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
|
QUARTERLY 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, Minnesota
|
|
55401
|
(Address of principal executive offices)
|
|
(Zip Code)
|
Large accelerated filer
x
|
|
Accelerated filer
¨
|
Non-accelerated filer
¨
|
|
Smaller reporting company
¨
|
(Do not check if smaller reporting company)
|
|
|
Class
|
|
Outstanding at October 24, 2014
|
Common Stock, $2.50 par value
|
|
505,685,923 shares
|
|
PART I
|
FINANCIAL INFORMATION
|
|
||
Item 1 —
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
Item 2 —
|
|
|||
Item 3 —
|
|
|||
Item 4 —
|
|
|||
|
|
|
||
PART II
|
OTHER INFORMATION
|
|
||
Item 1 —
|
|
|||
Item 1A —
|
|
|||
Item 2 —
|
|
|||
Item 4 —
|
|
|||
Item 5 —
|
|
|||
Item 6 —
|
|
|||
|
|
|
||
|
||||
|
|
|
||
|
Certifications Pursuant to Section 302
|
1
|
|
|
|
Certifications Pursuant to Section 906
|
1
|
|
|
|
Statement Pursuant to Private Litigation
|
1
|
|
XCEL ENERGY INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(
amounts in thousands, except per share data)
|
|||||||||||||||
|
Three Months Ended Sept. 30
|
|
Nine Months Ended Sept. 30
|
||||||||||||
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
Operating revenues
|
|
|
|
|
|
|
|
||||||||
Electric
|
$
|
2,616,351
|
|
|
$
|
2,599,925
|
|
|
$
|
7,215,699
|
|
|
$
|
6,911,998
|
|
Natural gas
|
236,649
|
|
|
205,358
|
|
|
1,485,464
|
|
|
1,216,275
|
|
||||
Other
|
16,807
|
|
|
17,055
|
|
|
56,344
|
|
|
55,827
|
|
||||
Total operating revenues
|
2,869,807
|
|
|
2,822,338
|
|
|
8,757,507
|
|
|
8,184,100
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Operating expenses
|
|
|
|
|
|
|
|
||||||||
Electric fuel and purchased power
|
1,079,855
|
|
|
1,097,944
|
|
|
3,188,498
|
|
|
3,034,031
|
|
||||
Cost of natural gas sold and transported
|
99,344
|
|
|
74,847
|
|
|
934,073
|
|
|
702,987
|
|
||||
Cost of sales — other
|
8,012
|
|
|
7,540
|
|
|
24,783
|
|
|
23,832
|
|
||||
Operating and maintenance expenses
|
568,391
|
|
|
575,305
|
|
|
1,714,138
|
|
|
1,667,093
|
|
||||
Conservation and demand side management program expenses
|
75,172
|
|
|
67,811
|
|
|
223,552
|
|
|
192,288
|
|
||||
Depreciation and amortization
|
255,395
|
|
|
228,491
|
|
|
756,645
|
|
|
721,131
|
|
||||
Taxes (other than income taxes)
|
117,958
|
|
|
105,287
|
|
|
358,938
|
|
|
320,765
|
|
||||
Total operating expenses
|
2,204,127
|
|
|
2,157,225
|
|
|
7,200,627
|
|
|
6,662,127
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Operating income
|
665,680
|
|
|
665,113
|
|
|
1,556,880
|
|
|
1,521,973
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Other income (expense), net
|
1,404
|
|
|
(404
|
)
|
|
4,687
|
|
|
3,931
|
|
||||
Equity earnings of unconsolidated subsidiaries
|
7,401
|
|
|
7,273
|
|
|
22,650
|
|
|
22,379
|
|
||||
Allowance for funds used during construction — equity
|
23,337
|
|
|
21,284
|
|
|
68,852
|
|
|
63,147
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Interest charges and financing costs
|
|
|
|
|
|
|
|
||||||||
Interest charges — includes other financing costs of
$5,737, $6,020, $17,144 and $24,058, respectively
|
143,219
|
|
|
144,542
|
|
|
421,713
|
|
|
431,026
|
|
||||
Allowance for funds used during construction — debt
|
(9,948
|
)
|
|
(9,377
|
)
|
|
(29,609
|
)
|
|
(28,451
|
)
|
||||
Total interest charges and financing costs
|
133,271
|
|
|
135,165
|
|
|
392,104
|
|
|
402,575
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Income before income taxes
|
564,551
|
|
|
558,101
|
|
|
1,260,965
|
|
|
1,208,855
|
|
||||
Income taxes
|
195,969
|
|
|
193,349
|
|
|
435,998
|
|
|
410,676
|
|
||||
Net income
|
$
|
368,582
|
|
|
$
|
364,752
|
|
|
$
|
824,967
|
|
|
$
|
798,179
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
||||||||
Basic
|
506,082
|
|
|
498,149
|
|
|
502,983
|
|
|
495,256
|
|
||||
Diluted
|
506,365
|
|
|
498,641
|
|
|
503,213
|
|
|
495,767
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Earnings per average common share:
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
0.73
|
|
|
$
|
0.73
|
|
|
$
|
1.64
|
|
|
$
|
1.61
|
|
Diluted
|
0.73
|
|
|
0.73
|
|
|
1.64
|
|
|
1.61
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Cash dividends declared per common share
|
$
|
0.30
|
|
|
$
|
0.28
|
|
|
$
|
0.90
|
|
|
$
|
0.83
|
|
|
|
|
|
|
|
|
|
||||||||
See Notes to Consolidated Financial Statements
|
XCEL ENERGY INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
(amounts in thousands)
|
|||||||||||||||
|
Three Months Ended Sept. 30
|
|
Nine Months Ended Sept. 30
|
||||||||||||
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
Net income
|
$
|
368,582
|
|
|
$
|
364,752
|
|
|
$
|
824,967
|
|
|
$
|
798,179
|
|
|
|
|
|
|
|
|
|
||||||||
Other comprehensive income
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Pension and retiree medical benefits:
|
|
|
|
|
|
|
|
||||||||
Amortization of losses included in net periodic benefit cost,
net of tax of $567, $686, $1,666 and $3,918, respectively
|
847
|
|
|
1,179
|
|
|
2,575
|
|
|
1,675
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Derivative instruments:
|
|
|
|
|
|
|
|
||||||||
Net fair value (decrease) increase, net of tax of $(27), $14, $(22), and $(2), respectively
|
(42
|
)
|
|
22
|
|
|
(34
|
)
|
|
(9
|
)
|
||||
Reclassification of losses to net income, net of tax of
$393, $266, $1,115 and $2,145, respectively
|
558
|
|
|
539
|
|
|
1,693
|
|
|
928
|
|
||||
|
516
|
|
|
561
|
|
|
1,659
|
|
|
919
|
|
||||
Marketable securities:
|
|
|
|
|
|
|
|
|
|||||||
Net fair value increase, net of tax of $1, $73, $26 and $56, respectively
|
2
|
|
|
115
|
|
|
40
|
|
|
79
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Other comprehensive income
|
1,365
|
|
|
1,855
|
|
|
4,274
|
|
|
2,673
|
|
||||
Comprehensive income
|
$
|
369,947
|
|
|
$
|
366,607
|
|
|
$
|
829,241
|
|
|
$
|
800,852
|
|
|
|
|
|
|
|
|
|
||||||||
See Notes to Consolidated Financial Statements
|
XCEL ENERGY INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(amounts in thousands)
|
|||||||
|
Nine Months Ended Sept. 30
|
||||||
|
2014
|
|
2013
|
||||
Operating activities
|
|
|
|
||||
Net income
|
$
|
824,967
|
|
|
$
|
798,179
|
|
Adjustments to reconcile net income to cash provided by operating activities:
|
|
|
|
||||
Depreciation and amortization
|
769,706
|
|
|
740,623
|
|
||
Conservation and demand side management program amortization
|
4,582
|
|
|
5,024
|
|
||
Nuclear fuel amortization
|
92,278
|
|
|
76,447
|
|
||
Deferred income taxes
|
433,224
|
|
|
409,662
|
|
||
Amortization of investment tax credits
|
(4,329
|
)
|
|
(4,973
|
)
|
||
Allowance for equity funds used during construction
|
(68,852
|
)
|
|
(63,147
|
)
|
||
Equity earnings of unconsolidated subsidiaries
|
(22,650
|
)
|
|
(22,379
|
)
|
||
Dividends from unconsolidated subsidiaries
|
27,130
|
|
|
27,503
|
|
||
Share-based compensation expense
|
16,536
|
|
|
28,362
|
|
||
Net realized and unrealized hedging and derivative transactions
|
(1,354
|
)
|
|
(12,011
|
)
|
||
Changes in operating assets and liabilities:
|
|
|
|
||||
Accounts receivable
|
(16,080
|
)
|
|
(108,488
|
)
|
||
Accrued unbilled revenues
|
112,406
|
|
|
87,652
|
|
||
Inventories
|
(57,677
|
)
|
|
(69,918
|
)
|
||
Other current assets
|
(25,901
|
)
|
|
6,060
|
|
||
Accounts payable
|
(155,788
|
)
|
|
(3,297
|
)
|
||
Net regulatory assets and liabilities
|
162,134
|
|
|
100,648
|
|
||
Other current liabilities
|
14,683
|
|
|
129,984
|
|
||
Pension and other employee benefit obligations
|
(111,463
|
)
|
|
(159,592
|
)
|
||
Change in other noncurrent assets
|
44,009
|
|
|
26,537
|
|
||
Change in other noncurrent liabilities
|
(33,220
|
)
|
|
10,032
|
|
||
Net cash provided by operating activities
|
2,004,341
|
|
|
2,002,908
|
|
||
|
|
|
|
||||
Investing activities
|
|
|
|
||||
Utility capital/construction expenditures
|
(2,301,339
|
)
|
|
(2,454,198
|
)
|
||
Proceeds from insurance recoveries
|
6,000
|
|
|
90,000
|
|
||
Allowance for equity funds used during construction
|
68,852
|
|
|
63,147
|
|
||
Purchases of investments in external decommissioning fund
|
(499,493
|
)
|
|
(1,177,398
|
)
|
||
Proceeds from the sale of investments in external decommissioning fund
|
494,554
|
|
|
1,172,597
|
|
||
Investment in WYCO Development LLC
|
(2,220
|
)
|
|
(3,418
|
)
|
||
Other, net
|
(1,110
|
)
|
|
(1,524
|
)
|
||
Net cash used in investing activities
|
(2,234,756
|
)
|
|
(2,310,794
|
)
|
||
|
|
|
|
||||
Financing activities
|
|
|
|
||||
Repayments of short-term borrowings, net
|
(62,000
|
)
|
|
(300,000
|
)
|
||
Proceeds from issuance of long-term debt
|
837,794
|
|
|
1,434,989
|
|
||
Repayments of long-term debt, including reacquisition premiums
|
(275,708
|
)
|
|
(654,864
|
)
|
||
Proceeds from issuance of common stock
|
178,639
|
|
|
229,420
|
|
||
Dividends paid
|
(417,586
|
)
|
|
(382,148
|
)
|
||
Net cash provided by financing activities
|
261,139
|
|
|
327,397
|
|
||
|
|
|
|
||||
Net change in cash and cash equivalents
|
30,724
|
|
|
19,511
|
|
||
Cash and cash equivalents at beginning of period
|
107,144
|
|
|
82,323
|
|
||
Cash and cash equivalents at end of period
|
$
|
137,868
|
|
|
$
|
101,834
|
|
|
|
|
|
||||
Supplemental disclosure of cash flow information:
|
|
|
|
||||
Cash paid for interest (net of amounts capitalized)
|
$
|
(407,186
|
)
|
|
$
|
(411,130
|
)
|
Cash (paid) received for income taxes, net
|
(4,950
|
)
|
|
16,851
|
|
||
|
|
|
|
||||
Supplemental disclosure of non-cash investing and financing transactions:
|
|
|
|
||||
Property, plant and equipment additions in accounts payable
|
$
|
407,706
|
|
|
$
|
299,209
|
|
Issuance of common stock for reinvested dividends and 401(k) plans
|
42,772
|
|
|
54,963
|
|
||
|
|
|
|
||||
See Notes to Consolidated Financial Statements
|
XCEL ENERGY INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(amounts in thousands, except share and per share data)
|
|||||||
|
Sept. 30, 2014
|
|
Dec. 31, 2013
|
||||
Assets
|
|
|
|
||||
Current assets
|
|
|
|
||||
Cash and cash equivalents
|
$
|
137,868
|
|
|
$
|
107,144
|
|
Accounts receivable, net
|
760,213
|
|
|
744,160
|
|
||
Accrued unbilled revenues
|
574,824
|
|
|
687,230
|
|
||
Inventories
|
634,262
|
|
|
576,538
|
|
||
Regulatory assets
|
415,197
|
|
|
417,801
|
|
||
Derivative instruments
|
120,654
|
|
|
91,707
|
|
||
Deferred income taxes
|
283,047
|
|
|
341,202
|
|
||
Prepayments and other
|
270,529
|
|
|
252,258
|
|
||
Total current assets
|
3,196,594
|
|
|
3,218,040
|
|
||
|
|
|
|
||||
Property, plant and equipment, net
|
27,630,363
|
|
|
26,122,159
|
|
||
|
|
|
|
||||
Other assets
|
|
|
|
||||
Nuclear decommissioning fund and other investments
|
1,816,962
|
|
|
1,755,990
|
|
||
Regulatory assets
|
2,488,580
|
|
|
2,509,218
|
|
||
Derivative instruments
|
53,577
|
|
|
84,842
|
|
||
Other
|
177,365
|
|
|
217,241
|
|
||
Total other assets
|
4,536,484
|
|
|
4,567,291
|
|
||
Total assets
|
$
|
35,363,441
|
|
|
$
|
33,907,490
|
|
|
|
|
|
||||
Liabilities and Equity
|
|
|
|
||||
Current liabilities
|
|
|
|
||||
Current portion of long-term debt
|
$
|
257,506
|
|
|
$
|
280,763
|
|
Short-term debt
|
697,000
|
|
|
759,000
|
|
||
Accounts payable
|
1,061,385
|
|
|
1,261,238
|
|
||
Regulatory liabilities
|
379,824
|
|
|
274,769
|
|
||
Taxes accrued
|
371,959
|
|
|
378,766
|
|
||
Accrued interest
|
132,084
|
|
|
159,372
|
|
||
Dividends payable
|
151,623
|
|
|
139,432
|
|
||
Derivative instruments
|
22,924
|
|
|
23,382
|
|
||
Other
|
396,564
|
|
|
377,776
|
|
||
Total current liabilities
|
3,470,869
|
|
|
3,654,498
|
|
||
|
|
|
|
||||
Deferred credits and other liabilities
|
|
|
|
||||
Deferred income taxes
|
5,750,946
|
|
|
5,331,046
|
|
||
Deferred investment tax credits
|
74,910
|
|
|
79,239
|
|
||
Regulatory liabilities
|
1,140,619
|
|
|
1,059,395
|
|
||
Asset retirement obligations
|
1,922,022
|
|
|
1,815,390
|
|
||
Derivative instruments
|
187,445
|
|
|
209,224
|
|
||
Customer advances
|
262,734
|
|
|
275,555
|
|
||
Pension and employee benefit obligations
|
653,599
|
|
|
769,222
|
|
||
Other
|
243,917
|
|
|
237,217
|
|
||
Total deferred credits and other liabilities
|
10,236,192
|
|
|
9,776,288
|
|
||
|
|
|
|
||||
Commitments and contingencies
|
|
|
|
|
|
||
Capitalization
|
|
|
|
||||
Long-term debt
|
11,501,720
|
|
|
10,910,754
|
|
||
Common stock — 1,000,000,000 shares authorized of $2.50 par value; 505,424,067 and
497,971,508 shares outstanding at Sept. 30, 2014 and Dec. 31, 2013, respectively
|
1,263,560
|
|
|
1,244,929
|
|
||
Additional paid in capital
|
5,815,714
|
|
|
5,619,313
|
|
||
Retained earnings
|
3,177,387
|
|
|
2,807,983
|
|
||
Accumulated other comprehensive loss
|
(102,001
|
)
|
|
(106,275
|
)
|
||
Total common stockholders’ equity
|
10,154,660
|
|
|
9,565,950
|
|
||
Total liabilities and equity
|
$
|
35,363,441
|
|
|
$
|
33,907,490
|
|
|
|
|
|
||||
See Notes to Consolidated Financial Statements
|
XCEL ENERGY INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMMON STOCKHOLDERS’ EQUITY (UNAUDITED)
(amounts in thousands)
|
||||||||||||||||||||||
|
Common Stock Issued
|
|
Retained Earnings
|
|
Accumulated
Other Comprehensive Loss |
|
Total
Common Stockholders’ Equity |
|||||||||||||||
|
Shares
|
|
Par Value
|
|
Additional Paid In Capital
|
|
|
|
||||||||||||||
Three Months Ended Sept. 30, 2014 and 2013
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Balance at June 30, 2013
|
497,296
|
|
|
$
|
1,243,239
|
|
|
$
|
5,595,906
|
|
|
$
|
2,572,935
|
|
|
$
|
(111,835
|
)
|
|
$
|
9,300,245
|
|
Net income
|
|
|
|
|
|
|
364,752
|
|
|
|
|
364,752
|
|
|||||||||
Other comprehensive gain
|
|
|
|
|
|
|
|
|
1,855
|
|
|
1,855
|
|
|||||||||
Dividends declared on common stock
|
|
|
|
|
|
|
(140,201
|
)
|
|
|
|
(140,201
|
)
|
|||||||||
Issuances of common stock
|
330
|
|
|
825
|
|
|
8,966
|
|
|
|
|
|
|
9,791
|
|
|||||||
Share-based compensation
|
|
|
|
|
10,844
|
|
|
|
|
|
|
10,844
|
|
|||||||||
Balance at Sept. 30, 2013
|
497,626
|
|
|
$
|
1,244,064
|
|
|
$
|
5,615,716
|
|
|
$
|
2,797,486
|
|
|
$
|
(109,980
|
)
|
|
$
|
9,547,286
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance at June 30, 2014
|
505,106
|
|
|
$
|
1,262,764
|
|
|
$
|
5,799,968
|
|
|
$
|
2,961,406
|
|
|
$
|
(103,366
|
)
|
|
$
|
9,920,772
|
|
Net income
|
|
|
|
|
|
|
368,582
|
|
|
|
|
368,582
|
|
|||||||||
Other comprehensive gain
|
|
|
|
|
|
|
|
|
1,365
|
|
|
1,365
|
|
|||||||||
Dividends declared on common stock
|
|
|
|
|
|
|
(152,601
|
)
|
|
|
|
(152,601
|
)
|
|||||||||
Issuances of common stock
|
318
|
|
|
796
|
|
|
9,135
|
|
|
|
|
|
|
9,931
|
|
|||||||
Share-based compensation
|
|
|
|
|
6,611
|
|
|
|
|
|
|
6,611
|
|
|||||||||
Balance at Sept. 30, 2014
|
505,424
|
|
|
$
|
1,263,560
|
|
|
$
|
5,815,714
|
|
|
$
|
3,177,387
|
|
|
$
|
(102,001
|
)
|
|
$
|
10,154,660
|
|
XCEL ENERGY INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMMON STOCKHOLDERS’ EQUITY (UNAUDITED) (Continued)
(amounts in thousands)
|
||||||||||||||||||||||
|
Common Stock Issued
|
|
Retained Earnings
|
|
Accumulated
Other Comprehensive Loss |
|
Total
Common Stockholders’ Equity |
|||||||||||||||
|
Shares
|
|
Par Value
|
|
Additional Paid In Capital
|
|
|
|
||||||||||||||
Nine Months Ended Sept. 30, 2014 and 2013
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Balance at Dec. 31, 2012
|
487,960
|
|
|
$
|
1,219,899
|
|
|
$
|
5,353,015
|
|
|
$
|
2,413,816
|
|
|
$
|
(112,653
|
)
|
|
$
|
8,874,077
|
|
Net income
|
|
|
|
|
|
|
798,179
|
|
|
|
|
798,179
|
|
|||||||||
Other comprehensive gain
|
|
|
|
|
|
|
|
|
2,673
|
|
|
2,673
|
|
|||||||||
Dividends declared on common stock
|
|
|
|
|
|
|
(414,509
|
)
|
|
|
|
(414,509
|
)
|
|||||||||
Issuances of common stock
|
9,666
|
|
|
24,165
|
|
|
228,751
|
|
|
|
|
|
|
252,916
|
|
|||||||
Share-based compensation
|
|
|
|
|
33,950
|
|
|
|
|
|
|
33,950
|
|
|||||||||
Balance at Sept. 30, 2013
|
497,626
|
|
|
$
|
1,244,064
|
|
|
$
|
5,615,716
|
|
|
$
|
2,797,486
|
|
|
$
|
(109,980
|
)
|
|
$
|
9,547,286
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance at Dec. 31, 2013
|
497,972
|
|
|
$
|
1,244,929
|
|
|
$
|
5,619,313
|
|
|
$
|
2,807,983
|
|
|
$
|
(106,275
|
)
|
|
$
|
9,565,950
|
|
Net income
|
|
|
|
|
|
|
824,967
|
|
|
|
|
824,967
|
|
|||||||||
Other comprehensive gain
|
|
|
|
|
|
|
|
|
4,274
|
|
|
4,274
|
|
|||||||||
Dividends declared on common stock
|
|
|
|
|
|
|
(455,563
|
)
|
|
|
|
(455,563
|
)
|
|||||||||
Issuances of common stock
|
7,452
|
|
|
18,631
|
|
|
175,960
|
|
|
|
|
|
|
194,591
|
|
|||||||
Share-based compensation
|
|
|
|
|
20,441
|
|
|
|
|
|
|
20,441
|
|
|||||||||
Balance at Sept. 30, 2014
|
505,424
|
|
|
$
|
1,263,560
|
|
|
$
|
5,815,714
|
|
|
$
|
3,177,387
|
|
|
$
|
(102,001
|
)
|
|
$
|
10,154,660
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
See Notes to Consolidated Financial Statements
|
1.
|
Summary of Significant Accounting Policies
|
2.
|
Accounting Pronouncements
|
3.
|
Selected Balance Sheet Data
|
(Thousands of Dollars)
|
|
Sept. 30, 2014
|
|
Dec. 31, 2013
|
||||
Accounts receivable, net
|
|
|
|
|
||||
Accounts receivable
|
|
$
|
814,967
|
|
|
$
|
797,267
|
|
Less allowance for bad debts
|
|
(54,754
|
)
|
|
(53,107
|
)
|
||
|
|
$
|
760,213
|
|
|
$
|
744,160
|
|
(Thousands of Dollars)
|
|
Sept. 30, 2014
|
|
Dec. 31, 2013
|
||||
Inventories
|
|
|
|
|
||||
Materials and supplies
|
|
$
|
240,384
|
|
|
$
|
225,308
|
|
Fuel
|
|
193,951
|
|
|
189,485
|
|
||
Natural gas
|
|
199,927
|
|
|
161,745
|
|
||
|
|
$
|
634,262
|
|
|
$
|
576,538
|
|
(Thousands of Dollars)
|
|
Sept. 30, 2014
|
|
Dec. 31, 2013
|
||||
Property, plant and equipment, net
|
|
|
|
|
||||
Electric plant
|
|
$
|
32,122,904
|
|
|
$
|
30,341,310
|
|
Natural gas plant
|
|
4,294,667
|
|
|
4,086,651
|
|
||
Common and other property
|
|
1,483,063
|
|
|
1,485,547
|
|
||
Plant to be retired
(a)
|
|
77,922
|
|
|
101,279
|
|
||
Construction work in progress
|
|
2,364,851
|
|
|
2,371,566
|
|
||
Total property, plant and equipment
|
|
40,343,407
|
|
|
38,386,353
|
|
||
Less accumulated depreciation
|
|
(13,028,218
|
)
|
|
(12,608,305
|
)
|
||
Nuclear fuel
|
|
2,250,140
|
|
|
2,186,799
|
|
||
Less accumulated amortization
|
|
(1,934,966
|
)
|
|
(1,842,688
|
)
|
||
|
|
$
|
27,630,363
|
|
|
$
|
26,122,159
|
|
(a)
|
As a result of the 2010 Colorado Public Utilities Commission (CPUC) approval of PSCo’s Clean Air Clean Jobs Act (CACJA) compliance plan and the December 2013 approval of PSCo’s preferred plans for applicable generating resources, PSCo has received approval for early retirement of Cherokee Unit 3 and Valmont Unit 5 between 2015 and 2017. Amounts are presented net of accumulated depreciation.
|
4.
|
Income Taxes
|
State
|
|
Year
|
Colorado
|
|
2009
|
Minnesota
|
|
2009
|
Texas
|
|
2009
|
Wisconsin
|
|
2010
|
(Millions of Dollars)
|
|
Sept. 30, 2014
|
|
Dec. 31, 2013
|
||||
Unrecognized tax benefit — Permanent tax positions
|
|
$
|
7.5
|
|
|
$
|
12.9
|
|
Unrecognized tax benefit — Temporary tax positions
|
|
32.9
|
|
|
28.3
|
|
||
Total unrecognized tax benefit
|
|
$
|
40.4
|
|
|
$
|
41.2
|
|
(Millions of Dollars)
|
|
Sept. 30, 2014
|
|
Dec. 31, 2013
|
||||
NOL and tax credit carryforwards
|
|
$
|
(28.1
|
)
|
|
$
|
(27.1
|
)
|
5.
|
Rate Matters
|
•
|
NSP-Minnesota and the Minnesota Department of Commerce (DOC) have agreed to true-up the sales forecast to
12 months
of actual weather normalized sales for 2014.
|
•
|
NSP-Minnesota and the DOC agreed to a property tax adjustment of
$9 million
, based on an assumed 2014 property tax forecast of
$141 million
. The parties also agreed to a limited true-up mechanism in which NSP-Minnesota would recover actual 2014 property taxes up to
$145 million
.
|
•
|
NSP-Minnesota agreed with the Minnesota Chamber of Commerce recommendation regarding deferral of the 2014 Monticello EPU depreciation expense and amortization of the depreciation over the remaining life of the plant.
|
2014 Rate Request (Millions of Dollars)
|
|
DOC
|
|
NSP-Minnesota
|
||||
NSP-Minnesota
’
s filed rate request
|
|
$
|
192.7
|
|
|
$
|
192.7
|
|
Sales forecast
|
|
(43.2
|
)
|
|
(15.8
|
)
|
||
ROE
|
|
(36.2
|
)
|
|
—
|
|
||
Monticello EPU cost recovery
|
|
(33.9
|
)
|
|
—
|
|
||
Monticello EPU depreciation deferral
|
|
—
|
|
|
(12.2
|
)
|
||
Property taxes
|
|
(9.0
|
)
|
|
(9.0
|
)
|
||
PI EPU
|
|
(5.1
|
)
|
|
(5.1
|
)
|
||
Health care, pension and other benefits
|
|
(11.4
|
)
|
|
(1.9
|
)
|
||
Other, net
|
|
(8.0
|
)
|
|
(6.5
|
)
|
||
Total recommendation 2014
—
unadjusted
|
|
$
|
45.9
|
|
|
$
|
142.2
|
|
Estimated true-up adjustments:
|
|
|
|
|
||||
Sales forecast
|
|
$
|
18.3
|
|
|
$
|
(9.1
|
)
|
Property taxes
|
|
3.9
|
|
|
3.9
|
|
||
Total recommendation 2014
—
adjusted
|
|
$
|
68.1
|
|
|
$
|
137.0
|
|
2015 Rate Request (Millions of Dollars)
|
|
DOC
|
|
NSP-Minnesota
|
||||
NSP-Minnesota’s filed rate request
|
|
$
|
98.5
|
|
|
$
|
98.5
|
|
Monticello EPU cost recovery
|
|
29.1
|
|
|
—
|
|
||
Monticello EPU cost disallowance
(a)
|
|
(10.2
|
)
|
|
—
|
|
||
Excess depreciation reserve adjustment
(b)
|
|
(22.7
|
)
|
|
—
|
|
||
Depreciation
|
|
(17.5
|
)
|
|
—
|
|
||
Monticello EPU depreciation deferral
|
|
—
|
|
|
1.6
|
|
||
Monticello EPU step increase
|
|
—
|
|
|
10.1
|
|
||
Property taxes
|
|
(3.3
|
)
|
|
(3.3
|
)
|
||
Production tax credits to be included in base rates
|
|
(11.1
|
)
|
|
(11.1
|
)
|
||
DOE settlement proceeds
|
|
10.1
|
|
|
10.1
|
|
||
Emission chemicals
|
|
(1.6
|
)
|
|
(1.6
|
)
|
||
Other, net
|
|
(4.8
|
)
|
|
1.7
|
|
||
Total recommendation 2015 step increase
|
|
$
|
66.5
|
|
|
$
|
106.0
|
|
|
|
|
|
|
||||
Unadjusted cumulative total for 2014 and 2015 step increase
|
|
$
|
112.4
|
|
|
$
|
248.2
|
|
|
|
|
|
|
||||
Estimated adjusted cumulative total for 2014 and 2015 step increase
|
|
$
|
134.6
|
|
|
$
|
243.0
|
|
(a)
|
In July 2014, the DOC recommended a disallowance of recovery of approximately
$71.5 million
of project costs on a Minnesota jurisdictional basis. This equates to a total NSP System disallowance of approximately
$94 million
. This would reduce NSP-Minnesota’s revenue requirement by approximately
$10.2 million
in 2015.
|
(b)
|
Adjustment is due to timing differences and/or methodology of accelerating amortization of the excess depreciation reserve over
three years
.
|
(Millions of Dollars)
|
|
2014
|
|
Percentage
Increase
|
|
2015
|
|
Percentage
Increase
|
||||
Rebuttal pre-moderation deficiency
|
|
$
|
250.6
|
|
|
|
|
$
|
67.8
|
|
|
|
Evidentiary hearing adjustments
|
|
(27.3
|
)
|
|
|
|
11.0
|
|
|
|
||
Revised pre-moderation deficiency
|
|
223.3
|
|
|
|
|
78.8
|
|
|
|
||
Moderation plan:
|
|
|
|
|
|
|
|
|
||||
Excess depreciation reserve
|
|
(81.1
|
)
|
|
|
|
52.9
|
|
|
|
||
DOE settlement proceeds
|
|
—
|
|
|
|
|
(25.7
|
)
|
|
|
||
Revised rate request
|
|
142.2
|
|
|
5.1%
|
|
106.0
|
|
|
3.8%
|
||
Interim rate adjustments
|
|
(65.3
|
)
|
|
|
|
65.3
|
|
|
|
||
PI EPU
|
|
4.8
|
|
|
|
|
(4.8
|
)
|
|
|
||
Revenue impact
(a)
|
|
81.7
|
|
|
|
|
166.5
|
|
|
|
||
Excess depreciation reserve
|
|
81.1
|
|
|
|
|
(45.7
|
)
|
|
|
||
Sales forecast
(b)
|
|
(9.1
|
)
|
|
|
|
—
|
|
|
|
||
DOE settlement proceeds
|
|
—
|
|
|
|
|
25.7
|
|
|
|
||
Estimated impact of request on operating income
|
|
$
|
153.7
|
|
|
|
|
$
|
146.5
|
|
|
|
(a)
|
NSP-Minnesota’s total revenue for 2014 is capped at the interim rate level of
$127 million
and pre-tax operating income is capped at
$208 million
. This table demonstrates the impact of reducing NSP-Minnesota’s rebuttal request.
|
(b)
|
NSP-Minnesota and the DOC have agreed to a sales true-up based on weather normalized sales for 2014, using standard weather coefficients. NSP-Minnesota periodically adjusts the coefficients in periods of extreme weather conditions to enhance weather impact estimates. As a result of the difference in the
two
methodologies, currently, approximately
$9.1 million
of revenue that NSP-Minnesota attributed to weather would be considered normal sales growth using the standard weather coefficients. The refund for the full year could vary from the estimate as of Sept. 30, 2014, depending on weather conditions.
|
•
|
The plant is cost-effective for customers;
|
•
|
The project benefits include providing carbon-free generation through a life extension and uprate of the plant for an installed capacity of about
$1,000
per kilowatt;
|
•
|
The DOC was incorrect in its analysis that
85 percent
of the expenditures were associated with the uprate; and
|
•
|
NSP-Minnesota made prudent decisions based on the information available at the time the decisions were made.
|
•
|
Initial Briefs — Oct. 31, 2014;
|
•
|
Reply Briefs — Nov. 21, 2014;
|
•
|
ALJ Report — Dec. 31, 2014; and
|
•
|
MPUC Deliberation — March 6, 2015.
|
(Millions of Dollars)
|
|
Request
|
||
Nuclear investments and operating costs
|
|
$
|
13.4
|
|
Other production, transmission and distribution
|
|
5.0
|
|
|
Technology improvements
|
|
2.1
|
|
|
Pension and operating and maintenance (O&M) expenses
|
|
1.6
|
|
|
Wind generation facilities
|
|
1.4
|
|
|
Capital structure
|
|
1.1
|
|
|
Incremental increase to base rates
|
|
$
|
24.6
|
|
|
|
|
||
Infrastructure rider to be included in base rates
|
|
$
|
(8.4
|
)
|
TCR rider to be included in base rates
|
|
(0.6
|
)
|
|
Net request
|
|
$
|
15.6
|
|
(Millions of Dollars)
|
|
NSP-Wisconsin
Request
|
|
PSCW Staff Recommendation
|
||||
Production and transmission fixed charges
|
|
$
|
28.1
|
|
|
$
|
26.4
|
|
Fuel and purchased power
|
|
13.9
|
|
|
11.1
|
|
||
Sub-Total
|
|
$
|
42.0
|
|
|
$
|
37.5
|
|
|
|
|
|
|
||||
NSP-Minnesota transmission depreciation reserve
|
|
$
|
(16.2
|
)
|
|
$
|
(16.2
|
)
|
Monticello EPU deferral
|
|
(5.2
|
)
|
|
(5.2
|
)
|
||
Total
|
|
$
|
20.6
|
|
|
$
|
16.1
|
|
•
|
Answer Testimony — Nov. 7, 2014;
|
•
|
Rebuttal Testimony — Dec. 17, 2014;
|
•
|
Evidentiary Hearing — Jan. 26 - Feb. 4, 2015;
|
•
|
Interim rates are scheduled to be effective on Feb. 13, 2015, subject to refund; and
|
•
|
A decision as well as implementation of final rates are anticipated in the second quarter of 2015.
|
(Millions of Dollars)
|
|
Settlement Agreement
|
||
Base rate increase request, January 2014
|
|
$
|
81.5
|
|
Revisions for updated information
|
|
(4.6
|
)
|
|
Revised request, April 2014
|
|
76.9
|
|
|
Remove proposed increase in depreciation
|
|
(16.0
|
)
|
|
Remove adjustment allocators for certain wholesale load reduction
|
|
(12.0
|
)
|
|
Revised amortizations (rate case expenses, pension and other post-employment benefits expense and gain on sale to Lubbock)
|
|
(9.0
|
)
|
|
Non-specified settlement adjustments
|
|
(2.9
|
)
|
|
Settlement base rate increase
|
|
$
|
37.0
|
|
6.
|
Commitments and Contingencies
|
(Millions of Dollars)
|
|
Sept. 30, 2014
|
|
Dec. 31, 2013
|
||||
Guarantees issued and outstanding
|
|
$
|
14.6
|
|
|
$
|
19.4
|
|
Current exposure under these guarantees
|
|
0.2
|
|
|
0.3
|
|
||
Bonds with indemnity protection
|
|
32.1
|
|
|
32.1
|
|
7.
|
Borrowings and Other Financing Instruments
|
(Amounts in Millions, Except Interest Rates)
|
|
Three Months Ended
Sept. 30, 2014 |
|
Twelve Months Ended
Dec. 31, 2013 |
||||
Borrowing limit
|
|
$
|
2,450
|
|
|
$
|
2,450
|
|
Amount outstanding at period end
|
|
697
|
|
|
759
|
|
||
Average amount outstanding
|
|
730
|
|
|
481
|
|
||
Maximum amount outstanding
|
|
894
|
|
|
1,160
|
|
||
Weighted average interest rate, computed on a daily basis
|
|
0.33
|
%
|
|
0.31
|
%
|
||
Weighted average interest rate at period end
|
|
0.33
|
|
|
0.25
|
|
(Millions of Dollars)
|
|
Credit Facility
(a)
|
|
Drawn
(b)
|
|
Available
|
||||||
Xcel Energy Inc.
|
|
$
|
800.0
|
|
|
$
|
436.0
|
|
|
$
|
364.0
|
|
PSCo
|
|
700.0
|
|
|
259.5
|
|
|
440.5
|
|
|||
NSP-Minnesota
|
|
500.0
|
|
|
23.9
|
|
|
476.1
|
|
|||
SPS
|
|
300.0
|
|
|
41.0
|
|
|
259.0
|
|
|||
NSP-Wisconsin
|
|
150.0
|
|
|
8.0
|
|
|
142.0
|
|
|||
Total
|
|
$
|
2,450.0
|
|
|
$
|
768.4
|
|
|
$
|
1,681.6
|
|
(a)
|
These credit facilities have been amended to expire in October 2019.
|
(b)
|
Includes outstanding commercial paper and letters of credit.
|
•
|
In March 2014, PSCo issued
$300 million
of
4.30 percent
first mortgage bonds due
March 15, 2044
;
|
•
|
In May 2014, NSP-Minnesota issued
$300 million
of
4.125 percent
first mortgage bonds due
May 15, 2044
;
|
•
|
In June 2014, SPS issued
$150 million
of
3.30 percent
first mortgage bonds due
June 15, 2024
; and
|
•
|
In June 2014, NSP-Wisconsin issued
$100 million
of
3.30 percent
first mortgage bonds due
June 15, 2024
.
|
8.
|
Fair Value of Financial Assets and Liabilities
|
|
|
Sept. 30, 2014
|
||||||||||||||||||
|
|
|
|
Fair Value
|
|
|
||||||||||||||
(Thousands of Dollars)
|
|
Cost
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||
Nuclear decommissioning fund
(a)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash equivalents
|
|
$
|
14,972
|
|
|
$
|
14,972
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
14,972
|
|
Commingled funds
|
|
469,608
|
|
|
—
|
|
|
471,388
|
|
|
—
|
|
|
471,388
|
|
|||||
International equity funds
|
|
78,812
|
|
|
—
|
|
|
85,856
|
|
|
—
|
|
|
85,856
|
|
|||||
Private equity investments
|
|
74,222
|
|
|
—
|
|
|
—
|
|
|
97,004
|
|
|
97,004
|
|
|||||
Real estate
|
|
45,075
|
|
|
—
|
|
|
—
|
|
|
63,973
|
|
|
63,973
|
|
|||||
Debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Government securities
|
|
34,379
|
|
|
—
|
|
|
29,726
|
|
|
—
|
|
|
29,726
|
|
|||||
U.S. corporate bonds
|
|
80,196
|
|
|
—
|
|
|
79,248
|
|
|
—
|
|
|
79,248
|
|
|||||
International corporate bonds
|
|
17,696
|
|
|
—
|
|
|
17,613
|
|
|
—
|
|
|
17,613
|
|
|||||
Municipal bonds
|
|
235,751
|
|
|
—
|
|
|
240,907
|
|
|
—
|
|
|
240,907
|
|
|||||
Asset-backed securities
|
|
9,226
|
|
|
—
|
|
|
9,347
|
|
|
—
|
|
|
9,347
|
|
|||||
Mortgage-backed securities
|
|
23,554
|
|
|
—
|
|
|
23,696
|
|
|
—
|
|
|
23,696
|
|
|||||
Equity securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Common stock
|
|
377,287
|
|
|
555,711
|
|
|
—
|
|
|
—
|
|
|
555,711
|
|
|||||
Total
|
|
$
|
1,460,778
|
|
|
$
|
570,683
|
|
|
$
|
957,781
|
|
|
$
|
160,977
|
|
|
$
|
1,689,441
|
|
(a)
|
Reported in nuclear decommissioning fund and other investments on the consolidated balance sheet, which also includes
$84.5 million
of equity investments in unconsolidated subsidiaries and
$43.0 million
of miscellaneous investments.
|
|
|
Dec. 31, 2013
|
||||||||||||||||||
|
|
|
|
Fair Value
|
|
|
||||||||||||||
(Thousands of Dollars)
|
|
Cost
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||
Nuclear decommissioning fund
(a)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash equivalents
|
|
$
|
33,281
|
|
|
$
|
33,281
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
33,281
|
|
Commingled funds
|
|
457,986
|
|
|
—
|
|
|
452,227
|
|
|
—
|
|
|
452,227
|
|
|||||
International equity funds
|
|
78,812
|
|
|
—
|
|
|
81,671
|
|
|
—
|
|
|
81,671
|
|
|||||
Private equity investments
|
|
52,143
|
|
|
—
|
|
|
—
|
|
|
62,696
|
|
|
62,696
|
|
|||||
Real estate
|
|
45,564
|
|
|
—
|
|
|
—
|
|
|
57,368
|
|
|
57,368
|
|
|||||
Debt securities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Government securities
|
|
34,304
|
|
|
—
|
|
|
27,628
|
|
|
—
|
|
|
27,628
|
|
|||||
U.S. corporate bonds
|
|
80,275
|
|
|
—
|
|
|
83,538
|
|
|
—
|
|
|
83,538
|
|
|||||
International corporate bonds
|
|
15,025
|
|
|
—
|
|
|
15,358
|
|
|
—
|
|
|
15,358
|
|
|||||
Municipal bonds
|
|
241,112
|
|
|
—
|
|
|
232,016
|
|
|
—
|
|
|
232,016
|
|
|||||
Equity securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Common stock
|
|
406,695
|
|
|
581,243
|
|
|
—
|
|
|
—
|
|
|
581,243
|
|
|||||
Total
|
|
$
|
1,445,197
|
|
|
$
|
614,524
|
|
|
$
|
892,438
|
|
|
$
|
120,064
|
|
|
$
|
1,627,026
|
|
(a)
|
Reported in nuclear decommissioning fund and other investments on the consolidated balance sheet, which also includes
$87.1 million
of equity investments in unconsolidated subsidiaries and
$41.9 million
of miscellaneous investments.
|
(Thousands of Dollars)
|
|
July 1, 2014
|
|
Purchases
|
|
Settlements
|
|
Gains Recognized as
Regulatory Liabilities
|
|
Transfers Out of Level 3
|
|
Sept. 30, 2014
|
||||||||||||
Private equity investments
|
|
$
|
81,123
|
|
|
$
|
11,125
|
|
|
$
|
—
|
|
|
$
|
4,756
|
|
|
$
|
—
|
|
|
$
|
97,004
|
|
Real estate
|
|
65,658
|
|
|
1,530
|
|
|
(5,876
|
)
|
|
2,661
|
|
|
—
|
|
|
63,973
|
|
||||||
Total
|
|
$
|
146,781
|
|
|
$
|
12,655
|
|
|
$
|
(5,876
|
)
|
|
$
|
7,417
|
|
|
$
|
—
|
|
|
$
|
160,977
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(Thousands of Dollars)
|
|
July 1, 2013
|
|
Purchases
|
|
Settlements
|
|
Gains Recognized as
Regulatory Liabilities
|
|
Transfers Out of Level 3
|
|
Sept. 30, 2013
|
||||||||||||
Private equity investments
|
|
$
|
45,590
|
|
|
$
|
6,790
|
|
|
$
|
—
|
|
|
$
|
94
|
|
|
$
|
—
|
|
|
$
|
52,474
|
|
Real estate
|
|
38,140
|
|
|
11,288
|
|
|
—
|
|
|
1,928
|
|
|
—
|
|
|
51,356
|
|
||||||
Total
|
|
$
|
83,730
|
|
|
$
|
18,078
|
|
|
$
|
—
|
|
|
$
|
2,022
|
|
|
$
|
—
|
|
|
$
|
103,830
|
|
(Thousands of Dollars)
|
|
Jan. 1, 2014
|
|
Purchases
|
|
Settlements
|
|
Gains Recognized as
Regulatory Liabilities
|
|
Transfers Out of Level 3
|
|
Sept. 30, 2014
|
||||||||||||
Private equity investments
|
|
$
|
62,696
|
|
|
$
|
22,078
|
|
|
$
|
—
|
|
|
$
|
12,230
|
|
|
$
|
—
|
|
|
$
|
97,004
|
|
Real estate
|
|
57,368
|
|
|
5,386
|
|
|
(5,876
|
)
|
|
7,095
|
|
|
—
|
|
|
63,973
|
|
||||||
Total
|
|
$
|
120,064
|
|
|
$
|
27,464
|
|
|
$
|
(5,876
|
)
|
|
$
|
19,325
|
|
|
$
|
—
|
|
|
$
|
160,977
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(Thousands of Dollars)
|
|
Jan. 1, 2013
|
|
Purchases
|
|
Settlements
|
|
Gains Recognized as
Regulatory Liabilities
|
|
Transfers Out of Level 3
(a)
|
|
Sept. 30, 2013
|
||||||||||||
Private equity investments
|
|
$
|
33,250
|
|
|
$
|
15,344
|
|
|
$
|
—
|
|
|
$
|
3,880
|
|
|
$
|
—
|
|
|
$
|
52,474
|
|
Real estate
|
|
39,074
|
|
|
18,106
|
|
|
(9,022
|
)
|
|
3,198
|
|
|
—
|
|
|
51,356
|
|
||||||
Asset-backed securities
|
|
2,067
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,067
|
)
|
|
—
|
|
||||||
Mortgage-backed securities
|
|
30,209
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(30,209
|
)
|
|
—
|
|
||||||
Total
|
|
$
|
104,600
|
|
|
$
|
33,450
|
|
|
$
|
(9,022
|
)
|
|
$
|
7,078
|
|
|
$
|
(32,276
|
)
|
|
$
|
103,830
|
|
(a)
|
Transfers out of Level 3 into Level 2 were principally due to diminished use of unobservable inputs that were previously significant to these fair value measurements.
|
|
|
Final Contractual Maturity
|
||||||||||||||||||
(Thousands 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
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
29,726
|
|
|
$
|
29,726
|
|
U.S. corporate bonds
|
|
303
|
|
|
15,878
|
|
|
62,985
|
|
|
82
|
|
|
79,248
|
|
|||||
International corporate bonds
|
|
—
|
|
|
4,266
|
|
|
13,347
|
|
|
—
|
|
|
17,613
|
|
|||||
Municipal bonds
|
|
807
|
|
|
34,188
|
|
|
41,744
|
|
|
164,168
|
|
|
240,907
|
|
|||||
Asset-backed securities
|
|
—
|
|
|
—
|
|
|
3,546
|
|
|
5,801
|
|
|
9,347
|
|
|||||
Mortgage-backed securities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
23,696
|
|
|
23,696
|
|
|||||
Debt securities
|
|
$
|
1,110
|
|
|
$
|
54,332
|
|
|
$
|
121,622
|
|
|
$
|
223,473
|
|
|
$
|
400,537
|
|
(Amounts in Thousands)
(a)(b)
|
|
Sept. 30, 2014
|
|
Dec. 31, 2013
|
||
Megawatt hours of electricity
|
|
74,912
|
|
|
58,423
|
|
Million British thermal units of natural gas
|
|
18,482
|
|
|
9,854
|
|
Gallons of vehicle fuel
|
|
332
|
|
|
482
|
|
(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.
|
|
|
Three Months Ended Sept. 30, 2014
|
|
||||||||||||||||||
|
|
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 |
|
||||||||||||||
(Thousands 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
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
967
|
|
(a)
|
$
|
—
|
|
|
$
|
—
|
|
|
Vehicle fuel and other commodity
|
|
(69
|
)
|
|
—
|
|
|
(16
|
)
|
(b)
|
—
|
|
|
—
|
|
|
|||||
Total
|
|
$
|
(69
|
)
|
|
$
|
—
|
|
|
$
|
951
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Other derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commodity trading
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(1,656
|
)
|
(c)
|
Electric commodity
|
|
—
|
|
|
(3,391
|
)
|
|
—
|
|
|
6,629
|
|
(d)
|
—
|
|
|
|||||
Natural gas commodity
|
|
—
|
|
|
(2,455
|
)
|
|
—
|
|
|
—
|
|
|
(209
|
)
|
(d)
|
|||||
Total
|
|
$
|
—
|
|
|
$
|
(5,846
|
)
|
|
$
|
—
|
|
|
$
|
6,629
|
|
|
$
|
(1,865
|
)
|
|
|
|
Nine Months Ended Sept. 30, 2014
|
|
||||||||||||||||||
|
|
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
|
|
||||||||||||||
(Thousands 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
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,869
|
|
(a)
|
$
|
—
|
|
|
$
|
—
|
|
|
Vehicle fuel and other commodity
|
|
(56
|
)
|
|
—
|
|
|
(61
|
)
|
(b)
|
—
|
|
|
—
|
|
|
|||||
Total
|
|
$
|
(56
|
)
|
|
$
|
—
|
|
|
$
|
2,808
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Other derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commodity trading
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,266
|
|
(c)
|
Electric commodity
|
|
—
|
|
|
(17,240
|
)
|
|
—
|
|
|
(18,641
|
)
|
(d)
|
—
|
|
|
|||||
Natural gas commodity
|
|
—
|
|
|
13,603
|
|
|
—
|
|
|
(18,840
|
)
|
(e)
|
(5,575
|
)
|
(e)
|
|||||
Other commodity
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
643
|
|
(c)
|
|||||
Total
|
|
$
|
—
|
|
|
$
|
(3,637
|
)
|
|
$
|
—
|
|
|
$
|
(37,481
|
)
|
|
$
|
(3,666
|
)
|
|
|
|
Three Months Ended Sept. 30, 2013
|
|
||||||||||||||||||
|
|
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 Recognized
During the Period in Income |
|
||||||||||||||
(Thousands 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
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
829
|
|
(a)
|
$
|
—
|
|
|
$
|
—
|
|
|
Vehicle fuel and other commodity
|
|
36
|
|
|
—
|
|
|
(24
|
)
|
(b)
|
—
|
|
|
—
|
|
|
|||||
Total
|
|
$
|
36
|
|
|
$
|
—
|
|
|
$
|
805
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Other derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commodity trading
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,094
|
|
(c)
|
Electric commodity
|
|
—
|
|
|
921
|
|
|
—
|
|
|
(9,823
|
)
|
(d)
|
—
|
|
|
|||||
Natural gas commodity
|
|
—
|
|
|
(1,967
|
)
|
|
—
|
|
|
—
|
|
|
12
|
|
(d)
|
|||||
Total
|
|
$
|
—
|
|
|
$
|
(1,046
|
)
|
|
$
|
—
|
|
|
$
|
(9,823
|
)
|
|
$
|
7,106
|
|
|
|
|
Nine Months Ended Sept. 30, 2013
|
|
||||||||||||||||||
|
|
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
|
|
||||||||||||||
(Thousands 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
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,140
|
|
(a)
|
$
|
—
|
|
|
$
|
—
|
|
|
Vehicle fuel and other commodity
|
|
(11
|
)
|
|
—
|
|
|
(67
|
)
|
(b)
|
—
|
|
|
—
|
|
|
|||||
Total
|
|
$
|
(11
|
)
|
|
$
|
—
|
|
|
$
|
3,073
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Other derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commodity trading
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
9,372
|
|
(c)
|
Electric commodity
|
|
—
|
|
|
61,314
|
|
|
—
|
|
|
(38,816
|
)
|
(d)
|
—
|
|
|
|||||
Natural gas commodity
|
|
—
|
|
|
(5,341
|
)
|
|
—
|
|
|
9
|
|
(e)
|
(216
|
)
|
(d)
|
|||||
Total
|
|
$
|
—
|
|
|
$
|
55,973
|
|
|
$
|
—
|
|
|
$
|
(38,807
|
)
|
|
$
|
9,156
|
|
|
(a)
|
Amounts are recorded to interest charges.
|
(b)
|
Amounts are recorded to O&M expenses.
|
(c)
|
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.
|
(d)
|
Amounts are recorded to electric fuel and purchased power. These derivative settlement gain and loss amounts 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.
|
(e)
|
Amounts for the
nine months ended Sept. 30, 2014
and
2013
included immaterial settlement losses on derivatives entered to mitigate natural gas price risk for electric generation, recorded to electric fuel and purchased power, subject to cost-recovery mechanisms and reclassified to a regulatory asset, as appropriate. The remaining derivative settlement gains and losses for the
nine months ended Sept. 30, 2014
and
2013
relate to natural gas operations and are recorded to cost of natural gas sold and transported. These gains and losses are subject to cost-recovery mechanisms and reclassified out of income to a regulatory asset or liability, as appropriate.
|
|
|
Sept. 30, 2014
|
||||||||||||||||||||||
|
|
Fair Value
|
|
Fair Value Total
|
|
Counterparty Netting
(b)
|
|
Total
|
||||||||||||||||
(Thousands of Dollars)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
|
|
|||||||||||||||
Current derivative assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Derivatives designated as cash flow hedges:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Vehicle fuel and other commodity
|
|
$
|
—
|
|
|
$
|
4
|
|
|
$
|
—
|
|
|
$
|
4
|
|
|
$
|
(3
|
)
|
|
$
|
1
|
|
Other derivative instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commodity trading
|
|
—
|
|
|
18,912
|
|
|
4,609
|
|
|
23,521
|
|
|
(5,395
|
)
|
|
18,126
|
|
||||||
Electric commodity
|
|
—
|
|
|
—
|
|
|
86,708
|
|
|
86,708
|
|
|
(17,685
|
)
|
|
69,023
|
|
||||||
Natural gas commodity
|
|
—
|
|
|
10,051
|
|
|
—
|
|
|
10,051
|
|
|
(74
|
)
|
|
9,977
|
|
||||||
Total current derivative assets
|
|
$
|
—
|
|
|
$
|
28,967
|
|
|
$
|
91,317
|
|
|
$
|
120,284
|
|
|
$
|
(23,157
|
)
|
|
97,127
|
|
|
PPAs
(a)
|
|
|
|
|
|
|
|
|
|
|
|
23,527
|
|
|||||||||||
Current derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
120,654
|
|
||||||||||
Noncurrent derivative assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Derivatives designated as cash flow hedges:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other derivative instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commodity trading
|
|
$
|
—
|
|
|
$
|
13,269
|
|
|
$
|
—
|
|
|
$
|
13,269
|
|
|
$
|
(2,408
|
)
|
|
$
|
10,861
|
|
Total noncurrent derivative assets
|
|
$
|
—
|
|
|
$
|
13,269
|
|
|
$
|
—
|
|
|
$
|
13,269
|
|
|
$
|
(2,408
|
)
|
|
10,861
|
|
|
PPAs
(a)
|
|
|
|
|
|
|
|
|
|
|
|
42,716
|
|
|||||||||||
Noncurrent derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
53,577
|
|
||||||||||
Current derivative liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Derivatives designated as cash flow hedges:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Vehicle fuel and other commodity
|
|
$
|
—
|
|
|
$
|
3
|
|
|
$
|
—
|
|
|
$
|
3
|
|
|
$
|
(3
|
)
|
|
$
|
—
|
|
Other derivative instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commodity trading
|
|
—
|
|
|
9,759
|
|
|
—
|
|
|
9,759
|
|
|
(9,337
|
)
|
|
422
|
|
||||||
Electric commodity
|
|
—
|
|
|
—
|
|
|
17,685
|
|
|
17,685
|
|
|
(17,685
|
)
|
|
—
|
|
||||||
Natural gas commodity
|
|
—
|
|
|
74
|
|
|
—
|
|
|
74
|
|
|
(74
|
)
|
|
—
|
|
||||||
Total current derivative liabilities
|
|
$
|
—
|
|
|
$
|
9,836
|
|
|
$
|
17,685
|
|
|
$
|
27,521
|
|
|
$
|
(27,099
|
)
|
|
422
|
|
|
PPAs
(a)
|
|
|
|
|
|
|
|
|
|
|
|
22,502
|
|
|||||||||||
Current derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
22,924
|
|
||||||||||
Noncurrent derivative liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Derivatives designated as cash flow hedges:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Vehicle fuel and other commodity
|
|
$
|
—
|
|
|
$
|
5
|
|
|
$
|
—
|
|
|
$
|
5
|
|
|
$
|
—
|
|
|
$
|
5
|
|
Other derivative instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commodity trading
|
|
—
|
|
|
3,066
|
|
|
—
|
|
|
3,066
|
|
|
(2,408
|
)
|
|
658
|
|
||||||
Natural gas commodity
|
|
—
|
|
|
71
|
|
|
—
|
|
|
71
|
|
|
—
|
|
|
71
|
|
||||||
Total noncurrent derivative liabilities
|
|
$
|
—
|
|
|
$
|
3,142
|
|
|
$
|
—
|
|
|
$
|
3,142
|
|
|
$
|
(2,408
|
)
|
|
734
|
|
|
PPAs
(a)
|
|
|
|
|
|
|
|
|
|
|
|
186,711
|
|
|||||||||||
Noncurrent derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
187,445
|
|
(a)
|
In 2003, as a result of implementing new guidance on the normal purchase exception for derivative accounting, Xcel Energy began recording several long-term PPAs at fair value due to accounting requirements related to underlying price adjustments. As these purchases are recovered through normal regulatory recovery mechanisms in the respective jurisdictions, the changes in fair value for these contracts were offset by regulatory assets and liabilities. 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 at
Sept. 30, 2014
. At
Sept. 30, 2014
, derivative assets and liabilities include
no
obligations to return cash collateral and the rights to reclaim cash collateral of
$3.9 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, 2013
|
||||||||||||||||||||||
|
|
Fair Value
|
|
Fair Value Total
|
|
Counterparty Netting
(b)
|
|
Total
|
||||||||||||||||
(Thousands of Dollars)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
|
|
|||||||||||||||
Current derivative assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Derivatives designated as cash flow hedges:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Vehicle fuel and other commodity
|
|
$
|
—
|
|
|
$
|
88
|
|
|
$
|
—
|
|
|
$
|
88
|
|
|
$
|
—
|
|
|
$
|
88
|
|
Other derivative instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commodity trading
|
|
—
|
|
|
20,610
|
|
|
1,167
|
|
|
21,777
|
|
|
(7,994
|
)
|
|
13,783
|
|
||||||
Electric commodity
|
|
—
|
|
|
—
|
|
|
47,112
|
|
|
47,112
|
|
|
(8,210
|
)
|
|
38,902
|
|
||||||
Natural gas commodity
|
|
—
|
|
|
5,906
|
|
|
—
|
|
|
5,906
|
|
|
—
|
|
|
5,906
|
|
||||||
Total current derivative assets
|
$
|
—
|
|
|
$
|
26,604
|
|
|
$
|
48,279
|
|
|
$
|
74,883
|
|
|
$
|
(16,204
|
)
|
|
58,679
|
|
||
PPAs
(a)
|
|
|
|
|
|
|
|
|
|
|
|
33,028
|
|
|||||||||||
Current derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
91,707
|
|
||||||||||
Noncurrent derivative assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Derivatives designated as cash flow hedges:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Vehicle fuel and other commodity
|
|
$
|
—
|
|
|
$
|
29
|
|
|
$
|
—
|
|
|
$
|
29
|
|
|
$
|
(16
|
)
|
|
$
|
13
|
|
Other derivative instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commodity trading
|
|
—
|
|
|
32,074
|
|
|
3,395
|
|
|
35,469
|
|
|
(9,071
|
)
|
|
26,398
|
|
||||||
Total noncurrent derivative assets
|
$
|
—
|
|
|
$
|
32,103
|
|
|
$
|
3,395
|
|
|
$
|
35,498
|
|
|
$
|
(9,087
|
)
|
|
26,411
|
|
||
PPAs
(a)
|
|
|
|
|
|
|
|
|
|
|
|
58,431
|
|
|||||||||||
Noncurrent derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
84,842
|
|
||||||||||
Current derivative liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other derivative instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commodity trading
|
|
$
|
—
|
|
|
$
|
10,546
|
|
|
$
|
1,804
|
|
|
$
|
12,350
|
|
|
$
|
(12,002
|
)
|
|
$
|
348
|
|
Electric commodity
|
|
—
|
|
|
—
|
|
|
8,210
|
|
|
8,210
|
|
|
(8,210
|
)
|
|
—
|
|
||||||
Total current derivative liabilities
|
|
$
|
—
|
|
|
$
|
10,546
|
|
|
$
|
10,014
|
|
|
$
|
20,560
|
|
|
$
|
(20,212
|
)
|
|
348
|
|
|
PPAs
(a)
|
|
|
|
|
|
|
|
|
|
|
|
23,034
|
|
|||||||||||
Current derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
23,382
|
|
||||||||||
Noncurrent derivative liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other derivative instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commodity trading
|
|
$
|
—
|
|
|
$
|
14,382
|
|
|
$
|
—
|
|
|
$
|
14,382
|
|
|
$
|
(9,087
|
)
|
|
$
|
5,295
|
|
Total noncurrent derivative liabilities
|
|
$
|
—
|
|
|
$
|
14,382
|
|
|
$
|
—
|
|
|
$
|
14,382
|
|
|
$
|
(9,087
|
)
|
|
5,295
|
|
|
PPAs
(a)
|
|
|
|
|
|
|
|
|
|
|
|
203,929
|
|
|||||||||||
Noncurrent derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
209,224
|
|
(a)
|
In 2003, as a result of implementing new guidance on the normal purchase exception for derivative accounting, Xcel Energy began recording several long-term PPAs at fair value due to accounting requirements related to underlying price adjustments. As these purchases are recovered through normal regulatory recovery mechanisms in the respective jurisdictions, the changes in fair value for these contracts were offset by regulatory assets and liabilities. 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 at Dec. 31,
2013
. At Dec. 31,
2013
, derivative assets and liabilities include obligations to return cash collateral of
$0.2 million
and the rights to reclaim cash collateral of
$4.2 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.
|
|
|
Three Months Ended Sept. 30
|
||||||
(Thousands of Dollars)
|
|
2014
|
|
2013
|
||||
Balance at July 1
|
|
$
|
105,394
|
|
|
$
|
47,218
|
|
Purchases
|
|
5,588
|
|
|
155
|
|
||
Settlements
|
|
(20,032
|
)
|
|
(9,342
|
)
|
||
Transfers out of Level 3
|
|
(1,093
|
)
|
|
—
|
|
||
Net transactions recorded during the period:
|
|
|
|
|
|
|||
Gains recognized in earnings
(a)
|
|
1,480
|
|
|
4,008
|
|
||
Losses recognized as regulatory assets and liabilities
|
|
(17,705
|
)
|
|
(571
|
)
|
||
Balance at Sept. 30
|
|
$
|
73,632
|
|
|
$
|
41,468
|
|
|
|
|
|
|
||||
|
|
Nine Months Ended Sept. 30
|
||||||
(Thousands of Dollars)
|
|
2014
|
|
2013
|
||||
Balance at Jan. 1
|
|
$
|
41,660
|
|
|
$
|
16,649
|
|
Purchases
|
|
126,752
|
|
|
51,541
|
|
||
Settlements
|
|
(107,451
|
)
|
|
(30,294
|
)
|
||
Transfers out of Level 3
|
|
(1,093
|
)
|
|
—
|
|
||
Net transactions recorded during the period:
|
|
|
|
|
||||
Gains recognized in earnings
(a)
|
|
8,917
|
|
|
3,729
|
|
||
Gains (losses) recognized as regulatory assets and liabilities
|
|
4,847
|
|
|
(157
|
)
|
||
Balance at Sept. 30
|
|
$
|
73,632
|
|
|
$
|
41,468
|
|
(a)
|
These amounts relate to commodity derivatives held at the end of the period.
|
|
|
Sept. 30, 2014
|
|
Dec. 31, 2013
|
||||||||||||
(Thousands of Dollars)
|
|
Carrying Amount
|
|
Fair Value
|
|
Carrying Amount
|
|
Fair Value
|
||||||||
Long-term debt, including current portion
|
|
$
|
11,759,226
|
|
|
$
|
12,990,348
|
|
|
$
|
11,191,517
|
|
|
$
|
11,878,643
|
|
9.
|
Other Income (Expense), Net
|
|
|
Three Months Ended Sept. 30
|
|
Nine Months Ended Sept. 30
|
||||||||||||
(Thousands of Dollars)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
Interest income
|
|
$
|
1,139
|
|
|
$
|
1,304
|
|
|
$
|
6,324
|
|
|
$
|
7,615
|
|
Other nonoperating income
|
|
682
|
|
|
739
|
|
|
3,042
|
|
|
2,494
|
|
||||
Insurance policy expense
|
|
(417
|
)
|
|
(2,386
|
)
|
|
(4,663
|
)
|
|
(5,932
|
)
|
||||
Other nonoperating expense
|
|
—
|
|
|
(61
|
)
|
|
(16
|
)
|
|
(246
|
)
|
||||
Other income (expense), net
|
|
$
|
1,404
|
|
|
$
|
(404
|
)
|
|
$
|
4,687
|
|
|
$
|
3,931
|
|
10.
|
Segment Information
|
•
|
Xcel Energy’s regulated electric utility segment generates, transmits and distributes electricity primarily in portions of 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 commodity 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.
|
(Thousands of Dollars)
|
|
Regulated Electric
|
|
Regulated Natural Gas
|
|
All Other
|
|
Reconciling Eliminations
|
|
Consolidated Total
|
||||||||||
Three Months Ended Sept. 30, 2014
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating revenues from external customers
|
|
$
|
2,616,351
|
|
|
$
|
236,649
|
|
|
$
|
16,807
|
|
|
$
|
—
|
|
|
$
|
2,869,807
|
|
Intersegment revenues
|
|
472
|
|
|
597
|
|
|
—
|
|
|
(1,069
|
)
|
|
—
|
|
|||||
Total revenues
|
|
$
|
2,616,823
|
|
|
$
|
237,246
|
|
|
$
|
16,807
|
|
|
$
|
(1,069
|
)
|
|
$
|
2,869,807
|
|
Net income
|
|
$
|
360,656
|
|
|
$
|
3,996
|
|
|
$
|
3,930
|
|
|
$
|
—
|
|
|
$
|
368,582
|
|
(Thousands of Dollars)
|
|
Regulated Electric
|
|
Regulated Natural Gas
|
|
All Other
|
|
Reconciling Eliminations
|
|
Consolidated Total
|
||||||||||
Three Months Ended Sept. 30, 2013
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating revenues from external customers
|
|
$
|
2,599,925
|
|
|
$
|
205,358
|
|
|
$
|
17,055
|
|
|
$
|
—
|
|
|
$
|
2,822,338
|
|
Intersegment revenues
|
|
346
|
|
|
1,106
|
|
|
—
|
|
|
(1,452
|
)
|
|
—
|
|
|||||
Total revenues
|
|
$
|
2,600,271
|
|
|
$
|
206,464
|
|
|
$
|
17,055
|
|
|
$
|
(1,452
|
)
|
|
$
|
2,822,338
|
|
Net income (loss)
|
|
$
|
365,156
|
|
|
$
|
(174
|
)
|
|
$
|
(230
|
)
|
|
$
|
—
|
|
|
$
|
364,752
|
|
(Thousands of Dollars)
|
|
Regulated Electric
|
|
Regulated Natural Gas
|
|
All Other
|
|
Reconciling Eliminations
|
|
Consolidated Total
|
||||||||||
Nine Months Ended Sept. 30, 2014
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating revenues from external customers
|
|
$
|
7,215,699
|
|
|
$
|
1,485,464
|
|
|
$
|
56,344
|
|
|
$
|
—
|
|
|
$
|
8,757,507
|
|
Intersegment revenues
|
|
1,262
|
|
|
4,967
|
|
|
—
|
|
|
(6,229
|
)
|
|
—
|
|
|||||
Total revenues
|
|
$
|
7,216,961
|
|
|
$
|
1,490,431
|
|
|
$
|
56,344
|
|
|
$
|
(6,229
|
)
|
|
$
|
8,757,507
|
|
Net income (loss)
|
|
$
|
731,766
|
|
|
$
|
96,629
|
|
|
$
|
(3,428
|
)
|
|
$
|
—
|
|
|
$
|
824,967
|
|
(Thousands of Dollars)
|
|
Regulated Electric
|
|
Regulated Natural Gas
|
|
All Other
|
|
Reconciling Eliminations
|
|
Consolidated Total
|
||||||||||
Nine Months Ended Sept. 30, 2013
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating revenues from external customers
|
|
$
|
6,911,998
|
|
|
$
|
1,216,275
|
|
|
$
|
55,827
|
|
|
$
|
—
|
|
|
$
|
8,184,100
|
|
Intersegment revenues
|
|
955
|
|
|
2,163
|
|
|
—
|
|
|
(3,118
|
)
|
|
—
|
|
|||||
Total revenues
|
|
$
|
6,912,953
|
|
|
$
|
1,218,438
|
|
|
$
|
55,827
|
|
|
$
|
(3,118
|
)
|
|
$
|
8,184,100
|
|
Net income (loss)
|
|
$
|
740,347
|
|
|
$
|
80,698
|
|
|
$
|
(22,866
|
)
|
|
$
|
—
|
|
|
$
|
798,179
|
|
11.
|
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.
|
|
|
Three Months Ended Sept. 30, 2014
|
|
Three Months Ended Sept. 30, 2013
|
||||||||||||||||||
(Amounts in thousands, except per share data)
|
|
Income
|
|
Shares
|
|
Per Share
Amount
|
|
Income
|
|
Shares
|
|
Per Share
Amount
|
||||||||||
Net income
|
|
$
|
368,582
|
|
|
|
|
|
|
$
|
364,752
|
|
|
|
|
|
||||||
Basic EPS:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Earnings available to common shareholders
|
|
368,582
|
|
|
506,082
|
|
|
$
|
0.73
|
|
|
364,752
|
|
|
498,149
|
|
|
$
|
0.73
|
|
||
Effect of dilutive securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Time based equity awards
|
|
—
|
|
|
283
|
|
|
|
|
—
|
|
|
492
|
|
|
|
||||||
Diluted EPS:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Earnings available to common shareholders
|
|
$
|
368,582
|
|
|
506,365
|
|
|
$
|
0.73
|
|
|
$
|
364,752
|
|
|
498,641
|
|
|
$
|
0.73
|
|
|
|
Nine Months Ended Sept. 30, 2014
|
|
Nine Months Ended Sept. 30, 2013
|
||||||||||||||||||
(Amounts in thousands, except per share data)
|
|
Income
|
|
Shares
|
|
Per Share
Amount
|
|
Income
|
|
Shares
|
|
Per Share
Amount
|
||||||||||
Net income
|
|
$
|
824,967
|
|
|
|
|
|
|
$
|
798,179
|
|
|
|
|
|
||||||
Basic EPS:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Earnings available to common shareholders
|
|
824,967
|
|
|
502,983
|
|
|
$
|
1.64
|
|
|
798,179
|
|
|
495,256
|
|
|
$
|
1.61
|
|
||
Effect of dilutive securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Time based equity awards
|
|
—
|
|
|
230
|
|
|
|
|
—
|
|
|
511
|
|
|
|
||||||
Diluted EPS:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Earnings available to common shareholders
|
|
$
|
824,967
|
|
|
503,213
|
|
|
$
|
1.64
|
|
|
$
|
798,179
|
|
|
495,767
|
|
|
$
|
1.61
|
|
12.
|
Benefit Plans and Other Postretirement Benefits
|
|
|
Three Months Ended Sept. 30
|
||||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
(Thousands of Dollars)
|
|
Pension Benefits
|
|
Postretirement Health
Care Benefits |
||||||||||||
Service cost
|
|
$
|
22,086
|
|
|
$
|
24,071
|
|
|
$
|
864
|
|
|
$
|
1,182
|
|
Interest cost
|
|
39,155
|
|
|
35,173
|
|
|
8,507
|
|
|
8,417
|
|
||||
Expected return on plan assets
|
|
(51,801
|
)
|
|
(49,613
|
)
|
|
(8,489
|
)
|
|
(8,253
|
)
|
||||
Amortization of transition obligation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
206
|
|
||||
Amortization of prior service (credit) cost
|
|
(437
|
)
|
|
1,468
|
|
|
(2,672
|
)
|
|
(2,438
|
)
|
||||
Amortization of net loss
|
|
29,191
|
|
|
36,038
|
|
|
2,935
|
|
|
5,646
|
|
||||
Net periodic benefit cost
|
|
38,194
|
|
|
47,137
|
|
|
1,145
|
|
|
4,760
|
|
||||
Costs not recognized due to the effects of regulation
|
|
(6,605
|
)
|
|
(12,986
|
)
|
|
—
|
|
|
—
|
|
||||
Net benefit cost recognized for financial reporting
|
|
$
|
31,589
|
|
|
$
|
34,151
|
|
|
$
|
1,145
|
|
|
$
|
4,760
|
|
|
|
Nine Months Ended Sept. 30
|
||||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
(Thousands of Dollars)
|
|
Pension Benefits
|
|
Postretirement Health
Care Benefits |
||||||||||||
Service cost
|
|
$
|
66,257
|
|
|
$
|
72,212
|
|
|
$
|
2,592
|
|
|
$
|
3,546
|
|
Interest cost
|
|
117,465
|
|
|
105,518
|
|
|
25,521
|
|
|
25,251
|
|
||||
Expected return on plan assets
|
|
(155,403
|
)
|
|
(148,839
|
)
|
|
(25,466
|
)
|
|
(24,759
|
)
|
||||
Amortization of transition obligation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
618
|
|
||||
Amortization of prior service (credit) cost
|
|
(1,310
|
)
|
|
4,404
|
|
|
(8,016
|
)
|
|
(7,314
|
)
|
||||
Amortization of net loss
|
|
87,572
|
|
|
108,114
|
|
|
8,805
|
|
|
16,938
|
|
||||
Net periodic benefit cost
|
|
114,581
|
|
|
141,409
|
|
|
3,436
|
|
|
14,280
|
|
||||
Costs not recognized due to the effects of regulation
|
|
(20,261
|
)
|
|
(27,922
|
)
|
|
—
|
|
|
—
|
|
||||
Net benefit cost recognized for financial reporting
|
|
$
|
94,320
|
|
|
$
|
113,487
|
|
|
$
|
3,436
|
|
|
$
|
14,280
|
|
13.
|
Other Comprehensive Income
|
|
|
Three Months Ended Sept. 30, 2014
|
||||||||||||||
(Thousands of Dollars)
|
|
Gains and Losses
on Cash Flow Hedges
|
|
Unrealized Gains and Losses
on
Marketable Securities
|
|
Defined Benefit Pension and
Postretirement Items
|
|
Total
|
||||||||
Accumulated other comprehensive (loss) income at July 1
|
|
$
|
(58,610
|
)
|
|
$
|
115
|
|
|
$
|
(44,871
|
)
|
|
$
|
(103,366
|
)
|
Other comprehensive (loss) income before reclassifications
|
|
(42
|
)
|
|
2
|
|
|
—
|
|
|
(40
|
)
|
||||
Losses reclassified from net accumulated other comprehensive loss
|
|
558
|
|
|
—
|
|
|
847
|
|
|
1,405
|
|
||||
Net current period other comprehensive income
|
|
516
|
|
|
2
|
|
|
847
|
|
|
1,365
|
|
||||
Accumulated other comprehensive (loss) income at Sept. 30
|
|
$
|
(58,094
|
)
|
|
$
|
117
|
|
|
$
|
(44,024
|
)
|
|
$
|
(102,001
|
)
|
|
|
Three Months Ended Sept. 30, 2013
|
||||||||||||||
(Thousands of Dollars)
|
|
Gains and Losses
on Cash Flow Hedges
|
|
Unrealized Gains and Losses
on Marketable Securities |
|
Defined Benefit Pension and
Postretirement Items |
|
Total
|
||||||||
Accumulated other comprehensive loss at July 1
|
|
$
|
(60,883
|
)
|
|
$
|
(135
|
)
|
|
$
|
(50,817
|
)
|
|
$
|
(111,835
|
)
|
Other comprehensive income before reclassifications
|
|
22
|
|
|
115
|
|
|
—
|
|
|
137
|
|
||||
Losses reclassified from net accumulated other comprehensive loss
|
|
539
|
|
|
—
|
|
|
1,179
|
|
|
1,718
|
|
||||
Net current period other comprehensive income
|
|
561
|
|
|
115
|
|
|
1,179
|
|
|
1,855
|
|
||||
Accumulated other comprehensive loss at Sept. 30
|
|
$
|
(60,322
|
)
|
|
$
|
(20
|
)
|
|
$
|
(49,638
|
)
|
|
$
|
(109,980
|
)
|
|
|
Nine Months Ended Sept. 30, 2014
|
||||||||||||||
(Thousands of Dollars)
|
|
Gains and Losses
on Cash Flow Hedges
|
|
Unrealized Gains and Losses
on
Marketable Securities
|
|
Defined Benefit Pension and
Postretirement Items
|
|
Total
|
||||||||
Accumulated other comprehensive (loss) income at Jan. 1
|
|
$
|
(59,753
|
)
|
|
$
|
77
|
|
|
$
|
(46,599
|
)
|
|
$
|
(106,275
|
)
|
Other comprehensive (loss) income before reclassifications
|
|
(34
|
)
|
|
40
|
|
|
—
|
|
|
6
|
|
||||
Losses reclassified from net accumulated other comprehensive loss
|
|
1,693
|
|
|
—
|
|
|
2,575
|
|
|
4,268
|
|
||||
Net current period other comprehensive income
|
|
1,659
|
|
|
40
|
|
|
2,575
|
|
|
4,274
|
|
||||
Accumulated other comprehensive (loss) income at Sept. 30
|
|
$
|
(58,094
|
)
|
|
$
|
117
|
|
|
$
|
(44,024
|
)
|
|
$
|
(102,001
|
)
|
|
|
Nine Months Ended Sept. 30, 2013
|
||||||||||||||
(Thousands of Dollars)
|
|
Gains and Losses
on Cash Flow Hedges
|
|
Unrealized Gains and Losses
on
Marketable Securities
|
|
Defined Benefit Pension and
Postretirement Items
|
|
Total
|
||||||||
Accumulated other comprehensive loss at Jan. 1
|
|
$
|
(61,241
|
)
|
|
$
|
(99
|
)
|
|
$
|
(51,313
|
)
|
|
$
|
(112,653
|
)
|
Other comprehensive (loss) income before reclassifications
|
|
(9
|
)
|
|
79
|
|
|
—
|
|
|
70
|
|
||||
Losses reclassified from net accumulated other comprehensive loss
|
|
928
|
|
|
—
|
|
|
1,675
|
|
|
2,603
|
|
||||
Net current period other comprehensive income
|
|
919
|
|
|
79
|
|
|
1,675
|
|
|
2,673
|
|
||||
Accumulated other comprehensive loss at Sept. 30
|
|
$
|
(60,322
|
)
|
|
$
|
(20
|
)
|
|
$
|
(49,638
|
)
|
|
$
|
(109,980
|
)
|
|
|
Amounts Reclassified
from Accumulated
Other Comprehensive
Loss
|
|
||||||
(Thousands of Dollars)
|
|
Three Months Ended Sept. 30, 2014
|
|
Three Months Ended Sept. 30, 2013
|
|
||||
(Gains) losses on cash flow hedges:
|
|
|
|
|
|
||||
Interest rate derivatives
|
|
$
|
967
|
|
(a)
|
$
|
829
|
|
(a)
|
Vehicle fuel derivatives
|
|
(16
|
)
|
(b)
|
(24
|
)
|
(b)
|
||
Total, pre-tax
|
|
951
|
|
|
805
|
|
|
||
Tax benefit
|
|
(393
|
)
|
|
(266
|
)
|
|
||
Total, net of tax
|
|
558
|
|
|
539
|
|
|
||
Defined benefit pension and postretirement (gains) losses:
|
|
|
|
|
|
||||
Amortization of net loss
|
|
1,500
|
|
(c)
|
1,770
|
|
(c)
|
||
Prior service (credit) cost
|
|
(86
|
)
|
(c)
|
93
|
|
(c)
|
||
Transition obligation
|
|
—
|
|
(c)
|
2
|
|
(c)
|
||
Total, pre-tax
|
|
1,414
|
|
|
1,865
|
|
|
||
Tax benefit
|
|
(567
|
)
|
|
(686
|
)
|
|
||
Total, net of tax
|
|
847
|
|
|
1,179
|
|
|
||
Total amounts reclassified, net of tax
|
|
$
|
1,405
|
|
|
$
|
1,718
|
|
|
|
|
Amounts Reclassified
from Accumulated
Other Comprehensive
Loss
|
|
||||||
(Thousands of Dollars)
|
|
Nine Months Ended Sept. 30, 2014
|
|
Nine Months Ended Sept. 30, 2013
|
|
||||
(Gains) losses on cash flow hedges:
|
|
|
|
|
|
||||
Interest rate derivatives
|
|
$
|
2,869
|
|
(a)
|
$
|
3,140
|
|
(a)
|
Vehicle fuel derivatives
|
|
(61
|
)
|
(b)
|
(67
|
)
|
(b)
|
||
Total, pre-tax
|
|
2,808
|
|
|
3,073
|
|
|
||
Tax benefit
|
|
(1,115
|
)
|
|
(2,145
|
)
|
|
||
Total, net of tax
|
|
1,693
|
|
|
928
|
|
|
||
Defined benefit pension and postretirement (gains) losses:
|
|
|
|
|
|
||||
Amortization of net loss
|
|
4,499
|
|
(c)
|
5,308
|
|
(c)
|
||
Prior service (credit) cost
|
|
(258
|
)
|
(c)
|
279
|
|
(c)
|
||
Transition obligation
|
|
—
|
|
(c)
|
6
|
|
(c)
|
||
Total, pre-tax
|
|
4,241
|
|
|
5,593
|
|
|
||
Tax benefit
|
|
(1,666
|
)
|
|
(3,918
|
)
|
|
||
Total, net of tax
|
|
2,575
|
|
|
1,675
|
|
|
||
Total amounts reclassified, net of tax
|
|
$
|
4,268
|
|
|
$
|
2,603
|
|
|
(a)
|
Included in interest charges.
|
(b)
|
Included in O&M expenses.
|
(c)
|
Included in the computation of net periodic pension and postretirement benefit costs. See Note 12 for details regarding these benefit plans.
|
|
|
Three Months Ended Sept. 30
|
|
Nine Months Ended Sept. 30
|
||||||||||||
Diluted Earnings (Loss) Per Share
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
PSCo
|
|
$
|
0.30
|
|
|
$
|
0.33
|
|
|
$
|
0.72
|
|
|
$
|
0.77
|
|
NSP-Minnesota
|
|
0.27
|
|
|
0.31
|
|
|
0.63
|
|
|
0.67
|
|
||||
SPS
|
|
0.13
|
|
|
0.11
|
|
|
0.23
|
|
|
0.19
|
|
||||
NSP-Wisconsin
|
|
0.04
|
|
|
0.05
|
|
|
0.11
|
|
|
0.11
|
|
||||
Equity earnings of unconsolidated subsidiaries
|
|
0.01
|
|
|
0.01
|
|
|
0.03
|
|
|
0.03
|
|
||||
Regulated utility
|
|
0.75
|
|
|
0.81
|
|
|
1.72
|
|
|
1.77
|
|
||||
Xcel Energy Inc. and other
|
|
(0.02
|
)
|
|
(0.04
|
)
|
|
(0.08
|
)
|
|
(0.12
|
)
|
||||
Ongoing diluted EPS
|
|
0.73
|
|
|
0.77
|
|
|
1.64
|
|
|
1.65
|
|
||||
SPS 2004 FERC complaint case orders
|
|
—
|
|
|
(0.04
|
)
|
|
—
|
|
|
(0.04
|
)
|
||||
GAAP diluted EPS
|
|
$
|
0.73
|
|
|
$
|
0.73
|
|
|
$
|
1.64
|
|
|
$
|
1.61
|
|
Diluted Earnings (Loss) Per Share
|
|
Three Months Ended Sept. 30
|
|
Nine Months Ended Sept. 30
|
||||
2013 GAAP diluted EPS
|
|
$
|
0.73
|
|
|
$
|
1.61
|
|
SPS 2004 FERC complaint case orders
|
|
0.04
|
|
|
0.04
|
|
||
2013 ongoing diluted EPS
|
|
0.77
|
|
|
1.65
|
|
||
|
|
|
|
|
||||
Components of change — 2014 vs. 2013
|
|
|
|
|
||||
Higher electric margins
|
|
0.01
|
|
|
0.15
|
|
||
Higher natural gas margins
|
|
0.01
|
|
|
0.05
|
|
||
Lower interest charges
|
|
—
|
|
|
0.01
|
|
||
Higher AFUDC — equity
|
|
—
|
|
|
0.01
|
|
||
Lower (higher) O&M expenses
|
|
0.01
|
|
|
(0.06
|
)
|
||
Higher taxes (other than income taxes)
|
|
(0.02
|
)
|
|
(0.05
|
)
|
||
Higher depreciation and amortization
|
|
(0.03
|
)
|
|
(0.04
|
)
|
||
Higher conservation and demand side management (DSM) program expenses
|
|
(0.01
|
)
|
|
(0.04
|
)
|
||
Dilution from equity issued through the ATM program, direct stock purchase plan and benefit plans
|
|
(0.01
|
)
|
|
(0.02
|
)
|
||
Other, net
|
|
—
|
|
|
(0.02
|
)
|
||
2014 GAAP and ongoing diluted EPS
|
|
$
|
0.73
|
|
|
$
|
1.64
|
|
|
|
Three Months Ended Sept. 30
|
|
Nine Months Ended Sept. 30
|
||||||||||||
(Millions of Dollars)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
GAAP income (loss) by segment
|
|
|
|
|
|
|
|
|
||||||||
Regulated electric income
|
|
$
|
360.7
|
|
|
$
|
365.2
|
|
|
$
|
731.8
|
|
|
$
|
740.3
|
|
Regulated natural gas income
|
|
4.0
|
|
|
—
|
|
|
96.6
|
|
|
80.7
|
|
||||
Other income
(a)
|
|
15.2
|
|
|
17.9
|
|
|
35.4
|
|
|
35.4
|
|
||||
Xcel Energy Inc. and other
(a)
|
|
(11.3
|
)
|
|
(18.3
|
)
|
|
(38.8
|
)
|
|
(58.2
|
)
|
||||
Total net income
|
|
$
|
368.6
|
|
|
$
|
364.8
|
|
|
$
|
825.0
|
|
|
$
|
798.2
|
|
|
|
Three Months Ended Sept. 30
|
|
Nine Months Ended Sept. 30
|
||||||||||||
Contributions to Diluted Earnings (Loss) Per Share
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
GAAP earnings (loss) by segment
|
|
|
|
|
|
|
|
|
||||||||
Regulated electric
|
|
$
|
0.71
|
|
|
$
|
0.73
|
|
|
$
|
1.46
|
|
|
$
|
1.50
|
|
Regulated natural gas
|
|
0.01
|
|
|
—
|
|
|
0.19
|
|
|
0.16
|
|
||||
Other
(a)
|
|
0.03
|
|
|
0.04
|
|
|
0.07
|
|
|
0.07
|
|
||||
Xcel Energy Inc. and other
(a)
|
|
(0.02
|
)
|
|
(0.04
|
)
|
|
(0.08
|
)
|
|
(0.12
|
)
|
||||
Total diluted EPS
|
|
$
|
0.73
|
|
|
$
|
0.73
|
|
|
$
|
1.64
|
|
|
$
|
1.61
|
|
(a)
|
Not a reportable segment. Included in all other segment results in Note 10 to the consolidated financial statements.
|
|
Three Months Ended Sept. 30
|
|
Nine Months Ended Sept. 30
|
||||||||||||||
|
2014 vs.
Normal |
|
2013 vs.
Normal |
|
2014 vs.
2013 |
|
2014 vs.
Normal |
|
2013 vs.
Normal |
|
2014 vs.
2013 |
||||||
HDD
|
(11.2
|
)%
|
|
(46.2
|
)%
|
|
60.9
|
%
|
|
11.5
|
%
|
|
5.4
|
%
|
|
4.7
|
%
|
CDD
|
(4.0
|
)
|
|
15.6
|
|
|
(16.7
|
)
|
|
(2.5
|
)
|
|
25.3
|
|
|
(20.6
|
)
|
THI
|
(17.3
|
)
|
|
28.0
|
|
|
(32.2
|
)
|
|
(11.2
|
)
|
|
23.0
|
|
|
(24.3
|
)
|
|
Three Months Ended Sept. 30
|
|
Nine Months Ended Sept. 30
|
||||||||||||||||||||
|
2014 vs.
Normal |
|
2013 vs.
Normal |
|
2014 vs.
2013 |
|
2014 vs.
Normal |
|
2013 vs.
Normal |
|
2014 vs.
2013 |
||||||||||||
Retail electric
|
$
|
(0.024
|
)
|
|
$
|
0.048
|
|
|
$
|
(0.072
|
)
|
|
$
|
0.010
|
|
|
$
|
0.079
|
|
|
$
|
(0.069
|
)
|
Firm natural gas
|
—
|
|
|
(0.001
|
)
|
|
0.001
|
|
|
0.018
|
|
|
0.015
|
|
|
0.003
|
|
||||||
Total
|
$
|
(0.024
|
)
|
|
$
|
0.047
|
|
|
$
|
(0.071
|
)
|
|
$
|
0.028
|
|
|
$
|
0.094
|
|
|
$
|
(0.066
|
)
|
|
|
Three Months Ended Sept. 30
|
|||||||||||||
|
|
Xcel Energy
|
|
NSP-Wisconsin
|
|
SPS
|
|
PSCo
|
|
NSP-Minnesota
|
|||||
Actual
|
|
|
|
|
|
|
|
|
|
|
|||||
Electric residential
|
|
(7.4
|
)%
|
|
(10.5
|
)%
|
|
(6.2
|
)%
|
|
(5.2
|
)%
|
|
(9.1
|
)%
|
Electric commercial and industrial
|
|
(0.8
|
)
|
|
2.6
|
|
|
0.1
|
|
|
(0.2
|
)
|
|
(2.4
|
)
|
Total retail electric sales
|
|
(2.7
|
)
|
|
(1.2
|
)
|
|
(1.4
|
)
|
|
(1.8
|
)
|
|
(4.5
|
)
|
Firm natural gas sales
|
|
5.7
|
|
|
(1.6
|
)
|
|
N/A
|
|
|
6.2
|
|
|
6.6
|
|
|
|
Three Months Ended Sept. 30
|
|||||||||||||
|
|
Xcel Energy
|
|
NSP-Wisconsin
|
|
SPS
|
|
PSCo
|
|
NSP-Minnesota
|
|||||
Weather-normalized
|
|
|
|
|
|
|
|
|
|
|
|||||
Electric residential
|
|
(0.4
|
)%
|
|
(0.4
|
)%
|
|
(2.8
|
)%
|
|
(0.5
|
)%
|
|
0.6
|
%
|
Electric commercial and industrial
|
|
1.5
|
|
|
5.1
|
|
|
0.8
|
|
|
2.5
|
|
|
0.6
|
|
Total retail electric sales
|
|
0.9
|
|
|
3.5
|
|
|
—
|
|
|
1.5
|
|
|
0.5
|
|
Firm natural gas sales
|
|
3.6
|
|
|
(4.5
|
)
|
|
N/A
|
|
|
4.8
|
|
|
3.1
|
|
|
|
Nine Months Ended Sept. 30
|
|||||||||||||
|
|
Xcel Energy
|
|
NSP-Wisconsin
|
|
SPS
|
|
PSCo
|
|
NSP-Minnesota
|
|||||
Actual
|
|
|
|
|
|
|
|
|
|
|
|||||
Electric residential
|
|
(1.7
|
)%
|
|
—
|
%
|
|
(0.1
|
)%
|
|
(3.1
|
)%
|
|
(1.5
|
)%
|
Electric commercial and industrial
|
|
0.8
|
|
|
4.4
|
|
|
2.4
|
|
|
(0.1
|
)
|
|
(0.1
|
)
|
Total retail electric sales
|
|
0.1
|
|
|
3.1
|
|
|
1.8
|
|
|
(1.0
|
)
|
|
(0.6
|
)
|
Firm natural gas sales
|
|
3.9
|
|
|
12.1
|
|
|
N/A
|
|
|
(1.1
|
)
|
|
12.2
|
|
|
|
Nine Months Ended Sept. 30
|
|||||||||||||
|
|
Xcel Energy
|
|
NSP-Wisconsin
|
|
SPS
|
|
PSCo
|
|
NSP-Minnesota
|
|||||
Weather-normalized
|
|
|
|
|
|
|
|
|
|
|
|||||
Electric residential
|
|
0.6
|
%
|
|
0.3
|
%
|
|
0.1
|
%
|
|
0.5
|
%
|
|
1.0
|
%
|
Electric commercial and industrial
|
|
1.7
|
|
|
4.6
|
|
|
2.9
|
|
|
1.6
|
|
|
0.6
|
|
Total retail electric sales
|
|
1.4
|
|
|
3.3
|
|
|
2.3
|
|
|
1.3
|
|
|
0.7
|
|
Firm natural gas sales
|
|
4.8
|
|
|
3.6
|
|
|
N/A
|
|
|
5.6
|
|
|
3.7
|
|
•
|
NSP-Wisconsin’s year-to-date electric sales growth was largely due to strong sales to large commercial and industrial (C&I) customers primarily in the oil, gas and sand mining industries.
|
•
|
SPS’ year-to-date C&I growth was driven by continued expansion from oil and gas exploration and production in the Southeastern New Mexico, Permian Basin area. The third quarter decline of SPS residential sales was attributed to the refinement of the estimation process as a result of the recently launched SPP market and lower use per customer.
|
•
|
PSCo’s year-to-date electric sales growth was primarily due to customers in the food manufacturing, fracking and mining industries.
|
•
|
NSP-Minnesota’s year-to-date electric sales growth was led by an increased number of customers for both residential and small C&I, as well as higher use per customer in small C&I.
|
•
|
Across our natural gas service territories, strong sales were experienced year-to-date, which continued the trend that began in the last half of 2013. As normal weather conditions are typically defined as a 30-year average of actual weather conditions, significant weather fluctuations in periods of low demand may result in large percentage changes on small volumes. Extreme weather variations and factors such as windchill and cloud cover may not be fully reflected.
|
|
|
Three Months Ended Sept. 30
|
|
Nine Months Ended Sept. 30
|
||||||||||||
(Millions of Dollars)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
Electric revenues
|
|
$
|
2,616
|
|
|
$
|
2,600
|
|
|
$
|
7,216
|
|
|
$
|
6,912
|
|
Electric fuel and purchased power
|
|
(1,080
|
)
|
|
(1,098
|
)
|
|
(3,188
|
)
|
|
(3,034
|
)
|
||||
Electric margin
|
|
$
|
1,536
|
|
|
$
|
1,502
|
|
|
$
|
4,028
|
|
|
$
|
3,878
|
|
(Millions of Dollars)
|
|
Three Months
Ended Sept. 30 2014 vs. 2013 |
|
Nine Months
Ended Sept. 30 2014 vs. 2013 |
||||
Retail rate increases
(a)
|
|
$
|
39
|
|
|
$
|
93
|
|
Fuel and purchased power cost recovery
|
|
(37
|
)
|
|
67
|
|
||
Trading
|
|
12
|
|
|
58
|
|
||
Transmission revenue
|
|
6
|
|
|
45
|
|
||
Non-fuel riders
|
|
13
|
|
|
37
|
|
||
Conservation and DSM program revenues (offset by expenses)
|
|
8
|
|
|
33
|
|
||
Retail sales growth, excluding weather impact
|
|
3
|
|
|
22
|
|
||
Estimated impact of weather
|
|
(56
|
)
|
|
(53
|
)
|
||
Firm wholesale
|
|
7
|
|
|
(7
|
)
|
||
Other, net
|
|
(5
|
)
|
|
(17
|
)
|
||
Total (decrease) increase in ongoing electric revenues
|
|
(10
|
)
|
|
278
|
|
||
SPS 2004 FERC complaint case orders
(b)
|
|
26
|
|
|
26
|
|
||
Total increase in electric revenues
|
|
$
|
16
|
|
|
$
|
304
|
|
(Millions of Dollars)
|
|
Three Months
Ended Sept. 30 2014 vs. 2013 |
|
Nine Months
Ended Sept. 30 2014 vs. 2013 |
||||
Retail rate increases
(a)
|
|
$
|
39
|
|
|
$
|
93
|
|
Non-fuel riders
|
|
13
|
|
|
37
|
|
||
Conservation and DSM program revenues (offset by expenses)
|
|
8
|
|
|
33
|
|
||
Transmission revenue, net of costs
|
|
3
|
|
|
25
|
|
||
Retail sales growth, excluding weather impact
|
|
3
|
|
|
22
|
|
||
Estimated impact of weather
|
|
(56
|
)
|
|
(53
|
)
|
||
Firm wholesale
|
|
7
|
|
|
(7
|
)
|
||
Other, net
|
|
(9
|
)
|
|
(26
|
)
|
||
Total increase in ongoing electric margin
|
|
8
|
|
|
124
|
|
||
SPS 2004 FERC complaint case orders
(b)
|
|
26
|
|
|
26
|
|
||
Total increase in electric margin
|
|
$
|
34
|
|
|
$
|
150
|
|
(a)
|
The retail rate increases include final rates in Minnesota (2013), Texas, Colorado (net of estimated earnings test refund obligations), New Mexico, Wisconsin and North Dakota and interim rates in Minnesota (2014), subject to and net of estimated provision for refund. See Note 5 to the consolidated financial statements for further discussion.
|
(b)
|
As a result of two orders issued by the FERC, a pretax charge of approximately $35 million ($31 million in electric revenues, of which $5 million relates to 2013 and $26 million relates to periods prior to 2013, and $4 million in interest charges) was recorded in the third quarter of 2013. See Note 5.
|
|
|
Three Months Ended Sept. 30
|
|
Nine Months Ended Sept. 30
|
||||||||||||
(Millions of Dollars)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
Natural gas revenues
|
|
$
|
237
|
|
|
$
|
205
|
|
|
$
|
1,485
|
|
|
$
|
1,216
|
|
Cost of natural gas sold and transported
|
|
(99
|
)
|
|
(75
|
)
|
|
(934
|
)
|
|
(703
|
)
|
||||
Natural gas margin
|
|
$
|
138
|
|
|
$
|
130
|
|
|
$
|
551
|
|
|
$
|
513
|
|
(Millions of Dollars)
|
|
Three Months
Ended Sept. 30 2014 vs. 2013 |
|
Nine Months
Ended Sept. 30 2014 vs. 2013 |
||||
Purchased natural gas adjustment clause recovery
|
|
$
|
23
|
|
|
$
|
228
|
|
Retail rate increase, net of refund (Colorado)
|
|
(1
|
)
|
|
16
|
|
||
Pipeline system integrity adjustment (PSIA) rider (Colorado)
|
|
7
|
|
|
10
|
|
||
Retail sales growth
|
|
1
|
|
|
7
|
|
||
Estimated impact of weather
|
|
—
|
|
|
3
|
|
||
Other, net
|
|
2
|
|
|
5
|
|
||
Total increase in natural gas revenues
|
|
$
|
32
|
|
|
$
|
269
|
|
(Millions of Dollars)
|
|
Three Months
Ended Sept. 30 2014 vs. 2013 |
|
Nine Months
Ended Sept. 30 2014 vs. 2013 |
||||
Retail rate increase, net of refund (Colorado)
|
|
$
|
(1
|
)
|
|
$
|
16
|
|
PSIA rider (Colorado), partially offset in O&M expenses
|
|
7
|
|
|
10
|
|
||
Retail sales growth
|
|
1
|
|
|
7
|
|
||
Estimated impact of weather
|
|
—
|
|
|
3
|
|
||
Other, net
|
|
1
|
|
|
2
|
|
||
Total increase in natural gas margin
|
|
$
|
8
|
|
|
$
|
38
|
|
(Millions of Dollars)
|
|
Three Months
Ended Sept. 30 2014 vs. 2013 |
|
Nine Months
Ended Sept. 30 2014 vs. 2013 |
||||
Nuclear plant operations and amortization
|
|
$
|
(1
|
)
|
|
$
|
25
|
|
Electric and natural gas distribution expenses
|
|
(1
|
)
|
|
12
|
|
||
Plant generation costs
|
|
2
|
|
|
8
|
|
||
Transmission costs
|
|
1
|
|
|
7
|
|
||
Employee benefits
|
|
(9
|
)
|
|
(18
|
)
|
||
Other, net
|
|
1
|
|
|
13
|
|
||
Total (decrease) increase in O&M expenses
|
|
$
|
(7
|
)
|
|
$
|
47
|
|
•
|
Nuclear plant operations and amortization expense reductions were driven by lower plant operations spending. The expense for 2013 included one-time contractor and consulting expense for various projects and initiatives to improve the operational efficiencies of the plants.
|
•
|
Electric and natural gas distribution expense declines were primarily driven by the timing of pipeline system integrity projects;
|
•
|
Plant generation costs were driven by the timing of overhauls and purchases of chemicals;
|
•
|
Transmission costs increased as a result of higher substation maintenance and repairs; and
|
•
|
Lower employee benefits resulted primarily from decreases in pension expense, retiree medical costs and annual employee incentive accruals.
|
•
|
Both TransCos requested a capital structure based on 55 percent equity and 45 percent debt.
|
•
|
XETD requested a base ROE using the currently applicable MISO regional rate of 12.38 percent, subject to any potential modifications resulting from a pending ROE complaint against MISO and the MISO transmission owners.
|
•
|
XEST requested a base ROE of 10.64 percent, plus a 50 basis point adder for membership in SPP. Certain parties protested or commented on the formula rate filings, and XEST and XETD filed answers on Oct. 6, 2014.
|
|
|
Futures / Forwards
|
||||||||||||||||||||
(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 Futures/
Forwards Fair Value |
||||||||||
NSP-Minnesota
|
|
(a)
|
|
$
|
9,153
|
|
|
$
|
9,540
|
|
|
$
|
1,076
|
|
|
$
|
(413
|
)
|
|
$
|
19,356
|
|
NSP-Minnesota
|
|
(b)
|
|
4,605
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,605
|
|
|||||
|
|
|
|
$
|
13,758
|
|
|
$
|
9,540
|
|
|
$
|
1,076
|
|
|
$
|
(413
|
)
|
|
$
|
23,961
|
|
|
|
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 Futures/
Forwards Fair Value |
||||||||||
NSP-Minnesota
|
|
(b)
|
|
$
|
4
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4
|
|
|
|
Nine Months Ended Sept. 30
|
||||||
(Thousands of Dollars)
|
|
2014
|
|
2013
|
||||
Fair value of commodity trading net contract assets outstanding at Jan. 1
|
|
$
|
30,514
|
|
|
$
|
28,314
|
|
Contracts realized or settled during the period
|
|
(9,225
|
)
|
|
(6,018
|
)
|
||
Commodity trading contract additions and changes during period
|
|
2,676
|
|
|
9,392
|
|
||
Fair value of commodity trading net contract assets outstanding at Sept. 30
|
|
$
|
23,965
|
|
|
$
|
31,688
|
|
(Millions of Dollars)
|
|
Three Months Ended Sept. 30
|
|
VaR Limit
|
|
Average
|
|
High
|
|
Low
|
||||||||||
2014
|
|
$
|
0.60
|
|
|
$
|
3.00
|
|
|
$
|
0.50
|
|
|
$
|
4.06
|
|
|
$
|
0.13
|
|
2013
|
|
0.48
|
|
|
3.00
|
|
|
0.45
|
|
|
1.35
|
|
|
0.18
|
|
|
|
Nine Months Ended Sept. 30
|
||||||
(Millions of Dollars)
|
|
2014
|
|
2013
|
||||
Cash provided by operating activities
|
|
$
|
2,004
|
|
|
$
|
2,003
|
|
|
|
Nine Months Ended Sept. 30
|
||||||
(Millions of Dollars)
|
|
2014
|
|
2013
|
||||
Cash used in investing activities
|
|
$
|
(2,235
|
)
|
|
$
|
(2,311
|
)
|
|
|
Nine Months Ended Sept. 30
|
||||||
(Millions of Dollars)
|
|
2014
|
|
2013
|
||||
Cash provided by financing activities
|
|
$
|
261
|
|
|
$
|
327
|
|
|
|
Forecast
|
||||||||||||||||||||||||||
(Millions of Dollars)
|
|
2014
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|
2015 - 2019
Total
|
||||||||||||||
By Subsidiary
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
NSP-Minnesota
|
|
$
|
1,130
|
|
|
$
|
1,625
|
|
|
$
|
990
|
|
|
$
|
975
|
|
|
$
|
845
|
|
|
$
|
950
|
|
|
$
|
5,385
|
|
PSCo
|
|
1,055
|
|
|
950
|
|
|
820
|
|
|
815
|
|
|
885
|
|
|
1,010
|
|
|
4,480
|
|
|||||||
SPS
|
|
535
|
|
|
570
|
|
|
710
|
|
|
735
|
|
|
595
|
|
|
565
|
|
|
3,175
|
|
|||||||
NSP-Wisconsin
|
|
280
|
|
|
230
|
|
|
260
|
|
|
300
|
|
|
325
|
|
|
325
|
|
|
1,440
|
|
|||||||
Total capital expenditures
|
|
$
|
3,000
|
|
|
$
|
3,375
|
|
|
$
|
2,780
|
|
|
$
|
2,825
|
|
|
$
|
2,650
|
|
|
$
|
2,850
|
|
|
$
|
14,480
|
|
|
|
Forecast
|
||||||||||||||||||||||||||
(Millions of Dollars)
|
|
2014
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|
2015 - 2019
Total
|
||||||||||||||
By Function
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Electric transmission
|
|
$
|
985
|
|
|
$
|
875
|
|
|
$
|
780
|
|
|
$
|
905
|
|
|
$
|
975
|
|
|
$
|
1,000
|
|
|
$
|
4,535
|
|
Electric generation
|
|
715
|
|
|
1,190
|
|
|
630
|
|
|
620
|
|
|
415
|
|
|
450
|
|
|
3,305
|
|
|||||||
Electric distribution
|
|
560
|
|
|
605
|
|
|
630
|
|
|
640
|
|
|
650
|
|
|
680
|
|
|
3,205
|
|
|||||||
Natural gas
|
|
380
|
|
|
370
|
|
|
370
|
|
|
305
|
|
|
355
|
|
|
380
|
|
|
1,780
|
|
|||||||
Nuclear fuel
|
|
130
|
|
|
90
|
|
|
120
|
|
|
120
|
|
|
65
|
|
|
150
|
|
|
545
|
|
|||||||
Other
|
|
230
|
|
|
245
|
|
|
250
|
|
|
235
|
|
|
190
|
|
|
190
|
|
|
1,110
|
|
|||||||
Total capital expenditures
|
|
$
|
3,000
|
|
|
$
|
3,375
|
|
|
$
|
2,780
|
|
|
$
|
2,825
|
|
|
$
|
2,650
|
|
|
$
|
2,850
|
|
|
$
|
14,480
|
|
(Millions of Dollars)
|
|
|
||
Funding Capital Expenditures
|
|
|
||
Cash from Operations*
|
|
$
|
11,500
|
|
New Debt**
|
|
2,605
|
|
|
Equity from Dividend Reinvestment Program (DRIP) and Benefit Programs
|
|
375
|
|
|
2015-2019 Capital Expenditures
|
|
$
|
14,480
|
|
|
|
|
||
Maturing Debt
|
|
$
|
2,995
|
|
*
|
Cash from operations, net of dividend and pension funding.
|
**
|
Reflects a combination of short and long-term debt.
|
•
|
In January 2014, contributions of
$130.0 million
were made across
three
of Xcel Energy’s pension plans;
|
•
|
In 2013, contributions of $192.4 million were made across four of Xcel Energy’s pension plans; and
|
•
|
For future years, we anticipate contributions will be made as necessary.
|
(Millions of Dollars)
|
|
Credit Facility
(a)
|
|
Drawn
(b)
|
|
Available
|
|
Cash
|
|
Liquidity
|
||||||||||
Xcel Energy Inc.
|
|
$
|
1,000.0
|
|
|
$
|
360.0
|
|
|
$
|
640.0
|
|
|
$
|
0.3
|
|
|
$
|
640.3
|
|
PSCo
|
|
700.0
|
|
|
334.5
|
|
|
365.5
|
|
|
0.8
|
|
|
366.3
|
|
|||||
NSP-Minnesota
|
|
500.0
|
|
|
114.9
|
|
|
385.1
|
|
|
1.1
|
|
|
386.2
|
|
|||||
SPS
|
|
400.0
|
|
|
66.0
|
|
|
334.0
|
|
|
0.4
|
|
|
334.4
|
|
|||||
NSP-Wisconsin
|
|
150.0
|
|
|
32.0
|
|
|
118.0
|
|
|
0.9
|
|
|
118.9
|
|
|||||
Total
|
|
$
|
2,750.0
|
|
|
$
|
907.4
|
|
|
$
|
1,842.6
|
|
|
$
|
3.5
|
|
|
$
|
1,846.1
|
|
(a)
|
These credit facilities have been amended to expire in October 2019.
|
(b)
|
Includes outstanding commercial paper and letters of credit.
|
•
|
$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 Sept. 30, 2014
|
|
Twelve Months Ended Dec. 31, 2013
|
||||
Borrowing limit
|
|
$
|
2,450
|
|
|
$
|
2,450
|
|
Amount outstanding at period end
|
|
697
|
|
|
759
|
|
||
Average amount outstanding
|
|
730
|
|
|
481
|
|
||
Maximum amount outstanding
|
|
894
|
|
|
1,160
|
|
||
Weighted average interest rate, computed on a daily basis
|
|
0.33
|
%
|
|
0.31
|
%
|
||
Weighted average interest rate at period end
|
|
0.33
|
|
|
0.25
|
|
•
|
In March, PSCo issued $300 million of 4.30 percent first mortgage bonds due March 15, 2044;
|
•
|
In May, NSP-Minnesota issued $300 million of 4.125 percent first mortgage bonds due May 15, 2044;
|
•
|
In June, SPS issued $150 million of 3.30 percent first mortgage bonds due June 15, 2024; and
|
•
|
In June, NSP-Wisconsin issued $100 million of 3.30 percent first mortgage bonds due June 15, 2024.
|
•
|
Xcel Energy Inc. plans to issue approximately $500 million of senior unsecured bonds;
|
•
|
PSCo plans to issue approximately $400 million of first mortgage bonds;
|
•
|
NSP-Minnesota plans to issue approximately $600 million of first mortgage bonds;
|
•
|
SPS plans to issue approximately $250 million of first mortgage bonds; and
|
•
|
NSP-Wisconsin plans to issue approximately $100 million of first mortgage bonds.
|
•
|
Constructive outcomes in all rate case and regulatory proceedings.
|
•
|
Normal weather patterns are experienced for the remainder of the year.
|
•
|
Weather-normalized retail electric utility sales are projected to increase approximately 1.0 percent.
|
•
|
Weather-normalized retail firm natural gas sales are projected to increase approximately 3.0 percent.
|
•
|
Capital rider revenue is projected to increase by $40 million to $50 million over 2013 levels.
|
•
|
O&M expenses are projected to increase approximately 2 percent to 3 percent over 2013 levels.
|
•
|
Depreciation expense is projected to increase $30 million to $40 million over 2013 levels, reflecting the proposed acceleration of the amortization of the excess depreciation reserve as part of NSP-Minnesota’s moderation plan in the Minnesota electric rate case. The moderation plan, if approved by the MPUC, would reduce depreciation expense by approximately $81 million in 2014.
|
•
|
Property taxes are projected to increase approximately $40 million to $50 million over 2013 levels.
|
•
|
Interest expense (net of AFUDC
—
debt) is projected to decrease $5 million to $15 million from 2013 levels.
|
•
|
AFUDC
—
equity is projected to increase up to $10 million over 2013 levels.
|
•
|
The ETR is projected to be approximately 34 percent to 36 percent.
|
•
|
Average common stock and equivalents are projected to be approximately 504 million shares.
|
•
|
Constructive outcomes in all rate case and regulatory proceedings.
|
•
|
Normal weather patterns are experienced for the year.
|
•
|
Weather-normalized retail electric utility sales are projected to increase approximately 1.0 percent.
|
•
|
Weather-normalized retail firm natural gas sales are projected to decline approximately 2.0 percent.
|
•
|
Capital rider revenue is projected to increase by $65 million to $75 million over 2014 projected levels.
|
•
|
The change in O&M expenses is projected to be within a range of 0 percent to 2 percent from 2014 projected levels.
|
•
|
Depreciation expense is projected to increase $160 million to $180 million over 2014 projected levels, reflecting the proposed acceleration of the amortization of the excess depreciation reserve as part of NSP-Minnesota’s moderation plan in the Minnesota electric rate case. The moderation plan, if approved by the MPUC, would reduce depreciation expense by approximately $30 million in 2015.
|
•
|
Property taxes are projected to increase approximately $75 million to $85 million over 2014 projected levels. The increase reflects that incremental property taxes in Colorado are no longer being deferred and also the amortization of previously deferred property taxes.
|
•
|
Interest expense (net of AFUDC — debt) is projected to increase $65 million to $75 million over 2014 projected levels.
|
•
|
AFUDC — equity is projected to decline approximately $30 million to $40 million from 2014 projected levels.
|
•
|
The ETR is projected to be approximately 34 percent to 36 percent.
|
•
|
Average common stock and equivalents are projected to be approximately 508 million shares.
|
•
|
Deliver long-term annual EPS growth of 4 percent to 6 percent, based on a normalized 2013 EPS of $1.90 per share, which represented the mid-point of our 2013 earnings guidance range;
|
•
|
Deliver annual dividend increases of 4 percent to 6 percent; and
|
•
|
Maintain senior unsecured debt credit ratings in the BBB+ to A range.
|
|
|
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 (or Approximate Dollar Value) of Shares That May Yet Be Purchased Under the Plans or Programs
|
|||||
July 1, 2014 — July 31, 2014
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
Aug. 1, 2014 — Aug. 31, 2014
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Sept. 1, 2014 — Sept. 30, 2014
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total
|
|
—
|
|
|
|
|
—
|
|
|
—
|
|
3.01*
|
Amended and Restated Articles of Incorporation of Xcel Energy Inc., as filed on May 17, 2012 (Exhibit 3.01 to Form 8-K dated May 16, 2012 (file no. 001-03034)).
|
3.02*
|
Restated By-Laws of Xcel Energy Inc. (Exhibit 3.01 to Form 8-K dated Aug. 12, 2008 (file no. 001-03034)).
|
10.01
*
|
Amended and Restated Credit Agreement, dated as of Oct. 14, 2014 among Xcel Energy Inc., as Borrower, the several lenders from time to time parties thereto, JPMorgan Chase Bank, N.A., as Administrative Agent, Bank of America, N.A., and Barclays Bank Plc, as Syndication Agents, and Wells Fargo Bank, National Association, as Documentation Agent (Incorporated by reference to Exhibit 99.01 to Form 8-K, dated Oct. 14, 2014 (file no. 001-03034)).
|
10.02*
|
Amended and Restated Credit Agreement, dated as of Oct. 14, 2014 among NSP-Minnesota, as Borrower, the several lenders from time to time parties thereto, JPMorgan Chase Bank, N.A., as Administrative Agent, Bank of America, N.A., and Barclays Bank Plc, as Syndication Agents, and Wells Fargo Bank, National Association, as Documentation Agent (Incorporated by reference to Exhibit 99.02 to Form 8-K, dated Oct. 14, 2014 (file no. 000-31387)).
|
10.03*
|
Amended and Restated Credit Agreement, dated as of Oct. 14, 2014 among PSCo, as Borrower, the several lenders from time to time parties thereto, JPMorgan Chase Bank, N.A., as Administrative Agent, Bank of America, N.A., and Barclays Bank Plc, as Syndication Agents, and Wells Fargo Bank, National Association, as Documentation Agent (Incorporated by reference to Exhibit 99.03 to Form 8-K, dated Oct. 14, 2014 (file no. 001-03280)).
|
10.04*
|
Amended and Restated Credit Agreement, dated as of Oct. 14, 2014 among SPS, as Borrower, the several lenders from time to time parties thereto, JPMorgan Chase Bank, N.A., as Administrative Agent, Bank of America, N.A., and Barclays Bank Plc, as Syndication Agents, and Wells Fargo Bank, National Association, as Documentation Agent (Incorporated by reference to Exhibit 99.04 to Form 8-K, dated Oct. 14, 2014 (file no. 001-03789)).
|
10.05*
|
Amended and Restated Credit Agreement, dated as of Oct. 14, 2014 among NSP-Wisconsin, as Borrower, the several lenders from time to time parties thereto, JPMorgan Chase Bank, N.A., as Administrative Agent, Bank of America, N.A., and Barclays Bank Plc, as Syndication Agents, and Wells Fargo Bank, National Association, as Documentation Agent (Incorporated by reference to Exhibit 99.05 to Form 8-K, dated Oct. 14, 2014 (file no. 001-03140)).
|
Principal Executive Officer’s certifications pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
Principal Financial Officer’s certifications pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
Statement pursuant to Private Securities Litigation Reform Act of 1995.
|
|
101
|
The following materials from Xcel Energy Inc.’s Quarterly Report on Form 10-Q for the quarter ended Sept. 30, 2014 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) Notes to Consolidated Financial Statements, and (vii) document and entity information.
|
|
|
XCEL ENERGY INC.
|
|
|
|
Oct. 31, 2014
|
By:
|
/s/ JEFFREY S. SAVAGE
|
|
|
Jeffrey S. Savage
|
|
|
Vice President and Controller
|
|
|
(Principal Accounting Officer)
|
|
|
|
|
|
/s/ TERESA S. MADDEN
|
|
|
Teresa S. Madden
|
|
|
Senior Vice President and Chief Financial Officer
|
|
|
(Principal Financial Officer)
|
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 |
---|