XML 38 R27.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Fair Value of Financial Assets and Liabilities (Tables)
 6 Months Ended
Jun. 30, 2024
Fair Value Disclosures [Abstract]  
Cost and Fair Value of Nuclear Decommissioning Fund Investments
Non-derivative instruments with recurring fair value measurements in the nuclear decommissioning fund:
June 30, 2024
Fair Value
(Millions of Dollars)CostLevel 1Level 2Level 3NAVTotal
Nuclear decommissioning fund (a)
Cash equivalents$43 $43 $— $— $— $43 
Commingled funds713 — — — 1,036 1,036 
Debt securities834 — 801 14 — 815 
Equity securities517 1,493 1 — — 1,494 
Total$2,107 $1,536 $802 $14 $1,036 $3,388 
(a)Reported in nuclear decommissioning fund and other investments on the consolidated balance sheets, which also includes $251 million of equity method investments and $152 million of rabbi trust assets and other miscellaneous investments.
Dec. 31, 2023
Fair Value
(Millions of Dollars)CostLevel 1Level 2Level 3NAVTotal
Nuclear decommissioning fund (a)
Cash equivalents$41 $41 $— $— $— $41 
Commingled funds721 — — — 1,049 1,049 
Debt securities784 — 771 9 — 780 
Equity securities508 1,339 2 — — 1,341 
Total$2,054 $1,380 $773 $9 $1,049 $3,211 
(a)Reported in nuclear decommissioning fund and other investments on the consolidated balance sheets, which also includes $244 million of equity investments in unconsolidated subsidiaries and $144 million of rabbi trust assets and other miscellaneous investments.
Final Contractual Maturity Dates of Debt Securities in the Nuclear Decommissioning Fund by Asset Class
Contractual maturity dates of debt securities in the nuclear decommissioning fund as of June 30, 2024:
Final Contractual Maturity
(Millions of Dollars)Due in 1 Year or LessDue in 1 to 5 YearsDue in 5 to 10 YearsDue after 10 YearsTotal
Debt securities$5 $289 $266 $255 $815 
Gross Notional Amounts of Commodity Forwards, Options, and FTRs
Gross notional amounts of commodity forwards, options and FTRs:
(Amounts in Millions) (a)(b)
June 30, 2024Dec. 31, 2023
Megawatt hours of electricity75 48 
Million British thermal units of natural gas79 84 
(a)Not reflective of net positions in the underlying commodities.
(b)Notional amounts for options included on a gross basis but weighted for the probability of exercise.
Impact of Derivative Activity on Accumulated Other Comprehensive Loss, Regulatory Assets and Liabilities, and Income
Pre-Tax Fair Value Gains (Losses) Recognized During the Period in:
(Millions of Dollars)Accumulated Other Comprehensive LossRegulatory Assets and Liabilities
Three Months Ended June 30, 2024
Other derivative instruments:
Electric commodity$— $42 
Natural gas commodity— (1)
Total$— $41 
Six Months Ended June 30, 2024
Derivatives designated as cash flow hedges:
Interest rate$29 $— 
Total$29 $— 
Other derivative instruments:
Electric commodity$— $41 
Natural gas commodity— 3 
Total$— $44 
Three Months Ended June 30, 2023
Derivatives designated as cash flow hedges:
Interest rate$18 $— 
Total$18 $— 
Other derivative instruments:
Electric commodity$— $(19)
Total$— $(19)
Six Months Ended June 30, 2023
Derivatives designated as cash flow hedges:
Interest rate$11 $— 
Total$11 $— 
Other derivative instruments:
Electric commodity$— $(111)
Natural gas commodity— 3 
Total$— $(108)
Pre-Tax (Gains) Losses Reclassified into Income During the Period from:Pre-Tax Gains (Losses) Recognized During the Period in Income
(Millions of Dollars)Accumulated Other Comprehensive LossRegulatory Assets and Liabilities
Three Months Ended June 30, 2024
Derivatives designated as cash flow hedges:
Interest rate$1 
(a)
$— $— 
Total$1 $— $— 
Other derivative instruments:
Commodity trading$— $— $(14)
(b)
Electric commodity— (15)
(c)
— 
Total$— $(15)$(14)
Six Months Ended June 30, 2024
Derivatives designated as cash flow hedges:
Interest rate$2 
(a)
$— $— 
Total$2 $— $— 
Other derivative instruments:
Commodity trading$— $— $(22)
(b)
Electric commodity— (3)
(c)
— 
Natural gas commodity— — (14)
(d)(e)
Total$— $(3)$(36)
Three Months Ended June 30, 2023
Derivatives designated as cash flow hedges:
Interest rate$1 
(a)
$— $— 
Total$1 $— $— 
Other derivative instruments:
Commodity trading$— $— $(6)
(b)
Electric commodity— 11 
(c)
— 
Total$— $11 $(6)
Six Months Ended June 30, 2023
Derivatives designated as cash flow hedges:
Interest rate$3 
(a)
$— $— 
Total$3 $— $— 
Other derivative instruments:
Commodity trading$— $— $(6)
(b)
Electric commodity— 94 
(c)
— 
Natural gas commodity— 10 
(d)
(19)
(d)(e)
Total$— $104 $(25)
(a)Recorded to interest charges.
(b)Recorded to electric revenues. Presented amounts do not reflect non-derivative transactions or margin sharing with customers.
(c)Recorded to electric fuel and purchased power. These derivative settlement gains and losses are shared with electric customers through fuel and purchased energy cost-recovery mechanisms, and reclassified out of income as regulatory assets or liabilities, as appropriate. FTR settlements are shared with customers and do not have a material impact on net income. Presented amounts reflect changes in fair value between auction and settlement dates, but exclude the original auction fair value.
(d)Other than $2 million of 2024 losses recorded to electric fuel and purchased power, amounts are recorded to cost of natural gas sold and transported. Amounts are subject to cost-recovery mechanisms and reclassified out of income to a regulatory asset, as appropriate.
(e)Relates primarily to option premium amortization.
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis [Table Text Block]
June 30, 2024Dec. 31, 2023
Fair ValueFair Value Total
Netting (a)
TotalFair ValueFair Value Total
Netting (a)
Total
(Millions of Dollars)Level 1Level 2Level 3Level 1Level 2Level 3
Current derivative assets
Other derivative instruments:
Commodity trading$6 $43 $22 $71 $(51)$20 $8 $51 $32 $91 $(59)$32 
Electric commodity— — 211 211 (3)208 — — 62 62 (7)55 
Natural gas commodity— 4 — 4 — 4 — 14 — 14 — 14 
Total current derivative assets$6 $47 $233 $286 $(54)232 $8 $65 $94 $167 $(66)101 
PPAs (b)
2 3 
Current derivative instruments$234 $104 
Noncurrent derivative assets
Other derivative instruments:
Commodity trading$11 $52 $57 $120 $(36)$84 $14 $51 $45 $110 $(34)$76 
Total noncurrent derivative assets$11 $52 $57 $120 $(36)$84 $14 $51 $45 $110 $(34)$76 
June 30, 2024Dec. 31, 2023
Fair ValueFair Value Total
Netting (a)
TotalFair ValueFair Value Total
Netting (a)
Total
(Millions of Dollars)Level 1Level 2Level 3Level 1Level 2Level 3
Current derivative liabilities
Derivatives designated as cash flow hedges:
Interest rate$— $— $— $— $— $— $— $17 $— $17 $— $17 
Other derivative instruments:
Commodity trading$6 $77 $6 $89 $(53)$36 $6 $86 $5 $97 $(60)$37 
Electric commodity— — 3 3 (3)— — — 7 7 (7)— 
Natural gas commodity— 1 — 1 — 1 — 12 — 12 — 12 
Total current derivative liabilities$6 $78 $9 $93 $(56)37 $6 $115 $12 $133 $(67)66 
PPAs (b)
7 8 
Current derivative instruments$44 $74 
Noncurrent derivative liabilities
Other derivative instruments:
Commodity trading$14 $56 $42 $112 $(40)$72 $16 $50 $37 $103 $(39)$64 
Total noncurrent derivative liabilities$14 $56 $42 $112 $(40)72 $16 $50 $37 $103 $(39)64 
PPAs (b)
19 22 
Noncurrent derivative instruments$91 $86 
(a)Xcel Energy nets derivative instruments and related collateral on its consolidated balance sheets when supported by a legally enforceable master netting agreement. At June 30, 2024 and Dec. 31, 2023, derivative assets and liabilities include no obligations to return cash collateral. At June 30, 2024 and Dec. 31, 2023, derivative assets and liabilities include rights to reclaim cash collateral of $5 million and $7 million, respectively. Counterparty netting amounts presented exclude settlement receivables and payables and non-derivative amounts that may be subject to the same master netting agreements.
(b)Xcel Energy currently applies the normal purchase exception to qualifying PPAs. Balance relates to specific contracts that were previously recognized at fair value prior to applying the normal purchase exception, and are being amortized over the remaining contract lives along with the offsetting regulatory assets and liabilities.
Change in Level 3 Commodity Derivative
Changes in Level 3 commodity derivatives:
Three Months Ended June 30
(Millions of Dollars)20242023
Balance at April 1$91 $78 
Purchases (a)
174 167 
Settlements (a)
(110)(47)
Net transactions recorded during the period:
Gains recognized in earnings (b)
3 10 
Net gains recognized as regulatory assets and liabilities (a)
81 1 
Balance at June 30$239 $209 
Six Months Ended June 30
(Millions of Dollars)20242023
Balance at Jan. 1$90 $235 
Purchases (a)
177 172 
Settlements (a)
(161)(76)
Net transactions recorded during the period:
Gains (losses) recognized in earnings (b)
3 (2)
Net gains (losses) recognized as regulatory assets and liabilities (a)
130 (120)
Balance at June 30$239 $209 
(a)Relates primarily to NSP-Minnesota and SPS FTR instruments administered by MISO and SPP.
(b)Relates to commodity trading and is subject to substantial offsetting losses and gains on derivative instruments categorized as levels 1 and 2 in the income statement. See above tables for the income statement impact of derivative activity, including commodity trading gains and losses.
Carrying Amount and Fair Value of Long-term Debt
June 30, 2024Dec. 31, 2023
(Millions of Dollars)Carrying AmountFair ValueCarrying AmountFair Value
Long-term debt, including current portion$28,570 $24,959 $25,465 $22,927