XML 67 R36.htm IDEA: XBRL DOCUMENT v2.4.0.8
Benefit Plans and Other Postretirement Benefits (Tables)
12 Months Ended
Dec. 31, 2013
Benefit Plans and Other Postretirement Benefits [Abstract]  
Projected Benefit Payments for the Pension and Postretirement Benefit Plans
The following table lists PSCo’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
2014
 
$
77,490

 
$
36,778

 
$
2,396

 
$
34,382

2015
 
78,297

 
38,061

 
2,564

 
35,497

2016
 
80,894

 
39,418

 
2,715

 
36,703

2017
 
81,037

 
40,135

 
2,881

 
37,254

2018
 
84,004

 
42,019

 
3,042

 
38,977

2019-2023
 
430,547

 
206,729

 
17,204

 
189,525

Pension Plans
 
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, PSCo’s pension plan assets that are measured at fair value as of Dec. 31, 2013 and 2012:
 
 
Dec. 31, 2013
(Thousands of Dollars)
 
Level 1
 
Level 2
 
Level 3
 
Total
Cash equivalents
 
$
42,721

 
$

 
$

 
$
42,721

Derivatives
 

 
14,755

 

 
14,755

Government securities
 

 
125,891

 

 
125,891

Corporate bonds
 

 
183,078

 

 
183,078

Asset-backed securities
 

 
2,356

 

 
2,356

Mortgage-backed securities
 

 
5,267

 

 
5,267

Common stock
 
34,742

 

 

 
34,742

Private equity investments
 

 

 
49,022

 
49,022

Commingled funds
 

 
582,722

 

 
582,722

Real estate
 

 

 
15,556

 
15,556

Securities lending collateral obligation and other
 

 
10,947

 

 
10,947

Total
 
$
77,463

 
$
925,016

 
$
64,578

 
$
1,067,057

 
 
Dec. 31, 2012
(Thousands of Dollars)
 
Level 1
 
Level 2
 
Level 3
 
Total
Cash equivalents
 
$
49,367

 
$

 
$

 
$
49,367

Derivatives
 

 
7,190

 

 
7,190

Government securities
 

 
159,137

 

 
159,137

Corporate bonds
 

 
248,759

 

 
248,759

Asset-backed securities
 

 

 
4,604

 
4,604

Mortgage-backed securities
 

 

 
12,058

 
12,058

Common stock
 
21,560

 

 

 
21,560

Private equity investments
 

 

 
47,056

 
47,056

Commingled funds
 

 
495,697

 

 
495,697

Real estate
 

 

 
19,273

 
19,273

Securities lending collateral obligation and other
 

 
(9,393
)
 

 
(9,393
)
Total
 
$
70,927

 
$
901,390

 
$
82,991

 
$
1,055,308

The following table presents the target pension asset allocations for PSCo:
 
 
2013
 
2012
Domestic and international equity securities
 
29
%
 
20
%
Long-duration fixed income and interest rate swap securities
 
36

 
50

Short-to-intermediate term fixed income securities
 
14

 
9

Alternative investments
 
19

 
19

Cash
 
2

 
2

Total
 
100
%
 
100
%
Changes in Level 3 Plan Assets
The following tables present the changes in PSCo’s Level 3 pension plan assets for the years ended Dec. 31, 2013, 2012 and 2011:
(Thousands of Dollars)
 
Jan. 1, 2013
 
Net Realized Gains (Losses)
 
Net Unrealized Gains (Losses)
 
Purchases,
Issuances and Settlements, Net
 
Transfers Out of Level 3 (a)
 
Dec. 31, 2013
Asset-backed securities
 
$
4,604

 
$

 
$

 
$

 
$
(4,604
)
 
$

Mortgage-backed securities
 
12,058

 

 

 

 
(12,058
)
 

Private equity investments
 
47,056

 
7,074

 
(4,027
)
 
(1,081
)
 

 
49,022

Real estate
 
19,273

 
(870
)
 
3,769

 
3,048

 
(9,664
)
 
15,556

Total
 
$
82,991

 
$
6,204

 
$
(258
)
 
$
1,967

 
$
(26,326
)
 
$
64,578


(a)
Transfers out of Level 3 into Level 2 were principally due to diminished use of unobservable inputs that were previously significant to these fair value measurements and were subsequently sold during 2013.
(Thousands of Dollars)
 
Jan. 1, 2012
 
Net Realized Gains (Losses)
 
Net Unrealized Gains (Losses)
 
Purchases,
Issuances and Settlements, Net
 
Transfers Out of Level 3
 
Dec. 31, 2012
Asset-backed securities
 
$
9,824

 
$
1,175

 
$
(1,597
)
 
$
(4,798
)
 
$

 
$
4,604

Mortgage-backed securities
 
23,614

 
550

 
(625
)
 
(11,481
)
 

 
12,058

Private equity investments
 
49,489

 
5,206

 
(7,001
)
 
(638
)
 

 
47,056

Real estate
 
11,230

 
6

 
1,843

 
6,194

 

 
19,273

Total
 
$
94,157

 
$
6,937

 
$
(7,380
)
 
$
(10,723
)
 
$

 
$
82,991

(Thousands of Dollars)
 
Jan. 1, 2011
 
Net Realized
Gains (Losses)
 
Net Unrealized
Gains (Losses)
 
Purchases,
Issuances, and
Settlements, Net
 
Transfers Out of Level 3
 
Dec. 31, 2011
Asset-backed securities
 
$
8,399

 
$
713

 
$
(744
)
 
$
1,456

 
$

 
$
9,824

Mortgage-backed securities
 
36,134

 
320

 
(1,774
)
 
(11,066
)
 

 
23,614

Private equity investments
 
36,420

 
1,229

 
3,925

 
7,915

 

 
49,489

Real estate
 
21,962

 
(190
)
 
6,000

 
(16,542
)
 

 
11,230

Total
 
$
102,915

 
$
2,072

 
$
7,407

 
$
(18,237
)
 
$

 
$
94,157

Change in Projected Benefit Obligation
Benefit Obligations — A comparison of the actuarially computed pension benefit obligation and plan assets for PSCo is presented in the following table:
(Thousands of Dollars)
 
2013
 
2012
Accumulated Benefit Obligation at Dec. 31
 
$
1,134,184

 
$
1,178,447

 
 
 
 
 
Change in Projected Benefit Obligation:
 
 
 
 
Obligation at Jan. 1
 
$
1,194,371

 
$
1,047,373

Service cost
 
25,206

 
22,719

Interest cost
 
46,160

 
51,192

Transfer from other plan
 
11,306

 

Plan amendments
 

 
626

Actuarial (gain) loss
 
(49,384
)
 
138,259

Benefit payments
 
(74,823
)
 
(65,798
)
Obligation at Dec. 31
 
$
1,152,836

 
$
1,194,371

Change in Fair Value of Plan Assets
(Thousands of Dollars)
 
2013
 
2012
Change in Fair Value of Plan Assets:
 
 
 
 
Fair value of plan assets at Jan. 1
 
$
1,055,308

 
$
969,207

Actual return on plan assets
 
30,684

 
110,113

Employer contributions
 
44,582

 
41,786

Transfer from other plan
 
11,306

 

Benefit payments
 
(74,823
)
 
(65,798
)
Fair value of plan assets at Dec. 31
 
$
1,067,057

 
$
1,055,308

Funded Status of Plans
(Thousands of Dollars)
 
2013
 
2012
Funded Status of Plans at Dec. 31:
 
 
 
 
Funded status (a)
 
$
(85,779
)
 
$
(139,063
)

(a) 
Amounts are recognized in noncurrent liabilities on PSCo’s consolidated balance sheets.
Amounts Not Yet Recognized as Components of Net Periodic Benefit Cost
(Thousands of Dollars)
 
2013
 
2012
Amounts Not Yet Recognized as Components of Net Periodic Benefit Cost:
 
 
 
 
Net loss
 
$
450,202

 
$
509,867

Prior service credit
 
(21,800
)
 
(22,864
)
Total
 
$
428,402

 
$
487,003

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)
 
2013
 
2012
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
 
$
36,271

 
$
33,177

Noncurrent regulatory assets
 
392,131

 
453,826

Total
 
$
428,402

 
$
487,003

Schedule of Assumptions Used
 
 
2013
 
2012
 
2011
Significant Assumptions Used to Measure Costs:
 
 
 
 
 
 
Discount rate
 
4.00
%
 
5.00
%
 
5.50
%
Expected average long-term increase in compensation level
 
3.75

 
4.00

 
4.00

Expected average long-term rate of return on assets
 
6.47

 
6.65

 
7.00

Measurement date
 
Dec. 31, 2013
 
Dec. 31, 2012
 
 
2013
 
2012
Significant Assumptions Used to Measure Benefit Obligations:
 
 
 
 
Discount rate for year-end valuation
 
4.75
%
 
4.00
%
Expected average long-term increase in compensation level
 
3.75

 
3.75

Mortality table
 
RP 2000

 
RP 2000

Components of Net Periodic Benefit Costs
Benefit Costs The components of PSCo’s net periodic pension cost were:
(Thousands of Dollars)
 
2013
 
2012
 
2011
Service cost
 
$
25,206

 
$
22,719

 
$
17,726

Interest cost
 
46,160

 
51,192

 
52,234

Expected return on plan assets
 
(63,821
)
 
(65,302
)
 
(67,946
)
Amortization of prior service (credit) cost
 
(1,064
)
 
228

 
222

Amortization of net loss
 
43,418

 
34,332

 
28,126

Net periodic pension cost
 
$
49,899

 
$
43,169

 
$
30,362

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, PSCo’s postretirement benefit plan assets that are measured at fair value as of Dec. 31, 2013 and 2012:
 
 
Dec 31, 2013
(Thousands of Dollars)
 
Level 1
 
Level 2
 
Level 3
 
Total
Cash equivalents
 
$
18,202

 
$

 
$

 
$
18,202

Derivatives
 

 
(370
)
 

 
(370
)
Government securities
 

 
52,028

 

 
52,028

Insurance contracts
 

 
47,029

 

 
47,029

Corporate bonds
 

 
46,186

 

 
46,186

Asset-backed securities
 

 
2,991

 

 
2,991

Mortgage-backed securities
 

 
21,593

 

 
21,593

Commingled funds
 

 
265,620

 

 
265,620

Other
 

 
(15,086
)
 

 
(15,086
)
Total
 
$
18,202

 
$
419,991

 
$

 
$
438,193

 
 
Dec 31, 2012
(Thousands of Dollars)
 
Level 1
 
Level 2
 
Level 3
 
Total
Cash equivalents
 
$
80,852

 
$

 
$

 
$
80,852

Derivatives
 

 
4

 

 
4

Government securities
 

 
65,059

 

 
65,059

Insurance contracts
 

 
44,295

 

 
44,295

Corporate bonds
 

 
38,806

 

 
38,806

Asset-backed securities
 

 

 
670

 
670

Mortgage-backed securities
 

 

 
35,394

 
35,394

Commingled funds
 

 
202,331

 

 
202,331

Other
 

 
(41,494
)
 

 
(41,494
)
Total
 
$
80,852

 
$
309,001

 
$
36,064

 
$
425,917

Changes in Level 3 Plan Assets
The following tables present the changes in PSCo’s Level 3 postretirement benefit plan assets for the years ended Dec. 31, 2013, 2012 and 2011:
(Thousands of Dollars)
 
Jan. 1, 2013
 
Net Realized Gains (Losses)
 
Net Unrealized Gains (Losses)
 
Purchases,
Issuances and Settlements, Net
 
Transfers Out of Level 3 (a)
 
Dec. 31, 2013
Asset-backed securities
 
$
670

 
$

 
$

 
$

 
$
(670
)
 
$

Mortgage-backed securities
 
35,394

 

 

 

 
(35,394
)
 

Total
 
$
36,064

 
$

 
$

 
$

 
$
(36,064
)
 
$


(a)
Transfers out of Level 3 into Level 2 were principally due to diminished use of unobservable inputs that were previously significant to these fair value measurements and were subsequently sold during 2013.
(Thousands of Dollars)
 
Jan. 1, 2012
 
Net Realized Gains (Losses)
 
Net Unrealized Gains (Losses)
 
Purchases,
Issuances and Settlements, Net
 
Transfers Out of Level 3
 
Dec. 31, 2012
Asset-backed securities
 
$
6,941

 
$
(293
)
 
$
1,669

 
$
(7,647
)
 
$

 
$
670

Mortgage-backed securities
 
24,038

 
(641
)
 
3,429

 
8,568

 

 
35,394

Private equity investments
 
479

 

 
(65
)
 
(414
)
 

 

Real estate
 
144

 

 
35

 
(179
)
 

 

Total
 
$
31,602

 
$
(934
)
 
$
5,068

 
$
328

 
$

 
$
36,064

(Thousands of Dollars)
 
Jan. 1, 2011
 
Net Realized
Gains (Losses)
 
Net Unrealized
Gains (Losses)
 
Purchases,
Issuances, and
Settlements, Net
 
Transfers Out of Level 3
 
Dec. 31, 2011
Asset-backed securities
 
$
2,427

 
$
(8
)
 
$
(979
)
 
$
5,501

 
$

 
$
6,941

Mortgage-backed securities
 
17,461

 
(1,469
)
 
1,714

 
6,332

 

 
24,038

Private equity investments
 
1,018

 
12

 
9

 
(560
)
 

 
479

Real estate
 
614

 
(2
)
 
206

 
(674
)
 

 
144

Total
 
$
21,520

 
$
(1,467
)
 
$
950

 
$
10,599

 
$

 
$
31,602

Change in Projected Benefit Obligation
Benefit Obligations — A comparison of the actuarially computed benefit obligation and plan assets for PSCo is presented in the following table:
(Thousands of Dollars)
 
2013
 
2012
Change in Projected Benefit Obligation:
 
 
 
 
Obligation at Jan. 1
 
$
599,831

 
$
507,734

Service cost
 
2,564

 
2,825

Interest cost
 
22,210

 
24,527

Medicare subsidy reimbursements
 
923

 
2,185

Plan amendments
 
(14,571
)
 
(1,541
)
Plan participants’ contributions
 
4,589

 
4,042

Actuarial (gain) loss
 
(76,889
)
 
92,694

Benefit payments
 
(29,686
)
 
(32,635
)
Obligation at Dec. 31
 
$
508,971

 
$
599,831

Change in Fair Value of Plan Assets
(Thousands of Dollars)
 
2013
 
2012
Change in Fair Value of Plan Assets:
 
 
 
 
Fair value of plan assets at Jan. 1
 
$
425,917

 
$
376,508

Actual return on plan assets
 
30,390

 
50,473

Plan participants’ contributions
 
4,589

 
4,042

Employer contributions
 
6,983

 
27,529

Benefit payments
 
(29,686
)
 
(32,635
)
Fair value of plan assets at Dec. 31
 
$
438,193

 
$
425,917

Funded Status of Plans
(Thousands of Dollars)
 
2013
 
2012
Funded Status at Dec. 31:
 
 
 
 
Funded status (a)
 
$
(70,778
)
 
$
(173,914
)

(a) 
Amounts are recognized in noncurrent liabilities on PSCo’s consolidated balance sheets.
Amounts Not Yet Recognized as Components of Net Periodic Benefit Cost
(Thousands of Dollars)
 
2013
 
2012
Amounts Not Yet Recognized as Components of Net Periodic Cost:
 
 
 
 
Net loss
 
$
107,232

 
$
198,983

Prior service credit
 
(46,436
)
 
(39,531
)
Transition obligation
 

 
785

Total
 
$
60,796

 
$
160,237

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)
 
2013
 
2012
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
 
$
8,798

 
$
4,597

Noncurrent regulatory assets
 
51,998

 
155,640

Total
 
$
60,796

 
$
160,237

Schedule of Assumptions Used
 
 
2013
 
2012
 
2011
Significant Assumptions Used to Measure Costs:
 
 
 
 
 
 
Discount rate
 
4.10
%
 
5.00
%
 
5.50
%
Expected average long-term rate of return on assets
 
7.11

 
6.75

 
7.50

Measurement date
 
Dec. 31, 2013
 
Dec. 31, 2012
 
 
2013
 
2012
Significant Assumptions Used to Measure Benefit Obligations:
 
 
 
 
Discount rate for year-end valuation
 
4.82
%
 
4.10
%
Mortality table
 
RP 2000

 
RP 2000

Health care costs trend rate — initial
 
7.00
%
 
7.50
%
Components of Net Periodic Benefit Costs
Benefit Costs — The components of PSCo’s net periodic postretirement benefit cost were:
(Thousands of Dollars)
 
2013
 
2012
 
2011
Service cost
 
$
2,564

 
$
2,825

 
$
3,625

Interest cost
 
22,210

 
24,527

 
28,391

Expected return on plan assets
 
(29,227
)
 
(25,056
)
 
(27,961
)
Amortization of transition obligation
 
785

 
11,004

 
11,004

Amortization of prior service credit
 
(7,666
)
 
(5,150
)
 
(2,913
)
Amortization of net loss
 
13,699

 
10,930

 
8,942

Net periodic postretirement benefit cost
 
$
2,365

 
$
19,080

 
$
21,088

Additional cost recognized due to effects of regulation
 

 
3,891

 
3,891

Net benefit cost recognized for financial reporting
 
$
2,365

 
$
22,971

 
$
24,979

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 PSCo:
 
 
One-Percentage Point
(Thousands of Dollars)
 
Increase
 
Decrease
APBO
 
$
52,619

 
$
(44,089
)
Service and interest components
 
2,448

 
(1,933
)