XML 46 R33.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 SPS’ 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
 
$
28,596

 
$
3,420

 
$
24

 
$
3,396

2018
 
28,086

 
3,203

 
26

 
3,177

2019
 
28,545

 
3,008

 
24

 
2,984

2020
 
29,567

 
3,015

 
25

 
2,990

2021
 
29,716

 
3,096

 
26

 
3,070

2022-2026
 
156,673

 
14,135

 
148

 
13,987

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 SPS at Dec. 31 for the upcoming year:
 
 
2016
 
2015
Domestic and international equity securities
 
36
%
 
36
%
Long-duration fixed income and interest rate swap securities
 
31

 
31

Short-to-intermediate fixed income securities
 
15

 
12

Alternative investments
 
16

 
19

Cash
 
2

 
2

Total
 
100
%
 
100
%
The following tables present, for each of the fair value hierarchy levels, SPS’ 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
 
$
29,237

 
$

 
$

 
$

 
$
29,237

Commingled funds:
 
 
 
 
 
 
 
 
 
 
U.S. equity funds
 

 

 

 
62,899

 
62,899

Non U.S. equity funds
 

 

 

 
46,403

 
46,403

U.S. corporate bond funds
 

 

 

 
41,226

 
41,226

Emerging market equity funds
 

 

 

 
24,637

 
24,637

Emerging market debt funds
 

 

 

 
20,399

 
20,399

Commodity funds
 

 

 

 
2,876

 
2,876

Private equity investments
 

 

 

 
12,098

 
12,098

Real estate
 

 

 

 
23,232

 
23,232

Other commingled funds
 

 

 

 
28,247

 
28,247

Debt securities:
 
 
 
 
 
 
 
 
 
 
Government securities
 

 
38,105

 

 

 
38,105

U.S. corporate bonds
 

 
36,293

 

 

 
36,293

Non U.S. corporate bonds
 

 
5,818

 

 

 
5,818

Mortgage-backed securities
 

 
821

 

 

 
821

Asset-backed securities
 

 
389

 

 

 
389

Equity securities:
 
 
 
 
 
 
 
 
 
 
U.S. equities
 
10,477

 

 

 

 
10,477

Other
 

 
(2,762
)
 

 

 
(2,762
)
Total
 
$
39,714

 
$
78,664

 
$

 
$
262,017

 
$
380,395


(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
 
$
22,999

 
$

 
$

 
$

 
$
22,999

Derivatives
 

 
553

 

 

 
553

Commingled funds:
 
 
 
 
 
 
 
 
 
 
U.S. equity funds
 

 

 

 
55,533

 
55,533

Non U.S. equity funds
 

 

 

 
53,449

 
53,449

U.S. corporate bond funds
 

 

 

 
32,020

 
32,020

Emerging market equity funds
 

 

 

 
23,891

 
23,891

Emerging market debt funds
 

 

 

 
23,169

 
23,169

Commodity funds
 

 

 

 
7,884

 
7,884

Private equity investments
 

 

 

 
19,114

 
19,114

Real estate
 

 

 

 
27,690

 
27,690

Other commingled funds
 

 

 

 
29,793

 
29,793

Debt securities:
 
 
 
 
 
 
 
 
 
 
Government securities
 

 
37,495

 

 

 
37,495

U.S. corporate bonds
 

 
28,826

 

 

 
28,826

Non U.S. corporate bonds
 

 
4,626

 

 

 
4,626

Asset-backed securities
 

 
323

 

 

 
323

Equity securities:
 
 
 
 
 
 
 
 
 
 
U.S. equities
 
13,492

 

 

 

 
13,492

Other
 

 
(1,944
)
 

 

 
(1,944
)
Total
 
$
36,491

 
$
69,879

 
$

 
$
272,543

 
$
378,913



(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 SPS is presented in the following table:
(Thousands of Dollars)
 
2016
 
2015
Accumulated Benefit Obligation at Dec. 31
 
$
453,317

 
$
429,726

 
 
 
 
 
Change in Projected Benefit Obligation:
 
 
 
 
Obligation at Jan. 1
 
$
467,394

 
$
500,690

Service cost
 
9,761

 
11,006

Interest cost
 
21,259

 
20,184

Actuarial loss (gain)
 
25,053

 
(35,154
)
Transfer to other plan
 
(3,305
)
 
(2,843
)
Benefit payments
 
(36,561
)
 
(26,489
)
Obligation at Dec. 31
 
$
483,601

 
$
467,394

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
 
$
378,913

 
$
402,269

Actual return (loss) on plan assets
 
23,306

 
(6,013
)
Employer contributions
 
18,088

 
11,651

Transfer to other plan
 
(3,351
)
 
(2,505
)
Benefit payments
 
(36,561
)
 
(26,489
)
Fair value of plan assets at Dec. 31
 
$
380,395

 
$
378,913

Funded Status of Plans
(Thousands of Dollars)
 
2016
 
2015
Funded Status of Plans at Dec. 31:
 
 
 
 
Funded status (a)
 
$
(103,206
)
 
$
(88,481
)

(a) 
Amounts are recognized in noncurrent liabilities on SPS’ 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
 
$
247,381

 
$
236,107

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
 
$
13,524

 
$
13,690

Noncurrent regulatory assets
 
233,857

 
222,417

Total
 
$
247,381

 
$
236,107

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
 
6.78

 
7.22

 
6.90

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
Benefit Costs The components of SPS’ net periodic pension cost were:
(Thousands of Dollars)
 
2016
 
2015
 
2014
Service cost
 
$
9,761

 
$
11,006

 
$
9,184

Interest cost
 
21,259

 
20,184

 
20,444

Expected return on plan assets
 
(27,602
)
 
(28,610
)
 
(26,179
)
Amortization of prior service cost
 

 
39

 
54

Amortization of net loss
 
11,986

 
15,087

 
13,326

Net periodic pension cost
 
15,404

 
17,706

 
16,829

Credits not recognized due to effects of regulation
 
2,042

 
2,597

 
3,170

Net benefit cost recognized for financial reporting
 
$
17,446

 
$
20,303

 
$
19,999

Postretirement Benefit Plan  
Benefit Plans and Other Postretirement Benefits [Abstract]  
Target Asset Allocations and Plan Assets Measured at Fair Value
The following tables present, for each of the fair value hierarchy levels, SPS’ proportionate allocation of the total 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
 
$
1,966

 
$

 
$

 
$

 
$
1,966

Insurance contracts
 

 
4,519

 

 

 
4,519

Commingled funds:
 
 
 
 
 
 
 
 
 
 
U.S. equity funds
 

 

 

 
5,208

 
5,208

U.S fixed income funds
 

 

 

 
2,593

 
2,593

Emerging market debt funds
 

 

 

 
2,911

 
2,911

Other commingled funds
 

 

 

 
5,258

 
5,258

Debt securities:
 
 
 
 
 
 
 
 
 
 
Government securities
 

 
3,611

 

 

 
3,611

U.S. corporate bonds
 

 
5,962

 

 

 
5,962

Non U.S. corporate bonds
 

 
1,653

 

 

 
1,653

Asset-backed securities
 

 
1,810

 

 

 
1,810

Mortgage-backed securities
 

 
2,748

 

 

 
2,748

Equity securities:
 
 
 
 
 
 
 
 
 
 
Non U.S. equities
 
3,919

 

 

 

 
3,919

Other
 

 
139

 

 

 
139

Total
 
$
5,885

 
$
20,442

 
$

 
$
15,970

 
$
42,297


(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
 
$
1,873

 
$

 
$

 
$

 
$
1,873

Insurance contracts
 

 
4,501

 

 

 
4,501

Commingled funds:
 
 
 
 
 
 
 
 
 
 
U.S. equity funds
 

 

 

 
3,643

 
3,643

Non U.S. equity funds
 

 

 

 
3,204

 
3,204

U.S fixed income funds
 

 

 

 
2,311

 
2,311

Emerging market equity funds
 

 

 

 
1,058

 
1,058

Emerging market debt funds
 

 

 

 
3,401

 
3,401

Other commingled funds
 

 

 

 
5,910

 
5,910

Debt securities:
 
 
 
 
 
 
 
 
 
 
Government securities
 

 
3,742

 

 

 
3,742

U.S. corporate bonds
 

 
5,710

 

 

 
5,710

Non U.S. corporate bonds
 

 
1,239

 

 

 
1,239

Asset-backed securities
 

 
2,736

 

 

 
2,736

Mortgage-backed securities
 

 
3,396

 

 

 
3,396

Other
 

 
(40
)
 

 

 
(40
)
Total
 
$
1,873

 
$
21,284

 
$

 
$
19,527

 
$
42,684

(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.
The following table presents the target postretirement asset allocations for Xcel Energy Inc. and SPS 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
%
Change in Projected Benefit Obligation
A comparison of the actuarially computed benefit obligation and plan assets for SPS is presented in the following table:
(Thousands of Dollars)
 
2016
 
2015
Change in Projected Benefit Obligation:
 
 
 
 
Obligation at Jan. 1
 
$
40,864

 
$
44,342

Service cost
 
775

 
954

Interest cost
 
1,821

 
1,745

Medicare subsidy reimbursements
 
31

 
45

Plan participants’ contributions
 
653

 
687

Actuarial loss (gain)
 
1,293

 
(3,793
)
Benefit payments
 
(3,577
)
 
(3,116
)
Obligation at Dec. 31
 
$
41,860

 
$
40,864

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
 
$
42,684

 
$
45,356

Actual return (loss) on plan assets
 
1,978

 
(421
)
Plan participants’ contributions
 
653

 
687

Employer contributions
 
559

 
178

Benefit payments
 
(3,577
)
 
(3,116
)
Fair value of plan assets at Dec. 31
 
$
42,297

 
$
42,684

Funded Status of Plans
(Thousands of Dollars)
 
2016
 
2015
Funded Status of Plans at Dec. 31:
 
 
 
 
Funded status (a)
 
$
437

 
$
1,820


(a) 
Amounts are recognized in noncurrent assets on SPS’ balance sheet as of Dec. 31, 2016 and 2015.
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 Credit:
 
 
 
 
Net gain
 
$
(12,595
)
 
$
(14,870
)
Prior service credit
 
(2,630
)
 
(3,031
)
Total
 
$
(15,225
)
 
$
(17,901
)
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 Credit Have Been Recorded as Follows Based Upon Expected Recovery in Rates:
 
 
 
 
Current regulatory liabilities
 
$
(1,004
)
 
$
(985
)
Noncurrent regulatory liabilities
 
(14,221
)
 
(16,916
)
Total
 
$
(15,225
)
 
$
(17,901
)
Schedule of Assumptions Used
 
 
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

 
7.20

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
%
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 SPS:
 
 
One-Percentage Point
(Thousands of Dollars)
 
Increase
 
Decrease
APBO
 
$
3,979

 
$
(3,389
)
Service and interest components
 
273

 
(231
)
Components of Net Periodic Benefit Costs
The components of SPS’ net periodic postretirement benefit costs were:
(Thousands of Dollars)
 
2016
 
2015
 
2014
Service cost
 
$
775

 
$
954

 
$
1,246

Interest cost
 
1,821

 
1,745

 
2,572

Expected return on plan assets
 
(2,377
)
 
(2,540
)
 
(3,247
)
Amortization of prior service credit
 
(401
)
 
(401
)
 
(401
)
Amortization of net gain
 
(583
)
 
(639
)
 
(321
)
Net periodic postretirement benefit credit
 
$
(765
)
 
$
(881
)
 
$
(151
)