XML 63 R39.htm IDEA: XBRL DOCUMENT v3.8.0.1
Benefit Plans and Other Postretirement Benefits (Tables)
12 Months Ended
Dec. 31, 2017
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:
(Millions 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
2018
 
$
307

 
$
47

 
$
2

 
$
45

2019
 
262

 
47

 
2

 
45

2020
 
261

 
47

 
2

 
45

2021
 
261

 
47

 
3

 
44

2022
 
266

 
46

 
3

 
43

2023-2027
 
1,274

 
212

 
14

 
198

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:
(Millions of Dollars)
 
2017
 
2016
 
2015
Multiemployer pension contributions:
 
 
 
 
 
 
NSP-Minnesota
 
$
12

 
$
14

 
$
17

NSP-Wisconsin
 

 
1

 
1

Total
 
$
12

 
$
15

 
$
18

Pension Plan [Member]  
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, Xcel Energy’s pension plan assets that are measured at fair value as of Dec. 31, 2017 and 2016:
 
 
Dec. 31, 2017
(Millions of Dollars)
 
Level 1
 
Level 2
 
Level 3
 
Investments Measured at NAV
 
Total
Cash equivalents
 
$
196

 
$

 
$

 
$

 
$
196

Commingled funds:
 
 
 
 
 
 
 
 
 
 
U.S. equity funds
 
513

 

 

 

 
513

Non U.S. equity funds
 
92

 

 

 
199

 
291

U.S. corporate bond funds
 
369

 

 

 

 
369

Emerging market equity funds
 

 

 

 
314

 
314

Emerging market debt funds
 
75

 

 

 
166

 
241

Private equity investments
 

 

 

 
84

 
84

Real estate
 

 

 

 
195

 
195

Other commingled funds
 
5

 

 

 
117

 
122

Debt securities:
 
 
 
 
 
 
 
 
 
 
Government securities
 

 
356

 

 

 
356

U.S. corporate bonds
 

 
272

 

 

 
272

Non U.S. corporate bonds
 

 
45

 

 

 
45

Equity securities:
 
 
 
 
 
 
 
 
 
 
U.S. equities
 
114

 

 

 

 
114

Other
 
(29
)
 
4

 

 
1

 
(24
)
Total
 
$
1,335

 
$
677

 
$

 
$
1,076

 
$
3,088




 
 
Dec. 31, 2016
(Millions of Dollars)
 
Level 1
 
Level 2
 
Level 3
 
Investments Measured at NAV
 
Total
Cash equivalents
 
$
113

 
$

 
$

 
$

 
$
113

U.S. equity funds
 
491

 

 

 

 
491

Non U.S. equity funds
 
167

 

 

 
202

 
369

U.S. corporate bond funds
 
268

 

 

 

 
268

Emerging market equity funds
 

 

 

 
194

 
194

Emerging market debt funds
 
79

 

 

 
85

 
164

Commodity funds
 

 

 

 
21

 
21

Private equity investments
 

 

 

 
101

 
101

Real estate
 

 

 

 
184


184

Other commingled funds
 

 

 

 
210

 
210

Debt securities:
 
 
 
 
 
 
 
 
 
 
Government securities
 

 
364

 

 

 
364

U.S. corporate bonds
 

 
238

 

 

 
238

Non U.S. corporate bonds
 

 
38

 

 

 
38

Mortgage-backed securities
 

 
6

 

 

 
6

Asset-backed securities
 

 
3

 

 

 
3

Equity securities:
 
 
 
 
 
 
 
 
 
 
U.S. equities
 
89

 

 

 

 
89

Other
 

 
3

 

 

 
3

Total
 
$
1,207

 
$
652

 
$

 
$
997

 
$
2,856


The following table presents the target pension asset allocations for Xcel Energy at Dec. 31 for the upcoming year:
 
 
2017
 
2016
Domestic and international equity securities
 
36
%
 
38
%
Long-duration fixed income and interest rate swap securities
 
27

 
27

Short-to-intermediate fixed income securities
 
20

 
16

Alternative investments
 
15

 
17

Cash
 
2

 
2

Total
 
100
%
 
100
%
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:
(Millions of Dollars)
 
2017
 
2016
Accumulated Benefit Obligation at Dec. 31
 
$
3,612

 
$
3,489

Change in Projected Benefit Obligation:
 


 


Obligation at Jan. 1
 
$
3,682

 
$
3,568

Service cost
 
94

 
92

Interest cost
 
147

 
160

Plan amendments
 
(13
)
 
2

Actuarial loss
 
259

 
186

Benefit payments (a)
 
(341
)
 
(326
)
Obligation at Dec. 31
 
$
3,828

 
$
3,682

Change in Fair Value of Plan Assets
(Millions of Dollars)
 
2017
 
2016
Change in Fair Value of Plan Assets:
 
 
 
 
Fair value of plan assets at Jan. 1
 
$
2,856

 
$
2,884

Actual return on plan assets
 
411

 
172

Employer contributions
 
162

 
125

Benefit payments (a)
 
(341
)
 
(325
)
Fair value of plan assets at Dec. 31
 
$
3,088

 
$
2,856

Funded Status of Plans
(Millions of Dollars)
 
2017
 
2016
Funded Status of Plans at Dec. 31:
 
 
 
 
Funded status (b)
 
$
(740
)
 
$
(826
)
(a) 
2017 amount includes approximately $174 million of lump-sum benefit payments used in the determination of a settlement charge.
(b) 
Amounts are recognized in noncurrent liabilities on Xcel Energy’s consolidated balance sheets.
Amounts Not Yet Recognized as Components of Net Periodic Benefit Cost
(Millions of Dollars)
 
2017
 
2016
Amounts Not Yet Recognized as Components of Net Periodic Benefit Cost:
 
 
 
 
Net loss
 
$
1,709

 
$
1,836

Prior service credit
 
(25
)
 
(5
)
Total
 
$
1,684

 
$
1,831

Amounts Not Yet Recognized as Components of Net Periodic Benefit Costs Recorded on the Balance Sheet Based Upon Expected Recovery in Rates
(Millions of Dollars)
 
2017
 
2016
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
 
$
100

 
$
101

Noncurrent regulatory assets
 
1,511

 
1,650

Deferred income taxes
 
19

 
31

Net-of-tax accumulated OCI
 
54

 
49

Total
 
$
1,684

 
$
1,831

Schedule of Assumptions Used
 
 
2017
 
2016
 
2015
Significant Assumptions Used to Measure Costs:
 
 
 
 
 
 
Discount rate
 
4.13
%
 
4.66
%
 
4.11
%
Expected average long-term increase in compensation level
 
3.75

 
4.00

 
3.75

Expected average long-term rate of return on assets
 
6.87

 
6.87

 
7.09

Measurement date
 
Dec. 31, 2017
 
Dec. 31, 2016
 
 
2017
 
2016
Significant Assumptions Used to Measure Benefit Obligations:
 
 
 
 
Discount rate for year-end valuation
 
3.63
%
 
4.13
%
Expected average long-term increase in compensation level
 
3.75

 
3.75

Mortality table
 
RP-2014

 
RP-2014

Components of Net Periodic Benefit Costs
The components of Xcel Energy’s net periodic pension cost were:
(Millions of Dollars)
 
2017
 
2016
 
2015
Service cost
 
$
94

 
$
92

 
$
99

Interest cost
 
147

 
160

 
149

Expected return on plan assets
 
(209
)
 
(210
)
 
(214
)
Amortization of prior service credit
 
(2
)
 
(2
)
 
(2
)
Amortization of net loss
 
107

 
97

 
125

Settlement charge (a)
 
81

 

 

Net periodic pension cost
 
218

 
137


157

Costs not recognized due to effects of regulation
 
(79
)
 
(15
)
 
(29
)
Net benefit cost recognized for financial reporting
 
$
139

 
$
122

 
$
128


(a) 
A settlement charge is required when the amount of all lump-sum distributions during the year is greater than the sum of the service and interest cost components of the annual net periodic pension cost. In the fourth quarter of 2017 as a result of lump-sum distributions during the 2017 plan year, Xcel Energy recorded a total pension settlement charge of $81 million, the majority of which was not recognized due to the effects of regulation. A total of $8 million of that amount was recorded in O&M expenses in the fourth quarter of 2017.
Other Postretirement Benefits Plan [Member]  
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:
 
 
2017
 
2016
Domestic and international equity securities
 
24
%
 
25
%
Short-to-intermediate fixed income securities
 
60

 
57

Alternative investments
 
9

 
13

Cash
 
7

 
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, 2017 and 2016:
 
 
Dec. 31, 2017
(Millions of Dollars)
 
Level 1
 
Level 2
 
Level 3
 
Investments Measured at NAV
 
Total
Cash equivalents
 
$
29

 
$

 
$

 
$

 
$
29

Insurance contracts
 

 
50

 

 

 
50

Commingled funds:
 
 
 
 
 
 
 
 
 
 
U.S. equity funds
 
74

 

 

 

 
74

U.S fixed income funds
 
34

 

 

 

 
34

Emerging market debt funds
 
40

 

 

 

 
40

Debt securities:
 
 
 
 
 
 
 
 
 
 
Government securities
 

 
57

 

 

 
57

U.S. corporate bonds
 

 
63

 

 

 
63

Non U.S. corporate bonds
 

 
21

 

 

 
21

Asset-backed securities
 

 
23

 

 

 
23

Mortgage-backed securities
 

 
34

 

 

 
34

Equity securities:
 
 
 
 
 
 
 
 
 
 
Non U.S. equities
 
35

 

 

 

 
35

Other
 

 
1

 

 

 
1

Total
 
$
212

 
$
249

 
$

 
$

 
$
461



 
 
Dec. 31, 2016
(Millions of Dollars)
 
Level 1
 
Level 2
 
Level 3
 
Investments Measured at NAV
 
Total
Cash equivalents
 
$
21

 
$

 
$

 
$

 
$
21

Insurance contracts
 

 
47

 

 

 
47

Commingled funds:
 
 
 
 
 
 
 
 
 
 
U.S. equity funds
 
54

 

 

 

 
54

U.S fixed income funds
 
27

 

 

 

 
27

Emerging market debt funds
 
30

 

 

 

 
30

Other commingled funds
 

 

 

 
55

 
55

Debt securities:
 
 
 
 
 
 
 
 
 
 
Government securities
 

 
38

 

 

 
38

U.S. corporate bonds
 

 
62

 

 

 
62

Non U.S. corporate bonds
 

 
17

 

 

 
17

Asset-backed securities
 

 
19

 

 

 
19

Mortgage-backed securities
 

 
29

 

 

 
29

Equity securities:
 
 
 
 
 
 
 
 
 
 
Non U.S. equities
 
41

 

 

 

 
41

Other
 

 
2

 

 

 
2

Total
 
$
173

 
$
214

 
$

 
$
55

 
$
442



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:
(Millions of Dollars)
 
2017
 
2016
Change in Projected Benefit Obligation:
 
 
 
 
Obligation at Jan. 1
 
$
603

 
$
584

Service cost
 
2

 
2

Interest cost
 
24

 
26

Medicare subsidy reimbursements
 
1

 
2

Plan participants’ contributions
 
8

 
7

Actuarial loss
 
33

 
33

Benefit payments
 
(50
)
 
(51
)
Obligation at Dec. 31
 
$
621

 
$
603

Change in Fair Value of Plan Assets
(Millions of Dollars)
 
2017
 
2016
Change in Fair Value of Plan Assets:
 
 
 
 
Fair value of plan assets at Jan. 1
 
$
442

 
$
448

Actual return on plan assets
 
41

 
20

Plan participants’ contributions
 
8

 
7

Employer contributions
 
20

 
18

Benefit payments
 
(50
)
 
(51
)
Fair value of plan assets at Dec. 31
 
$
461

 
$
442

Funded Status of Plans
(Millions of Dollars)
 
2017
 
2016
Funded Status of Plans at Dec. 31:
 
 
 
 
Funded status
 
$
(160
)
 
$
(161
)
Current liabilities
 
(3
)
 
(6
)
Noncurrent liabilities
 
(157
)
 
(155
)
Net postretirement amounts recognized on consolidated balance sheets
 
$
(160
)
 
$
(161
)
Amounts Not Yet Recognized as Components of Net Periodic Benefit Cost
(Millions of Dollars)
 
2017
 
2016
Amounts Not Yet Recognized as Components of Net Periodic Benefit Cost:
 
 
 
 
Net loss
 
$
147

 
$
136

Prior service credit
 
(44
)
 
(54
)
Total
 
$
103

 
$
82

Amounts Not Yet Recognized as Components of Net Periodic Benefit Costs Recorded on the Balance Sheet Based Upon Expected Recovery in Rates
(Millions of Dollars)
 
2017
 
2016
Amounts Not Yet Recognized as Components of Net Periodic Benefit Cost Have Been Recorded as Follows Based Upon Expected Recovery in Rates:
 
 
 
 
Noncurrent regulatory assets
 
$
107

 
$
91

Current regulatory liabilities
 
(1
)
 
(1
)
Noncurrent regulatory liabilities
 
(10
)
 
(14
)
Deferred income taxes
 
2

 
2

Net-of-tax accumulated OCI
 
5

 
4

Total
 
$
103

 
$
82

Schedule of Assumptions Used
Measurement date
 
Dec. 31, 2017
 
Dec. 31, 2016
 
 
2017
 
2016
Significant Assumptions Used to Measure Benefit Obligations:
 
 
 
 
Discount rate for year-end valuation
 
3.62
%
 
4.13
%
Mortality table
 
RP 2014

 
RP 2014

Health care costs trend rate — initial: Pre-65
 
7.00
%
 
5.50
%
Health care costs trend rate — initial: Post-65
 
5.50
%
 
5.50
%
 
 
2017
 
2016
 
2015
Significant Assumptions Used to Measure Costs:
 
 
 
 
 
 
Discount rate
 
4.13
%
 
4.65
%
 
4.08
%
Expected average long-term rate of return on assets
 
5.80

 
5.80

 
5.80

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
(Millions of Dollars)
 
Increase
 
Decrease
APBO
 
$
60

 
$
(51
)
Service and interest components
 
3

 
(2
)
Components of Net Periodic Benefit Costs
The components of Xcel Energy’s net periodic postretirement benefit costs were:
(Millions of Dollars)
 
2017
 
2016
 
2015
Service cost
 
$
2

 
$
2

 
$
2

Interest cost
 
24

 
26

 
25

Expected return on plan assets
 
(25
)
 
(25
)
 
(26
)
Amortization of prior service credit
 
(11
)
 
(11
)
 
(11
)
Amortization of net loss
 
7

 
4

 
6

Net periodic postretirement (credit) cost
 
$
(3
)
 
$
(4
)
 
$
(4
)