XML 56 R39.htm IDEA: XBRL DOCUMENT v3.6.0.2
Benefit Plans and Other Postretirement Benefits (Tables)
12 Months Ended
Dec. 31, 2016
Benefit Plans and Other Postretirement Benefits [Abstract]  
Projected Benefit Payments for the Pension and Postretirement Benefit Plans
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

Contributions to Multiemployer Plans
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

Pension Plans  
Benefit Plans and Other Postretirement Benefits [Abstract]  
Target Asset Allocations and Plan Assets Measured at Fair Value
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
%
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.
Change in Projected Benefit Obligation
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

Change in Fair Value of Plan Assets
(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

Funded Status of Plans
(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.
Amounts Not Yet Recognized as Components of Net Periodic Benefit Cost
(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

Amounts Not Yet Recognized as Components of Net Periodic Benefit Costs Recorded on the Balance Sheet Based Upon Expected Recovery in Rates
(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

Schedule of Assumptions Used
 
 
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

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

Components of Net Periodic 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

Postretirement Benefit Plan  
Benefit Plans and Other Postretirement Benefits [Abstract]  
Target Asset Allocations and Plan Assets Measured at Fair Value
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
%
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.

Change in Projected Benefit Obligation
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

Change in Fair Value of Plan Assets
(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

Funded Status of Plans
(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
)
Amounts Not Yet Recognized as Components of Net Periodic Benefit Cost
(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

Amounts Not Yet Recognized as Components of Net Periodic Benefit Costs Recorded on the Balance Sheet Based Upon Expected Recovery in Rates
(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

Schedule of Assumptions Used
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
%
 
 
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

Effects of One-Percent Change in Assumed Health Care Cost Trend Rate
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
)
Components of Net Periodic 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