|
|
|||
|
|
|
|
|
|
|
||||||
Earnings per average common share:
|
|
|
|
|
|
|
||||||
Basic
|
|
$
|
2.26
|
|
|
$
|
2.21
|
|
|
$
|
1.94
|
|
Diluted
|
|
2.25
|
|
|
2.21
|
|
|
1.94
|
|
|||
|
|
|
|
|
|
|
||||||
Cash dividends declared per common share
|
|
$
|
1.44
|
|
|
$
|
1.36
|
|
|
$
|
1.28
|
|
|
|
|
|
|
|
|
||||||
See Notes to Consolidated Financial Statements
|
XCEL ENERGY INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(amounts in millions)
|
||||||||||||
|
|
Year Ended Dec. 31
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
|
|
|
|
|
|
||||||
Net income
|
|
$
|
1,148
|
|
|
$
|
1,123
|
|
|
$
|
984
|
|
|
|
|
|
|
|
|
||||||
Other comprehensive income (loss)
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
Pension and retiree medical benefits:
|
|
|
|
|
|
|
||||||
Net pension and retiree medical losses arising during the period, net of tax of $(2), $(5), and $(5), respectively
|
|
(3
|
)
|
|
(8
|
)
|
|
(8
|
)
|
|||
Amortization of losses included in net periodic benefit cost, net of tax of $5, $2, and $2, respectively
|
|
7
|
|
|
4
|
|
|
3
|
|
|||
|
|
4
|
|
|
(4
|
)
|
|
(5
|
)
|
|||
Derivative instruments:
|
|
|
|
|
|
|
||||||
Reclassification of losses to net income, net of tax of $2, $2, and $2, respectively
|
|
3
|
|
|
4
|
|
|
3
|
|
|||
|
|
|
|
|
|
|
||||||
Other comprehensive income (loss)
|
|
7
|
|
|
—
|
|
|
(2
|
)
|
|||
Comprehensive income
|
|
$
|
1,155
|
|
|
$
|
1,123
|
|
|
$
|
982
|
|
|
|
|
|
|
|
|
||||||
See Notes to Consolidated Financial Statements
|
XCEL ENERGY INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(amounts in millions)
|
|||||||||||
|
Year Ended Dec. 31
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Operating activities
|
|
|
|
|
|
|
|||||
Net income
|
$
|
1,148
|
|
|
$
|
1,123
|
|
|
$
|
984
|
|
Adjustments to reconcile net income to cash provided by operating activities:
|
|
|
|
|
|
||||||
Depreciation and amortization
|
1,495
|
|
|
1,319
|
|
|
1,143
|
|
|||
Conservation and demand side management program amortization
|
2
|
|
|
4
|
|
|
5
|
|
|||
Nuclear fuel amortization
|
114
|
|
|
117
|
|
|
106
|
|
|||
Deferred income taxes
|
640
|
|
|
587
|
|
|
536
|
|
|||
Amortization of investment tax credits
|
(5
|
)
|
|
(5
|
)
|
|
(5
|
)
|
|||
Allowance for equity funds used during construction
|
(75
|
)
|
|
(60
|
)
|
|
(56
|
)
|
|||
Equity earnings of unconsolidated subsidiaries
|
(30
|
)
|
|
(42
|
)
|
|
(34
|
)
|
|||
Dividends from unconsolidated subsidiaries
|
41
|
|
|
46
|
|
|
40
|
|
|||
Provision for bad debts
|
39
|
|
|
39
|
|
|
36
|
|
|||
Share-based compensation expense
|
57
|
|
|
41
|
|
|
45
|
|
|||
Loss on Monticello life cycle management/extended power uprate project
|
—
|
|
|
—
|
|
|
129
|
|
|||
Net realized and unrealized hedging and derivative transactions
|
2
|
|
|
8
|
|
|
22
|
|
|||
Other, net
|
(3
|
)
|
|
(1
|
)
|
|
(1
|
)
|
|||
Changes in operating assets and liabilities:
|
|
|
|
|
|
||||||
Accounts receivable
|
(60
|
)
|
|
(83
|
)
|
|
66
|
|
|||
Accrued unbilled revenues
|
(34
|
)
|
|
(75
|
)
|
|
74
|
|
|||
Inventories
|
(3
|
)
|
|
1
|
|
|
(11
|
)
|
|||
Other current assets
|
9
|
|
|
61
|
|
|
9
|
|
|||
Accounts payable
|
43
|
|
|
118
|
|
|
(120
|
)
|
|||
Net regulatory assets and liabilities
|
(16
|
)
|
|
(19
|
)
|
|
102
|
|
|||
Other current liabilities
|
(38
|
)
|
|
20
|
|
|
78
|
|
|||
Pension and other employee benefit obligations
|
(133
|
)
|
|
(91
|
)
|
|
(69
|
)
|
|||
Change in other noncurrent assets
|
(1
|
)
|
|
(16
|
)
|
|
11
|
|
|||
Change in other noncurrent liabilities
|
(66
|
)
|
|
(40
|
)
|
|
(52
|
)
|
|||
Net cash provided by operating activities
|
3,126
|
|
|
3,052
|
|
|
3,038
|
|
|||
|
|
|
|
|
|
||||||
Investing activities
|
|
|
|
|
|
|
|
||||
Utility capital/construction expenditures
|
(3,319
|
)
|
|
(3,256
|
)
|
|
(3,683
|
)
|
|||
Allowance for equity funds used during construction
|
75
|
|
|
61
|
|
|
56
|
|
|||
Proceeds from insurance recoveries
|
—
|
|
|
5
|
|
|
27
|
|
|||
Purchases of investment securities
|
(1,697
|
)
|
|
(547
|
)
|
|
(1,258
|
)
|
|||
Proceeds from the sale of investment securities
|
1,669
|
|
|
479
|
|
|
1,237
|
|
|||
Investments in unconsolidated subsidiaries and other
|
(17
|
)
|
|
(4
|
)
|
|
(2
|
)
|
|||
Other, net
|
(7
|
)
|
|
1
|
|
|
—
|
|
|||
Net cash used in investing activities
|
(3,296
|
)
|
|
(3,261
|
)
|
|
(3,623
|
)
|
|||
|
|
|
|
|
|
||||||
Financing activities
|
|
|
|
|
|
||||||
Proceeds from (repayments of) short-term borrowings, net
|
422
|
|
|
(454
|
)
|
|
(174
|
)
|
|||
Proceeds from issuance of long-term debt
|
1,518
|
|
|
2,424
|
|
|
1,626
|
|
|||
Repayments of long-term debt, including reacquisition premiums
|
(1,030
|
)
|
|
(1,036
|
)
|
|
(251
|
)
|
|||
Proceeds from issuance of common stock
|
—
|
|
|
—
|
|
|
7
|
|
|||
Repurchases of common stock
|
(3
|
)
|
|
(32
|
)
|
|
—
|
|
|||
Dividends paid
|
(721
|
)
|
|
(681
|
)
|
|
(607
|
)
|
|||
Other
|
(18
|
)
|
|
(12
|
)
|
|
(11
|
)
|
|||
Net cash provided by financing activities
|
168
|
|
|
209
|
|
|
590
|
|
|||
|
|
|
|
|
|
||||||
Net change in cash and cash equivalents
|
(2
|
)
|
|
—
|
|
|
5
|
|
|||
Cash and cash equivalents at beginning of period
|
85
|
|
|
85
|
|
|
80
|
|
|||
Cash and cash equivalents at end of period
|
$
|
83
|
|
|
$
|
85
|
|
|
$
|
85
|
|
|
|
|
|
|
|
||||||
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
||||
Cash paid for interest (net of amounts capitalized)
|
$
|
(616
|
)
|
|
$
|
(592
|
)
|
|
$
|
(543
|
)
|
Cash received for income taxes, net
|
44
|
|
|
62
|
|
|
58
|
|
|||
Supplemental disclosure of non-cash investing and financing transactions:
|
|
|
|
|
|
|
|
||||
Property, plant and equipment additions in accounts payable
|
$
|
415
|
|
|
$
|
254
|
|
|
$
|
322
|
|
Issuance of common stock for reinvested dividends and equity awards
|
31
|
|
|
29
|
|
|
53
|
|
|||
|
|
|
|
|
|
||||||
See Notes to Consolidated Financial Statements
|
XCEL ENERGY INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(amounts in millions, except share and per share data)
|
||||||||
|
|
Dec. 31
|
||||||
|
|
2017
|
|
2016
|
||||
Assets
|
|
|
|
|
||||
Current assets
|
|
|
|
|
||||
Cash and cash equivalents
|
|
$
|
83
|
|
|
$
|
85
|
|
Accounts receivable, net
|
|
797
|
|
|
776
|
|
||
Accrued unbilled revenues
|
|
764
|
|
|
730
|
|
||
Inventories
|
|
610
|
|
|
604
|
|
||
Regulatory assets
|
|
424
|
|
|
364
|
|
||
Derivative instruments
|
|
44
|
|
|
38
|
|
||
Prepaid taxes
|
|
68
|
|
|
107
|
|
||
Prepayments and other
|
|
183
|
|
|
138
|
|
||
Total current assets
|
|
2,973
|
|
|
2,842
|
|
||
|
|
|
|
|
||||
Property, plant and equipment, net
|
|
34,329
|
|
|
32,842
|
|
||
|
|
|
|
|
||||
Other assets
|
|
|
|
|
||||
Nuclear decommissioning fund and other investments
|
|
2,397
|
|
|
2,092
|
|
||
Regulatory assets
|
|
3,005
|
|
|
3,081
|
|
||
Derivative instruments
|
|
48
|
|
|
50
|
|
||
Deposits and other
|
|
278
|
|
|
248
|
|
||
Total other assets
|
|
5,728
|
|
|
5,471
|
|
||
Total assets
|
|
$
|
43,030
|
|
|
$
|
41,155
|
|
|
|
|
|
|
||||
Liabilities and Equity
|
|
|
|
|
||||
Current liabilities
|
|
|
|
|
||||
Current portion of long-term debt
|
|
$
|
457
|
|
|
$
|
255
|
|
Short-term debt
|
|
814
|
|
|
392
|
|
||
Accounts payable
|
|
1,243
|
|
|
1,045
|
|
||
Regulatory liabilities
|
|
239
|
|
|
221
|
|
||
Taxes accrued
|
|
448
|
|
|
457
|
|
||
Accrued interest
|
|
174
|
|
|
173
|
|
||
Dividends payable
|
|
183
|
|
|
172
|
|
||
Derivative instruments
|
|
29
|
|
|
27
|
|
||
Other
|
|
501
|
|
|
505
|
|
||
Total current liabilities
|
|
4,088
|
|
|
3,247
|
|
||
|
|
|
|
|
||||
Deferred credits and other liabilities
|
|
|
|
|
||||
Deferred income taxes
|
|
3,845
|
|
|
6,784
|
|
||
Deferred investment tax credits
|
|
58
|
|
|
63
|
|
||
Regulatory liabilities
|
|
5,083
|
|
|
1,383
|
|
||
Asset retirement obligations
|
|
2,475
|
|
|
2,782
|
|
||
Derivative instruments
|
|
126
|
|
|
148
|
|
||
Customer advances
|
|
193
|
|
|
195
|
|
||
Pension and employee benefit obligations
|
|
1,042
|
|
|
1,112
|
|
||
Other
|
|
145
|
|
|
225
|
|
||
Total deferred credits and other liabilities
|
|
12,967
|
|
|
12,692
|
|
||
|
|
|
|
|
||||
Commitments and contingencies
|
|
|
|
|
|
|
||
Capitalization
|
|
|
|
|
||||
Long-term debt
|
|
14,520
|
|
|
14,195
|
|
||
Common stock — 1,000,000,000 shares authorized of $2.50 par value; 507,762,881 and 507,222,795 shares outstanding at Dec. 31, 2017 and 2016, respectively
|
|
1,269
|
|
|
1,268
|
|
||
Additional paid in capital
|
|
5,898
|
|
|
5,881
|
|
||
Retained earnings
|
|
4,413
|
|
|
3,982
|
|
||
Accumulated other comprehensive loss
|
|
(125
|
)
|
|
(110
|
)
|
||
Total common stockholders’ equity
|
|
11,455
|
|
|
11,021
|
|
||
Total liabilities and equity
|
|
$
|
43,030
|
|
|
$
|
41,155
|
|
|
|
|
|
|
||||
See Notes to Consolidated Financial Statements
|
XCEL ENERGY INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMMON STOCKHOLDERS’ EQUITY
(amounts in millions, shares in thousands)
|
||||||||||||||||||||||
|
Common Stock Issued
|
|
|
|
Accumulated Other
Comprehensive Loss
|
|
Total Common Stockholders’ Equity
|
|||||||||||||||
|
Shares
|
|
Par Value
|
|
Additional
Paid In
Capital
|
|
Retained
Earnings
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance at Dec. 31, 2014
|
505,733
|
|
|
$
|
1,264
|
|
|
$
|
5,837
|
|
|
$
|
3,221
|
|
|
$
|
(108
|
)
|
|
$
|
10,214
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income
|
|
|
|
|
|
|
984
|
|
|
|
|
984
|
|
|||||||||
Other comprehensive loss
|
|
|
|
|
|
|
|
|
(2
|
)
|
|
(2
|
)
|
|||||||||
Dividends declared on common stock
|
|
|
|
|
|
|
(652
|
)
|
|
|
|
(652
|
)
|
|||||||||
Issuances of common stock
|
1,803
|
|
|
5
|
|
|
28
|
|
|
|
|
|
|
33
|
|
|||||||
Share-based compensation
|
|
|
|
|
|
|
24
|
|
|
|
|
|
|
24
|
|
|||||||
Balance at Dec. 31, 2015
|
507,536
|
|
|
$
|
1,269
|
|
|
$
|
5,889
|
|
|
$
|
3,553
|
|
|
$
|
(110
|
)
|
|
$
|
10,601
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income
|
|
|
|
|
|
|
1,123
|
|
|
|
|
1,123
|
|
|||||||||
Dividends declared on common stock
|
|
|
|
|
|
|
(694
|
)
|
|
|
|
(694
|
)
|
|||||||||
Issuances of common stock
|
486
|
|
|
1
|
|
|
15
|
|
|
|
|
|
|
16
|
|
|||||||
Repurchases of common stock
|
(799
|
)
|
|
(2
|
)
|
|
(30
|
)
|
|
|
|
|
|
(32
|
)
|
|||||||
Share-based compensation
|
|
|
|
|
7
|
|
|
|
|
|
|
7
|
|
|||||||||
Balance at Dec. 31, 2016
|
507,223
|
|
|
$
|
1,268
|
|
|
$
|
5,881
|
|
|
$
|
3,982
|
|
|
$
|
(110
|
)
|
|
$
|
11,021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income
|
|
|
|
|
|
|
1,148
|
|
|
|
|
1,148
|
|
|||||||||
Other comprehensive income
|
|
|
|
|
|
|
|
|
7
|
|
|
7
|
|
|||||||||
Dividends declared on common stock
|
|
|
|
|
|
|
(736
|
)
|
|
|
|
(736
|
)
|
|||||||||
Issuances of common stock
|
611
|
|
|
1
|
|
|
4
|
|
|
|
|
|
|
5
|
|
|||||||
Repurchases of common stock
|
(71
|
)
|
|
—
|
|
|
(3
|
)
|
|
|
|
|
|
(3
|
)
|
|||||||
Share-based compensation
|
|
|
|
|
16
|
|
|
(3
|
)
|
|
|
|
13
|
|
||||||||
Adoption of ASU No. 2018-02
|
|
|
|
|
|
|
22
|
|
|
(22
|
)
|
|
—
|
|
||||||||
Balance at Dec. 31, 2017
|
507,763
|
|
|
$
|
1,269
|
|
|
$
|
5,898
|
|
|
$
|
4,413
|
|
|
$
|
(125
|
)
|
|
$
|
11,455
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
See Notes to Consolidated Financial Statements
|
XCEL ENERGY INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CAPITALIZATION
(amounts in millions, except share and per share data)
|
||||||||
|
|
Dec. 31
|
||||||
|
|
2017
|
|
2016
|
||||
Long-Term Debt
|
|
|
|
|
||||
NSP-Minnesota
|
|
|
|
|
||||
First Mortgage Bonds, Series due:
|
|
|
|
|
||||
March 1, 2018, 5.25%
|
|
$
|
—
|
|
|
$
|
500
|
|
Aug. 15, 2020, 2.2%
|
|
300
|
|
|
300
|
|
||
Aug. 15, 2022, 2.15%
|
|
300
|
|
|
300
|
|
||
May 15, 2023, 2.6%
|
|
400
|
|
|
400
|
|
||
July 1, 2025, 7.125%
|
|
250
|
|
|
250
|
|
||
March 1, 2028, 6.5%
|
|
150
|
|
|
150
|
|
||
July 15, 2035, 5.25%
|
|
250
|
|
|
250
|
|
||
June 1, 2036, 6.25%
|
|
400
|
|
|
400
|
|
||
July 1, 2037, 6.2%
|
|
350
|
|
|
350
|
|
||
Nov. 1, 2039, 5.35%
|
|
300
|
|
|
300
|
|
||
Aug. 15, 2040, 4.85%
|
|
250
|
|
|
250
|
|
||
Aug. 15, 2042, 3.4%
|
|
500
|
|
|
500
|
|
||
May 15, 2044, 4.125%
|
|
300
|
|
|
300
|
|
||
Aug. 15, 2045, 4.0%
|
|
300
|
|
|
300
|
|
||
May 15, 2046, 3.6%
|
|
350
|
|
|
350
|
|
||
Sept. 15, 2047, 3.6%
|
|
600
|
|
|
—
|
|
||
Unamortized discount
|
|
(22
|
)
|
|
(17
|
)
|
||
Unamortized debt expense
|
|
(45
|
)
|
|
(40
|
)
|
||
Total NSP-Minnesota long-term debt
|
|
$
|
4,933
|
|
|
$
|
4,843
|
|
|
|
|
|
|
||||
PSCo
|
|
|
|
|
|
|
||
First Mortgage Bonds, Series due:
|
|
|
|
|
|
|
||
Aug. 1, 2018, 5.8%
|
|
$
|
300
|
|
|
$
|
300
|
|
June 1, 2019, 5.125%
|
|
400
|
|
|
400
|
|
||
Nov. 15, 2020, 3.2%
|
|
400
|
|
|
400
|
|
||
Sept. 15, 2022, 2.25%
|
|
300
|
|
|
300
|
|
||
March 15, 2023, 2.5%
|
|
250
|
|
|
250
|
|
||
May 15, 2025, 2.9%
|
|
250
|
|
|
250
|
|
||
Sept. 1, 2037, 6.25%
|
|
350
|
|
|
350
|
|
||
Aug. 1, 2038, 6.5%
|
|
300
|
|
|
300
|
|
||
Aug. 15, 2041, 4.75%
|
|
250
|
|
|
250
|
|
||
Sept. 15, 2042, 3.6%
|
|
500
|
|
|
500
|
|
||
March 15, 2043, 3.95%
|
|
250
|
|
|
250
|
|
||
March 15, 2044, 4.30%
|
|
300
|
|
|
300
|
|
||
June 15, 2046, 3.55%
|
|
250
|
|
|
250
|
|
||
June 15, 2047, 3.8%
|
|
400
|
|
|
—
|
|
||
Capital lease obligations, through 2060, 11.2% — 14.3%
|
|
151
|
|
|
156
|
|
||
Unamortized discount
|
|
(13
|
)
|
|
(13
|
)
|
||
Unamortized debt expense
|
|
(29
|
)
|
|
(27
|
)
|
||
Total
|
|
4,609
|
|
|
4,216
|
|
||
Less current maturities
|
|
306
|
|
|
5
|
|
||
Total PSCo long-term debt
|
|
$
|
4,303
|
|
|
$
|
4,211
|
|
|
|
|
|
|
||||
SPS
|
|
|
|
|
|
|
||
First Mortgage Bonds, Series due:
|
|
|
|
|
||||
June 15, 2024, 3.3%
|
|
$
|
350
|
|
|
$
|
350
|
|
Aug. 15, 2041, 4.5%
|
|
400
|
|
|
400
|
|
||
Aug. 15, 2046, 3.4%
|
|
300
|
|
|
300
|
|
||
Aug. 15, 2047, 3.7%
|
|
450
|
|
|
—
|
|
||
Unsecured Senior G Notes, due Dec. 1, 2018, 8.75%
|
|
—
|
|
|
250
|
|
||
Unsecured Senior C and D Notes, due Oct. 1, 2033, 6%
|
|
100
|
|
|
100
|
|
||
Unsecured Senior F Notes, due Oct. 1, 2036, 6%
|
|
250
|
|
|
250
|
|
||
Unamortized discount
|
|
(2
|
)
|
|
—
|
|
||
Unamortized debt expense
|
|
(18
|
)
|
|
(14
|
)
|
||
Total SPS long-term debt
|
|
$
|
1,830
|
|
|
$
|
1,636
|
|
|
|
|
|
|
||||
|
|
|
|
|
||||
|
|
|
|
|
XCEL ENERGY INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CAPITALIZATION
—
(Continued)
(amounts in millions, except share and per share data)
|
||||||||
|
|
Dec. 31
|
||||||
|
|
2017
|
|
2016
|
||||
|
|
|
|
|
||||
NSP-Wisconsin
|
|
|
|
|
||||
First Mortgage Bonds, Series due:
|
|
|
|
|
||||
Oct. 1, 2018, 5.25%
|
|
$
|
150
|
|
|
$
|
150
|
|
June 15, 2024, 3.3%
|
|
200
|
|
|
200
|
|
||
Sept. 1, 2038, 6.375%
|
|
200
|
|
|
200
|
|
||
Oct. 1, 2042, 3.7%
|
|
100
|
|
|
100
|
|
||
Dec. 1, 2047, 3.75%
|
|
100
|
|
|
—
|
|
||
City of La Crosse Resource Recovery Bond, Series due Nov. 1, 2021, 6%
(a)
|
|
19
|
|
|
19
|
|
||
Other
|
|
2
|
|
|
2
|
|
||
Unamortized discount
|
|
(3
|
)
|
|
(3
|
)
|
||
Unamortized debt expense
|
|
(7
|
)
|
|
(5
|
)
|
||
Total
|
|
761
|
|
|
663
|
|
||
Less current maturities
|
|
151
|
|
|
1
|
|
||
Total NSP-Wisconsin long-term debt
|
|
$
|
610
|
|
|
$
|
662
|
|
|
|
|
|
|
||||
Other Subsidiaries
|
|
|
|
|
||||
Various Eloigne Co. Affordable Housing Project Notes, due 2018-2052, 0% — 7.05%
|
|
$
|
28
|
|
|
$
|
31
|
|
Less current maturities
|
|
2
|
|
|
1
|
|
||
Total other subsidiaries long-term debt
|
|
$
|
26
|
|
|
$
|
30
|
|
|
|
|
|
|
||||
Xcel Energy Inc.
|
|
|
|
|
||||
Unsecured Senior Notes, Series due:
|
|
|
|
|
||||
June 1, 2017, 1.2%
|
|
$
|
—
|
|
|
$
|
250
|
|
May 15, 2020, 4.7%
|
|
550
|
|
|
550
|
|
||
March 15, 2021, 2.4%
|
|
400
|
|
|
400
|
|
||
March 15, 2022, 2.6%
|
|
300
|
|
|
300
|
|
||
June 1, 2025, 3.3%
|
|
600
|
|
|
600
|
|
||
Dec. 1, 2026, 3.35%
|
|
500
|
|
|
500
|
|
||
July 1, 2036, 6.5%
|
|
300
|
|
|
300
|
|
||
Sept. 15, 2041, 4.8%
|
|
250
|
|
|
250
|
|
||
Elimination of PSCo capital lease obligation with affiliates
|
|
(62
|
)
|
|
(64
|
)
|
||
Unamortized discount
|
|
(2
|
)
|
|
(2
|
)
|
||
Unamortized debt expense
|
|
(20
|
)
|
|
(23
|
)
|
||
Total
|
|
2,816
|
|
|
3,061
|
|
||
Less current maturities (including elimination of PSCo capital lease obligation)
|
|
(2
|
)
|
|
248
|
|
||
Total Xcel Energy Inc. long-term debt
|
|
2,818
|
|
|
2,813
|
|
||
Total long-term debt
|
|
$
|
14,520
|
|
|
$
|
14,195
|
|
|
|
|
|
|
||||
Common Stockholders’ Equity
|
|
|
|
|
||||
Common stock — 1,000,000,000 shares authorized of $2.50 par value; 507,762,881 and
507,222,795 shares outstanding at Dec. 31, 2017 and 2016, respectively |
|
$
|
1,269
|
|
|
$
|
1,268
|
|
Additional paid in capital
|
|
5,898
|
|
|
5,881
|
|
||
Retained earnings
|
|
4,413
|
|
|
3,982
|
|
||
Accumulated other comprehensive loss
|
|
(125
|
)
|
|
(110
|
)
|
||
Total common stockholders’ equity
|
|
$
|
11,455
|
|
|
$
|
11,021
|
|
(a)
|
Resource recovery financing.
|
1.
|
Summary of Significant Accounting Policies
|
•
|
Certain costs, which would otherwise be charged to expense or OCI, are deferred as regulatory assets based on the expected ability to recover the costs in future rates; and
|
•
|
Certain credits, which would otherwise be reflected as income or OCI, are deferred as regulatory liabilities based on the expectation the amounts will be returned to customers in future rates, or because the amounts were collected in rates prior to the costs being incurred.
|
3.
|
Selected Balance Sheet Data
|
(Millions of Dollars)
|
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
||||
Accounts receivable, net
|
|
|
|
|
||||
Accounts receivable
|
|
$
|
849
|
|
|
$
|
827
|
|
Less allowance for bad debts
|
|
(52
|
)
|
|
(51
|
)
|
||
|
|
$
|
797
|
|
|
$
|
776
|
|
(Millions of Dollars)
|
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
||||
Inventories
|
|
|
|
|
||||
Materials and supplies
|
|
$
|
311
|
|
|
$
|
312
|
|
Fuel
|
|
186
|
|
|
182
|
|
||
Natural gas
|
|
113
|
|
|
110
|
|
||
|
|
$
|
610
|
|
|
$
|
604
|
|
(Millions of Dollars)
|
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
||||
Property, plant and equipment, net
|
|
|
|
|
||||
Electric plant
|
|
$
|
39,016
|
|
|
$
|
38,221
|
|
Natural gas plant
|
|
5,800
|
|
|
5,318
|
|
||
Common and other property
|
|
2,013
|
|
|
1,888
|
|
||
Plant to be retired
(a)
|
|
11
|
|
|
32
|
|
||
CWIP
|
|
2,087
|
|
|
1,373
|
|
||
Total property, plant and equipment
|
|
48,927
|
|
|
46,832
|
|
||
Less accumulated depreciation
|
|
(15,000
|
)
|
|
(14,381
|
)
|
||
Nuclear fuel
|
|
2,697
|
|
|
2,572
|
|
||
Less accumulated amortization
|
|
(2,295
|
)
|
|
(2,181
|
)
|
||
|
|
$
|
34,329
|
|
|
$
|
32,842
|
|
(a)
|
In the third quarter of 2017, PSCo early retired Valmont Unit 5 and converted Cherokee Unit 4 from a coal-fueled generating facility to natural gas. PSCo also expects Craig Unit 1 to be early retired in approximately 2025. Amounts are presented net of accumulated depreciation.
|
4.
|
Borrowings and Other Financing Instruments
|
(Amounts in Millions, Except Interest Rates)
|
|
Three Months Ended Dec. 31, 2017
|
||
Borrowing limit
|
|
$
|
3,250
|
|
Amount outstanding at period end
|
|
814
|
|
|
Average amount outstanding
|
|
560
|
|
|
Maximum amount outstanding
|
|
814
|
|
|
Weighted average interest rate, computed on a daily basis
|
|
1.63
|
%
|
|
Weighted average interest rate at period end
|
|
1.90
|
|
|
|
Year Ended Dec. 31
|
||||||||||
(Amounts in Millions, Except Interest Rates)
|
|
2017
|
|
2016
|
|
2015
|
||||||
Borrowing limit
|
|
$
|
3,250
|
|
|
$
|
2,750
|
|
|
$
|
2,750
|
|
Amount outstanding at period end
|
|
814
|
|
|
392
|
|
|
846
|
|
|||
Average amount outstanding
|
|
644
|
|
|
485
|
|
|
601
|
|
|||
Maximum amount outstanding
|
|
1,247
|
|
|
1,183
|
|
|
1,360
|
|
|||
Weighted average interest rate, computed on a daily basis
|
|
1.35
|
%
|
|
0.74
|
%
|
|
0.48
|
%
|
|||
Weighted average interest rate at end of period
|
|
1.90
|
|
|
0.95
|
|
|
0.82
|
|
•
|
Xcel Energy Inc. may increase its credit facility by up to
$200 million
, NSP-Minnesota and PSCo may each increase their credit facilities by
$100 million
and SPS may increase its credit facility by
$50 million
. The NSP-Wisconsin credit facility cannot be increased.
|
•
|
Each credit facility has a financial covenant requiring that the debt-to-total capitalization ratio of each entity be less than or equal to
65 percent
. Each entity was in compliance as of Dec. 31,
2017
and
2016
, respectively, as evidenced by the table below:
|
|
|
Debt-to-Total Capitalization Ratio
|
||||
|
|
2017
|
|
2016
|
||
Xcel Energy Inc.
|
|
58
|
%
|
|
57
|
%
|
NSP-Wisconsin
|
|
47
|
|
|
47
|
|
NSP-Minnesota
|
|
48
|
|
|
48
|
|
SPS
|
|
46
|
|
|
47
|
|
PSCo
|
|
44
|
|
|
45
|
|
•
|
If Xcel Energy Inc. or any of its utility subsidiaries do not comply with the covenant, an event of default may be declared, and if not remedied, any outstanding amounts due under the facility can be declared due by the lender.
|
•
|
The Xcel Energy Inc. credit facility has a cross-default provision that provides Xcel Energy Inc. will be in default on its borrowings under the facility if it or any of its subsidiaries, except NSP-Wisconsin as long as its total assets do not comprise more than
15 percent
of Xcel Energy’s consolidated total assets, default on certain indebtedness in an aggregate principal amount exceeding
$75 million
.
|
•
|
Xcel Energy Inc. and its subsidiaries were in compliance with all financial covenants in their debt agreements as of Dec. 31, 2017 and 2016.
|
(Millions of Dollars)
|
|
Credit Facility
(a)
|
|
Drawn
(b)
|
|
Available
|
||||||
Xcel Energy Inc.
|
|
$
|
1,500
|
|
|
$
|
783
|
|
|
$
|
717
|
|
PSCo
|
|
700
|
|
|
3
|
|
|
697
|
|
|||
NSP-Minnesota
|
|
500
|
|
|
44
|
|
|
456
|
|
|||
SPS
|
|
400
|
|
|
2
|
|
|
398
|
|
|||
NSP-Wisconsin
|
|
150
|
|
|
11
|
|
|
139
|
|
|||
Total
|
|
$
|
3,250
|
|
|
$
|
843
|
|
|
$
|
2,407
|
|
(a)
|
These credit facilities mature in
June 2021
, with the exception of Xcel Energy Inc.’s
$500 million
364
-day term loan agreement entered into in December 2017.
|
(b)
|
Includes outstanding commercial paper, term loan borrowings and letters of credit.
|
(Millions of Dollars)
|
|
|
||
2018
|
|
$
|
457
|
|
2019
|
|
405
|
|
|
2020
|
|
1,256
|
|
|
2021
|
|
425
|
|
|
2022
|
|
905
|
|
•
|
PSCo issued
$400 million
of
3.80 percent
first mortgage bonds due
June 15, 2047
;
|
•
|
SPS issued
$450 million
of
3.70 percent
first mortgage bonds due
Aug. 15, 2047
;
|
•
|
NSP-Minnesota issued
$600 million
of
3.60 percent
first mortgage bonds due
Sept. 15, 2017
;
|
•
|
NSP-Wisconsin issued
$100 million
of
3.75 percent
first mortgage bonds due
Dec. 1, 2047
; and
|
•
|
Xcel Energy Inc. entered into a
$500 million
364
-Day Term Loan Agreement.
|
•
|
Xcel Energy Inc. issued
$400 million
of
2.40 percent
senior notes due
March 15, 2021
and
$350 million
of
3.30 percent
senior notes due
June 1, 2025
;
|
•
|
NSP-Minnesota issued
$350 million
of
3.60 percent
first mortgage bonds due
May 15, 2046
;
|
•
|
PSCo issued
$250 million
of
3.55 percent
first mortgage bonds due
June 15, 2046
;
|
•
|
SPS issued
$300 million
of
3.40 percent
first mortgage bonds due
Aug. 15, 2046
; and
|
•
|
Xcel Energy Inc. issued
$300 million
of
2.60 percent
senior notes due
March 15, 2022
and
$500 million
of
3.35 percent
senior notes due
Dec. 1, 2026
.
|
•
|
PSCo has authorization to issue up to an additional
$1.8 billion
of long-term debt and up to
$800 million
of short-term debt.
|
•
|
SPS has authorization to issue up to
$500 million
of short-term debt and SPS will file for additional long-term debt authorization.
|
•
|
NSP-Wisconsin has authorization to issue an additional
$250 million
of long-term debt and up to
$150 million
of short-term debt.
|
•
|
NSP-Minnesota has authorization to issue long-term securities provided the equity-to-total capitalization ratio remains between
47.2 percent
and
57.6 percent
and to issue short-term debt provided it does not exceed
15 percent
of total capitalization. Total capitalization for NSP-Minnesota cannot exceed
$11.2 billion
.
|
5.
|
Joint Ownership of Generation, Transmission and Gas Facilities
|
(Millions of Dollars)
|
|
Plant in
Service
|
|
Accumulated
Depreciation
|
|
CWIP
|
|
Ownership %
|
|||||||
NSP-Minnesota
|
|
|
|
|
|
|
|
|
|||||||
Electric Generation:
|
|
|
|
|
|
|
|
|
|||||||
Sherco Unit 3
|
|
$
|
612
|
|
|
$
|
411
|
|
|
$
|
1
|
|
|
59
|
%
|
Sherco Common Facilities Units 1, 2 and 3
|
|
145
|
|
|
99
|
|
|
1
|
|
|
80
|
|
|||
Sherco Substation
|
|
5
|
|
|
3
|
|
|
—
|
|
|
59
|
|
|||
Electric Transmission:
|
|
|
|
|
|
|
|
|
|||||||
Grand Meadow Line and Substation
|
|
11
|
|
|
2
|
|
|
—
|
|
|
50
|
|
|||
CapX2020 Transmission
|
|
1,039
|
|
|
138
|
|
|
2
|
|
|
51
|
|
|||
Total NSP-Minnesota
|
|
$
|
1,812
|
|
|
$
|
653
|
|
|
$
|
4
|
|
|
|
(Millions of Dollars)
|
|
Plant in
Service
|
|
Accumulated
Depreciation
|
|
CWIP
|
|
Ownership %
|
|||||||
NSP-Wisconsin
|
|
|
|
|
|
|
|
|
|||||||
Electric Transmission:
|
|
|
|
|
|
|
|
|
|||||||
CapX2020 Transmission
|
|
$
|
162
|
|
|
$
|
12
|
|
|
$
|
103
|
|
|
81
|
%
|
La Crosse, Wis. to Madison, Wis.
|
|
—
|
|
|
—
|
|
|
102
|
|
|
37
|
|
|||
Total NSP-Wisconsin
|
|
$
|
162
|
|
|
$
|
12
|
|
|
$
|
205
|
|
|
|
(Millions of Dollars)
|
|
Plant in
Service
|
|
Accumulated
Depreciation
|
|
CWIP
|
|
Ownership %
|
|||||||
PSCo
|
|
|
|
|
|
|
|
|
|||||||
Electric Generation:
|
|
|
|
|
|
|
|
|
|||||||
Hayden Unit 1
|
|
$
|
150
|
|
|
$
|
72
|
|
|
$
|
1
|
|
|
76
|
%
|
Hayden Unit 2
|
|
149
|
|
|
65
|
|
|
—
|
|
|
37
|
|
|||
Hayden Common Facilities
|
|
39
|
|
|
20
|
|
|
—
|
|
|
53
|
|
|||
Craig Units 1 and 2
|
|
81
|
|
|
39
|
|
|
—
|
|
|
10
|
|
|||
Craig Common Facilities 1, 2 and 3
|
|
39
|
|
|
20
|
|
|
—
|
|
|
7
|
|
|||
Comanche Unit 3
|
|
890
|
|
|
118
|
|
|
—
|
|
|
67
|
|
|||
Comanche Common Facilities
|
|
24
|
|
|
2
|
|
|
3
|
|
|
82
|
|
|||
Electric Transmission:
|
|
|
|
|
|
|
|
|
|||||||
Transmission and other facilities, including substations
|
|
177
|
|
|
67
|
|
|
1
|
|
|
Various
|
|
|||
Gas Transportation:
|
|
|
|
|
|
|
|
|
|||||||
Rifle, Colo. to Avon, Colo.
|
|
22
|
|
|
8
|
|
|
—
|
|
|
60
|
|
|||
Gas Transportation Compressor
|
|
8
|
|
|
1
|
|
|
—
|
|
|
50
|
|
|||
Total PSCo
|
|
$
|
1,579
|
|
|
$
|
412
|
|
|
$
|
5
|
|
|
|
6.
|
Income Taxes
|
•
|
Corporate federal tax rate reduction from
35 percent
to
21 percent
;
|
•
|
Normalization of resulting plant-related excess deferred taxes;
|
•
|
Elimination of the corporate alternative minimum tax;
|
•
|
Continued interest expense deductibility and discontinued bonus depreciation for regulated public utilities;
|
•
|
Limitations on certain executive compensation deductions;
|
•
|
Limitations on certain deductions for NOLs arising after Dec. 31, 2017 (limited to
80 percent
of taxable income);
|
•
|
Repeal of the section 199 manufacturing deduction; and
|
•
|
Reduced deductions for meals and entertainment as well as state and local lobbying.
|
•
|
$2.7 billion
(
$3.8 billion
grossed-up for tax) of reclassifications of plant-related excess deferred taxes to regulatory liabilities upon valuation at the new
21 percent
federal rate. The regulatory liabilities will be amortized consistent with IRS normalization requirements, resulting in customer refunds over an estimated weighted average period of approximately
30
years;
|
•
|
$254 million
and
$174 million
of reclassifications (grossed-up for tax) of excess deferred taxes for non-plant related deferred tax assets and liabilities, respectively, to regulatory assets and liabilities; and
|
•
|
$23 million
of total estimated income tax expense related to the tax rate change on certain non-plant deferred taxes and all other 2017 income statement impacts of the federal tax reform.
|
•
|
Immediate expensing, or “bonus depreciation,” of
50 percent
for property placed in service in 2015, 2016, and 2017;
|
•
|
PTCs at
100 percent
of the applicable rate for wind energy projects that begin construction by the end of 2016;
80 percent
of the credit rate for projects that begin construction in 2017;
60 percent
of the credit rate for projects that begin construction in 2018; and
40 percent
of the credit rate for projects that begin construction in 2019. The wind energy PTC was not extended for projects that begin construction after 2019;
|
•
|
ITCs at
30 percent
for commercial solar projects that begin construction by the end of 2019;
26 percent
for projects that begin construction in 2020;
22 percent
for projects that begin construction in 2021; and
10 percent
for projects thereafter;
|
•
|
R&E credit was permanently extended; and
|
•
|
Delay of
two
years (until 2020) of the excise tax on certain employer-provided health insurance plans.
|
•
|
Recognition of additional tax deductions for bonus depreciation of
$1.2 billion
, and as a result, recognition of
$5 million
benefit related to a carryback claim (see additional discussion below) and
$4 million
expense related to valuation allowances and expirations of charitable contribution carryforwards; and
|
•
|
Recognition of
$7 million
benefit for federal R&E credits.
|
Tax Year(s)
|
|
Expiration
|
2009 - 2011
|
|
June 2018
|
2012 - 2013
|
|
October 2018
|
2014
|
|
September 2018
|
2015
|
|
September 2019
|
2016
|
|
September 2020
|
State
|
|
Year
|
Colorado
|
|
2009
|
Minnesota
|
|
2009
|
Texas
|
|
2009
|
Wisconsin
|
|
2012
|
(Millions of Dollars)
|
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
||||
Unrecognized tax benefit — Permanent tax positions
|
|
$
|
20
|
|
|
$
|
30
|
|
Unrecognized tax benefit — Temporary tax positions
|
|
19
|
|
|
104
|
|
||
Total unrecognized tax benefit
|
|
$
|
39
|
|
|
$
|
134
|
|
(Millions of Dollars)
|
|
2017
|
|
2016
|
|
2015
|
||||||
Balance at Jan. 1
|
|
$
|
134
|
|
|
$
|
121
|
|
|
$
|
67
|
|
Additions based on tax positions related to the current year
|
|
6
|
|
|
8
|
|
|
27
|
|
|||
Reductions based on tax positions related to the current year
|
|
(4
|
)
|
|
—
|
|
|
(5
|
)
|
|||
Additions for tax positions of prior years
|
|
15
|
|
|
10
|
|
|
35
|
|
|||
Reductions for tax positions of prior years
|
|
(105
|
)
|
|
(5
|
)
|
|
(3
|
)
|
|||
Settlements with taxing authorities
|
|
(7
|
)
|
|
—
|
|
|
—
|
|
|||
Balance at Dec. 31
|
|
$
|
39
|
|
|
$
|
134
|
|
|
$
|
121
|
|
(Millions of Dollars)
|
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
||||
NOL and tax credit carryforwards
|
|
$
|
(31
|
)
|
|
$
|
(44
|
)
|
(Millions of Dollars)
|
|
2017
|
|
2016
|
||||
Payable for interest related to unrecognized tax benefits at Jan. 1
|
|
$
|
(3
|
)
|
|
$
|
—
|
|
Interest income (expense) income related to unrecognized tax benefits
|
|
3
|
|
|
(3
|
)
|
||
Payable for interest related to unrecognized tax benefits at Dec. 31
|
|
$
|
—
|
|
|
$
|
(3
|
)
|
(Millions of Dollars)
|
|
2017
|
|
2016
|
||||
Federal NOL carryforward
|
|
$
|
1,072
|
|
|
$
|
1,916
|
|
Federal tax credit carryforwards
|
|
517
|
|
|
424
|
|
||
Valuation allowances for federal credit carryforwards
|
|
(5
|
)
|
|
—
|
|
||
State NOL carryforwards
|
|
1,592
|
|
|
1,949
|
|
||
Valuation allowances for state NOL carryforwards
|
|
(55
|
)
|
|
(59
|
)
|
||
State tax credit carryforwards, net of federal detriment
(a)
|
|
90
|
|
|
74
|
|
||
Valuation allowances for state credit carryforwards, net of federal benefit
(b)
|
|
(68
|
)
|
|
(54
|
)
|
(a)
|
State tax credit carryforwards are net of federal detriment of
$24 million
and
$40 million
as of Dec. 31, 2017 and 2016, respectively.
|
(b)
|
Valuation allowances for state tax credit carryforwards were net of federal benefit of
$18 million
and
$29 million
as of Dec. 31, 2017 and 2016, respectively.
|
|
2017
|
|
2016
(b)
|
|
2015
(b)
|
|||
Federal statutory rate
|
35.0
|
%
|
|
35.0
|
%
|
|
35.0
|
%
|
State income tax on pretax income, net of federal tax effect
|
3.9
|
%
|
|
3.9
|
%
|
|
3.9
|
%
|
Increases (decreases) in tax from:
|
|
|
|
|
|
|||
Wind production tax credits recognized
|
(4.7
|
)
|
|
(3.4
|
)
|
|
(1.8
|
)
|
Other tax credits recognized, net of federal income tax expense
|
(1.0
|
)
|
|
(0.8
|
)
|
|
(0.9
|
)
|
Tax reform
|
1.4
|
|
|
—
|
|
|
—
|
|
Regulatory differences - effects of rate changes
(a)
|
(0.1
|
)
|
|
(0.1
|
)
|
|
(0.1
|
)
|
Regulatory differences - other utility plant items
|
(0.7
|
)
|
|
(0.5
|
)
|
|
(0.9
|
)
|
Change in unrecognized tax benefits
|
(0.6
|
)
|
|
0.2
|
|
|
0.6
|
|
NOL carryback
|
—
|
|
|
—
|
|
|
(0.3
|
)
|
Other, net
|
(1.1
|
)
|
|
(0.2
|
)
|
|
—
|
|
Effective income tax rate
|
32.1
|
%
|
|
34.1
|
%
|
|
35.5
|
%
|
(a)
|
The amortization of excess deferred taxes.
|
(b)
|
The prior periods included in this footnote have been reclassified to conform to current year presentation.
|
(Millions of Dollars)
|
|
2017
|
|
2016
|
|
2015
|
||||||
Current federal tax expense (benefit)
|
|
$
|
1
|
|
|
$
|
(3
|
)
|
|
$
|
(36
|
)
|
Current state tax (benefit) expense
|
|
(11
|
)
|
|
(4
|
)
|
|
2
|
|
|||
Current change in unrecognized tax (benefit) expense
|
|
(83
|
)
|
|
6
|
|
|
46
|
|
|||
Deferred federal tax expense
|
|
460
|
|
|
477
|
|
|
480
|
|
|||
Deferred state tax expense
|
|
107
|
|
|
112
|
|
|
92
|
|
|||
Deferred change in unrecognized tax expense (benefit)
|
|
73
|
|
|
(2
|
)
|
|
(36
|
)
|
|||
Deferred investment tax credits
|
|
(5
|
)
|
|
(5
|
)
|
|
(5
|
)
|
|||
Total income tax expense
|
|
$
|
542
|
|
|
$
|
581
|
|
|
$
|
543
|
|
(Millions of Dollars)
|
|
2017
|
|
2016
|
|
2015
|
||||||
Deferred tax (benefit) expense excluding items below
|
|
$
|
(2,939
|
)
|
|
$
|
631
|
|
|
$
|
547
|
|
Amortization and adjustments to deferred income taxes on income tax regulatory assets and liabilities
|
|
3,583
|
|
|
(45
|
)
|
|
(12
|
)
|
|||
Tax (expense) benefit allocated to other comprehensive income, net of adoption of ASU No. 2018-02, and other
|
|
(4
|
)
|
|
1
|
|
|
1
|
|
|||
Deferred tax expense
|
|
$
|
640
|
|
|
$
|
587
|
|
|
$
|
536
|
|
(Millions of Dollars)
|
|
2017
|
|
2016
(a)
|
||||
Deferred tax liabilities:
|
|
|
|
|
|
|
||
Differences between book and tax bases of property
|
|
$
|
4,989
|
|
|
$
|
7,697
|
|
Regulatory assets
|
|
565
|
|
|
152
|
|
||
Pension expense
|
|
199
|
|
|
298
|
|
||
Other
|
|
69
|
|
|
89
|
|
||
Total deferred tax liabilities
|
|
$
|
5,822
|
|
|
$
|
8,236
|
|
|
|
|
|
|
||||
Deferred tax assets:
|
|
|
|
|
|
|
||
Regulatory liabilities
|
|
$
|
886
|
|
|
$
|
(132
|
)
|
Tax credit carryforward
|
|
607
|
|
|
498
|
|
||
NOL carryforward
|
|
293
|
|
|
754
|
|
||
NOL and tax credit valuation allowances
|
|
(77
|
)
|
|
(57
|
)
|
||
Other employee benefits
|
|
132
|
|
|
205
|
|
||
Deferred investment tax credits
|
|
17
|
|
|
27
|
|
||
Deferred fuel costs
|
|
12
|
|
|
11
|
|
||
Rate refund
|
|
10
|
|
|
33
|
|
||
Other
|
|
97
|
|
|
113
|
|
||
Total deferred tax assets
|
|
$
|
1,977
|
|
|
$
|
1,452
|
|
Net deferred tax liability
|
|
$
|
3,845
|
|
|
$
|
6,784
|
|
(a)
|
The prior period included in this footnote has been reclassified to conform to current year presentation.
|
7.
|
Earnings Per Share
|
•
|
Equity awards subject to a performance condition; included in common shares outstanding when all necessary conditions for settlement have been satisfied by the end of the reporting period.
|
•
|
Liability awards subject to a performance condition; any portions settled in shares are included in common shares outstanding upon settlement.
|
|
|
2017
|
|
2016
|
|
2015
|
|||||||||||||||||||||||||||
(Amounts in millions, except per share data)
|
|
Income
|
|
Shares
|
|
Per
Share
Amount
|
|
Income
|
|
Shares
|
|
Per
Share
Amount
|
|
Income
|
|
Shares
|
|
Per
Share
Amount
|
|||||||||||||||
Net income
|
|
$
|
1,148
|
|
|
|
|
|
|
$
|
1,123
|
|
|
|
|
|
|
$
|
984
|
|
|
|
|
|
|||||||||
Basic EPS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Earnings available to common shareholders
|
|
1,148
|
|
|
508.5
|
|
|
$
|
2.26
|
|
|
1,123
|
|
|
508.8
|
|
|
$
|
2.21
|
|
|
984
|
|
|
507.8
|
|
|
$
|
1.94
|
|
|||
Effect of dilutive securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Equity awards
|
|
—
|
|
|
0.6
|
|
|
|
|
—
|
|
|
0.7
|
|
|
|
|
—
|
|
|
0.4
|
|
|
|
|||||||||
Diluted EPS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Earnings available to common shareholders
|
|
$
|
1,148
|
|
|
509.1
|
|
|
$
|
2.25
|
|
|
$
|
1,123
|
|
|
509.5
|
|
|
$
|
2.21
|
|
|
$
|
984
|
|
|
508.2
|
|
|
$
|
1.94
|
|
8.
|
Share-Based Compensation
|
(Shares in Thousands)
|
|
2017
|
|
2016
|
|
2015
|
||||||
Granted shares
|
|
15
|
|
|
20
|
|
|
42
|
|
|||
Grant date fair value
|
|
$
|
42.00
|
|
|
$
|
38.82
|
|
|
$
|
35.00
|
|
(Shares in Thousands)
|
|
Shares
|
|
Weighted Average
Grant Date Fair Value |
|||
Nonvested restricted stock at Jan. 1, 2017
|
|
67
|
|
|
$
|
35.43
|
|
Granted
|
|
15
|
|
|
42.00
|
|
|
Forfeited
|
|
—
|
|
|
—
|
|
|
Vested
|
|
(40
|
)
|
|
33.36
|
|
|
Dividend equivalents
|
|
2
|
|
|
44.69
|
|
|
Nonvested restricted stock at Dec. 31, 2017
|
|
44
|
|
|
39.71
|
|
•
|
The 2012 awards measured on EPS growth and the 2012 environmental awards met their targets as of Dec. 31, 2014, and were settled in shares in February 2015.
|
•
|
The 2013 awards measured on EPS growth, the 2013 environmental awards and the 2013 time-based awards met their targets as of Dec. 31, 2015, and were settled in shares in February 2016.
|
•
|
The 2014 environmental awards and the 2014 time-based awards met their targets as of Dec. 31, 2016, and were settled in shares in February 2017.
|
•
|
The 2015 environmental awards and the 2015 time-based awards met their targets as of Dec. 31, 2017, and will be settled in shares in February 2018.
|
(Units in Thousands)
|
|
2017
|
|
2016
|
|
2015
|
||||||
Granted units
|
|
503
|
|
|
522
|
|
|
496
|
|
|||
Weighted average grant date fair value
|
|
$
|
41.02
|
|
|
$
|
36.00
|
|
|
$
|
36.09
|
|
(Units in Thousands)
|
|
Units
|
|
Weighted Average
Grant Date Fair Value |
|||
Nonvested Units at Jan. 1, 2017
|
|
984
|
|
|
$
|
36.05
|
|
Granted
|
|
503
|
|
|
41.02
|
|
|
Forfeited
|
|
(70
|
)
|
|
37.12
|
|
|
Vested
|
|
(467
|
)
|
|
36.17
|
|
|
Dividend equivalents
|
|
45
|
|
|
37.20
|
|
|
Nonvested Units at Dec. 31, 2017
|
|
995
|
|
|
38.48
|
|
(Units in Thousands)
|
|
2017
|
|
2016
|
|
2015
|
||||||
Granted units
|
|
51
|
|
|
49
|
|
|
60
|
|
|||
Grant date fair value
|
|
$
|
46.05
|
|
|
$
|
40.68
|
|
|
$
|
34.58
|
|
(Units in Thousands)
|
|
Units
|
|
Weighted Average
Grant Date Fair Value |
|||
Stock equivalent units at Jan. 1, 2017
|
|
750
|
|
|
$
|
27.39
|
|
Granted
|
|
51
|
|
|
46.05
|
|
|
Units distributed
|
|
(71
|
)
|
|
20.52
|
|
|
Dividend equivalents
|
|
23
|
|
|
45.24
|
|
|
Stock equivalent units at Dec. 31, 2017
|
|
753
|
|
|
29.83
|
|
(In Thousands)
|
|
2017
|
|
2016
|
|
2015
|
|||
Awards granted
|
|
240
|
|
|
264
|
|
|
224
|
|
(In Thousands)
|
|
2017
|
|
2016
|
|
2015
|
||||||
Awards settled
|
|
454
|
|
|
354
|
|
|
—
|
|
|||
Settlement amount (cash, common stock and deferred amounts)
|
|
$
|
19,083
|
|
|
$
|
13,724
|
|
|
$
|
—
|
|
(Millions of Dollars)
|
|
2017
|
|
2016
|
|
2015
|
||||||
Compensation cost for share-based awards
(a)
|
|
$
|
57
|
|
|
$
|
41
|
|
|
$
|
45
|
|
Tax benefit recognized in income
|
|
22
|
|
|
16
|
|
|
18
|
|
(a)
|
Compensation costs for share-based payment arrangements are included in O&M expense in the consolidated statements of income.
|
•
|
NSP-Minnesota had
1,858
and NSP-Wisconsin had
383
bargaining employees covered under a collective-bargaining agreement, which expires in December 2019. NSP-Minnesota also had an additional
248
nuclear operation bargaining employees covered under several collective-bargaining agreements. These agreements expire in 2018 and 2019.
|
•
|
PSCo had
1,835
bargaining employees covered under a collective-bargaining agreement, which expired in May 2017. While collective bargaining is ongoing, the terms and conditions of the agreement are automatically extended.
|
•
|
SPS had
791
bargaining employees covered under a collective-bargaining agreement, which expires in October 2019.
|
•
|
Investment returns in 2017 were above the assumed level of
6.87 percent
;
|
•
|
Investment returns in 2016 were below the assumed level of
6.87 percent
;
|
•
|
Investment returns in 2015 were below the assumed level of
7.09 percent
; and
|
•
|
In
2018
, Xcel Energy’s expected investment-return assumption is
6.87 percent
.
|
|
|
2017
|
|
2016
|
||
Domestic and international equity securities
|
|
36
|
%
|
|
38
|
%
|
Long-duration fixed income and interest rate swap securities
|
|
27
|
|
|
27
|
|
Short-to-intermediate fixed income securities
|
|
20
|
|
|
16
|
|
Alternative investments
|
|
15
|
|
|
17
|
|
Cash
|
|
2
|
|
|
2
|
|
Total
|
|
100
|
%
|
|
100
|
%
|
|
|
Dec. 31, 2017
|
||||||||||||||||||
(Millions of Dollars)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Investments Measured at NAV
|
|
Total
|
||||||||||
Cash equivalents
|
|
$
|
196
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
196
|
|
Commingled funds:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
U.S. equity funds
|
|
513
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
513
|
|
|||||
Non U.S. equity funds
|
|
92
|
|
|
—
|
|
|
—
|
|
|
199
|
|
|
291
|
|
|||||
U.S. corporate bond funds
|
|
369
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
369
|
|
|||||
Emerging market equity funds
|
|
—
|
|
|
—
|
|
|
—
|
|
|
314
|
|
|
314
|
|
|||||
Emerging market debt funds
|
|
75
|
|
|
—
|
|
|
—
|
|
|
166
|
|
|
241
|
|
|||||
Private equity investments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
84
|
|
|
84
|
|
|||||
Real estate
|
|
—
|
|
|
—
|
|
|
—
|
|
|
195
|
|
|
195
|
|
|||||
Other commingled funds
|
|
5
|
|
|
—
|
|
|
—
|
|
|
117
|
|
|
122
|
|
|||||
Debt securities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Government securities
|
|
—
|
|
|
356
|
|
|
—
|
|
|
—
|
|
|
356
|
|
|||||
U.S. corporate bonds
|
|
—
|
|
|
272
|
|
|
—
|
|
|
—
|
|
|
272
|
|
|||||
Non U.S. corporate bonds
|
|
—
|
|
|
45
|
|
|
—
|
|
|
—
|
|
|
45
|
|
|||||
Equity securities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
U.S. equities
|
|
114
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
114
|
|
|||||
Other
|
|
(29
|
)
|
|
4
|
|
|
—
|
|
|
1
|
|
|
(24
|
)
|
|||||
Total
|
|
$
|
1,335
|
|
|
$
|
677
|
|
|
$
|
—
|
|
|
$
|
1,076
|
|
|
$
|
3,088
|
|
|
|
Dec. 31, 2016
|
|||||||||||||||||||
(Millions of Dollars)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Investments Measured at NAV
|
|
Total
|
|||||||||||
Cash equivalents
|
|
$
|
113
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
113
|
|
|
U.S. equity funds
|
|
491
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
491
|
|
||||||
Non U.S. equity funds
|
|
167
|
|
|
—
|
|
|
—
|
|
|
202
|
|
|
369
|
|
||||||
U.S. corporate bond funds
|
|
268
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
268
|
|
||||||
Emerging market equity funds
|
|
—
|
|
|
—
|
|
|
—
|
|
|
194
|
|
|
194
|
|
||||||
Emerging market debt funds
|
|
79
|
|
|
—
|
|
|
—
|
|
|
85
|
|
|
164
|
|
||||||
Commodity funds
|
|
—
|
|
|
—
|
|
|
—
|
|
|
21
|
|
|
21
|
|
||||||
Private equity investments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
101
|
|
|
101
|
|
||||||
Real estate
|
|
—
|
|
|
—
|
|
|
—
|
|
|
184
|
|
—
|
|
184
|
|
|||||
Other commingled funds
|
|
—
|
|
|
—
|
|
|
—
|
|
|
210
|
|
|
210
|
|
||||||
Debt securities:
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Government securities
|
|
—
|
|
|
364
|
|
|
—
|
|
|
—
|
|
|
364
|
|
||||||
U.S. corporate bonds
|
|
—
|
|
|
238
|
|
|
—
|
|
|
—
|
|
|
238
|
|
||||||
Non U.S. corporate bonds
|
|
—
|
|
|
38
|
|
|
—
|
|
|
—
|
|
|
38
|
|
||||||
Mortgage-backed securities
|
|
—
|
|
|
6
|
|
|
—
|
|
|
—
|
|
|
6
|
|
||||||
Asset-backed securities
|
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
3
|
|
||||||
Equity securities:
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
U.S. equities
|
|
89
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
89
|
|
||||||
Other
|
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
3
|
|
||||||
Total
|
|
$
|
1,207
|
|
|
$
|
652
|
|
|
$
|
—
|
|
|
$
|
997
|
|
|
$
|
2,856
|
|
(Millions of Dollars)
|
|
2017
|
|
2016
|
||||
Accumulated Benefit Obligation at Dec. 31
|
|
$
|
3,612
|
|
|
$
|
3,489
|
|
Change in Projected Benefit Obligation:
|
|
|
|
|
|
|
||
Obligation at Jan. 1
|
|
$
|
3,682
|
|
|
$
|
3,568
|
|
Service cost
|
|
94
|
|
|
92
|
|
||
Interest cost
|
|
147
|
|
|
160
|
|
||
Plan amendments
|
|
(13
|
)
|
|
2
|
|
||
Actuarial loss
|
|
259
|
|
|
186
|
|
||
Benefit payments
(a)
|
|
(341
|
)
|
|
(326
|
)
|
||
Obligation at Dec. 31
|
|
$
|
3,828
|
|
|
$
|
3,682
|
|
(Millions of Dollars)
|
|
2017
|
|
2016
|
||||
Change in Fair Value of Plan Assets:
|
|
|
|
|
||||
Fair value of plan assets at Jan. 1
|
|
$
|
2,856
|
|
|
$
|
2,884
|
|
Actual return on plan assets
|
|
411
|
|
|
172
|
|
||
Employer contributions
|
|
162
|
|
|
125
|
|
||
Benefit payments
(a)
|
|
(341
|
)
|
|
(325
|
)
|
||
Fair value of plan assets at Dec. 31
|
|
$
|
3,088
|
|
|
$
|
2,856
|
|
(Millions of Dollars)
|
|
2017
|
|
2016
|
||||
Funded Status of Plans at Dec. 31:
|
|
|
|
|
||||
Funded status
(b)
|
|
$
|
(740
|
)
|
|
$
|
(826
|
)
|
(a)
|
2017 amount includes approximately
$174 million
of lump-sum benefit payments used in the determination of a settlement charge.
|
(b)
|
Amounts are recognized in noncurrent liabilities on Xcel Energy’s consolidated balance sheets.
|
(Millions of Dollars)
|
|
2017
|
|
2016
|
||||
Amounts Not Yet Recognized as Components of Net Periodic Benefit Cost:
|
|
|
|
|
||||
Net loss
|
|
$
|
1,709
|
|
|
$
|
1,836
|
|
Prior service credit
|
|
(25
|
)
|
|
(5
|
)
|
||
Total
|
|
$
|
1,684
|
|
|
$
|
1,831
|
|
(Millions of Dollars)
|
|
2017
|
|
2016
|
||||
Amounts Not Yet Recognized as Components of Net Periodic Benefit Cost Have Been Recorded as Follows Based Upon Expected Recovery in Rates:
|
|
|
|
|
||||
Current regulatory assets
|
|
$
|
100
|
|
|
$
|
101
|
|
Noncurrent regulatory assets
|
|
1,511
|
|
|
1,650
|
|
||
Deferred income taxes
|
|
19
|
|
|
31
|
|
||
Net-of-tax accumulated OCI
|
|
54
|
|
|
49
|
|
||
Total
|
|
$
|
1,684
|
|
|
$
|
1,831
|
|
Measurement date
|
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
|
2017
|
|
2016
|
||
Significant Assumptions Used to Measure Benefit Obligations:
|
|
|
|
|
||
Discount rate for year-end valuation
|
|
3.63
|
%
|
|
4.13
|
%
|
Expected average long-term increase in compensation level
|
|
3.75
|
|
|
3.75
|
|
Mortality table
|
|
RP-2014
|
|
|
RP-2014
|
|
•
|
$150 million
in January 2018;
|
•
|
$162 million
in 2017;
|
•
|
$125 million
in 2016; and
|
•
|
$90 million
in 2015.
|
(Millions of Dollars)
|
|
2017
|
|
2016
|
|
2015
|
||||||
Service cost
|
|
$
|
94
|
|
|
$
|
92
|
|
|
$
|
99
|
|
Interest cost
|
|
147
|
|
|
160
|
|
|
149
|
|
|||
Expected return on plan assets
|
|
(209
|
)
|
|
(210
|
)
|
|
(214
|
)
|
|||
Amortization of prior service credit
|
|
(2
|
)
|
|
(2
|
)
|
|
(2
|
)
|
|||
Amortization of net loss
|
|
107
|
|
|
97
|
|
|
125
|
|
|||
Settlement charge
(a)
|
|
81
|
|
|
—
|
|
|
—
|
|
|||
Net periodic pension cost
|
|
218
|
|
|
137
|
|
|
157
|
|
|||
Costs not recognized due to effects of regulation
|
|
(79
|
)
|
|
(15
|
)
|
|
(29
|
)
|
|||
Net benefit cost recognized for financial reporting
|
|
$
|
139
|
|
|
$
|
122
|
|
|
$
|
128
|
|
(a)
|
A settlement charge is required when the amount of all lump-sum distributions during the year is greater than the sum of the service and interest cost components of the annual net periodic pension cost. In the fourth quarter of 2017 as a result of lump-sum distributions during the 2017 plan year, Xcel Energy recorded a total pension settlement charge of
$81 million
, the majority of which was not recognized due to the effects of regulation. A total of
$8 million
of that amount was recorded in O&M expenses in the fourth quarter of 2017.
|
|
|
2017
|
|
2016
|
|
2015
|
|||
Significant Assumptions Used to Measure Costs:
|
|
|
|
|
|
|
|||
Discount rate
|
|
4.13
|
%
|
|
4.66
|
%
|
|
4.11
|
%
|
Expected average long-term increase in compensation level
|
|
3.75
|
|
|
4.00
|
|
|
3.75
|
|
Expected average long-term rate of return on assets
|
|
6.87
|
|
|
6.87
|
|
|
7.09
|
|
•
|
NSP-Minnesota and NSP-Wisconsin discontinued contributing toward health care benefits for non-bargaining employees retiring after 1998 and for bargaining employees who retired after 1999.
|
•
|
Xcel Energy discontinued contributing toward health care benefits for nonbargaining employees of the former NCE who retired after June 30, 2003 and for PSCo bargaining employees hired on or after July 1, 2003.
|
•
|
Xcel Energy discontinued contributing toward health care benefits for SPS bargaining employees hired on or after Jan. 1, 2012.
|
|
|
2017
|
|
2016
|
||
Domestic and international equity securities
|
|
24
|
%
|
|
25
|
%
|
Short-to-intermediate fixed income securities
|
|
60
|
|
|
57
|
|
Alternative investments
|
|
9
|
|
|
13
|
|
Cash
|
|
7
|
|
|
5
|
|
Total
|
|
100
|
%
|
|
100
|
%
|
|
|
Dec. 31, 2017
|
||||||||||||||||||
(Millions of Dollars)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Investments Measured at NAV
|
|
Total
|
||||||||||
Cash equivalents
|
|
$
|
29
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
29
|
|
Insurance contracts
|
|
—
|
|
|
50
|
|
|
—
|
|
|
—
|
|
|
50
|
|
|||||
Commingled funds:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
U.S. equity funds
|
|
74
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
74
|
|
|||||
U.S fixed income funds
|
|
34
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
34
|
|
|||||
Emerging market debt funds
|
|
40
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
40
|
|
|||||
Debt securities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Government securities
|
|
—
|
|
|
57
|
|
|
—
|
|
|
—
|
|
|
57
|
|
|||||
U.S. corporate bonds
|
|
—
|
|
|
63
|
|
|
—
|
|
|
—
|
|
|
63
|
|
|||||
Non U.S. corporate bonds
|
|
—
|
|
|
21
|
|
|
—
|
|
|
—
|
|
|
21
|
|
|||||
Asset-backed securities
|
|
—
|
|
|
23
|
|
|
—
|
|
|
—
|
|
|
23
|
|
|||||
Mortgage-backed securities
|
|
—
|
|
|
34
|
|
|
—
|
|
|
—
|
|
|
34
|
|
|||||
Equity securities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Non U.S. equities
|
|
35
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
35
|
|
|||||
Other
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|||||
Total
|
|
$
|
212
|
|
|
$
|
249
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
461
|
|
|
|
Dec. 31, 2016
|
||||||||||||||||||
(Millions of Dollars)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Investments Measured at NAV
|
|
Total
|
||||||||||
Cash equivalents
|
|
$
|
21
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
21
|
|
Insurance contracts
|
|
—
|
|
|
47
|
|
|
—
|
|
|
—
|
|
|
47
|
|
|||||
Commingled funds:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
U.S. equity funds
|
|
54
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
54
|
|
|||||
U.S fixed income funds
|
|
27
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
27
|
|
|||||
Emerging market debt funds
|
|
30
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
30
|
|
|||||
Other commingled funds
|
|
—
|
|
|
—
|
|
|
—
|
|
|
55
|
|
|
55
|
|
|||||
Debt securities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Government securities
|
|
—
|
|
|
38
|
|
|
—
|
|
|
—
|
|
|
38
|
|
|||||
U.S. corporate bonds
|
|
—
|
|
|
62
|
|
|
—
|
|
|
—
|
|
|
62
|
|
|||||
Non U.S. corporate bonds
|
|
—
|
|
|
17
|
|
|
—
|
|
|
—
|
|
|
17
|
|
|||||
Asset-backed securities
|
|
—
|
|
|
19
|
|
|
—
|
|
|
—
|
|
|
19
|
|
|||||
Mortgage-backed securities
|
|
—
|
|
|
29
|
|
|
—
|
|
|
—
|
|
|
29
|
|
|||||
Equity securities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Non U.S. equities
|
|
41
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
41
|
|
|||||
Other
|
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|||||
Total
|
|
$
|
173
|
|
|
$
|
214
|
|
|
$
|
—
|
|
|
$
|
55
|
|
|
$
|
442
|
|
(Millions of Dollars)
|
|
2017
|
|
2016
|
||||
Change in Projected Benefit Obligation:
|
|
|
|
|
||||
Obligation at Jan. 1
|
|
$
|
603
|
|
|
$
|
584
|
|
Service cost
|
|
2
|
|
|
2
|
|
||
Interest cost
|
|
24
|
|
|
26
|
|
||
Medicare subsidy reimbursements
|
|
1
|
|
|
2
|
|
||
Plan participants’ contributions
|
|
8
|
|
|
7
|
|
||
Actuarial loss
|
|
33
|
|
|
33
|
|
||
Benefit payments
|
|
(50
|
)
|
|
(51
|
)
|
||
Obligation at Dec. 31
|
|
$
|
621
|
|
|
$
|
603
|
|
(Millions of Dollars)
|
|
2017
|
|
2016
|
||||
Change in Fair Value of Plan Assets:
|
|
|
|
|
||||
Fair value of plan assets at Jan. 1
|
|
$
|
442
|
|
|
$
|
448
|
|
Actual return on plan assets
|
|
41
|
|
|
20
|
|
||
Plan participants’ contributions
|
|
8
|
|
|
7
|
|
||
Employer contributions
|
|
20
|
|
|
18
|
|
||
Benefit payments
|
|
(50
|
)
|
|
(51
|
)
|
||
Fair value of plan assets at Dec. 31
|
|
$
|
461
|
|
|
$
|
442
|
|
(Millions of Dollars)
|
|
2017
|
|
2016
|
||||
Funded Status of Plans at Dec. 31:
|
|
|
|
|
||||
Funded status
|
|
$
|
(160
|
)
|
|
$
|
(161
|
)
|
Current liabilities
|
|
(3
|
)
|
|
(6
|
)
|
||
Noncurrent liabilities
|
|
(157
|
)
|
|
(155
|
)
|
||
Net postretirement amounts recognized on consolidated balance sheets
|
|
$
|
(160
|
)
|
|
$
|
(161
|
)
|
(Millions of Dollars)
|
|
2017
|
|
2016
|
||||
Amounts Not Yet Recognized as Components of Net Periodic Benefit Cost:
|
|
|
|
|
||||
Net loss
|
|
$
|
147
|
|
|
$
|
136
|
|
Prior service credit
|
|
(44
|
)
|
|
(54
|
)
|
||
Total
|
|
$
|
103
|
|
|
$
|
82
|
|
(Millions of Dollars)
|
|
2017
|
|
2016
|
||||
Amounts Not Yet Recognized as Components of Net Periodic Benefit Cost Have Been Recorded as Follows Based Upon Expected Recovery in Rates:
|
|
|
|
|
||||
Noncurrent regulatory assets
|
|
$
|
107
|
|
|
$
|
91
|
|
Current regulatory liabilities
|
|
(1
|
)
|
|
(1
|
)
|
||
Noncurrent regulatory liabilities
|
|
(10
|
)
|
|
(14
|
)
|
||
Deferred income taxes
|
|
2
|
|
|
2
|
|
||
Net-of-tax accumulated OCI
|
|
5
|
|
|
4
|
|
||
Total
|
|
$
|
103
|
|
|
$
|
82
|
|
Measurement date
|
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
|
2017
|
|
2016
|
||
Significant Assumptions Used to Measure Benefit Obligations:
|
|
|
|
|
||
Discount rate for year-end valuation
|
|
3.62
|
%
|
|
4.13
|
%
|
Mortality table
|
|
RP 2014
|
|
|
RP 2014
|
|
Health care costs trend rate — initial: Pre-65
|
|
7.00
|
%
|
|
5.50
|
%
|
Health care costs trend rate — initial: Post-65
|
|
5.50
|
%
|
|
5.50
|
%
|
|
|
One-Percentage Point
|
||||||
(Millions of Dollars)
|
|
Increase
|
|
Decrease
|
||||
APBO
|
|
$
|
60
|
|
|
$
|
(51
|
)
|
Service and interest components
|
|
3
|
|
|
(2
|
)
|
(Millions of Dollars)
|
|
2017
|
|
2016
|
|
2015
|
||||||
Service cost
|
|
$
|
2
|
|
|
$
|
2
|
|
|
$
|
2
|
|
Interest cost
|
|
24
|
|
|
26
|
|
|
25
|
|
|||
Expected return on plan assets
|
|
(25
|
)
|
|
(25
|
)
|
|
(26
|
)
|
|||
Amortization of prior service credit
|
|
(11
|
)
|
|
(11
|
)
|
|
(11
|
)
|
|||
Amortization of net loss
|
|
7
|
|
|
4
|
|
|
6
|
|
|||
Net periodic postretirement (credit) cost
|
|
$
|
(3
|
)
|
|
$
|
(4
|
)
|
|
$
|
(4
|
)
|
|
|
2017
|
|
2016
|
|
2015
|
|||
Significant Assumptions Used to Measure Costs:
|
|
|
|
|
|
|
|||
Discount rate
|
|
4.13
|
%
|
|
4.65
|
%
|
|
4.08
|
%
|
Expected average long-term rate of return on assets
|
|
5.80
|
|
|
5.80
|
|
|
5.80
|
|
(Millions of Dollars)
|
|
Projected
Pension Benefit Payments |
|
Gross Projected
Postretirement Health Care Benefit Payments |
|
Expected
Medicare Part D Subsidies |
|
Net Projected
Postretirement Health Care Benefit Payments |
||||||||
2018
|
|
$
|
307
|
|
|
$
|
47
|
|
|
$
|
2
|
|
|
$
|
45
|
|
2019
|
|
262
|
|
|
47
|
|
|
2
|
|
|
45
|
|
||||
2020
|
|
261
|
|
|
47
|
|
|
2
|
|
|
45
|
|
||||
2021
|
|
261
|
|
|
47
|
|
|
3
|
|
|
44
|
|
||||
2022
|
|
266
|
|
|
46
|
|
|
3
|
|
|
43
|
|
||||
2023-2027
|
|
1,274
|
|
|
212
|
|
|
14
|
|
|
198
|
|
(Millions of Dollars)
|
|
2017
|
|
2016
|
|
2015
|
||||||
Multiemployer pension contributions:
|
|
|
|
|
|
|
||||||
NSP-Minnesota
|
|
$
|
12
|
|
|
$
|
14
|
|
|
$
|
17
|
|
NSP-Wisconsin
|
|
—
|
|
|
1
|
|
|
1
|
|
|||
Total
|
|
$
|
12
|
|
|
$
|
15
|
|
|
$
|
18
|
|
10.
|
Other Income, Net
|
(Millions of Dollars)
|
|
2017
|
|
2016
|
|
2015
|
||||||
Interest income
|
|
$
|
19
|
|
|
$
|
8
|
|
|
$
|
6
|
|
Other nonoperating income
|
|
7
|
|
|
3
|
|
|
4
|
|
|||
Insurance policy expense
|
|
(3
|
)
|
|
(3
|
)
|
|
(4
|
)
|
|||
Other income, net
|
|
$
|
23
|
|
|
$
|
8
|
|
|
$
|
6
|
|
|
|
Dec. 31, 2017
|
||||||||||||||||||||||
|
|
|
|
Fair Value
|
||||||||||||||||||||
(Millions of Dollars)
|
|
Cost
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Investments Measured at NAV
|
|
Total
|
||||||||||||
Nuclear decommissioning fund
(a)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash equivalents
|
|
$
|
29
|
|
|
$
|
29
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
29
|
|
Commingled funds:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Non U.S. equities
|
|
264
|
|
|
217
|
|
|
—
|
|
|
—
|
|
|
90
|
|
|
307
|
|
||||||
Emerging market debt funds
|
|
156
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
166
|
|
|
166
|
|
||||||
Private equity investments
|
|
141
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
198
|
|
|
198
|
|
||||||
Real estate
|
|
131
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
202
|
|
|
202
|
|
||||||
Other commingled funds
|
|
9
|
|
|
6
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
9
|
|
||||||
Debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Government securities
|
|
68
|
|
|
—
|
|
|
69
|
|
|
—
|
|
|
—
|
|
|
69
|
|
||||||
U.S. corporate bonds
|
|
320
|
|
|
—
|
|
|
322
|
|
|
—
|
|
|
—
|
|
|
322
|
|
||||||
Non U.S. corporate bonds
|
|
50
|
|
|
—
|
|
|
50
|
|
|
—
|
|
|
—
|
|
|
50
|
|
||||||
Equity securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
U.S. equities
|
|
271
|
|
|
557
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
557
|
|
||||||
Non U.S. equities
|
|
152
|
|
|
234
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
234
|
|
||||||
Total
|
|
$
|
1,591
|
|
|
$
|
1,043
|
|
|
$
|
441
|
|
|
$
|
—
|
|
|
$
|
659
|
|
|
$
|
2,143
|
|
(a)
|
Reported in nuclear decommissioning fund and other investments on the consolidated balance sheet, which also includes
$140 million
of equity investments in unconsolidated subsidiaries and
$114 million
of rabbi trust assets and miscellaneous investments.
|
|
|
Dec. 31, 2016
|
||||||||||||||||||||||
|
|
|
|
Fair Value
|
||||||||||||||||||||
(Millions of Dollars)
|
|
Cost
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Investments Measured at NAV
|
|
Total
|
||||||||||||
Nuclear decommissioning fund
(a)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash equivalents
|
|
$
|
20
|
|
|
$
|
20
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
20
|
|
Commingled funds:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Non U.S. equities
|
|
261
|
|
|
133
|
|
|
—
|
|
|
—
|
|
|
112
|
|
|
245
|
|
||||||
Emerging market debt funds
|
|
93
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
98
|
|
|
98
|
|
||||||
Commodity funds
|
|
106
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
92
|
|
|
92
|
|
||||||
Private equity investments
|
|
132
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
190
|
|
|
190
|
|
||||||
Real estate
|
|
129
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
188
|
|
|
188
|
|
||||||
Other commingled funds
|
|
151
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
160
|
|
|
160
|
|
||||||
Debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Government securities
|
|
33
|
|
|
—
|
|
|
32
|
|
|
—
|
|
|
—
|
|
|
32
|
|
||||||
U.S. corporate bonds
|
|
105
|
|
|
—
|
|
|
106
|
|
|
—
|
|
|
—
|
|
|
106
|
|
||||||
Non U.S. corporate bonds
|
|
22
|
|
|
—
|
|
|
21
|
|
|
—
|
|
|
—
|
|
|
21
|
|
||||||
Municipal bonds
|
|
14
|
|
|
—
|
|
|
14
|
|
|
—
|
|
|
—
|
|
|
14
|
|
||||||
Mortgage-backed securities
|
|
3
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
3
|
|
||||||
Equity securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
U.S. equities
|
|
271
|
|
|
474
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
474
|
|
||||||
Non U.S. equities
|
|
189
|
|
|
218
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
218
|
|
||||||
Total
|
|
$
|
1,529
|
|
|
$
|
845
|
|
|
$
|
176
|
|
|
$
|
—
|
|
|
$
|
840
|
|
|
$
|
1,861
|
|
(a)
|
Reported in nuclear decommissioning fund and other investments on the consolidated balance sheet, which also includes
$133 million
of equity investments in unconsolidated subsidiaries and
$98 million
of rabbi trust assets and miscellaneous investments.
|
|
|
Final Contractual Maturity
|
||||||||||||||||||
(Millions of Dollars)
|
|
Due in 1 Year
or Less
|
|
Due in 1 to 5
Years
|
|
Due in 5 to 10
Years
|
|
Due after 10
Years
|
|
Total
|
||||||||||
Government securities
|
|
$
|
—
|
|
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
67
|
|
|
$
|
69
|
|
U.S. corporate bonds
|
|
5
|
|
|
85
|
|
|
174
|
|
|
58
|
|
|
322
|
|
|||||
Non U.S. corporate bonds
|
|
—
|
|
|
15
|
|
|
31
|
|
|
4
|
|
|
50
|
|
|||||
Debt securities
|
|
$
|
5
|
|
|
$
|
102
|
|
|
$
|
205
|
|
|
$
|
129
|
|
|
$
|
441
|
|
|
|
Dec. 31, 2017
|
||||||||||||||||||
|
|
|
|
Fair Value
|
||||||||||||||||
(Millions of Dollars)
|
|
Cost
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||
Rabbi Trusts
(a)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash equivalents
|
|
$
|
12
|
|
|
$
|
12
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
12
|
|
Mutual funds
|
|
47
|
|
|
50
|
|
|
—
|
|
|
—
|
|
|
50
|
|
|||||
Total
|
|
$
|
59
|
|
|
$
|
62
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
62
|
|
|
|
Dec. 31, 2016
|
||||||||||||||||||
|
|
|
|
Fair Value
|
||||||||||||||||
(Millions of Dollars)
|
|
Cost
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||
Rabbi Trusts
(a)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash equivalents
|
|
$
|
48
|
|
|
$
|
48
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
48
|
|
Mutual funds
|
|
2
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|||||
Total
|
|
$
|
50
|
|
|
$
|
50
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
50
|
|
(a)
|
Reported in nuclear decommissioning fund and other investments on the consolidated balance sheet.
|
(Amounts in Millions)
(a)(b)
|
|
2017
|
|
2016
|
||
MWh of electricity
|
|
68
|
|
|
47
|
|
MMBtu of natural gas
|
|
37
|
|
|
122
|
|
(a)
|
Amounts are not reflective of net positions in the underlying commodities.
|
(b)
|
Notional amounts for options are included on a gross basis, but are weighted for the probability of exercise.
|
(Millions of Dollars)
|
|
2017
|
|
2016
|
|
2015
|
||||||
Accumulated other comprehensive loss related to cash flow hedges at Jan. 1
|
|
$
|
(51
|
)
|
|
$
|
(55
|
)
|
|
$
|
(58
|
)
|
After-tax net realized losses on derivative transactions reclassified into earnings
|
|
3
|
|
|
4
|
|
|
3
|
|
|||
Accumulated other comprehensive loss related to cash flow hedges at Dec. 31
|
|
$
|
(48
|
)
|
|
$
|
(51
|
)
|
|
$
|
(55
|
)
|
|
|
Year Ended Dec. 31, 2017
|
|
||||||||||||||||||
|
|
Pre-Tax Fair Value
Gains (Losses) Recognized
During the Period in:
|
|
Pre-Tax (Gains) Losses
Reclassified into Income
During the Period from:
|
|
Pre-Tax Gains
(Losses) Recognized
During the Period in Income |
|
||||||||||||||
(Millions of Dollars)
|
|
Accumulated
Other Comprehensive Loss |
|
Regulatory
(Assets) and Liabilities |
|
Accumulated
Other Comprehensive Loss |
|
Regulatory
Assets and (Liabilities) |
|
|
|||||||||||
Derivatives designated as cash flow hedges
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest rate
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5
|
|
(a)
|
$
|
—
|
|
|
$
|
—
|
|
|
Total
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Other derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commodity trading
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
10
|
|
(b)
|
Electric commodity
|
|
—
|
|
|
10
|
|
|
—
|
|
|
(15
|
)
|
(c)
|
—
|
|
|
|||||
Natural gas commodity
|
|
—
|
|
|
(13
|
)
|
|
—
|
|
|
3
|
|
(d)
|
(6
|
)
|
(d)
|
|||||
Total
|
|
$
|
—
|
|
|
$
|
(3
|
)
|
|
$
|
—
|
|
|
$
|
(12
|
)
|
|
$
|
4
|
|
|
|
|
Year Ended Dec. 31, 2016
|
|
||||||||||||||||||
|
|
Pre-Tax Fair Value
Gains Recognized
During the Period in:
|
|
Pre-Tax (Gains) Losses
Reclassified into Income
During the Period from:
|
|
Pre-Tax Gains (Losses) Recognized
During the Period in Income |
|
||||||||||||||
(Millions of Dollars)
|
|
Accumulated
Other Comprehensive Loss |
|
Regulatory
(Assets) and Liabilities |
|
Accumulated
Other Comprehensive Loss |
|
Regulatory
Assets and (Liabilities) |
|
|
|||||||||||
Derivatives designated as cash flow hedges
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest rate
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6
|
|
(a)
|
$
|
—
|
|
|
$
|
—
|
|
|
Total
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Other derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commodity trading
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2
|
|
(b)
|
Electric commodity
|
|
—
|
|
|
17
|
|
|
—
|
|
|
(8
|
)
|
(c)
|
—
|
|
|
|||||
Natural gas commodity
|
|
—
|
|
|
1
|
|
|
—
|
|
|
15
|
|
(d)
|
(8
|
)
|
(d)
|
|||||
Total
|
|
$
|
—
|
|
|
$
|
18
|
|
|
$
|
—
|
|
|
$
|
7
|
|
|
$
|
(6
|
)
|
|
|
|
Year Ended Dec. 31, 2015
|
|
||||||||||||||||||
|
|
Pre-Tax Fair Value
Losses Recognized
During the Period in:
|
|
Pre-Tax Losses
Reclassified into Income
During the Period from:
|
|
Pre-Tax Losses Recognized
During the Period in Income |
|
||||||||||||||
(Millions of Dollars)
|
|
Accumulated
Other Comprehensive Loss |
|
Regulatory
(Assets) and Liabilities |
|
Accumulated
Other Comprehensive Loss |
|
Regulatory
Assets and (Liabilities) |
|
|
|||||||||||
Derivatives designated as cash flow hedges
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest rate
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5
|
|
(a)
|
$
|
—
|
|
|
$
|
—
|
|
|
Total
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Other derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commodity trading
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(7
|
)
|
(b)
|
Electric commodity
|
|
—
|
|
|
(19
|
)
|
|
—
|
|
|
16
|
|
(c)
|
—
|
|
|
|||||
Natural gas commodity
|
|
—
|
|
|
(16
|
)
|
|
—
|
|
|
16
|
|
(d)
|
(12
|
)
|
(d)
|
|||||
Total
|
|
$
|
—
|
|
|
$
|
(35
|
)
|
|
$
|
—
|
|
|
$
|
32
|
|
|
$
|
(19
|
)
|
|
(a)
|
Amounts are recorded to interest charges.
|
(b)
|
Amounts are recorded to electric operating revenues. Portions of these gains and losses are subject to sharing with electric customers through margin-sharing mechanisms and deducted from gross revenue, as appropriate.
|
(c)
|
Amounts are recorded to electric fuel and purchased power. These derivative settlement gains and losses are shared with electric customers through fuel and purchased energy cost-recovery mechanisms, and reclassified out of income as regulatory assets or liabilities, as appropriate.
|
(d)
|
Certain derivatives are utilized to mitigate natural gas price risk for electric generation and are recorded to electric fuel and purchased power, subject to cost-recovery mechanisms and reclassified to a regulatory asset, as appropriate. Amounts for the years ended Dec. 31, 2017 and Dec. 31, 2016 included immaterial settlement gains and losses. Amounts for the year ended Dec. 31, 2015 included
$1 million
of settlement losses. The remaining settlement losses for the years ended Dec. 31, 2017, 2016 and 2015 relate to natural gas operations and are recorded to cost of natural gas sold and transported. These losses are subject to cost-recovery mechanisms and reclassified out of income to a regulatory asset, as appropriate.
|
|
|
Dec. 31, 2017
|
||||||||||||||||||||||
|
|
Fair Value
|
|
Fair Value Total
|
|
Counterparty
Netting
(b)
|
|
|
||||||||||||||||
(Millions of Dollars)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
|
|
Total
|
||||||||||||||
Current derivative assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commodity trading
|
|
$
|
2
|
|
|
$
|
22
|
|
|
$
|
—
|
|
|
$
|
24
|
|
|
$
|
(15
|
)
|
|
$
|
9
|
|
Electric commodity
|
|
—
|
|
|
—
|
|
|
32
|
|
|
32
|
|
|
(2
|
)
|
|
30
|
|
||||||
Total current derivative assets
|
|
$
|
2
|
|
|
$
|
22
|
|
|
$
|
32
|
|
|
$
|
56
|
|
|
$
|
(17
|
)
|
|
39
|
|
|
PPAs
(a)
|
|
|
|
|
|
|
|
|
|
|
|
5
|
|
|||||||||||
Current derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
44
|
|
||||||||||
Noncurrent derivative assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other derivative instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commodity trading
|
|
$
|
—
|
|
|
$
|
31
|
|
|
$
|
5
|
|
|
$
|
36
|
|
|
$
|
(7
|
)
|
|
$
|
29
|
|
Total noncurrent derivative assets
|
|
$
|
—
|
|
|
$
|
31
|
|
|
$
|
5
|
|
|
$
|
36
|
|
|
$
|
(7
|
)
|
|
29
|
|
|
PPAs
(a)
|
|
|
|
|
|
|
|
|
|
|
|
19
|
|
|||||||||||
Noncurrent derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
48
|
|
|
|
Dec. 31, 2017
|
||||||||||||||||||||||
|
|
Fair Value
|
|
Fair Value Total
|
|
Counterparty
Netting
(b)
|
|
|
||||||||||||||||
(Millions of Dollars)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
|
|
Total
|
||||||||||||||
Current derivative liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other derivative instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commodity trading
|
|
$
|
2
|
|
|
$
|
18
|
|
|
$
|
—
|
|
|
$
|
20
|
|
|
$
|
(15
|
)
|
|
$
|
5
|
|
Electric commodity
|
|
—
|
|
|
—
|
|
|
2
|
|
|
2
|
|
|
(2
|
)
|
|
—
|
|
||||||
Natural gas commodity
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
||||||
Total current derivative liabilities
|
|
$
|
2
|
|
|
$
|
19
|
|
|
$
|
2
|
|
|
$
|
23
|
|
|
$
|
(17
|
)
|
|
6
|
|
|
PPAs
(a)
|
|
|
|
|
|
|
|
|
|
|
|
23
|
|
|||||||||||
Current derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
29
|
|
||||||||||
Noncurrent derivative liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other derivative instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commodity trading
|
|
$
|
—
|
|
|
$
|
24
|
|
|
$
|
—
|
|
|
$
|
24
|
|
|
$
|
(10
|
)
|
|
$
|
14
|
|
Total noncurrent derivative liabilities
|
|
$
|
—
|
|
|
$
|
24
|
|
|
$
|
—
|
|
|
$
|
24
|
|
|
$
|
(10
|
)
|
|
14
|
|
|
PPAs
(a)
|
|
|
|
|
|
|
|
|
|
|
|
112
|
|
|||||||||||
Noncurrent derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
126
|
|
(a)
|
During 2006, Xcel Energy qualified these contracts under the normal purchase exception. Based on this qualification, the contracts are no longer adjusted to fair value and the previous carrying value of these contracts will be amortized over the remaining contract lives along with the offsetting regulatory assets and liabilities.
|
(b)
|
Xcel Energy nets derivative instruments and related collateral in its consolidated balance sheet when supported by a legally enforceable master netting agreement, and all derivative instruments and related collateral amounts were subject to master netting agreements as of Dec. 31, 2017. At Dec. 31, 2017, derivative assets and liabilities include
no
obligations to return cash collateral and rights to reclaim cash collateral of
$3 million
. The counterparty netting amounts presented exclude settlement receivables and payables and non-derivative amounts that may be subject to the same master netting agreements.
|
|
|
Dec. 31, 2016
|
||||||||||||||||||||||
|
|
Fair Value
|
|
Fair Value Total
|
|
Counterparty
Netting
(b)
|
|
|
||||||||||||||||
(Millions of Dollars)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
|
|
Total
|
||||||||||||||
Current derivative assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other derivative instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commodity trading
|
|
$
|
13
|
|
|
$
|
14
|
|
|
$
|
—
|
|
|
$
|
27
|
|
|
$
|
(20
|
)
|
|
$
|
7
|
|
Electric commodity
|
|
—
|
|
|
—
|
|
|
19
|
|
|
19
|
|
|
(2
|
)
|
|
17
|
|
||||||
Natural gas commodity
|
|
—
|
|
|
9
|
|
|
—
|
|
|
9
|
|
|
—
|
|
|
9
|
|
||||||
Total current derivative assets
|
$
|
13
|
|
|
$
|
23
|
|
|
$
|
19
|
|
|
$
|
55
|
|
|
$
|
(22
|
)
|
|
33
|
|
||
PPAs
(a)
|
|
|
|
|
|
|
|
|
|
|
|
5
|
|
|||||||||||
Current derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
38
|
|
||||||||||
Noncurrent derivative assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other derivative instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commodity trading
|
|
$
|
—
|
|
|
$
|
31
|
|
|
$
|
—
|
|
|
$
|
31
|
|
|
$
|
(7
|
)
|
|
$
|
24
|
|
Natural gas commodity
|
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
||||||
Total noncurrent derivative assets
|
$
|
—
|
|
|
$
|
33
|
|
|
$
|
—
|
|
|
$
|
33
|
|
|
$
|
(7
|
)
|
|
26
|
|
||
PPAs
(a)
|
|
|
|
|
|
|
|
|
|
|
|
24
|
|
|||||||||||
Noncurrent derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
50
|
|
|
|
Dec. 31, 2016
|
||||||||||||||||||||||
|
|
Fair Value
|
|
Fair Value Total
|
|
Counterparty
Netting
(b)
|
|
|
||||||||||||||||
(Millions of Dollars)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
|
|
Total
|
||||||||||||||
Current derivative liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other derivative instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commodity trading
|
|
$
|
14
|
|
|
$
|
11
|
|
|
$
|
—
|
|
|
$
|
25
|
|
|
$
|
(21
|
)
|
|
$
|
4
|
|
Electric commodity
|
|
—
|
|
|
—
|
|
|
2
|
|
|
2
|
|
|
(2
|
)
|
|
—
|
|
||||||
Total current derivative liabilities
|
|
$
|
14
|
|
|
$
|
11
|
|
|
$
|
2
|
|
|
$
|
27
|
|
|
$
|
(23
|
)
|
|
4
|
|
|
PPAs
(a)
|
|
|
|
|
|
|
|
|
|
|
|
23
|
|
|||||||||||
Current derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
27
|
|
||||||||||
Noncurrent derivative liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other derivative instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commodity trading
|
|
$
|
—
|
|
|
$
|
24
|
|
|
$
|
—
|
|
|
$
|
24
|
|
|
$
|
(11
|
)
|
|
$
|
13
|
|
Total noncurrent derivative liabilities
|
|
$
|
—
|
|
|
$
|
24
|
|
|
$
|
—
|
|
|
$
|
24
|
|
|
$
|
(11
|
)
|
|
13
|
|
|
PPAs
(a)
|
|
|
|
|
|
|
|
|
|
|
|
135
|
|
|||||||||||
Noncurrent derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
148
|
|
(a)
|
During 2006, Xcel Energy qualified these contracts under the normal purchase exception. Based on this qualification, the contracts are no longer adjusted to fair value and the previous carrying value of these contracts will be amortized over the remaining contract lives along with the offsetting regulatory assets and liabilities.
|
(b)
|
Xcel Energy nets derivative instruments and related collateral in its consolidated balance sheet when supported by a legally enforceable master netting agreement, and all derivative instruments and related collateral amounts were subject to master netting agreements as of Dec. 31, 2016. At Dec. 31, 2016, derivative assets and liabilities include
no
obligations to return cash collateral and rights to reclaim cash collateral of
$4 million
. The counterparty netting amounts presented exclude settlement receivables and payables and non-derivative amounts that may be subject to the same master netting agreements.
|
|
|
Year Ended Dec. 31
|
||||||||||
(Millions of Dollars)
|
|
2017
|
|
2016
|
|
2015
|
||||||
Balance at Jan. 1
|
|
$
|
17
|
|
|
$
|
18
|
|
|
$
|
56
|
|
Purchases
|
|
82
|
|
|
35
|
|
|
64
|
|
|||
Settlements
|
|
(97
|
)
|
|
(89
|
)
|
|
(70
|
)
|
|||
Net transactions recorded during the period:
|
|
|
|
|
|
|
||||||
Gains recognized in earnings
(a)
|
|
5
|
|
|
—
|
|
|
2
|
|
|||
Net gains (losses) recognized as regulatory assets and liabilities
|
|
28
|
|
|
53
|
|
|
(34
|
)
|
|||
Balance at Dec. 31
|
|
$
|
35
|
|
|
$
|
17
|
|
|
$
|
18
|
|
(a)
|
These amounts relate to commodity derivatives held at the end of the period.
|
|
|
2017
|
|
2016
|
||||||||||||
(Millions of Dollars)
|
|
Carrying Amount
|
|
Fair Value
|
|
Carrying Amount
|
|
Fair Value
|
||||||||
Long-term debt, including current portion
|
|
$
|
14,976
|
|
|
$
|
16,531
|
|
|
$
|
14,450
|
|
|
$
|
15,513
|
|
•
|
Colorado Statewide TCJA Proceeding
— On Jan. 31, 2018, the CPUC opened a statewide TCJA proceeding and ordered deferred accounting for all investor-owned utilities. On Feb. 21, 2017, PSCo filed a response with the CPUC related to the deferred accounting order and statewide TCJA proceeding, addressing the estimated impacts along with other considerations given PSCo’s pending natural gas and electric rate cases.
|
•
|
Colorado 2017 Multi-Year Natural Gas Rate Case
— On Feb. 14, 2018, the ALJ approved PSCo and CPUC Staff’s non-unanimous settlement agreement which addresses the impacts of the TCJA in 2018. This settlement agreement includes a
$20 million
reduction to provisional rates effective March 1, 2018, with future true-ups to be determined later in 2018 once a full analysis of the comprehensive impacts of tax reform is performed, including any outcomes associated with statewide proceeding. The final true-up would provide customers the full net benefit of the TCJA effective Jan. 1, 2018.
|
•
|
Colorado 2017 Multi-Year Electric Rate Case
— On Feb. 16, 2018, the CPUC denied the proposed settlement agreement between PSCo and several intervenors, in favor of the state TCJA proceeding. In the second quarter of 2018, PSCo plans to file a revised rate request that will include the impacts of the TCJA. Provisional rates, subject to refund with interest, are expected to be effective June 1, 2018. The appropriate test year and the final approved revenue requirement will be determined in the pending rate case, discussed below. PSCo expects to defer the TCJA net benefits for the first
five months
of 2018, prior to provisional rates.
|
•
|
Four
-year period covering 2016-2019;
|
•
|
Annual sales true-up with decoupling subject to a
3 percent
cap on surcharges;
|
•
|
In February 2018, NSP-Minnesota reported the 2017 sales true-up and revenue decoupling surcharge amounts of
$22 million
and
$27 million
, respectively, to be collected beginning April 1, 2018 through March 31, 2019.
|
•
|
ROE of
9.2 percent
and an equity ratio of
52.5 percent
;
|
•
|
Nuclear related costs will not be considered provisional;
|
•
|
Continued use of all existing electric riders, however no new electric riders may be utilized during the
four
-year term;
|
•
|
Deferral of incremental 2016 property tax expense above a fixed threshold to 2018 and 2019;
|
•
|
Four
-year stay out provision for rate cases;
|
•
|
Property tax true-up mechanism for 2017-2019; and
|
•
|
Capital expenditure true-up mechanism for 2016-2019.
|
(Millions of Dollars, incremental)
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|
Total
|
||||||||||
Revenues
|
|
$
|
75
|
|
|
$
|
55
|
|
|
$
|
—
|
|
|
$
|
50
|
|
|
$
|
180
|
|
NSP-Minnesota’s sales true-up
|
|
60
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
60
|
|
|||||
Total rate impact
|
|
$
|
135
|
|
|
$
|
55
|
|
|
$
|
—
|
|
|
$
|
50
|
|
|
$
|
240
|
|
|
|
|
|
|
|
|
|
|
|
|
•
|
The 2016 CIP electric and natural gas financial incentives totaling
$48 million
and
$6 million
, respectively; and
|
•
|
The proposed 2017 electric and natural gas CIP riders with estimated 2017 recovery of
$59 million
of electric CIP expenses and
$18 million
of natural gas CIP expenses. The proposed recovery through the riders is in addition to an estimated
$89 million
and
$4 million
through electric and gas base rates, respectively.
|
Revenue Request (Millions of Dollars)
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
Total
|
||||||||||
Revenue request
|
|
$
|
74
|
|
|
$
|
75
|
|
|
$
|
60
|
|
|
$
|
36
|
|
|
$
|
245
|
|
CACJA revenue conversion to base rates
(a)
|
|
90
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
90
|
|
|||||
TCA revenue conversion to base rates
(a)
|
|
43
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
43
|
|
|||||
Total
(b)
|
|
$
|
207
|
|
|
$
|
75
|
|
|
$
|
60
|
|
|
$
|
36
|
|
|
$
|
378
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Expected year-end rate base (billions of dollars)
(b)
|
|
$
|
6.8
|
|
|
$
|
7.1
|
|
|
$
|
7.3
|
|
|
$
|
7.4
|
|
|
|
(a)
|
The roll-in of the TCA and CACJA rider revenues into base rates will not have an impact on customer bills or revenue as these costs are already being recovered through a rider. Transmission investments for 2019-2021 will be recovered through the TCA rider.
|
(b)
|
This base rate request does not include the impacts of the RESA and ECA for the Rush Creek wind investments or the proposed CEP.
|
•
|
Supplemental direct testimony — April 16, 2018;
|
•
|
Answer testimony — May 31, 2018;
|
•
|
Rebuttal and cross-answer testimony — July 10, 2018;
|
•
|
Hearings — Aug. 21 - 31, 2018; and
|
•
|
Statement of position — Sept. 28, 2018.
|
Revenue Request (Millions of Dollars)
|
|
2018
|
|
2019
|
|
2020
|
|
Total
|
||||||||
Revenue request
|
|
$
|
63
|
|
|
$
|
33
|
|
|
$
|
43
|
|
|
$
|
139
|
|
PSIA revenue conversion to base rates
(a)
|
|
—
|
|
|
94
|
|
|
—
|
|
|
94
|
|
||||
Total
|
|
$
|
63
|
|
|
$
|
127
|
|
|
$
|
43
|
|
|
$
|
233
|
|
|
|
|
|
|
|
|
|
|
||||||||
Expected year-end rate base (billions of dollars)
(b)
|
|
$
|
1.5
|
|
|
$
|
2.3
|
|
|
$
|
2.4
|
|
|
|
(a)
|
The roll-in of PSIA rider revenue into base rates will not have an impact on customer bills or revenue as these costs are already being recovered through the rider. The recovery of incremental PSIA related investments in 2019 and 2020 are included in the base rate request.
|
(b)
|
The additional rate base in 2019 predominantly reflects the roll-in of capital associated with the PSIA rider.
|
Revenue Request (Millions of Dollars)
|
|
|
||
Incremental revenue request
|
|
$
|
69
|
|
TCRF revenue conversion to base rates
(a)
|
|
(14
|
)
|
|
Net revenue increase request
|
|
$
|
55
|
|
(a)
|
The roll-in of the TCRF rider revenue into base rates will not have an impact on customer bills or revenue as these costs are already being recovered through the rider. SPS can request another TCRF rider after the conclusion of this rate case to recover transmission investments subsequent to June 30, 2017.
|
•
|
Intervenors’ direct testimony — April 25, 2018;
|
•
|
PUCT Staff direct testimony — May 2, 2018;
|
•
|
PUCT Staff and intervenors’ cross-rebuttal testimony — May 14, 2018;
|
•
|
SPS’ rebuttal testimony — May 23, 2018; and
|
•
|
Hearings — June 4 - 14, 2018.
|
•
|
Staff and intervenor direct testimony — April 13, 2018;
|
•
|
SPS’ rebuttal testimony — May 2, 2018; and
|
•
|
Hearings — May 15 - 25, 2018.
|
(Millions of Dollars)
|
|
Coal
|
|
Nuclear fuel
|
|
Natural gas supply
|
|
Natural gas
storage and
transportation
|
||||||||
2018
|
|
$
|
655
|
|
|
$
|
61
|
|
|
$
|
391
|
|
|
$
|
263
|
|
2019
|
|
255
|
|
|
118
|
|
|
288
|
|
|
251
|
|
||||
2020
|
|
146
|
|
|
34
|
|
|
277
|
|
|
237
|
|
||||
2021
|
|
59
|
|
|
85
|
|
|
280
|
|
|
227
|
|
||||
2022
|
|
59
|
|
|
66
|
|
|
127
|
|
|
217
|
|
||||
Thereafter
|
|
186
|
|
|
379
|
|
|
57
|
|
|
1,046
|
|
||||
Total
|
|
$
|
1,360
|
|
|
$
|
743
|
|
|
$
|
1,420
|
|
|
$
|
2,241
|
|
(Millions of Dollars)
|
|
Capacity
|
|
Energy
(a)
|
||||
2018
|
|
$
|
133
|
|
|
$
|
93
|
|
2019
|
|
87
|
|
|
99
|
|
||
2020
|
|
68
|
|
|
105
|
|
||
2021
|
|
73
|
|
|
140
|
|
||
2022
|
|
77
|
|
|
155
|
|
||
Thereafter
|
|
205
|
|
|
368
|
|
||
Total
|
|
$
|
643
|
|
|
$
|
960
|
|
(a)
|
Excludes contingent energy payments for renewable energy PPAs.
|
(Millions of Dollars)
|
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
||||
Gas storage facilities
|
|
$
|
201
|
|
|
$
|
201
|
|
Gas pipeline
|
|
21
|
|
|
21
|
|
||
Property held under capital leases
|
|
222
|
|
|
222
|
|
||
Accumulated depreciation
|
|
(71
|
)
|
|
(66
|
)
|
||
Total property held under capital leases, net
|
|
$
|
151
|
|
|
$
|
156
|
|
(Millions of Dollars)
|
|
Operating
Leases
|
|
PPA
(a) (b)
Operating
Leases
|
|
Total
Operating
Leases
|
|
Capital Leases
|
|
||||||||
2018
|
|
$
|
25
|
|
|
$
|
213
|
|
|
$
|
238
|
|
|
$
|
15
|
|
|
2019
|
|
30
|
|
|
230
|
|
|
260
|
|
|
14
|
|
|
||||
2020
|
|
24
|
|
|
244
|
|
|
268
|
|
|
14
|
|
|
||||
2021
|
|
24
|
|
|
246
|
|
|
270
|
|
|
14
|
|
|
||||
2022
|
|
22
|
|
|
235
|
|
|
257
|
|
|
12
|
|
|
||||
Thereafter
|
|
148
|
|
|
1,682
|
|
|
1,830
|
|
|
233
|
|
|
||||
Total minimum obligation
|
|
|
|
|
|
|
|
302
|
|
|
|||||||
Interest component of obligation
|
|
|
|
|
|
|
|
(213
|
)
|
|
|||||||
Present value of minimum obligation
|
|
|
|
|
|
|
|
$
|
89
|
|
(c)
|
(a)
|
Amounts do not include PPAs accounted for as executory contracts.
|
(b)
|
PPA operating leases contractually expire through
2039
.
|
(c)
|
Future commitments exclude certain amounts related to Xcel Energy’s
50 percent
ownership interest in WYCO.
|
(Millions of Dollars)
|
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
||||
Current assets
|
|
$
|
6
|
|
|
$
|
7
|
|
Property, plant and equipment, net
|
|
46
|
|
|
50
|
|
||
Other noncurrent assets
|
|
1
|
|
|
1
|
|
||
Total assets
|
|
$
|
53
|
|
|
$
|
58
|
|
|
|
|
|
|
||||
Current liabilities
|
|
$
|
9
|
|
|
$
|
8
|
|
Mortgages and other long-term debt payable
|
|
26
|
|
|
30
|
|
||
Other noncurrent liabilities
|
|
1
|
|
|
1
|
|
||
Total liabilities
|
|
$
|
36
|
|
|
$
|
39
|
|
(Millions of Dollars)
|
|
IBM
Agreement
|
|
Accenture
Agreement
|
||||
2018
|
|
$
|
26
|
|
|
$
|
11
|
|
2019
|
|
26
|
|
|
11
|
|
||
2020
|
|
8
|
|
|
11
|
|
||
2021
|
|
8
|
|
|
—
|
|
||
2022
|
|
3
|
|
|
—
|
|
||
Thereafter
|
|
—
|
|
|
—
|
|
(Millions of Dollars)
|
|
Guarantor
|
|
Guarantee
Amount
|
|
Current
Exposure
|
|
Triggering
Event
|
||||
Guarantee of customer loans for the Farm Rewiring Program
(a)
|
|
NSP-Wisconsin
|
|
$
|
1.0
|
|
|
$
|
—
|
|
|
(f)
|
Guarantee of the indemnification obligations of Xcel Energy Services Inc. under the aircraft leases
(b)
|
|
Xcel Energy Inc.
|
|
12.0
|
|
|
—
|
|
|
(g)
|
||
Guarantee of residual value of assets under the Bank of Tokyo-Mitsubishi Capital Corporation Equipment Leasing Agreement
(c)
|
|
NSP-Minnesota
|
|
4.8
|
|
|
—
|
|
|
(h)
|
||
Guarantee of loan for Hiawatha Collegiate High School
(d)
|
|
Xcel Energy Inc.
|
|
1.0
|
|
|
—
|
|
|
(g)
|
||
Total guarantees issued
|
|
|
|
$
|
18.8
|
|
|
$
|
—
|
|
|
|
Guarantee performance and payment of surety bonds for Xcel Energy Inc.’s utility subsidiaries
(e)
|
|
Xcel Energy Inc.
|
|
$
|
53.1
|
|
|
(j)
|
|
(i)
|
(a)
|
The term of this guarantee expires in
2020
, which is the final scheduled repayment date for the loans. As of Dec. 31, 2017,
no
claims had been made by the lender.
|
(b)
|
The terms of this guarantee expires in
2021
and
2023
when the associated leases expire.
|
(c)
|
The term of this guarantee expires in
2019
when the associated lease expires.
|
(d)
|
The term of this guarantee expires the earlier of
2024
or full repayment of the loan.
|
(e)
|
The surety bonds primarily relate to workers compensation benefits and utility projects. The workers compensation bonds are renewed annually and the project based bonds expire in conjunction with the completion of the related projects.
|
(f)
|
The debtor becomes the subject of bankruptcy or other insolvency proceedings.
|
(g)
|
Nonperformance and/or nonpayment.
|
(h)
|
Actual fair value of leased assets is less than the guaranteed residual value amount at the end of the lease term.
|
(i)
|
Failure of any one of Xcel Energy Inc.’s utility subsidiaries to perform under the agreement that is the subject of the relevant bond. In addition, per the indemnity agreement between Xcel Energy Inc. and the various surety companies, the surety companies have the discretion to demand that collateral be posted.
|
(j)
|
Due to the magnitude of projects associated with the surety bonds, the total current exposure of this indemnification cannot be determined. Xcel Energy Inc. believes the exposure to be significantly less than the total amount of the outstanding bonds.
|
(Millions of Dollars)
|
|
Beginning
Balance
Jan. 1, 2017
|
|
Liabilities
Recognized
|
|
Liabilities
Settled
(a)
|
|
Accretion
|
|
Cash Flow Revisions
(b)
|
|
Ending
Balance
Dec. 31, 2017
|
||||||||||||
Electric plant
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Nuclear production decommissioning
|
|
$
|
2,249
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
114
|
|
|
$
|
(489
|
)
|
|
$
|
1,874
|
|
Steam and other production ash containment
|
|
117
|
|
|
—
|
|
|
(16
|
)
|
|
5
|
|
|
9
|
|
|
115
|
|
||||||
Wind production
|
|
92
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
96
|
|
||||||
Steam, hydro and other production asbestos
|
|
88
|
|
|
1
|
|
|
(13
|
)
|
|
4
|
|
|
(3
|
)
|
|
77
|
|
||||||
Electric distribution
|
|
20
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
21
|
|
||||||
Other
|
|
5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5
|
|
||||||
Natural gas plant
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Gas transmission and distribution
|
|
205
|
|
|
—
|
|
|
—
|
|
|
8
|
|
|
69
|
|
|
282
|
|
||||||
Other
|
|
4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
||||||
Common and other property
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Common general plant asbestos
|
|
1
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Common miscellaneous
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
||||||
Total liability
|
|
$
|
2,782
|
|
|
$
|
1
|
|
|
$
|
(30
|
)
|
|
$
|
136
|
|
|
$
|
(414
|
)
|
|
$
|
2,475
|
|
(a)
|
The liabilities settled relate to asbestos abatement projects, the closure of certain ash containment facilities, and removal and proper disposal of storage tanks and other above ground equipment.
|
(b)
|
In 2017, AROs were revised for changes in estimated cash flows and the timing of those cash flows. The nuclear decommissioning ARO decreased due to updated assumptions in the nuclear triennial filing. Changes in the gas transmission and distribution AROs were mainly related to increased labor costs.
|
(Millions of Dollars)
|
|
Beginning
Balance
Jan. 1, 2016
|
|
Liabilities
Recognized
|
|
Liabilities
Settled
|
|
Accretion
|
|
Cash Flow Revisions
(b)
|
|
Ending
Balance
Dec. 31, 2016
|
||||||||||||
Electric plant
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Nuclear production decommissioning
|
|
$
|
2,141
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
108
|
|
|
$
|
—
|
|
|
$
|
2,249
|
|
Steam and other production ash containment
|
|
132
|
|
|
—
|
|
|
(6
|
)
|
|
5
|
|
|
(14
|
)
|
|
117
|
|
||||||
Steam, hydro and other production asbestos
|
|
84
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
88
|
|
||||||
Wind production
|
|
72
|
|
|
17
|
|
(a)
|
—
|
|
|
3
|
|
|
—
|
|
|
92
|
|
||||||
Electric distribution
|
|
13
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
6
|
|
|
20
|
|
||||||
Other
|
|
4
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5
|
|
||||||
Natural gas plant
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Gas transmission and distribution
|
|
156
|
|
|
—
|
|
|
—
|
|
|
7
|
|
|
42
|
|
|
205
|
|
||||||
Other
|
|
4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
||||||
Common and other property
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Common general plant asbestos
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
||||||
Common miscellaneous
|
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
1
|
|
||||||
Total liability
|
|
$
|
2,609
|
|
|
$
|
18
|
|
|
$
|
(6
|
)
|
|
$
|
128
|
|
|
$
|
33
|
|
|
$
|
2,782
|
|
(a)
|
The liability recognized relates to the NSP-Minnesota Courtenay Wind Farm which was placed in service during 2016.
|
(b)
|
In 2016, AROs were revised for changes in estimated cash flows and the timing of those cash flows. Changes in the gas transmission and distribution AROs were mainly related to increased miles of gas mains.
|
(Millions of Dollars)
|
|
2017
|
|
2016
|
||||
NSP-Minnesota
|
|
$
|
442
|
|
|
$
|
419
|
|
PSCo
|
|
346
|
|
|
367
|
|
||
SPS
|
|
197
|
|
|
209
|
|
||
NSP-Wisconsin
|
|
146
|
|
|
140
|
|
||
Total Xcel Energy
|
|
$
|
1,131
|
|
|
$
|
1,135
|
|
14.
|
Nuclear Obligations
|
|
|
Regulatory Basis
|
||||||
(Millions of Dollars)
|
|
2017
|
|
2016
|
||||
Estimated decommissioning cost obligation from most recently approved study (in 2014 dollars)
|
|
$
|
3,012
|
|
|
$
|
3,012
|
|
Effect of escalating costs (to 2017 and 2016 dollars, respectively, at 4.36/3.36 percent)
|
|
396
|
|
|
258
|
|
||
Estimated decommissioning cost obligation (in current dollars)
|
|
3,408
|
|
|
3,270
|
|
||
Effect of escalating costs to payment date (4.36/3.36 percent)
|
|
7,797
|
|
|
7,935
|
|
||
Estimated future decommissioning costs (undiscounted)
|
|
11,205
|
|
|
11,205
|
|
||
Effect of discounting obligation (using average risk-free interest rate of 2.80 percent and 3.25 percent for 2017 and 2016, respectively)
|
|
(6,398
|
)
|
|
(7,068
|
)
|
||
Discounted decommissioning cost obligation
|
|
$
|
4,807
|
|
|
$
|
4,137
|
|
|
|
|
|
|
||||
Assets held in external decommissioning trust
|
|
$
|
2,143
|
|
|
$
|
1,861
|
|
Underfunding of external decommissioning fund compared to the discounted decommissioning obligation
|
|
2,664
|
|
|
2,276
|
|
(Millions of Dollars)
|
|
2017
|
|
2016
|
||||
Discounted decommissioning cost obligation - regulated basis
|
|
$
|
4,807
|
|
|
$
|
4,137
|
|
Differences in discount rate and market risk premium
|
|
(1,403
|
)
|
|
(1,044
|
)
|
||
O&M costs not included for GAAP
|
|
(1,041
|
)
|
|
(844
|
)
|
||
ARO differences between 2017 and 2014 cost studies
|
|
(489
|
)
|
|
—
|
|
||
Nuclear production decommissioning ARO - GAAP
|
|
$
|
1,874
|
|
|
$
|
2,249
|
|
(Millions of Dollars)
|
|
2017
|
|
2016
|
|
2015
|
||||||
Annual decommissioning recorded as depreciation expense:
(a) (b)
|
|
$
|
20
|
|
|
$
|
20
|
|
|
$
|
7
|
|
(a)
|
Decommissioning expense does not include depreciation of the capitalized nuclear asset retirement costs.
|
(b)
|
Decommissioning expenses in 2017 and 2016 include Minnesota’s retail jurisdiction annual funding requirement of approximately $14 million. The 2015 expense was offset by the DOE settlement refund.
|
15.
|
Regulatory Assets and Liabilities
|
(Millions of Dollars)
|
|
See Note(s)
|
|
Remaining
Amortization Period |
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|||||||||||||
Regulatory Assets
|
|
|
|
|
|
Current
|
|
Noncurrent
|
|
Current
|
|
Noncurrent
|
|||||||||
Pension and retiree medical obligations
(a)
|
|
9
|
|
|
Various
|
|
$
|
91
|
|
|
$
|
1,499
|
|
|
$
|
89
|
|
|
$
|
1,549
|
|
Net AROs
(b)
|
|
1, 13, 14
|
|
|
Plant lives
|
|
—
|
|
|
301
|
|
|
—
|
|
|
379
|
|
||||
Excess deferred taxes - TCJA
|
|
6
|
|
|
Various
|
|
—
|
|
|
254
|
|
|
—
|
|
|
—
|
|
||||
Recoverable deferred taxes on AFUDC recorded
in plant
(c)
|
|
1
|
|
|
Plant lives
|
|
—
|
|
|
244
|
|
|
—
|
|
|
424
|
|
||||
Environmental remediation costs
|
|
1, 13
|
|
|
Various
|
|
16
|
|
|
165
|
|
|
11
|
|
|
165
|
|
||||
Contract valuation adjustments
(d)
|
|
1, 11
|
|
|
Term of related contract
|
|
21
|
|
|
93
|
|
|
18
|
|
|
111
|
|
||||
Depreciation differences
|
|
1
|
|
|
One to fourteen years
|
|
20
|
|
|
69
|
|
|
15
|
|
|
90
|
|
||||
Purchased power contract costs
|
|
13
|
|
|
Term of related contract
|
|
3
|
|
|
67
|
|
|
2
|
|
|
70
|
|
||||
PI EPU
|
|
12
|
|
|
Seventeen years
|
|
3
|
|
|
58
|
|
|
3
|
|
|
62
|
|
||||
Losses on reacquired debt
|
|
4
|
|
|
Term of related debt
|
|
5
|
|
|
48
|
|
|
4
|
|
|
23
|
|
||||
Conservation programs
(e)
|
|
1
|
|
|
One to two years
|
|
50
|
|
|
32
|
|
|
48
|
|
|
48
|
|
||||
State commission adjustments
|
|
1
|
|
|
Plant lives
|
|
1
|
|
|
29
|
|
|
1
|
|
|
27
|
|
||||
Property tax
|
|
|
|
Various
|
|
8
|
|
|
24
|
|
|
9
|
|
|
2
|
|
|||||
Nuclear refueling outage costs
|
|
1
|
|
|
One to two years
|
|
49
|
|
|
20
|
|
|
49
|
|
|
16
|
|
||||
Deferred purchased natural gas and electric energy costs
|
|
1
|
|
|
Various
|
|
21
|
|
|
13
|
|
|
18
|
|
|
16
|
|
||||
Sales true up and revenue decoupling
|
|
|
|
One to two years
|
|
37
|
|
|
12
|
|
|
—
|
|
|
—
|
|
|||||
Gas pipeline inspection and remediation costs
|
|
12
|
|
|
One to two years
|
|
24
|
|
|
12
|
|
|
7
|
|
|
14
|
|
||||
Renewable resources and environmental initiatives
|
|
13
|
|
|
One to three years
|
|
48
|
|
|
10
|
|
|
34
|
|
|
23
|
|
||||
Other
|
|
|
|
Various
|
|
27
|
|
|
55
|
|
|
56
|
|
|
62
|
|
|||||
Total regulatory assets
|
|
|
|
|
|
$
|
424
|
|
|
$
|
3,005
|
|
|
$
|
364
|
|
|
$
|
3,081
|
|
(a)
|
Includes
$179 million
and
$241 million
for the regulatory recognition of the NSP-Minnesota pension expense, of which
$9 million
and
$15 million
is included in the current asset at
Dec. 31, 2017
and
2016
, respectively. Also included are
$8 million
and
$11 million
of regulatory assets related to the nonqualified pension plan, of which
$1 million
and
$3 million
is included in the current asset at
Dec. 31, 2017
and
2016
, respectively.
|
(b)
|
Includes amounts recorded for future recovery of AROs, less amounts recovered through nuclear decommissioning accruals and gains from decommissioning investments.
|
(c)
|
Includes a write-down of
$202 million
as a result of the revaluation of deferred tax gross up at the new federal tax rate at Dec. 31, 2017.
|
(d)
|
Includes the fair value of certain long-term PPAs used to meet energy capacity requirements and valuation adjustments on natural gas commodity purchases.
|
(e)
|
Includes costs for conservation programs, as well as incentives allowed in certain jurisdictions.
|
(Millions of Dollars)
|
|
See Note(s)
|
|
Remaining
Amortization Period |
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
||||||||||||
Regulatory Liabilities
|
|
|
|
|
|
Current
|
|
Noncurrent
|
|
Current
|
|
Noncurrent
|
||||||||
Excess deferred taxes - TCJA
(a)
|
|
6
|
|
Various
|
|
$
|
—
|
|
|
$
|
3,733
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Plant removal costs
|
|
1, 13
|
|
Plant lives
|
|
—
|
|
|
1,131
|
|
|
—
|
|
|
1,135
|
|
||||
Renewable resources and environmental initiatives
|
|
12, 13
|
|
Various
|
|
19
|
|
|
56
|
|
|
5
|
|
|
71
|
|
||||
ITC deferrals
|
|
1, 6
|
|
Various
|
|
—
|
|
|
42
|
|
|
—
|
|
|
45
|
|
||||
Deferred income tax adjustment
|
|
1, 6
|
|
Various
|
|
—
|
|
|
38
|
|
|
—
|
|
|
48
|
|
||||
Deferred electric, natural gas and steam production costs
|
|
1
|
|
Less than one year
|
|
104
|
|
|
—
|
|
|
98
|
|
|
—
|
|
||||
Contract valuation adjustments
(b)
|
|
1, 11
|
|
Term of related contract
|
|
30
|
|
|
—
|
|
|
22
|
|
|
2
|
|
||||
Conservation programs
(c)
|
|
1, 12
|
|
Less than one year
|
|
23
|
|
|
—
|
|
|
25
|
|
|
—
|
|
||||
DOE settlement
|
|
|
|
Less than one year
|
|
18
|
|
|
—
|
|
|
20
|
|
|
—
|
|
||||
Other
|
|
|
|
Various
|
|
45
|
|
|
83
|
|
|
51
|
|
|
82
|
|
||||
Total regulatory liabilities
(d)
|
|
|
|
|
|
$
|
239
|
|
|
$
|
5,083
|
|
|
$
|
221
|
|
|
$
|
1,383
|
|
(a)
|
Primarily relates to the revaluation of recoverable/regulated plant ADIT and
$174 million
revaluation impact of non-plant ADIT at Dec. 31, 2017.
|
(b)
|
Includes the fair value of certain long-term PPAs used to meet energy capacity requirements and valuation adjustments on natural gas commodity purchases.
|
(c)
|
Includes costs for conservation programs, as well as incentives allowed in certain jurisdictions.
|
(d)
|
Revenue subject to refund of
$15 million
and
$46 million
for 2017 and 2016, respectively, is included in other current liabilities.
|
16.
|
Other Comprehensive Income
|
|
|
Year Ended Dec. 31, 2017
|
||||||||||
(Millions of Dollars)
|
|
Gains and
Losses on Cash Flow Hedges
|
|
Defined Benefit
Pension and
Postretirement
Items
|
|
Total
|
||||||
Accumulated other comprehensive loss at Jan. 1
|
|
$
|
(51
|
)
|
|
$
|
(59
|
)
|
|
$
|
(110
|
)
|
Other comprehensive loss before reclassifications
|
|
—
|
|
|
(3
|
)
|
|
(3
|
)
|
|||
Losses reclassified from net accumulated other comprehensive loss
|
|
3
|
|
|
7
|
|
|
10
|
|
|||
Net current period other comprehensive income
|
|
3
|
|
|
4
|
|
|
7
|
|
|||
|
|
|
|
|
|
|
||||||
Adoption of ASU No. 2018-02
(a)
|
|
(10
|
)
|
|
(12
|
)
|
|
(22
|
)
|
|||
Accumulated other comprehensive loss at Dec. 31
|
|
$
|
(58
|
)
|
|
$
|
(67
|
)
|
|
$
|
(125
|
)
|
(a)
|
In 2017, Xcel Energy implemented ASU No. 2018-02 related to the TCJA, which resulted in reclassification of certain credit balances within net accumulated other comprehensive loss to retained earnings. For further information, see Note 2.
|
|
|
Year Ended Dec. 31, 2016
|
||||||||||
(Millions of Dollars)
|
|
Gains and
Losses on Cash Flow Hedges |
|
Defined Benefit
Pension and Postretirement Items |
|
Total
|
||||||
Accumulated other comprehensive loss at Jan. 1
|
|
$
|
(55
|
)
|
|
$
|
(55
|
)
|
|
$
|
(110
|
)
|
Other comprehensive loss before reclassifications
|
|
—
|
|
|
(8
|
)
|
|
(8
|
)
|
|||
Losses reclassified from net accumulated other comprehensive loss
|
|
4
|
|
|
4
|
|
|
8
|
|
|||
Net current period other comprehensive income (loss)
|
|
4
|
|
|
(4
|
)
|
|
—
|
|
|||
Accumulated other comprehensive loss at Dec. 31
|
|
$
|
(51
|
)
|
|
$
|
(59
|
)
|
|
$
|
(110
|
)
|
|
|
Amounts Reclassified
from Accumulated
Other Comprehensive
Loss
|
|
||||||
(Millions of Dollars)
|
|
Year Ended
Dec. 31, 2017
|
|
Year Ended
Dec. 31, 2016
|
|
||||
Losses (gains) on cash flow hedges:
|
|
|
|
|
|
||||
Interest rate derivatives
|
|
$
|
5
|
|
(a)
|
$
|
6
|
|
(a)
|
Total, pre-tax
|
|
5
|
|
|
6
|
|
|
||
Tax benefit
|
|
(2
|
)
|
|
(2
|
)
|
|
||
Total, net of tax
|
|
3
|
|
|
4
|
|
|
||
Defined benefit pension and postretirement losses (gains):
|
|
|
|
|
|
||||
Amortization of net losses
|
|
12
|
|
(b)
|
6
|
|
(b)
|
||
Total, pre-tax
|
|
12
|
|
|
6
|
|
|
||
Tax benefit
|
|
(5
|
)
|
|
(2
|
)
|
|
||
Total, net of tax
|
|
7
|
|
|
4
|
|
|
||
Total amounts reclassified, net of tax
|
|
$
|
10
|
|
|
$
|
8
|
|
|
(a)
|
Included in interest charges.
|
(b)
|
Included in the computation of net periodic pension and postretirement benefit costs. See Note 9 for detail regarding these benefit plans.
|
•
|
Xcel Energy’s regulated electric utility segment generates, transmits and distributes electricity in Minnesota, Wisconsin, Michigan, North Dakota, South Dakota, Colorado, Texas and New Mexico. In addition, this segment includes sales for resale and provides wholesale transmission service to various entities in the United States. Regulated electric utility also includes wholesale commodity and trading operations.
|
•
|
Xcel Energy’s regulated natural gas utility segment transports, stores and distributes natural gas primarily in portions of Minnesota, Wisconsin, North Dakota, Michigan and Colorado.
|
•
|
Revenues from operating segments not included above are below the necessary quantitative thresholds and are therefore included in the all other category. Those primarily include steam revenue, appliance repair services, nonutility real estate activities, revenues associated with processing solid waste into refuse-derived fuel and investments in rental housing projects that qualify for low-income housing tax credits.
|
(Millions of Dollars)
|
|
Regulated
Electric
|
|
Regulated
Natural Gas
|
|
All Other
|
|
Reconciling
Eliminations
|
|
Consolidated
Total
|
||||||||||
2017
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating revenues from external customers
|
|
$
|
9,676
|
|
|
$
|
1,650
|
|
|
$
|
78
|
|
|
$
|
—
|
|
|
$
|
11,404
|
|
Intersegment revenues
|
|
2
|
|
|
1
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|||||
Total revenues
|
|
$
|
9,678
|
|
|
$
|
1,651
|
|
|
$
|
78
|
|
|
$
|
(3
|
)
|
|
$
|
11,404
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation and amortization
|
|
$
|
1,298
|
|
|
$
|
174
|
|
|
$
|
7
|
|
|
$
|
—
|
|
|
$
|
1,479
|
|
Interest charges and financing costs
|
|
449
|
|
|
57
|
|
|
122
|
|
|
—
|
|
|
628
|
|
|||||
Income tax expense (benefit)
|
|
528
|
|
|
23
|
|
|
(9
|
)
|
|
—
|
|
|
542
|
|
|||||
Net income (loss)
|
|
1,066
|
|
|
182
|
|
|
(100
|
)
|
|
—
|
|
|
1,148
|
|
(Millions of Dollars)
|
|
Regulated
Electric
|
|
Regulated
Natural Gas
|
|
All Other
|
|
Reconciling
Eliminations
|
|
Consolidated
Total
|
||||||||||
2016
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating revenues from external customers
|
|
$
|
9,500
|
|
|
$
|
1,531
|
|
|
$
|
76
|
|
|
$
|
—
|
|
|
$
|
11,107
|
|
Intersegment revenues
|
|
1
|
|
|
1
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|||||
Total revenues
|
|
$
|
9,501
|
|
|
$
|
1,532
|
|
|
$
|
76
|
|
|
$
|
(2
|
)
|
|
$
|
11,107
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation and amortization
|
|
$
|
1,136
|
|
|
$
|
160
|
|
|
$
|
7
|
|
|
$
|
—
|
|
|
$
|
1,303
|
|
Interest charges and financing costs
|
|
450
|
|
|
54
|
|
|
116
|
|
|
—
|
|
|
620
|
|
|||||
Income tax expense (benefit)
|
|
567
|
|
|
76
|
|
|
(62
|
)
|
|
—
|
|
|
581
|
|
|||||
Net income (loss)
|
|
1,067
|
|
|
124
|
|
|
(68
|
)
|
|
—
|
|
|
1,123
|
|
(Millions of Dollars)
|
|
Regulated
Electric
|
|
Regulated
Natural Gas
|
|
All Other
|
|
Reconciling
Eliminations
|
|
Consolidated
Total
|
||||||||||
2015
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating revenues from external customers
|
|
$
|
9,276
|
|
|
$
|
1,672
|
|
|
$
|
76
|
|
|
$
|
—
|
|
|
$
|
11,024
|
|
Intersegment revenues
|
|
2
|
|
|
1
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|||||
Total revenues
|
|
$
|
9,278
|
|
|
$
|
1,673
|
|
|
$
|
76
|
|
|
$
|
(3
|
)
|
|
$
|
11,024
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation and amortization
|
|
$
|
963
|
|
|
$
|
155
|
|
|
$
|
6
|
|
|
$
|
—
|
|
|
$
|
1,124
|
|
Interest charges and financing costs
|
|
426
|
|
|
50
|
|
|
93
|
|
|
—
|
|
|
569
|
|
|||||
Income tax expense (benefit)
|
|
509
|
|
|
60
|
|
|
(26
|
)
|
|
—
|
|
|
543
|
|
|||||
Net income (loss)
|
|
921
|
|
|
106
|
|
|
(43
|
)
|
|
—
|
|
|
984
|
|
18.
|
Summarized Quarterly Financial Data (Unaudited)
|
|
|
Quarter Ended
|
||||||||||||||
(Amounts in millions, except per share data)
|
|
March 31, 2017
|
|
June 30, 2017
|
|
Sept. 30, 2017
|
|
Dec. 31, 2017
|
||||||||
Operating revenues
|
|
$
|
2,946
|
|
|
$
|
2,645
|
|
|
$
|
3,017
|
|
|
$
|
2,796
|
|
Operating income
|
|
486
|
|
|
460
|
|
|
818
|
|
|
426
|
|
||||
Net income
|
|
239
|
|
|
227
|
|
|
492
|
|
|
189
|
|
||||
EPS total — basic
|
|
$
|
0.47
|
|
|
$
|
0.45
|
|
|
$
|
0.97
|
|
|
$
|
0.37
|
|
EPS total — diluted
|
|
0.47
|
|
|
0.45
|
|
|
0.97
|
|
|
0.37
|
|
||||
Cash dividends declared per common share
|
|
0.36
|
|
|
0.36
|
|
|
0.36
|
|
|
0.36
|
|
|
|
Quarter Ended
|
||||||||||||||
(Amounts in millions, except per share data)
|
|
March 31, 2016
|
|
June 30, 2016
|
|
Sept. 30, 2016
|
|
Dec. 31, 2016
|
||||||||
Operating revenues
|
|
$
|
2,772
|
|
|
$
|
2,500
|
|
|
$
|
3,040
|
|
|
$
|
2,795
|
|
Operating income
|
|
490
|
|
|
432
|
|
|
827
|
|
|
465
|
|
||||
Net income
|
|
241
|
|
|
197
|
|
|
458
|
|
|
227
|
|
||||
EPS total — basic
|
|
$
|
0.47
|
|
|
$
|
0.39
|
|
|
$
|
0.90
|
|
|
$
|
0.45
|
|
EPS total — diluted
|
|
0.47
|
|
|
0.39
|
|
|
0.90
|
|
|
0.45
|
|
||||
Cash dividends declared per common share
|
|
0.34
|
|
|
0.34
|
|
|
0.34
|
|
|
0.34
|
|
1.
|
Consolidated Financial Statements:
|
||||||||||
|
Management Report on Internal Controls Over Financial Reporting — For the year ended Dec. 31, 2017.
|
||||||||||
|
Report of Independent Registered Public Accounting Firm — Financial Statements
|
||||||||||
|
Report of Independent Registered Public Accounting Firm — Internal Controls Over Financial Reporting
|
||||||||||
|
Consolidated Statements of Income — For the three years ended Dec. 31, 2017, 2016, and 2015.
|
||||||||||
|
Consolidated Statements of Comprehensive Income — For the three years ended Dec. 31, 2017, 2016, and 2015.
|
||||||||||
|
Consolidated Statements of Cash Flows — For the three years ended Dec. 31, 2017, 2016, and 2015.
|
||||||||||
|
Consolidated Balance Sheets — As of Dec. 31, 2017 and 2016.
|
||||||||||
|
Consolidated Statements of Common Stockholders’ Equity — For the three years ended Dec. 31, 2017, 2016, and 2015.
|
||||||||||
|
Consolidated Statements of Capitalization — As of Dec. 31, 2017 and 2016.
|
||||||||||
|
|
||||||||||
2.
|
Schedule I — Condensed Financial Information of Registrant.
|
||||||||||
|
Schedule II — Valuation and Qualifying Accounts and Reserves for the years ended Dec. 31, 2017, 2016 and 2015.
|
||||||||||
|
|
||||||||||
3.
|
Exhibits
|
||||||||||
*
|
Indicates incorporation by reference
|
||||||||||
+
|
Executive Compensation Arrangements and Benefit Plans Covering Executive Officers and Directors
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Xcel Energy Inc.
|
|||||||||||
3.01
*
|
|||||||||||
3.02
*
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Xcel Energy Inc.
|
101
|
The following materials from Xcel Energy Inc.’s Annual Report on Form 10-K for the year ended Dec. 31, 2017 are formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Statements of Income, (ii) the Consolidated Statements of Comprehensive Income, (iii) the Consolidated Statements of Cash Flows, (iv) the Consolidated Balance Sheets, (v) the Consolidated Statements of Common Stockholders’ Equity, (vi) Consolidated Statements of Capitalization, (vii) Notes to Consolidated Financial Statements, (viii) document and entity information, (ix) Schedule I, and (x) Schedule II.
|
XCEL ENERGY INC.
CONDENSED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
(amounts in millions, except per share data)
|
|||||||||||
|
Year Ended Dec. 31
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Income
|
|
|
|
|
|
||||||
Equity earnings of subsidiaries
|
$
|
1,263
|
|
|
$
|
1,199
|
|
|
$
|
1,046
|
|
Total income
|
1,263
|
|
|
1,199
|
|
|
1,046
|
|
|||
Expenses and other deductions
|
|
|
|
|
|
||||||
Operating expenses
|
30
|
|
|
22
|
|
|
20
|
|
|||
Other income
|
(6
|
)
|
|
(3
|
)
|
|
(1
|
)
|
|||
Interest charges and financing costs
|
128
|
|
|
116
|
|
|
91
|
|
|||
Total expenses and other deductions
|
152
|
|
|
135
|
|
|
110
|
|
|||
Income before income taxes
|
1,111
|
|
|
1,064
|
|
|
936
|
|
|||
Income tax benefit
|
(37
|
)
|
|
(59
|
)
|
|
(48
|
)
|
|||
Net income
|
$
|
1,148
|
|
|
$
|
1,123
|
|
|
$
|
984
|
|
|
|
|
|
|
|
||||||
Other Comprehensive Income
|
|
|
|
|
|
||||||
Pension and retiree medical benefits, net of tax of $3, $(3), and $(3) respectively
|
$
|
4
|
|
|
$
|
(4
|
)
|
|
$
|
(5
|
)
|
Derivative instruments, net of tax of $2, $2, and $2, respectively
|
3
|
|
|
4
|
|
|
3
|
|
|||
Other comprehensive income (loss)
|
7
|
|
|
—
|
|
|
(2
|
)
|
|||
Comprehensive income
|
$
|
1,155
|
|
|
$
|
1,123
|
|
|
$
|
982
|
|
|
|
|
|
|
|
||||||
Weighted average common shares outstanding:
|
|
|
|
|
|
||||||
Basic
|
509
|
|
|
509
|
|
|
508
|
|
|||
Diluted
|
509
|
|
|
509
|
|
|
508
|
|
|||
Earnings per average common share:
|
|
|
|
|
|
||||||
Basic
|
$
|
2.26
|
|
|
$
|
2.21
|
|
|
$
|
1.94
|
|
Diluted
|
2.25
|
|
|
2.21
|
|
|
1.94
|
|
|||
|
|
|
|
|
|
||||||
Cash dividends declared per common share
|
1.44
|
|
|
1.36
|
|
|
1.28
|
|
|||
|
|
|
|
|
|
||||||
See Notes to Condensed Financial Statements
|
XCEL ENERGY INC.
CONDENSED STATEMENTS OF CASH FLOWS
(amounts in millions)
|
|||||||||||
|
Year Ended Dec. 31
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Operating activities
|
|
|
|
|
|
||||||
Net cash provided by operating activities
|
$
|
1,208
|
|
|
$
|
817
|
|
|
$
|
705
|
|
Investing activities
|
|
|
|
|
|
||||||
Capital contributions to subsidiaries
|
(849
|
)
|
|
(414
|
)
|
|
(820
|
)
|
|||
Investments in the utility money pool
|
(1,258
|
)
|
|
(1,880
|
)
|
|
(971
|
)
|
|||
Return of investments in the utility money pool
|
1,173
|
|
|
1,880
|
|
|
987
|
|
|||
Net cash used in investing activities
|
(934
|
)
|
|
(414
|
)
|
|
(804
|
)
|
|||
Financing activities
|
|
|
|
|
|
||||||
Proceeds from (repayment of) short-term borrowings, net
|
715
|
|
|
(516
|
)
|
|
204
|
|
|||
Proceeds from issuance of long-term debt
|
—
|
|
|
1,539
|
|
|
495
|
|
|||
Repayment of long-term debt
|
(250
|
)
|
|
(704
|
)
|
|
—
|
|
|||
Proceeds from issuance of common stock
|
—
|
|
|
—
|
|
|
7
|
|
|||
Repurchase of common stock
|
(3
|
)
|
|
(32
|
)
|
|
—
|
|
|||
Dividends paid
|
(721
|
)
|
|
(681
|
)
|
|
(607
|
)
|
|||
Other
|
(14
|
)
|
|
(9
|
)
|
|
(1
|
)
|
|||
Net cash (used in) provided by financing activities
|
(273
|
)
|
|
(403
|
)
|
|
98
|
|
|||
Net change in cash and cash equivalents
|
1
|
|
|
—
|
|
|
(1
|
)
|
|||
Cash and cash equivalents at beginning of period
|
—
|
|
|
—
|
|
|
1
|
|
|||
Cash and cash equivalents at end of period
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
||||||
See Notes to Condensed Financial Statements
|
XCEL ENERGY INC.
CONDENSED BALANCE SHEETS
(amounts in millions)
|
|||||||
|
Dec. 31
|
||||||
|
2017
|
|
2016
|
||||
Assets
|
|
|
|
||||
Cash and cash equivalents
|
$
|
1
|
|
|
$
|
—
|
|
Accounts receivable from subsidiaries
|
302
|
|
|
364
|
|
||
Other current assets
|
1
|
|
|
10
|
|
||
Total current assets
|
304
|
|
|
374
|
|
||
Investment in subsidiaries
|
14,932
|
|
|
13,904
|
|
||
Other assets
|
103
|
|
|
163
|
|
||
Total other assets
|
15,035
|
|
|
14,067
|
|
||
Total assets
|
$
|
15,339
|
|
|
$
|
14,441
|
|
Liabilities and Equity
|
|
|
|
||||
Current portion of long-term debt
|
$
|
—
|
|
|
$
|
250
|
|
Dividends payable
|
183
|
|
|
172
|
|
||
Short-term debt
|
783
|
|
|
68
|
|
||
Other current liabilities
|
11
|
|
|
18
|
|
||
Total current liabilities
|
977
|
|
|
508
|
|
||
Other liabilities
|
29
|
|
|
37
|
|
||
Total other liabilities
|
29
|
|
|
37
|
|
||
Commitments and contingencies
|
|
|
|
|
|
||
Capitalization
|
|
|
|
||||
Long-term debt
|
2,878
|
|
|
2,875
|
|
||
Common stockholders’ equity
|
11,455
|
|
|
11,021
|
|
||
Total capitalization
|
14,333
|
|
|
13,896
|
|
||
Total liabilities and equity
|
$
|
15,339
|
|
|
$
|
14,441
|
|
|
|
|
|
||||
See Notes to Condensed Financial Statements
|
|
|
2017
|
|
2016
|
||||||||||||
(Millions of Dollars)
|
|
Accounts Receivable
|
|
Accounts Payable
|
|
Accounts Receivable
|
|
Accounts Payable
|
||||||||
NSP-Minnesota
|
|
$
|
68
|
|
|
$
|
—
|
|
|
$
|
59
|
|
|
$
|
—
|
|
NSP-Wisconsin
|
|
13
|
|
|
—
|
|
|
14
|
|
|
—
|
|
||||
PSCo
|
|
69
|
|
|
—
|
|
|
132
|
|
|
—
|
|
||||
SPS
|
|
26
|
|
|
—
|
|
|
31
|
|
|
—
|
|
||||
Xcel Energy Services Inc.
|
|
95
|
|
|
—
|
|
|
93
|
|
|
—
|
|
||||
Xcel Energy Ventures Inc.
|
|
14
|
|
|
—
|
|
|
17
|
|
|
—
|
|
||||
Other subsidiaries of Xcel Energy Inc.
|
|
17
|
|
|
—
|
|
|
18
|
|
|
—
|
|
||||
|
|
$
|
302
|
|
|
$
|
—
|
|
|
$
|
364
|
|
|
$
|
—
|
|
(Amounts in Millions, Except Interest Rates)
|
|
Three Months Ended Dec. 31, 2017
|
||
Loan outstanding at period end
|
|
85
|
|
|
Average loan outstanding
|
|
36
|
|
|
Maximum loan outstanding
|
|
85
|
|
|
Weighted average interest rate, computed on a daily basis
|
|
1.15
|
%
|
|
Weighted average interest rate at end of period
|
|
1.18
|
%
|
|
Money pool interest income
|
|
$
|
0.1
|
|
(Amounts in Millions, Except Interest Rates)
|
|
Year Ended
Dec. 31, 2017
|
|
Year Ended
Dec. 31, 2016
|
|
Year Ended
Dec. 31, 2015
|
||||||
Loan outstanding at period end
|
|
85
|
|
|
—
|
|
|
—
|
|
|||
Average loan outstanding
|
|
38
|
|
|
66
|
|
|
27
|
|
|||
Maximum loan outstanding
|
|
226
|
|
|
211
|
|
|
141
|
|
|||
Weighted average interest rate, computed on a daily basis
|
|
1.13
|
%
|
|
0.69
|
%
|
|
0.42
|
%
|
|||
Weighted average interest rate at end of period
|
|
1.18
|
%
|
|
N/A
|
|
|
N/A
|
|
|||
Money pool interest income
|
|
$
|
0.4
|
|
|
$
|
0.5
|
|
|
$
|
0.1
|
|
XCEL ENERGY INC. AND SUBSIDIARIES
VALUATION AND QUALIFYING ACCOUNTS
YEARS ENDED DEC. 31, 2017, 2016 AND 2015
(amounts in millions)
|
|||||||||||||||||||
|
|
|
Additions
|
|
|
|
|
||||||||||||
|
Balance at
Jan. 1
|
|
Charged to
Costs and
Expenses
|
|
Charged to
Other
Accounts
(a)
|
|
Deductions from
Reserves
(b)
|
|
Balance at
Dec. 31
|
||||||||||
Allowance for bad debts:
|
|
|
|
|
|
|
|
|
|
||||||||||
2017
|
$
|
51
|
|
|
$
|
39
|
|
|
$
|
10
|
|
|
$
|
48
|
|
|
$
|
52
|
|
2016
|
52
|
|
|
39
|
|
|
11
|
|
|
51
|
|
|
51
|
|
|||||
2015
|
58
|
|
|
36
|
|
|
12
|
|
|
54
|
|
|
52
|
|
|||||
NOL and tax credit valuation allowances:
|
|
|
|
|
|
|
|
|
|
||||||||||
2017
|
$
|
58
|
|
|
$
|
9
|
|
|
$
|
22
|
|
|
$
|
12
|
|
|
$
|
77
|
|
2016
|
28
|
|
|
3
|
|
|
35
|
|
|
8
|
|
|
58
|
|
|||||
2015
|
3
|
|
|
2
|
|
|
25
|
|
|
2
|
|
|
28
|
|
(a)
|
Accrual of valuation allowance for North Dakota ITC, offset to regulatory liability.
|
(b)
|
Reductions to valuation allowances for North Dakota ITC carryforwards primarily due to a consolidated adjustment to the regulatory liability accrual referenced above. Reductions to valuation allowances for NOL carryforwards primarily due to changes in forecasted taxable income.
|
|
|
XCEL ENERGY INC.
|
|
|
|
Feb. 23, 2018
|
By:
|
/s/ ROBERT C. FRENZEL
|
|
|
Robert C. Frenzel
|
|
|
Executive Vice President, Chief Financial Officer
|
|
|
(Principal Financial Officer)
|
|
/s/ BEN FOWKE
|
|
Chairman, President, Chief Executive Officer and Director
|
|
Ben Fowke
|
|
(Principal Executive Officer)
|
|
|
|
|
|
/s/ ROBERT C. FRENZEL
|
|
Executive Vice President, Chief Financial Officer
|
|
Robert C. Frenzel
|
|
(Principal Financial Officer)
|
|
|
|
|
|
/s/ JEFFREY S. SAVAGE
|
|
Senior Vice President, Controller
|
|
Jeffrey S. Savage
|
|
(Principal Accounting Officer)
|
|
|
|
|
|
|
|
|
*
|
|
|
Director
|
|
Richard K. Davis
|
|
|
|
|
|
|
*
|
|
|
Director
|
|
Richard T. O’Brien
|
|
|
|
|
|
|
*
|
|
|
Director
|
|
David K. Owens
|
|
|
|
|
|
|
*
|
|
|
Director
|
|
Christopher J. Policinski
|
|
|
|
|
|
|
*
|
|
|
Director
|
|
James Prokopanko
|
|
|
|
|
|
|
*
|
|
|
Director
|
|
A. Patricia Sampson
|
|
|
|
|
|
|
*
|
|
|
Director
|
|
James J. Sheppard
|
|
|
|
|
|
|
*
|
|
|
Director
|
|
David A. Westerlund
|
|
|
|
|
|
|
*
|
|
|
Director
|
|
Kim Williams
|
|
|
|
|
|
|
*
|
|
|
Director
|
|
Timothy V. Wolf
|
|
|
|
|
|
|
*
|
|
|
Director
|
|
Daniel Yohannes
|
|
|
|
|
|
|
*By:
|
/s/ ROBERT C. FRENZEL
|
|
Attorney-in-Fact
|
|
Robert C. Frenzel
|
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
---|
DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
---|
No information found
Suppliers
Supplier name | Ticker |
---|---|
American Electric Power Company, Inc. | AEP |
CMS Energy Corporation | CMS |
Duke Energy Corporation | DUK |
General Electric Company | GE |
PG&E Corporation | PCG |
PPL Corporation | PPL |
Price
Yield
Owner | Position | Direct Shares | Indirect Shares |
---|