XML 46 R33.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 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
2018
 
$
30,475

 
$
3,277

 
$
22

 
$
3,255

2019
 
28,755

 
3,189

 
19

 
3,170

2020
 
29,621

 
3,229

 
21

 
3,208

2021
 
29,721

 
3,351

 
25

 
3,326

2022
 
30,712

 
3,384

 
30

 
3,354

2023-2027
 
155,784

 
14,773

 
141

 
14,632

Pension 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 pension asset allocations for SPS at Dec. 31 for the upcoming year:
 
 
2017
 
2016
Domestic and international equity securities
 
34
%
 
36
%
Long-duration fixed income and interest rate swap securities
 
31

 
31

Short-to-intermediate fixed income securities
 
19

 
15

Alternative investments
 
14

 
16

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, 2017 and 2016:
 
 
Dec. 31, 2017
(Thousands of Dollars)
 
Level 1
 
Level 2
 
Level 3
 
Investments Measured at NAV
 
Total
Cash equivalents
 
$
26,934

 
$

 
$

 
$

 
$
26,934

Commingled funds:
 
 
 
 
 
 
 
 
 
 
U.S. equity funds
 
68,103

 

 

 

 
68,103

Non U.S. equity funds
 
12,156

 

 

 
26,427

 
38,583

U.S. corporate bond funds
 
54,830

 

 

 

 
54,830

Emerging market equity funds
 

 

 

 
41,706

 
41,706

Emerging market debt funds
 
9,967

 

 

 
22,063

 
32,030

Private equity investments
 

 

 

 
11,168

 
11,168

Real estate
 

 

 

 
25,896

 
25,896

Other commingled funds
 
643

 

 

 
15,476

 
16,119

Debt securities:
 
 
 
 
 
 
 
 
 
 
Government securities
 

 
57,578

 

 

 
57,578

U.S. corporate bonds
 

 
41,041

 

 

 
41,041

Non U.S. corporate bonds
 

 
6,717

 

 

 
6,717

Equity securities:
 
 
 
 
 
 
 
 
 
 
U.S. equities
 
15,157

 

 

 

 
15,157

Other
 
(3,271
)
 
566

 

 
72

 
(2,633
)
Total
 
$
184,519

 
$
105,902

 
$

 
$
142,808

 
$
433,229

 
 
Dec. 31, 2016
(Thousands of Dollars)
 
Level 1
 
Level 2
 
Level 3
 
Investments Measured at NAV
 
Total
Cash equivalents
 
$
29,237

 
$

 
$

 
$

 
$
29,237

Commingled funds:
 
 
 
 
 
 
 
 
 
 
U.S. equity funds
 
62,899

 

 

 

 
62,899

Non U.S. equity funds
 
24,472

 

 

 
21,931

 
46,403

U.S. corporate bond funds
 
41,226

 

 

 

 
41,226

Emerging market equity funds
 

 

 

 
24,637

 
24,637

Emerging market debt funds
 
9,825

 

 

 
10,574

 
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
 
$
178,136

 
$
78,664

 
$

 
$
123,595

 
$
380,395

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)
 
2017
 
2016
Accumulated Benefit Obligation at Dec. 31
 
$
478,843

 
$
453,317

 
 
 
 
 
Change in Projected Benefit Obligation:
 
 
 
 
Obligation at Jan. 1
 
$
483,601

 
$
467,394

Service cost
 
9,758

 
9,761

Interest cost
 
19,710

 
21,259

Plan amendments
 
(984
)
 

Actuarial loss
 
31,218

 
25,053

Transfer to other plan
 

 
(3,305
)
Benefit payments
 
(27,424
)
 
(36,561
)
Obligation at Dec. 31
 
$
515,879

 
$
483,601

Change in Fair Value of Plan Assets
(Thousands of Dollars)
 
2017
 
2016
Change in Fair Value of Plan Assets:
 
 
 
 
Fair value of plan assets at Jan. 1
 
$
380,395

 
$
378,913

Actual return on plan assets
 
56,756

 
23,306

Employer contributions
 
23,502

 
18,088

Transfer to other plan
 

 
(3,351
)
Benefit payments
 
(27,424
)
 
(36,561
)
Fair value of plan assets at Dec. 31
 
$
433,229

 
$
380,395

Funded Status of Plans
(Thousands of Dollars)
 
2017
 
2016
Funded Status of Plans at Dec. 31:
 
 
 
 
Funded status (a)
 
$
(82,650
)
 
$
(103,206
)

(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)
 
2017
 
2016
Amounts Not Yet Recognized as Components of Net Periodic Benefit Cost:
 
 
 
 
Net loss
 
$
237,024

 
$
247,381

Prior service credit
 
(1,372
)
 

Total
 
$
235,652

 
$
247,381

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)
 
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
 
$
13,851

 
$
13,524

Noncurrent regulatory assets
 
221,801

 
233,857

Total
 
$
235,652

 
$
247,381

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
 
3.63
%
 
4.13
%
Expected average long-term increase in compensation level
 
3.75

 
3.75

Mortality table
 
RP-2014

 
RP-2014

 
 
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
 
6.78

 
6.78

 
7.22

Components of Net Periodic Benefit Costs
Benefit Costs The components of SPS’ net periodic pension cost were:
(Thousands of Dollars)
 
2017
 
2016
 
2015
Service cost
 
$
9,758

 
$
9,761

 
$
11,006

Interest cost
 
19,710

 
21,259

 
20,184

Expected return on plan assets
 
(27,883
)
 
(27,602
)
 
(28,610
)
Amortization of prior service cost
 

 

 
39

Amortization of net loss
 
12,981

 
11,986

 
15,087

Net periodic pension cost
 
14,566

 
15,404

 
17,706

Credits not recognized due to effects of regulation
 
306

 
2,042

 
2,597

Net benefit cost recognized for financial reporting
 
$
14,872

 
$
17,446

 
$
20,303

Other Postretirement Benefits 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, SPS’ proportionate allocation of the total postretirement benefit plan assets that are measured at fair value as of Dec. 31, 2017 and 2016:
 
 
Dec. 31, 2017
(Thousands of Dollars)
 
Level 1
 
Level 2
 
Level 3
 
Investments Measured at NAV
 
Total
Cash equivalents
 
$
2,787

 
$

 
$

 
$

 
$
2,787

Insurance contracts
 

 
4,716

 

 

 
4,716

Commingled funds:
 
 
 
 
 
 
 
 
 
 
U.S. equity funds
 
7,032

 

 

 

 
7,032

U.S fixed income funds
 
3,245

 

 

 

 
3,245

Emerging market debt funds
 
3,836

 

 

 

 
3,836

Debt securities:
 
 
 
 
 
 
 
 
 
 
Government securities
 

 
5,480

 

 

 
5,480

U.S. corporate bonds
 

 
5,995

 

 

 
5,995

Non U.S. corporate bonds
 

 
2,027

 

 

 
2,027

Asset-backed securities
 

 
2,218

 

 

 
2,218

Mortgage-backed securities
 

 
3,276

 

 

 
3,276

Equity securities:
 
 
 
 
 
 
 
 
 
 
Non U.S. equities
 
3,323

 

 

 

 
3,323

Other
 

 
104

 

 

 
104

Total
 
$
20,223

 
$
23,816

 
$

 
$

 
$
44,039


 
 
Dec. 31, 2016
(Thousands of Dollars)
 
Level 1
 
Level 2
 
Level 3
 
Investments Measured at NAV

 
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
 
$
16,597

 
$
20,442

 
$

 
$
5,258

 
$
42,297



The following table presents the target postretirement asset allocations for Xcel Energy Inc. and SPS 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
%
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)
 
2017
 
2016
Change in Projected Benefit Obligation:
 
 
 
 
Obligation at Jan. 1
 
$
41,860

 
$
40,864

Service cost
 
875

 
775

Interest cost
 
1,659

 
1,821

Medicare subsidy reimbursements
 
14

 
31

Plan participants’ contributions
 
637

 
653

Actuarial loss
 
4,688

 
1,293

Benefit payments
 
(2,764
)
 
(3,577
)
Obligation at Dec. 31
 
$
46,969

 
$
41,860

Change in Fair Value of Plan Assets
(Thousands of Dollars)
 
2017
 
2016
Change in Fair Value of Plan Assets:
 
 
 
 
Fair value of plan assets at Jan. 1
 
$
42,297

 
$
42,684

Actual return on plan assets
 
3,686

 
1,978

Plan participants’ contributions
 
637

 
653

Employer contributions
 
183

 
559

Benefit payments
 
(2,764
)
 
(3,577
)
Fair value of plan assets at Dec. 31
 
$
44,039

 
$
42,297

Funded Status of Plans
(Thousands of Dollars)
 
2017
 
2016
Funded Status of Plans at Dec. 31:
 
 
 
 
Funded status (a)
 
$
(2,930
)
 
$
437


(a) 
Amounts are recognized in noncurrent liabilities and noncurrent assets on SPS’ balance sheet as of Dec. 31, 2017 and 2016, respectively.
Amounts Not Yet Recognized as Components of Net Periodic Benefit Cost
(Thousands of Dollars)
 
2017
 
2016
Amounts Not Yet Recognized as Components of Net Periodic Benefit Credit:
 
 
 
 
Net gain
 
$
(8,620
)
 
$
(12,595
)
Prior service credit
 
(2,229
)
 
(2,630
)
Total
 
$
(10,849
)
 
$
(15,225
)
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)
 
2017
 
2016
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
 
$
(827
)
 
$
(1,004
)
Noncurrent regulatory liabilities
 
(10,022
)
 
(14,221
)
Total
 
$
(10,849
)
 
$
(15,225
)
Schedule of Assumptions Used
 
 
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

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
%
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
 
$
4,559

 
$
(3,858
)
Service and interest components
 
266

 
(225
)
Components of Net Periodic Benefit Costs
The components of SPS’ net periodic postretirement benefit costs were:
(Thousands of Dollars)
 
2017
 
2016
 
2015
Service cost
 
$
875

 
$
775

 
$
954

Interest cost
 
1,659

 
1,821

 
1,745

Expected return on plan assets
 
(2,355
)
 
(2,377
)
 
(2,540
)
Amortization of prior service credit
 
(401
)
 
(401
)
 
(401
)
Amortization of net gain
 
(618
)
 
(583
)
 
(639
)
Net periodic postretirement benefit credit
 
$
(840
)
 
$
(765
)
 
$
(881
)