XML 37 R20.htm IDEA: XBRL DOCUMENT v3.6.0.2
Benefit Plans and Other Postretirement Benefits
12 Months Ended
Dec. 31, 2016
Compensation and Retirement Disclosure [Abstract]  
Benefit Plans and Other Postretirement Benefits
Benefit Plans and Other Postretirement Benefits

Xcel Energy offers various benefit plans to its employees. Approximately 47 percent of employees that receive benefits are represented by several local labor unions under several collective-bargaining agreements. At Dec. 31, 2016:

NSP-Minnesota had 1,959 and NSP-Wisconsin had 399 bargaining employees covered under a collective-bargaining agreement, which expires at the end of 2019. NSP-Minnesota also had an additional 253 nuclear operation bargaining employees covered under several collective-bargaining agreements. These agreements expire in 2017, 2018 and 2019.
PSCo had 1,984 bargaining employees covered under a collective-bargaining agreement, which expires in May 2017.
SPS had 833 bargaining employees covered under a collective-bargaining agreement, which expired in October 2014. While collective bargaining is ongoing, the terms and conditions of the expired agreement are automatically extended.

The plans invest in various instruments which are disclosed under the accounting guidance for fair value measurements which establishes a hierarchical framework for disclosing the observability of the inputs utilized in measuring fair value. The three levels in the hierarchy and examples of each level are as follows:

Level 1 — Quoted prices are available in active markets for identical assets as of the reporting date. The types of assets included in Level 1 are highly liquid and actively traded instruments with quoted prices.

Level 2 — Pricing inputs are other than quoted prices in active markets, but are either directly or indirectly observable as of the reporting date. The types of assets included in Level 2 are typically either comparable to actively traded securities or contracts, or priced with models using highly observable inputs.

Level 3 — Significant inputs to pricing have little or no observability as of the reporting date. The types of assets included in Level 3 are those with inputs requiring significant management judgment or estimation.

Specific valuation methods include the following:

Cash equivalents The fair values of cash equivalents are generally based on cost plus accrued interest; money market funds are measured using quoted NAVs.

Insurance contracts — Insurance contract fair values take into consideration the value of the investments in separate accounts of the insurer, which are priced based on observable inputs.

Investments in commingled funds, equity securities and other funds — Equity securities are valued using quoted prices in active markets. The fair values for commingled funds are measured using NAVs, which take into consideration the value of underlying fund investments, as well as the other accrued assets and liabilities of a fund, in order to determine a per share market value. The investments in commingled funds may be redeemed for net asset value with proper notice. Proper notice varies by fund and can range from daily with a few days’ notice to annually with 90 days’ notice. Private equity investments require approval of the fund for any unscheduled redemption, and such redemptions may be approved or denied by the fund at its sole discretion. Depending on the fund, unscheduled distributions from real estate investments may require approval of the fund or may be redeemed with proper notice, which is typically quarterly with 45-90 days’ notice; however, withdrawals from real estate investments may be delayed or discounted as a result of fund illiquidity.

Investments in debt securities — Fair values for debt securities are determined by a third party pricing service using recent trades and observable spreads from benchmark interest rates for similar securities.

Derivative Instruments Fair values for foreign currency derivatives are determined using pricing models based on the prevailing forward exchange rate of the underlying currencies. The fair values of interest rate derivatives are based on broker quotes that utilize current market interest rate forecasts.

Pension Benefits

Xcel Energy has several noncontributory, defined benefit pension plans that cover almost all employees. Generally, benefits are based on a combination of years of service, the employee’s average pay and, in some cases, social security benefits. Xcel Energy’s policy is to fully fund into an external trust the actuarially determined pension costs recognized for ratemaking and financial reporting purposes, subject to the limitations of applicable employee benefit and tax laws.

In addition to the qualified pension plans, Xcel Energy maintains a supplemental executive retirement plan (SERP) and a nonqualified pension plan. The SERP is maintained for certain executives that were participants in the plan in 2008, when the SERP was closed to new participants. The nonqualified pension plan provides unfunded, nonqualified benefits for compensation that is in excess of the limits applicable to the qualified pension plans, with distributions funded by Xcel Energy’s consolidated operating cash flows. The total obligations of the SERP and nonqualified plan as of Dec. 31, 2016 and 2015 were $43.5 million and $41.8 million, respectively. In 2016 and 2015, Xcel Energy recognized net benefit cost for financial reporting for the SERP and nonqualified plans of $7.9 million and $9.5 million, respectively.

In 2016, Xcel Energy established rabbi trusts to provide partial funding for future distributions of the SERP and its deferred compensation plan, supplemented by Xcel Energy’s consolidated operating cash flows as determined necessary. For more information regarding the funding of rabbi trusts, see Note 11 to the consolidated financial statements. Also in 2016, Xcel Energy amended the deferred compensation plan to provide eligible participants the ability to diversify deferred settlements of equity awards, other than time-based equity awards, into various fund options.

Xcel Energy bases the investment-return assumption on expected long-term performance for each of the investment types included in its pension asset portfolio. Xcel Energy considers the historical returns achieved by its asset portfolio over the past 20-year or longer period, as well as the long-term return levels projected and recommended by investment experts. Xcel Energy continually reviews its pension assumptions. The pension cost determination assumes a forecasted mix of investment types over the long-term.

Investment returns in 2016 were below the assumed level of 6.87 percent;
Investment returns in 2015 were below the assumed level of 7.09 percent;
Investment returns in 2014 were above the assumed level of 7.05 percent; and
In 2017, Xcel Energy’s expected investment-return assumption is 6.87 percent.

The assets are invested in a portfolio according to Xcel Energy’s return, liquidity and diversification objectives to provide a source of funding for plan obligations and minimize the necessity of contributions to the plan, within appropriate levels of risk. The principal mechanism for achieving these objectives is the projected allocation of assets to selected asset classes, given the long-term risk, return, and liquidity characteristics of each particular asset class. There were no significant concentrations of risk in any particular industry, index, or entity. Market volatility can impact even well-diversified portfolios and significantly affect the return levels achieved by pension assets in any year.

The following table presents the target pension asset allocations for Xcel Energy at Dec. 31 for the upcoming year:
 
 
2016
 
2015
Domestic and international equity securities
 
38
%
 
39
%
Long-duration fixed income and interest rate swap securities
 
27

 
27

Short-to-intermediate fixed income securities
 
16

 
13

Alternative investments
 
17

 
19

Cash
 
2

 
2

Total
 
100
%
 
100
%


Xcel Energy’s ongoing investment strategy is based on plan-specific investment recommendations that seek to minimize potential investment and interest rate risk as a plan’s funded status increases over time. The investment recommendations result in a greater percentage of long-duration fixed income securities being allocated to specific plans having relatively higher funded status ratios and a greater percentage of growth assets being allocated to plans having relatively lower funded status ratios. The aggregate projected asset allocation presented in the table above for the master pension trust results from the plan-specific strategies.

Pension Plan Assets

The following tables present, for each of the fair value hierarchy levels, Xcel Energy’s pension plan assets that are measured at fair value as of Dec. 31, 2016 and 2015:
 
 
Dec. 31, 2016
(Thousands of Dollars)
 
Level 1
 
Level 2
 
Level 3
 
Investments Measured at NAV (a)
 
Total
Cash equivalents
 
$
112,515

 
$

 
$

 
$

 
$
112,515

Commingled funds:
 
 
 
 
 
 
 
 
 
 
U.S. equity funds
 

 

 

 
490,919

 
490,919

Non U.S. equity funds
 

 

 

 
368,866

 
368,866

U.S. corporate bond funds
 

 

 

 
268,017

 
268,017

Emerging market equity funds
 

 

 

 
194,495

 
194,495

Emerging market debt funds
 

 

 

 
163,586

 
163,586

Commodity funds
 

 

 

 
21,275

 
21,275

Private equity investments
 

 

 

 
100,877

 
100,877

Real estate
 

 

 

 
183,608

 
183,608

Other commingled funds
 

 

 

 
210,252

 
210,252

Debt securities:
 
 
 
 
 
 
 
 
 
 
Government securities
 

 
363,386

 

 

 
363,386

U.S. corporate bonds
 

 
238,077

 

 

 
238,077

Non U.S. corporate bonds
 

 
38,218

 

 

 
38,218

Mortgage-backed securities
 

 
6,119

 

 

 
6,119

Asset-backed securities
 

 
2,898

 

 

 
2,898

Equity securities:
 
 
 
 
 
 
 
 
 
 
U.S. equities
 
89,467

 

 

 

 
89,467

Other
 

 
3,238

 

 

 
3,238

Total
 
$
201,982

 
$
651,936

 
$

 
$
2,001,895

 
$
2,855,813


(a) 
Based on the requirements of ASU No. 2015-07, investments measured at fair value using a NAV methodology have not been classified in the fair value hierarchy. See Note 2 for further information on the adoption of ASU No. 2015-07.

 
 
Dec. 31, 2015
(Thousands of Dollars)
 
Level 1
 
Level 2
 
Level 3
 
Investments Measured at NAV (a)
 
Total
Cash equivalents
 
$
178,884

 
$

 
$

 
$

 
$
178,884

Derivatives
 

 
2,850

 

 

 
2,850

Commingled funds:
 
 
 
 
 
 
 
 
 
 
U.S. equity funds
 

 

 

 
392,738

 
392,738

Non U.S. equity funds
 

 

 

 
377,334

 
377,334

U.S. corporate bond funds
 

 

 

 
237,370

 
237,370

Emerging market equity funds
 

 

 

 
172,116

 
172,116

Emerging market debt funds
 

 

 

 
166,222

 
166,222

Commodity funds
 

 

 

 
52,132

 
52,132

Private equity investments
 

 

 

 
126,396

 
126,396

Real estate
 

 

 

 
200,835

 
200,835

Other commingled funds
 

 

 

 
216,254

 
216,254

Debt securities:
 
 
 
 
 
 
 
 
 
 
Government securities
 

 
412,932

 

 

 
412,932

U.S. corporate bonds
 

 
213,972

 

 

 
213,972

Non U.S. corporate bonds
 

 
34,467

 

 

 
34,467

Asset-backed securities
 

 
2,446

 

 

 
2,446

Equity securities:
 
 
 
 
 
 
 
 
 
 
U.S. equities
 
93,831

 

 

 

 
93,831

Other
 

 
3,001

 

 

 
3,001

Total
 
$
272,715

 
$
669,668

 
$

 
$
1,941,397

 
$
2,883,780


(a) 
Based on the requirements of ASU No. 2015-07, investments measured at fair value using a NAV methodology have not been classified in the fair value hierarchy. See Note 2 for further information on the adoption of ASU No. 2015-07.

There were no assets transferred in or out of Level 3 for the years ended Dec. 31, 2016, 2015 or 2014.

Benefit Obligations — A comparison of the actuarially computed pension benefit obligation and plan assets for Xcel Energy is presented in the following table:
(Thousands of Dollars)
 
2016
 
2015
Accumulated Benefit Obligation at Dec. 31
 
$
3,488,758

 
$
3,368,239

 
 
 
 
 
Change in Projected Benefit Obligation:
 


 


Obligation at Jan. 1
 
$
3,567,927

 
$
3,746,752

Service cost
 
91,739

 
99,311

Interest cost
 
160,102

 
148,524

Plan amendments
 
1,922

 

Actuarial loss (gain)
 
185,469

 
(169,678
)
Benefit payments
 
(325,541
)
 
(256,982
)
Obligation at Dec. 31
 
$
3,681,618

 
$
3,567,927


(Thousands of Dollars)
 
2016
 
2015
Change in Fair Value of Plan Assets:
 
 
 
 
Fair value of plan assets at Jan. 1
 
$
2,883,780

 
$
3,083,771

Actual return (loss) on plan assets
 
172,359

 
(33,102
)
Employer contributions
 
125,215

 
90,093

Benefit payments
 
(325,541
)
 
(256,982
)
Fair value of plan assets at Dec. 31
 
$
2,855,813

 
$
2,883,780


(Thousands of Dollars)
 
2016
 
2015
Funded Status of Plans at Dec. 31:
 
 
 
 
Funded status (a)
 
$
(825,805
)
 
$
(684,147
)
(a) 
Amounts are recognized in noncurrent liabilities on Xcel Energy’s consolidated balance sheets.
(Thousands of Dollars)
 
2016
 
2015
Amounts Not Yet Recognized as Components of Net Periodic Benefit Cost:
 
 
 
 
Net loss
 
$
1,835,966

 
$
1,710,097

Prior service credit
 
(5,232
)
 
(9,073
)
Total
 
$
1,830,734

 
$
1,701,024


(Thousands of Dollars)
 
2016
 
2015
Amounts Not Yet Recognized as Components of Net Periodic Benefit Cost Have Been Recorded as Follows Based Upon Expected Recovery in Rates:
 
 
 
 
Current regulatory assets
 
$
101,426

 
$
105,426

Noncurrent regulatory assets
 
1,649,482

 
1,520,975

Deferred income taxes
 
31,032

 
29,002

Net-of-tax accumulated OCI
 
48,794

 
45,621

Total
 
$
1,830,734

 
$
1,701,024


Measurement date
 
Dec. 31, 2016
 
Dec. 31, 2015
 
 
2016
 
2015
Significant Assumptions Used to Measure Benefit Obligations:
 
 
 
 
Discount rate for year-end valuation
 
4.13
%
 
4.66
%
Expected average long-term increase in compensation level
 
3.75

 
4.00

Mortality table
 
RP-2014

 
RP-2014



Mortality — In 2014, the Society of Actuaries published a new mortality table (RP-2014) and projection scale (MP-2014) that increased the overall life expectancy of males and females. On Dec. 31, 2014 Xcel Energy adopted the RP-2014 table, with modifications, based on its population and specific experience and a modified MP-2014 projection scale. During 2016, a new projection table was released (MP-2016).  In 2016, Xcel Energy adopted a modified version of the MP-2016 table and will continue to utilize the RP-2014 base table, modified for company experience.

Cash Flows — Cash funding requirements can be impacted by changes to actuarial assumptions, actual asset levels and other calculations prescribed by the funding requirements of income tax and other pension-related regulations. Required contributions were made in 2014 through 2017 to meet minimum funding requirements.

Total voluntary and required pension funding contributions across all four of Xcel Energy’s pension plans were as follows:

$150.0 million in January 2017;
$125.2 million in 2016;
$90.1 million in 2015; and
$130.6 million in 2014.

For future years, Xcel Energy anticipates contributions will be made as necessary.

Plan Amendments — The 2016 increase in the projected benefit obligation resulted from a change in the discount rate basis for lump sum conversion to annuity participants and annuity conversion to lump sum participants in the Xcel Energy Pension Plan. Additionally, the annual credits contributed to the PSCo Bargaining Plan retirement spending account increased. In 2015, there were no plan amendments made which affected the projected benefit obligation.

Benefit Costs — The components of Xcel Energy’s net periodic pension cost were:
(Thousands of Dollars)
 
2016
 
2015
 
2014
Service cost
 
$
91,739

 
$
99,311

 
$
88,342

Interest cost
 
160,102

 
148,524

 
156,619

Expected return on plan assets
 
(210,299
)
 
(213,890
)
 
(207,205
)
Amortization of prior service credit
 
(1,919
)
 
(1,805
)
 
(1,746
)
Amortization of net loss
 
97,539

 
125,152

 
116,762

Net periodic pension cost
 
137,162

 
157,292


152,772

Costs not recognized due to effects of regulation
 
(15,459
)
 
(29,633
)
 
(26,315
)
Net benefit cost recognized for financial reporting
 
$
121,703

 
$
127,659

 
$
126,457


 
 
2016
 
2015
 
2014
Significant Assumptions Used to Measure Costs:
 
 
 
 
 
 
Discount rate
 
4.66
%
 
4.11
%
 
4.75
%
Expected average long-term increase in compensation level
 
4.00

 
3.75

 
3.75

Expected average long-term rate of return on assets
 
6.87

 
7.09

 
7.05



Pension costs include an expected return impact for the current year that may differ from actual investment performance in the plan. The return assumption used for 2017 pension cost calculations is 6.87 percent.

Defined Contribution Plans

Xcel Energy maintains 401(k) and other defined contribution plans that cover substantially all employees. Total expense to these plans was approximately $35.8 million in 2016, $34.1 million in 2015 and $32.4 million in 2014.

Postretirement Health Care Benefits

Xcel Energy has a contributory health and welfare benefit plan that provides health care and death benefits to certain Xcel Energy retirees.

NSP-Minnesota and NSP-Wisconsin discontinued contributing toward health care benefits for nonbargaining employees retiring after 1998 and for bargaining employees who retired after 1999.
Xcel Energy discontinued contributing toward health care benefits for PSCo and SPS, nonbargaining employees retiring after June 30, 2003.
Employees of NCE who retired in 2002 continue to receive employer-subsidized health care benefits.
Nonbargaining employees of the former NCE who retired after 1998, bargaining employees of the former NCE who retired after 1999 and nonbargaining employees of NCE who retired after June 30, 2003, are eligible to participate in the Xcel Energy health care program with no employer subsidy.

Plan Assets — Certain state agencies that regulate Xcel Energy Inc.’s utility subsidiaries also have issued guidelines related to the funding of postretirement benefit costs. SPS is required to fund postretirement benefit costs for Texas and New Mexico jurisdictional amounts collected in rates. PSCo is required to fund postretirement benefit costs in irrevocable external trusts that are dedicated to the payment of these postretirement benefits. These assets are invested in a manner consistent with the investment strategy for the pension plan.

The following table presents the target postretirement asset allocations for Xcel Energy at Dec. 31 for the upcoming year:
 
 
2016
 
2015
Domestic and international equity securities
 
25
%
 
25
%
Short-to-intermediate fixed income securities
 
57

 
57

Alternative investments
 
13

 
13

Cash
 
5

 
5

Total
 
100
%
 
100
%


Xcel Energy bases its investment-return assumption for the postretirement health care fund assets on expected long-term performance for each of the investment types included in its asset portfolio. The assets are invested in a portfolio according to Xcel Energy’s return, liquidity and diversification objectives to provide a source of funding for plan obligations and minimize the necessity of contributions to the plan, within appropriate levels of risk. The principal mechanism for achieving these objectives is the projected allocation of assets to selected asset classes, given the long-term risk, return, correlation and liquidity characteristics of each particular asset class. There were no significant concentrations of risk in any particular industry, index, or entity. Market volatility can impact even well-diversified portfolios and significantly affect the return levels achieved by postretirement health care assets in any year.

The following tables present, for each of the fair value hierarchy levels, Xcel Energy’s postretirement benefit plan assets that are measured at fair value as of Dec. 31, 2016 and 2015:
 
 
Dec. 31, 2016
(Thousands of Dollars)
 
Level 1
 
Level 2
 
Level 3
 
Investments Measured at NAV (a)
 
Total
Cash equivalents
 
$
20,545

 
$

 
$

 
$

 
$
20,545

Insurance contracts
 

 
47,233

 

 

 
47,233

Commingled funds:
 
 
 
 
 
 
 
 
 
 
U.S. equity funds
 

 

 

 
54,440

 
54,440

U.S fixed income funds
 

 

 

 
27,109

 
27,109

Emerging market debt funds
 

 

 

 
30,431

 
30,431

Other commingled funds
 

 

 

 
54,957

 
54,957

Debt securities:
 
 
 
 
 
 
 
 
 
 
Government securities
 

 
37,745

 

 

 
37,745

U.S. corporate bonds
 

 
62,317

 

 

 
62,317

Non U.S. corporate bonds
 

 
17,281

 

 

 
17,281

Asset-backed securities
 

 
18,922

 

 

 
18,922

Mortgage-backed securities
 

 
28,717

 

 

 
28,717

Equity securities:
 
 
 
 
 
 
 
 
 
 
Non U.S. equities
 
40,960

 

 

 

 
40,960

Other
 

 
1,448

 

 

 
1,448

Total
 
$
61,505

 
$
213,663

 
$

 
$
166,937

 
$
442,105

(a) 
Based on the requirements of ASU No. 2015-07, investments measured at fair value using a NAV methodology have not been classified in the fair value hierarchy. See Note 2 for further information on the adoption of ASU No. 2015-07.

 
 
Dec. 31, 2015
(Thousands of Dollars)
 
Level 1
 
Level 2
 
Level 3
 
Investments Measured at NAV (a)
 
Total
Cash equivalents
 
$
19,638

 
$

 
$

 
$

 
$
19,638

Insurance contracts
 

 
47,205

 

 

 
47,205

Commingled funds:
 
 
 
 
 
 
 
 
 
 
U.S. equity funds
 

 

 

 
38,202

 
38,202

Non U.S. equity funds
 

 

 

 
33,596

 
33,596

U.S fixed income funds
 

 

 

 
24,248

 
24,248

Emerging market equity funds
 

 

 

 
11,096

 
11,096

Emerging market debt funds
 

 

 

 
35,667

 
35,667

Other commingled funds
 

 

 

 
61,973

 
61,973

Debt securities:
 
 
 
 
 
 
 
 
 
 
Government securities
 

 
39,241

 

 

 
39,241

U.S. corporate bonds
 

 
59,879

 

 

 
59,879

Non U.S. corporate bonds
 

 
12,997

 

 

 
12,997

Asset-backed securities
 

 
28,691

 

 

 
28,691

Mortgage-backed securities
 

 
35,612

 

 

 
35,612

Other
 

 
(412
)
 

 

 
(412
)
Total
 
$
19,638

 
$
223,213

 
$

 
$
204,782

 
$
447,633

(a) 
Based on the requirements of ASU No. 2015-07, investments measured at fair value using a NAV methodology have not been classified in the fair value hierarchy. See Note 2 for further information on the adoption of ASU No. 2015-07.

There were no assets transferred in or out of Level 3 for the years ended Dec. 31, 2016, 2015 or 2014.

Benefit Obligations — A comparison of the actuarially computed benefit obligation and plan assets for Xcel Energy is presented in the following table:
(Thousands of Dollars)
 
2016
 
2015
Change in Projected Benefit Obligation:
 
 
 
 
Obligation at Jan. 1
 
$
584,267

 
$
642,869

Service cost
 
1,727

 
2,116

Interest cost
 
26,107

 
25,297

Medicare subsidy reimbursements
 
2,058

 
1,958

Plan participants’ contributions
 
6,896

 
6,718

Actuarial loss (gain)
 
32,954

 
(45,793
)
Benefit payments
 
(50,925
)
 
(48,898
)
Obligation at Dec. 31
 
$
603,084

 
$
584,267


(Thousands of Dollars)
 
2016
 
2015
Change in Fair Value of Plan Assets:
 
 
 
 
Fair value of plan assets at Jan. 1
 
$
447,633

 
$
475,058

Actual return (loss) on plan assets
 
20,555

 
(3,570
)
Plan participants’ contributions
 
6,896

 
6,718

Employer contributions
 
17,946

 
18,325

Benefit payments
 
(50,925
)
 
(48,898
)
Fair value of plan assets at Dec. 31
 
$
442,105

 
$
447,633


(Thousands of Dollars)
 
2016
 
2015
Funded Status of Plans at Dec. 31:
 
 
 
 
Funded status
 
$
(160,979
)
 
$
(136,634
)
Noncurrent assets
 
437

 
1,820

Current liabilities
 
(6,395
)
 
(7,495
)
Noncurrent liabilities
 
(155,021
)
 
(130,959
)
Net postretirement amounts recognized on consolidated balance sheets
 
$
(160,979
)
 
$
(136,634
)

(Thousands of Dollars)
 
2016
 
2015
Amounts Not Yet Recognized as Components of Net Periodic Benefit Cost:
 
 
 
 
Net loss
 
$
136,391

 
$
103,039

Prior service credit
 
(54,239
)
 
(64,925
)
Total
 
$
82,152

 
$
38,114


(Thousands of Dollars)
 
2016
 
2015
Amounts Not Yet Recognized as Components of Net Periodic Benefit Cost Have Been Recorded as Follows Based Upon Expected Recovery in Rates:
 
 
 
 
Current regulatory assets
 
$
247

 
$
352

Noncurrent regulatory assets
 
90,990

 
50,135

Current regulatory liabilities
 
(1,004
)
 
(985
)
Noncurrent regulatory liabilities
 
(14,221
)
 
(16,916
)
Deferred income taxes
 
2,387

 
2,148

Net-of-tax accumulated OCI
 
3,753

 
3,380

Total
 
$
82,152

 
$
38,114


Measurement date
 
Dec. 31, 2016
 
Dec. 31, 2015
 
 
2016
 
2015
Significant Assumptions Used to Measure Benefit Obligations:
 
 
 
 
Discount rate for year-end valuation
 
4.13
%
 
4.65
%
Mortality table
 
RP 2014

 
RP 2014

Health care costs trend rate — initial
 
5.50
%
 
6.00
%


Effective Jan. 1, 2017, the initial medical trend rate was decreased from 6.0 percent to 5.5 percent. The ultimate trend assumption remained at 4.5 percent. The period until the ultimate rate is reached is two years. Xcel Energy bases its medical trend assumption on the long-term cost inflation expected in the health care market, considering the levels projected and recommended by industry experts, as well as recent actual medical cost increases experienced by Xcel Energy’s retiree medical plan.

A one-percent change in the assumed health care cost trend rate would have the following effects on Xcel Energy:
 
 
One-Percentage Point
(Thousands of Dollars)
 
Increase
 
Decrease
APBO
 
$
57,329

 
$
(48,831
)
Service and interest components
 
2,926

 
(2,477
)


Cash Flows — The postretirement health care plans have no funding requirements under income tax and other retirement-related regulations other than fulfilling benefit payment obligations, when claims are presented and approved under the plans. Additional cash funding requirements are prescribed by certain state and federal rate regulatory authorities. Xcel Energy contributed $17.9 million during 2016, $18.3 million during 2015, $17.1 million during 2014 and expects to contribute approximately $11.8 million during 2017.

Plan Amendments — In 2016 and 2015, there were no plan amendments made which affected the benefit obligation.

Benefit Costs — The components of Xcel Energy’s net periodic postretirement benefit costs were:
(Thousands of Dollars)
 
2016
 
2015
 
2014
Service cost
 
$
1,727

 
$
2,116

 
$
3,457

Interest cost
 
26,107

 
25,297

 
34,028

Expected return on plan assets
 
(24,995
)
 
(26,600
)
 
(33,954
)
Amortization of prior service credit
 
(10,686
)
 
(10,686
)
 
(10,688
)
Amortization of net loss
 
4,042

 
5,404

 
11,740

Net periodic postretirement benefit (credit) cost
 
$
(3,805
)
 
$
(4,469
)
 
$
4,583


 
 
2016
 
2015
 
2014
Significant Assumptions Used to Measure Costs:
 
 
 
 
 
 
Discount rate
 
4.65
%
 
4.08
%
 
4.82
%
Expected average long-term rate of return on assets
 
5.80

 
5.80

 
7.17



Projected Benefit Payments

The following table lists Xcel Energy’s projected benefit payments for the pension and postretirement benefit plans:
(Thousands of Dollars)
 
Projected
Pension Benefit
Payments
 
Gross Projected
Postretirement
Health Care
Benefit Payments
 
Expected
Medicare Part D
Subsidies
 
Net Projected
Postretirement
Health Care
Benefit Payments
2017
 
$
276,123

 
$
49,245

 
$
2,245

 
$
47,000

2018
 
260,252

 
48,322

 
2,371

 
45,951

2019
 
266,823

 
47,497

 
2,485

 
45,012

2020
 
270,677

 
47,640

 
2,575

 
45,065

2021
 
270,119

 
46,865

 
2,672

 
44,193

2022-2026
 
1,321,308

 
215,956

 
14,750

 
201,206



Multiemployer Plans

NSP-Minnesota and NSP-Wisconsin each contribute to several union multiemployer pension and other postretirement benefit plans, none of which are individually significant. These plans provide pension and postretirement health care benefits to certain union employees, including electrical workers, boilermakers, and other construction and facilities workers who may perform services for more than one employer during a given period and do not participate in the NSP-Minnesota and NSP-Wisconsin sponsored pension and postretirement health care plans. Contributing to these types of plans creates risk that differs from providing benefits under NSP-Minnesota and NSP-Wisconsin sponsored plans, in that if another participating employer ceases to contribute to a multiemployer plan, additional unfunded obligations may need to be funded over time by remaining participating employers.

Contributions to multiemployer plans were as follows for the years ended Dec. 31, 2016, 2015 and 2014. The average number of NSP-Minnesota union employees covered by the multiemployer pension plans decreased to approximately 700 in 2016 from 900 in 2015. There were no other significant changes to the nature or magnitude of the participation of NSP-Minnesota and NSP-Wisconsin in multiemployer plans for the years presented:
(Thousands of Dollars)
 
2016
 
2015
 
2014
Multiemployer pension contributions:
 
 
 
 
 
 
NSP-Minnesota
 
$
13,843

 
$
17,223

 
$
20,254

NSP-Wisconsin
 
707

 
944

 
156

Total
 
$
14,550

 
$
18,167

 
$
20,410

Multiemployer other postretirement benefit contributions:
 
 
 
 
 
 
NSP-Minnesota
 
$
86

 
$
135

 
$
273

Total
 
$
86

 
$
135

 
$
273