|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Minnesota
|
|
41-0448030
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
414 Nicollet Mall
|
|
|
Minneapolis, Minnesota
|
|
55401
|
(Address of principal executive offices)
|
|
(Zip Code)
|
Large accelerated filer
x
|
|
Accelerated filer
¨
|
Non-accelerated filer
¨
|
|
Smaller reporting company
¨
|
(Do not check if smaller reporting company)
|
|
Emerging growth company
¨
|
Class
|
|
Outstanding at October 23, 2017
|
Common Stock, $2.50 par value
|
|
507,762,881 shares
|
|
PART I
|
FINANCIAL INFORMATION
|
|
||
Item 1 —
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
Item 2 —
|
|
|||
Item 3 —
|
|
|||
Item 4 —
|
|
|||
|
|
|
||
PART II
|
OTHER INFORMATION
|
|
||
Item 1 —
|
|
|||
Item 1A —
|
|
|||
Item 2 —
|
|
|||
Item 6 —
|
|
|||
|
|
|
||
|
||||
|
|
|
||
|
Certifications Pursuant to Section 302
|
1
|
|
|
|
Certifications Pursuant to Section 906
|
1
|
|
|
|
Statement Pursuant to Private Litigation
|
1
|
|
1.
|
Summary of Significant Accounting Policies
|
2.
|
Accounting Pronouncements
|
3.
|
Selected Balance Sheet Data
|
(Thousands of Dollars)
|
|
Sept. 30, 2017
|
|
Dec. 31, 2016
|
||||
Accounts receivable, net
|
|
|
|
|
||||
Accounts receivable
|
|
$
|
859,242
|
|
|
$
|
827,112
|
|
Less allowance for bad debts
|
|
(51,621
|
)
|
|
(50,823
|
)
|
||
|
|
$
|
807,621
|
|
|
$
|
776,289
|
|
(Thousands of Dollars)
|
|
Sept. 30, 2017
|
|
Dec. 31, 2016
|
||||
Inventories
|
|
|
|
|
||||
Materials and supplies
|
|
$
|
320,195
|
|
|
$
|
312,430
|
|
Fuel
|
|
166,173
|
|
|
181,752
|
|
||
Natural gas
|
|
130,307
|
|
|
110,044
|
|
||
|
|
$
|
616,675
|
|
|
$
|
604,226
|
|
(Thousands of Dollars)
|
|
Sept. 30, 2017
|
|
Dec. 31, 2016
|
||||
Property, plant and equipment, net
|
|
|
|
|
||||
Electric plant
|
|
$
|
39,067,098
|
|
|
$
|
38,220,765
|
|
Natural gas plant
|
|
5,563,536
|
|
|
5,317,717
|
|
||
Common and other property
|
|
2,028,743
|
|
|
1,888,518
|
|
||
Plant to be retired
(a)
|
|
11,412
|
|
|
31,839
|
|
||
Construction work in progress
|
|
1,861,576
|
|
|
1,373,380
|
|
||
Total property, plant and equipment
|
|
48,532,365
|
|
|
46,832,219
|
|
||
Less accumulated depreciation
|
|
(14,982,709
|
)
|
|
(14,381,603
|
)
|
||
Nuclear fuel
|
|
2,668,586
|
|
|
2,571,770
|
|
||
Less accumulated amortization
|
|
(2,268,290
|
)
|
|
(2,180,636
|
)
|
||
|
|
$
|
33,949,952
|
|
|
$
|
32,841,750
|
|
(a)
|
In the third quarter of 2017, PSCo early retired Valmont Unit 5 and converted Cherokee Unit 4 from a coal-fueled generating facility to natural gas. PSCo also expects Craig Unit 1 to be early retired in approximately 2025. Amounts are presented net of accumulated depreciation.
|
4.
|
Income Taxes
|
State
|
|
Year
|
Colorado
|
|
2009
|
Minnesota
|
|
2009
|
Texas
|
|
2009
|
Wisconsin
|
|
2012
|
•
|
In 2016, Minnesota began an audit of years
2010 through 2014
. As of Sept. 30, 2017, Minnesota had not proposed any material adjustments;
|
•
|
In 2016, Texas began an audit of years
2009 and 2010
, and, in September 2017, began an audit of 2011. As of Sept. 30, 2017, Texas had not proposed any material adjustments;
|
•
|
In 2016, Wisconsin began an audit of years
2012 and 2013
. As of Sept. 30, 2017, Wisconsin had not proposed any material adjustments; and
|
•
|
As of Sept. 30, 2017, there were no other state income tax audits in progress.
|
(Millions of Dollars)
|
|
Sept. 30, 2017
|
|
Dec. 31, 2016
|
||||
Unrecognized tax benefit — Permanent tax positions
|
|
$
|
20.6
|
|
|
$
|
29.6
|
|
Unrecognized tax benefit — Temporary tax positions
|
|
22.2
|
|
|
104.1
|
|
||
Total unrecognized tax benefit
|
|
$
|
42.8
|
|
|
$
|
133.7
|
|
(Millions of Dollars)
|
|
Sept. 30, 2017
|
|
Dec. 31, 2016
|
||||
NOL and tax credit carryforwards
|
|
$
|
(29.2
|
)
|
|
$
|
(43.8
|
)
|
(Millions of Dollars)
|
|
Sept. 30, 2017
|
|
Dec. 31, 2016
|
||||
Payable for interest related to unrecognized tax benefits at beginning of period
|
|
$
|
(3.4
|
)
|
|
$
|
(0.1
|
)
|
Interest income (expense) related to unrecognized tax benefits recorded during the period
|
|
1.9
|
|
|
(3.3
|
)
|
||
Payable for interest related to unrecognized tax benefits at end of period
|
|
$
|
(1.5
|
)
|
|
$
|
(3.4
|
)
|
5.
|
Rate Matters
|
•
|
Four
-year period covering 2016-2019;
|
•
|
Annual sales true-up with decoupling subject to a
3 percent
cap;
|
•
|
Return on equity (ROE) of
9.2 percent
and an equity ratio of
52.5 percent
;
|
•
|
Nuclear related costs will not be considered provisional;
|
•
|
Continued use of all existing riders, however no new riders may be utilized during the
four
-year term;
|
•
|
Deferral of incremental 2016 property tax expense above a fixed threshold to 2018 and 2019;
|
•
|
Four
-year stay-out provision for rate cases;
|
•
|
Property tax true-up mechanism for 2017-2019; and
|
•
|
Capital expenditure true-up mechanism for 2016-2019.
|
(Millions of Dollars, Incremental)
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|
Total
|
||||||||||
Revenues
|
|
$
|
74.99
|
|
|
$
|
59.86
|
|
|
$
|
—
|
|
|
$
|
50.12
|
|
|
$
|
184.97
|
|
NSP-Minnesota’s sales true-up
|
|
59.95
|
|
|
—
|
|
|
—
|
|
|
(0.20
|
)
|
|
59.75
|
|
|||||
Total rate impact
|
|
$
|
134.94
|
|
|
$
|
59.86
|
|
|
$
|
—
|
|
|
$
|
49.92
|
|
|
$
|
244.72
|
|
Revenue Request (Millions of Dollars)
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
Total
|
||||||||||
Revenue request
|
|
$
|
74.6
|
|
|
$
|
74.9
|
|
|
$
|
59.7
|
|
|
$
|
35.7
|
|
|
$
|
244.9
|
|
Clean Air Clean Jobs Act (CACJA) revenue conversion to base rates
(a)
|
|
90.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
90.4
|
|
|||||
Transmission Cost Adjustment (TCA) revenue conversion to base rates
(a)
|
|
42.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
42.7
|
|
|||||
Total
(b)
|
|
$
|
207.7
|
|
|
$
|
74.9
|
|
|
$
|
59.7
|
|
|
$
|
35.7
|
|
|
$
|
378.0
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Expected year-end rate base (billions of dollars)
(b)
|
|
$
|
6.8
|
|
|
$
|
7.1
|
|
|
$
|
7.3
|
|
|
$
|
7.4
|
|
|
|
(a)
|
The roll-in of each of the TCA and CACJA rider revenues into base rates will not have an impact on total customer bills or total revenue as these costs are already being recovered through a rider. Transmission investments for 2019 through 2021 will be recovered through the TCA rider.
|
(b)
|
This base rate request does not include the impacts associated with the renewable energy standard adjustment and retail electric commodity adjustment for the Rush Creek wind investments or any impacts of the proposed Colorado Energy Plan.
|
Revenue Request (Millions of Dollars)
|
|
2018
|
|
2019
|
|
2020
|
|
Total
|
||||||||
Revenue request
|
|
$
|
63.2
|
|
|
$
|
32.9
|
|
|
$
|
42.9
|
|
|
$
|
139.0
|
|
Pipeline System Integrity Adjustment (PSIA) revenue conversion to base rates
(a)
|
|
—
|
|
|
93.9
|
|
|
—
|
|
|
93.9
|
|
||||
Total
|
|
$
|
63.2
|
|
|
$
|
126.8
|
|
|
$
|
42.9
|
|
|
$
|
232.9
|
|
|
|
|
|
|
|
|
|
|
||||||||
Expected year-end rate base (billions of dollars)
(b)
|
|
$
|
1.5
|
|
|
$
|
2.3
|
|
|
$
|
2.4
|
|
|
|
|
(a)
|
The roll-in of PSIA rider revenue into base rates will not have an impact on customer bills or total revenue as these costs are already being recovered through the rider. PSCo plans to request new PSIA rates for 2018 in November 2017. The recovery of incremental PSIA related investments in 2019 and 2020 are included in the base rate request.
|
(b)
|
The additional rate base in 2019 predominantly reflects the roll-in of capital associated with the PSIA rider.
|
(Millions of Dollars)
|
|
Staff
|
|
OCC
|
||||
Filed 2018 new revenue request
|
|
$
|
63.2
|
|
|
$
|
63.2
|
|
Impact of the change in test year
|
|
4.4
|
|
|
4.4
|
|
||
PSCo’s filed 2016 HTY
|
|
$
|
67.6
|
|
|
$
|
67.6
|
|
|
|
|
|
|
||||
Recommended adjustments:
|
|
|
|
|
||||
ROE (9.0 percent)
|
|
(13.5
|
)
|
|
(13.5
|
)
|
||
Capital structure and cost of debt
|
|
(10.2
|
)
|
|
(7.5
|
)
|
||
Change in amortization period
|
|
(5.4
|
)
|
|
—
|
|
||
Prepaid pension and retiree medical assets
|
|
(5.2
|
)
|
|
—
|
|
||
Change from 2016 year end to average rate base
|
|
(4.8
|
)
|
|
(4.8
|
)
|
||
Other, net
|
|
(5.0
|
)
|
|
(5.5
|
)
|
||
Total adjustments
|
|
$
|
(44.1
|
)
|
|
$
|
(31.3
|
)
|
|
|
|
|
|
||||
Total recommended rate increase
|
|
$
|
23.5
|
|
|
$
|
36.3
|
|
•
|
Rebuttal testimony — Nov. 3, 2017;
|
•
|
Intervenor sur-rebuttal testimony — Nov. 15, 2017;
|
•
|
Hearings — Dec. 11 - 15 and 18 - 19, 2017; and
|
•
|
Statements of position — Jan. 19, 2018.
|
Revenue Request (Millions of Dollars)
|
|
|
||
Incremental revenue request
|
|
$
|
69.2
|
|
Transmission Cost Recovery Factor (TCRF) revenue conversion to base rates
(a)
|
|
(14.6
|
)
|
|
Net revenue increase request
|
|
$
|
54.6
|
|
(a)
|
The roll-in of the TCRF rider revenue into base rates will not have an impact on customer bills or total revenue as these costs are already being recovered through the rider. SPS can request another TCRF rider after the conclusion of this rate case to recover transmission investments subsequent to June 30, 2017.
|
•
|
Intervenors’ direct testimony — Feb. 22, 2018;
|
•
|
PUCT Staff direct testimony — March 1, 2018;
|
•
|
PUCT Staff and intervenors’ cross-rebuttal testimony — March 22, 2018;
|
•
|
SPS’ rebuttal testimony — March 23, 2018;
|
•
|
Hearings — April 10 - 20, 2018; and
|
•
|
Statutory deadline — Aug. 31, 2018.
|
6.
|
Commitments and Contingencies
|
(Millions of Dollars)
|
|
Sept. 30, 2017
|
|
Dec. 31, 2016
|
||||
Guarantees issued and outstanding
|
|
$
|
19.1
|
|
|
$
|
18.8
|
|
Current exposure under these guarantees
|
|
—
|
|
|
0.1
|
|
||
Bonds with indemnity protection
|
|
51.9
|
|
|
43.0
|
|
7.
|
Borrowings and Other Financing Instruments
|
(Amounts in Millions, Except Interest Rates)
|
|
Three Months Ended
Sept. 30, 2017 |
|
Year Ended
Dec. 31, 2016 |
||||
Borrowing limit
|
|
$
|
2,750
|
|
|
$
|
2,750
|
|
Amount outstanding at period end
|
|
514
|
|
|
392
|
|
||
Average amount outstanding
|
|
679
|
|
|
485
|
|
||
Maximum amount outstanding
|
|
867
|
|
|
1,183
|
|
||
Weighted average interest rate, computed on a daily basis
|
|
1.50
|
%
|
|
0.74
|
%
|
||
Weighted average interest rate at period end
|
|
1.53
|
|
|
0.95
|
|
(Millions of Dollars)
|
|
Credit Facility
(a)
|
|
Drawn
(b)
|
|
Available
|
||||||
Xcel Energy Inc.
|
|
$
|
1,000
|
|
|
$
|
422
|
|
|
$
|
578
|
|
PSCo
|
|
700
|
|
|
4
|
|
|
696
|
|
|||
NSP-Minnesota
|
|
500
|
|
|
21
|
|
|
479
|
|
|||
SPS
|
|
400
|
|
|
3
|
|
|
397
|
|
|||
NSP-Wisconsin
|
|
150
|
|
|
92
|
|
|
58
|
|
|||
Total
|
|
$
|
2,750
|
|
|
$
|
542
|
|
|
$
|
2,208
|
|
(a)
|
These credit facilities expire in
June 2021
.
|
(b)
|
Includes outstanding commercial paper and letters of credit.
|
•
|
PSCo issued
$400 million
of
3.80 percent
first mortgage bonds due
June 15, 2047
;
|
•
|
SPS issued
$450 million
of
3.70 percent
first mortgage bonds due
Aug. 15, 2047
; and
|
•
|
NSP-Minnesota issued
$600 million
of
3.60 percent
first mortgage bonds due
Sept. 15, 2047
.
|
•
|
On Aug. 30, 2017, SPS reacquired
$250 million
of debt with a coupon rate of
8.75 percent
and an original maturity date of
Dec. 1, 2018
. The redemption resulted in payment of an early redemption premium of
$21.6 million
which was deferred as a regulatory asset.
|
•
|
On Sept. 29, 2017, NSP-Minnesota reacquired
$500 million
of debt with a coupon rate of
5.25 percent
and an original maturity date of
March 1, 2018
. The redemption resulted in payment of an early redemption premium of
$7.9 million
which was deferred as a regulatory asset.
|
8.
|
Fair Value of Financial Assets and Liabilities
|
|
|
Sept. 30, 2017
|
||||||||||||||||||||||
|
|
|
|
Fair Value
|
||||||||||||||||||||
(Thousands of Dollars)
|
|
Cost
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Investments Measured at NAV
(b)
|
|
Total
|
||||||||||||
Nuclear decommissioning fund
(a)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash equivalents
|
|
$
|
32,727
|
|
|
$
|
32,727
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
32,727
|
|
Commingled funds:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Non U.S. equities
|
|
257,487
|
|
|
204,502
|
|
|
—
|
|
|
—
|
|
|
86,654
|
|
|
291,156
|
|
||||||
Emerging market debt funds
|
|
97,285
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
106,842
|
|
|
106,842
|
|
||||||
Private equity investments
|
|
139,185
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
192,098
|
|
|
192,098
|
|
||||||
Real estate
|
|
129,219
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
195,506
|
|
|
195,506
|
|
||||||
Other commingled funds
|
|
146,179
|
|
|
14,964
|
|
|
—
|
|
|
—
|
|
|
145,313
|
|
|
160,277
|
|
||||||
Debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Government securities
|
|
45,310
|
|
|
—
|
|
|
44,944
|
|
|
—
|
|
|
—
|
|
|
44,944
|
|
||||||
U.S. corporate bonds
|
|
251,138
|
|
|
—
|
|
|
252,868
|
|
|
—
|
|
|
—
|
|
|
252,868
|
|
||||||
Non U.S. corporate bonds
|
|
46,245
|
|
|
—
|
|
|
46,611
|
|
|
—
|
|
|
—
|
|
|
46,611
|
|
||||||
Equity securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
U.S. equities
|
|
258,075
|
|
|
509,564
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
509,564
|
|
||||||
Non U.S. equities
|
|
152,575
|
|
|
224,139
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
224,139
|
|
||||||
Total
|
|
$
|
1,555,425
|
|
|
$
|
985,896
|
|
|
$
|
344,423
|
|
|
$
|
—
|
|
|
$
|
726,413
|
|
|
$
|
2,056,732
|
|
(a)
|
Reported in nuclear decommissioning fund and other investments on the consolidated balance sheet, which also includes
$131.8 million
of equity investments in unconsolidated subsidiaries and
$111.7 million
of rabbi trust assets and miscellaneous investments.
|
(b)
|
Due to limited availability of published pricing and a lack of immediate redeemability, certain fund investments measured at NAV are not required to be categorized within the fair value hierarchy.
|
|
|
Dec. 31, 2016
|
||||||||||||||||||||||
|
|
|
|
Fair Value
|
||||||||||||||||||||
(Thousands of Dollars)
|
|
Cost
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Investments Measured at NAV
(b)
|
|
Total
|
||||||||||||
Nuclear decommissioning fund
(a)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash equivalents
|
|
$
|
20,379
|
|
|
$
|
20,379
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
20,379
|
|
Commingled funds:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Non U.S. equities
|
|
260,877
|
|
|
133,126
|
|
|
—
|
|
|
—
|
|
|
112,233
|
|
|
245,359
|
|
||||||
Emerging market debt funds
|
|
93,597
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
97,543
|
|
|
97,543
|
|
||||||
Commodity funds
|
|
106,571
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
92,091
|
|
|
92,091
|
|
||||||
Private equity investments
|
|
132,190
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
190,462
|
|
|
190,462
|
|
||||||
Real estate
|
|
128,630
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
187,647
|
|
|
187,647
|
|
||||||
Other commingled funds
|
|
151,048
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
159,489
|
|
|
159,489
|
|
||||||
Debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Government securities
|
|
32,764
|
|
|
—
|
|
|
31,965
|
|
|
—
|
|
|
—
|
|
|
31,965
|
|
||||||
U.S. corporate bonds
|
|
104,913
|
|
|
—
|
|
|
105,772
|
|
|
—
|
|
|
—
|
|
|
105,772
|
|
||||||
Non U.S. corporate bonds
|
|
21,751
|
|
|
—
|
|
|
21,672
|
|
|
—
|
|
|
—
|
|
|
21,672
|
|
||||||
Municipal bonds
|
|
13,609
|
|
|
—
|
|
|
13,786
|
|
|
—
|
|
|
—
|
|
|
13,786
|
|
||||||
Mortgage-backed securities
|
|
2,785
|
|
|
—
|
|
|
2,816
|
|
|
—
|
|
|
—
|
|
|
2,816
|
|
||||||
Equity securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
U.S. equities
|
|
270,779
|
|
|
473,400
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
473,400
|
|
||||||
Non U.S. equities
|
|
189,100
|
|
|
218,381
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
218,381
|
|
||||||
Total
|
|
$
|
1,528,993
|
|
|
$
|
845,286
|
|
|
$
|
176,011
|
|
|
$
|
—
|
|
|
$
|
839,465
|
|
|
$
|
1,860,762
|
|
(a)
|
Reported in nuclear decommissioning fund and other investments on the consolidated balance sheet, which also includes
$132.8 million
of equity investments in unconsolidated subsidiaries and
$98.3 million
of rabbi trust assets and miscellaneous investments.
|
(b)
|
Due to limited availability of published pricing and a lack of immediate redeemability, certain fund investments measured at NAV are not required to be categorized within the fair value hierarchy.
|
|
|
Final Contractual Maturity
|
||||||||||||||||||
(Thousands of Dollars)
|
|
Due in 1 Year
or Less
|
|
Due in 1 to 5
Years
|
|
Due in 5 to 10
Years
|
|
Due after 10
Years
|
|
Total
|
||||||||||
Government securities
|
|
$
|
—
|
|
|
$
|
1,275
|
|
|
$
|
2,303
|
|
|
$
|
41,366
|
|
|
$
|
44,944
|
|
U.S. corporate bonds
|
|
3,834
|
|
|
64,119
|
|
|
150,741
|
|
|
34,174
|
|
|
252,868
|
|
|||||
Non U.S. corporate bonds
|
|
—
|
|
|
13,793
|
|
|
26,651
|
|
|
6,167
|
|
|
46,611
|
|
|||||
Debt securities
|
|
$
|
3,834
|
|
|
$
|
79,187
|
|
|
$
|
179,695
|
|
|
$
|
81,707
|
|
|
$
|
344,423
|
|
|
|
Sept. 30, 2017
|
||||||||||||||||||
|
|
|
|
Fair Value
|
||||||||||||||||
(Thousands of Dollars)
|
|
Cost
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||
Rabbi Trusts
(a)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash equivalents
|
|
$
|
11,227
|
|
|
$
|
11,227
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
11,227
|
|
Mutual funds
|
|
46,368
|
|
|
48,944
|
|
|
—
|
|
|
—
|
|
|
48,944
|
|
|||||
Total
|
|
$
|
57,595
|
|
|
$
|
60,171
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
60,171
|
|
|
|
Dec. 31, 2016
|
||||||||||||||||||
|
|
|
|
Fair Value
|
||||||||||||||||
(Thousands of Dollars)
|
|
Cost
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||
Rabbi Trusts
(a)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash equivalents
|
|
$
|
47,831
|
|
|
$
|
47,831
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
47,831
|
|
Mutual funds
|
|
1,663
|
|
|
1,901
|
|
|
—
|
|
|
—
|
|
|
1,901
|
|
|||||
Total
|
|
$
|
49,494
|
|
|
$
|
49,732
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
49,732
|
|
(a)
|
Reported in nuclear decommissioning fund and other investments on the consolidated balance sheet.
|
(Amounts in Thousands)
(a)(b)
|
|
Sept. 30, 2017
|
|
Dec. 31, 2016
|
||
Megawatt hours of electricity
|
|
78,733
|
|
|
46,773
|
|
Million British thermal units of natural gas
|
|
62,279
|
|
|
121,978
|
|
Gallons of vehicle fuel
|
|
300
|
|
|
—
|
|
(a)
|
Amounts are not reflective of net positions in the underlying commodities.
|
(b)
|
Notional amounts for options are included on a gross basis, but are weighted for the probability of exercise.
|
|
|
Three Months Ended Sept. 30, 2017
|
|
||||||||||||||||||
|
|
Pre-Tax Fair Value Gains (Losses) Recognized During the Period in:
|
|
Pre-Tax (Gains) Losses Reclassified into Income During the Period from:
|
|
Pre-Tax Gains Recognized
During the Period in Income |
|
||||||||||||||
(Thousands of Dollars)
|
|
Accumulated Other
Comprehensive Loss |
|
Regulatory
(Assets) and Liabilities |
|
Accumulated Other
Comprehensive Loss |
|
Regulatory
Assets and (Liabilities)
|
|
|
|||||||||||
Derivatives designated as cash flow hedges
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest rate
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,579
|
|
(a)
|
$
|
—
|
|
|
$
|
—
|
|
|
Vehicle fuel and other commodity
|
|
38
|
|
|
—
|
|
|
(11
|
)
|
(b)
|
—
|
|
|
—
|
|
|
|||||
Total
|
|
$
|
38
|
|
|
$
|
—
|
|
|
$
|
1,568
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Other derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commodity trading
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,282
|
|
(c)
|
Electric commodity
|
|
—
|
|
|
17,750
|
|
|
—
|
|
|
(3,122
|
)
|
(d)
|
—
|
|
|
|||||
Natural gas commodity
|
|
—
|
|
|
(2,076
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|||||
Total
|
|
$
|
—
|
|
|
$
|
15,674
|
|
|
$
|
—
|
|
|
$
|
(3,122
|
)
|
|
$
|
1,282
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Nine Months Ended Sept. 30, 2017
|
|
||||||||||||||||||
|
|
Pre-Tax Fair Value Gains (Losses) Recognized During the Period in:
|
|
Pre-Tax (Gains) Losses Reclassified into Income During the Period from:
|
|
Pre-Tax Gains (Losses) Recognized
During the Period in Income |
|
||||||||||||||
(Thousands of Dollars)
|
|
Accumulated Other
Comprehensive Loss |
|
Regulatory
(Assets) and Liabilities |
|
Accumulated Other
Comprehensive Loss |
|
Regulatory
Assets and (Liabilities)
|
|
|
|||||||||||
Derivatives designated as cash flow hedges
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest rate
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,257
|
|
(a)
|
$
|
—
|
|
|
$
|
—
|
|
|
Vehicle fuel and other commodity
|
|
81
|
|
|
—
|
|
|
(16
|
)
|
(b)
|
—
|
|
|
—
|
|
|
|||||
Total
|
|
$
|
81
|
|
|
$
|
—
|
|
|
$
|
4,241
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Other derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commodity trading
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8,069
|
|
(c)
|
Electric commodity
|
|
—
|
|
|
17,245
|
|
|
—
|
|
|
(9,435
|
)
|
(d)
|
—
|
|
|
|||||
Natural gas commodity
|
|
—
|
|
|
(9,921
|
)
|
|
—
|
|
|
1,075
|
|
(e)
|
(4,070
|
)
|
(e)
|
|||||
Total
|
|
$
|
—
|
|
|
$
|
7,324
|
|
|
$
|
—
|
|
|
$
|
(8,360
|
)
|
|
$
|
3,999
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Three Months Ended Sept. 30, 2016
|
|
||||||||||||||||||
|
|
Pre-Tax Fair Value Gains (Losses) Recognized During the Period in:
|
|
Pre-Tax Losses Reclassified into Income During the Period from:
|
|
Pre-Tax Gains (Losses) Recognized
During the Period in Income |
|
||||||||||||||
(Thousands of Dollars)
|
|
Accumulated Other
Comprehensive Loss |
|
Regulatory
(Assets) and Liabilities |
|
Accumulated Other
Comprehensive Loss |
|
Regulatory
Assets and (Liabilities)
|
|
|
|||||||||||
Derivatives designated as cash flow hedges
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest rate
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,502
|
|
(a)
|
$
|
—
|
|
|
$
|
—
|
|
|
Vehicle fuel and other commodity
|
|
(6
|
)
|
|
—
|
|
|
46
|
|
(b)
|
—
|
|
|
—
|
|
|
|||||
Total
|
|
$
|
(6
|
)
|
|
$
|
—
|
|
|
$
|
1,548
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Other derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Commodity trading
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,779
|
|
(c)
|
Electric commodity
|
|
—
|
|
|
15,497
|
|
|
—
|
|
|
2,491
|
|
(d)
|
—
|
|
|
|||||
Natural gas commodity
|
|
—
|
|
|
(5,737
|
)
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
(e)
|
|||||
Total
|
|
$
|
—
|
|
|
$
|
9,760
|
|
|
$
|
—
|
|
|
$
|
2,491
|
|
|
$
|
1,773
|
|
|
|
|
Nine Months Ended Sept. 30, 2016
|
|
||||||||||||||||||
|
|
Pre-Tax Fair Value Gains (Losses) Recognized During the Period in:
|
|
Pre-Tax Losses Reclassified into Income During the Period from:
|
|
Pre-Tax Gains (Losses) Recognized
During the Period in Income |
|
||||||||||||||
(Thousands of Dollars)
|
|
Accumulated Other
Comprehensive Loss |
|
Regulatory
(Assets) and Liabilities |
|
Accumulated Other
Comprehensive Loss |
|
Regulatory
Assets and (Liabilities) |
|
|
|||||||||||
Derivatives designated as cash flow hedges
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest rate
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,470
|
|
(a)
|
$
|
—
|
|
|
$
|
—
|
|
|
Vehicle fuel and other commodity
|
|
7
|
|
|
—
|
|
|
150
|
|
(b)
|
—
|
|
|
—
|
|
|
|||||
Total
|
|
$
|
7
|
|
|
$
|
—
|
|
|
$
|
4,620
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Other derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commodity trading
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,269
|
|
(c)
|
Electric commodity
|
|
—
|
|
|
14,528
|
|
|
—
|
|
|
30,024
|
|
(d)
|
—
|
|
|
|||||
Natural gas commodity
|
|
—
|
|
|
(2,376
|
)
|
|
—
|
|
|
11,666
|
|
(e)
|
(5,005
|
)
|
(e)
|
|||||
Total
|
|
$
|
—
|
|
|
$
|
12,152
|
|
|
$
|
—
|
|
|
$
|
41,690
|
|
|
$
|
(1,736
|
)
|
|
(a)
|
Amounts are recorded to interest charges.
|
(b)
|
Amounts are recorded to operating and maintenance (O&M) expenses.
|
(c)
|
Amounts are recorded to electric operating revenues. Portions of these gains and losses are subject to sharing with electric customers through margin-sharing mechanisms and deducted from gross revenue, as appropriate.
|
(d)
|
Amounts are 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.
|
(e)
|
Certain derivatives are utilized to mitigate natural gas price risk for electric generation and are recorded to electric fuel and purchased power, subject to cost-recovery mechanisms and reclassified to a regulatory asset, as appropriate. Amounts for the three and nine months ended Sept. 30, 2017 included
no
settlement gains or losses and
$0.9 million
of settlement gains, respectively. Amounts for the three and nine months ended Sept. 30, 2016 included no settlement gains or losses. The remaining derivative settlement gains and losses for the three and nine months ended Sept. 30, 2017 and 2016 relate to natural gas operations and are recorded to cost of natural gas sold and transported. These gains and losses are subject to cost-recovery and reclassified out of income to a regulatory asset or liability, as appropriate.
|
|
|
Sept. 30, 2017
|
||||||||||||||||||||||
|
|
Fair Value
|
|
Fair Value Total
|
|
Counterparty Netting
(b)
|
|
Total
|
||||||||||||||||
(Thousands of Dollars)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
|
|
|||||||||||||||
Current derivative assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Derivatives designated as cash flow hedges:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Vehicle fuel and other commodity
|
|
$
|
—
|
|
|
$
|
56
|
|
|
$
|
—
|
|
|
$
|
56
|
|
|
$
|
—
|
|
|
$
|
56
|
|
Other derivative instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commodity trading
|
|
1,412
|
|
|
12,172
|
|
|
86
|
|
|
13,670
|
|
|
(6,692
|
)
|
|
6,978
|
|
||||||
Electric commodity
|
|
—
|
|
|
—
|
|
|
62,951
|
|
|
62,951
|
|
|
(2,841
|
)
|
|
60,110
|
|
||||||
Natural gas commodity
|
|
—
|
|
|
1,898
|
|
|
—
|
|
|
1,898
|
|
|
(135
|
)
|
|
1,763
|
|
||||||
Total current derivative assets
|
|
$
|
1,412
|
|
|
$
|
14,126
|
|
|
$
|
63,037
|
|
|
$
|
78,575
|
|
|
$
|
(9,668
|
)
|
|
68,907
|
|
|
PPAs
(a)
|
|
|
|
|
|
|
|
|
|
|
|
5,626
|
|
|||||||||||
Current derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
74,533
|
|
||||||||||
Noncurrent derivative assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Derivatives designated as cash flow hedges:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Vehicle fuel and other commodity
|
|
$
|
—
|
|
|
$
|
11
|
|
|
$
|
—
|
|
|
$
|
11
|
|
|
$
|
—
|
|
|
$
|
11
|
|
Other derivative instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commodity trading
|
|
84
|
|
|
30,613
|
|
|
5,661
|
|
|
36,358
|
|
|
(7,574
|
)
|
|
28,784
|
|
||||||
Total noncurrent derivative assets
|
|
$
|
84
|
|
|
$
|
30,624
|
|
|
$
|
5,661
|
|
|
$
|
36,369
|
|
|
$
|
(7,574
|
)
|
|
28,795
|
|
|
PPAs
(a)
|
|
|
|
|
|
|
|
|
|
|
|
20,329
|
|
|||||||||||
Noncurrent derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
49,124
|
|
|
|
Sept. 30, 2017
|
||||||||||||||||||||||
|
|
Fair Value
|
|
Fair Value Total
|
|
Counterparty Netting
(b)
|
|
Total
|
||||||||||||||||
(Thousands of Dollars)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
|
|
|||||||||||||||
Current derivative liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other derivative instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commodity trading
|
|
$
|
1,289
|
|
|
$
|
10,204
|
|
|
$
|
3
|
|
|
$
|
11,496
|
|
|
$
|
(7,495
|
)
|
|
$
|
4,001
|
|
Electric commodity
|
|
—
|
|
|
—
|
|
|
2,842
|
|
|
2,842
|
|
|
(2,841
|
)
|
|
1
|
|
||||||
Natural gas commodity
|
|
—
|
|
|
962
|
|
|
—
|
|
|
962
|
|
|
(135
|
)
|
|
827
|
|
||||||
Total current derivative liabilities
|
|
$
|
1,289
|
|
|
$
|
11,166
|
|
|
$
|
2,845
|
|
|
$
|
15,300
|
|
|
$
|
(10,471
|
)
|
|
4,829
|
|
|
PPAs
(a)
|
|
|
|
|
|
|
|
|
|
|
|
22,830
|
|
|||||||||||
Current derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
27,659
|
|
||||||||||
Noncurrent derivative liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other derivative instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commodity trading
|
|
$
|
52
|
|
|
$
|
23,072
|
|
|
$
|
—
|
|
|
$
|
23,124
|
|
|
$
|
(10,239
|
)
|
|
$
|
12,885
|
|
Total noncurrent derivative liabilities
|
|
$
|
52
|
|
|
$
|
23,072
|
|
|
$
|
—
|
|
|
$
|
23,124
|
|
|
$
|
(10,239
|
)
|
|
12,885
|
|
|
PPAs
(a)
|
|
|
|
|
|
|
|
|
|
|
|
118,173
|
|
|||||||||||
Noncurrent derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
131,058
|
|
(a)
|
During 2006, Xcel Energy qualified these contracts under the normal purchase exception. Based on this qualification, the contracts are no longer adjusted to fair value and the previous carrying value of these contracts will be amortized over the remaining contract lives along with the offsetting regulatory assets and liabilities.
|
(b)
|
Xcel Energy nets derivative instruments and related collateral in its consolidated balance sheet when supported by a legally enforceable master netting agreement, and all derivative instruments and related collateral amounts were subject to master netting agreements at
Sept. 30, 2017
. At
Sept. 30, 2017
, derivative assets and liabilities include
no
obligations to return cash collateral and the rights to reclaim cash collateral of
$3.5 million
. The counterparty netting amounts presented exclude settlement receivables and payables and non-derivative amounts that may be subject to the same master netting agreements.
|
|
|
Dec. 31, 2016
|
||||||||||||||||||||||
|
|
Fair Value
|
|
Fair Value Total
|
|
Counterparty Netting
(b)
|
|
Total
|
||||||||||||||||
(Thousands of Dollars)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
|
|
|||||||||||||||
Current derivative assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other derivative instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commodity trading
|
|
$
|
13,179
|
|
|
$
|
14,105
|
|
|
$
|
—
|
|
|
$
|
27,284
|
|
|
$
|
(20,637
|
)
|
|
$
|
6,647
|
|
Electric commodity
|
|
—
|
|
|
—
|
|
|
19,251
|
|
|
19,251
|
|
|
(1,976
|
)
|
|
17,275
|
|
||||||
Natural gas commodity
|
|
—
|
|
|
8,839
|
|
|
—
|
|
|
8,839
|
|
|
—
|
|
|
8,839
|
|
||||||
Total current derivative assets
|
$
|
13,179
|
|
|
$
|
22,944
|
|
|
$
|
19,251
|
|
|
$
|
55,374
|
|
|
$
|
(22,613
|
)
|
|
32,761
|
|
||
PPAs
(a)
|
|
|
|
|
|
|
|
|
|
|
|
5,463
|
|
|||||||||||
Current derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
38,224
|
|
||||||||||
Noncurrent derivative assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other derivative instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commodity trading
|
|
$
|
100
|
|
|
$
|
31,029
|
|
|
$
|
—
|
|
|
$
|
31,129
|
|
|
$
|
(7,323
|
)
|
|
$
|
23,806
|
|
Natural gas commodity
|
|
—
|
|
|
1,652
|
|
|
—
|
|
|
1,652
|
|
|
—
|
|
|
1,652
|
|
||||||
Total noncurrent derivative assets
|
$
|
100
|
|
|
$
|
32,681
|
|
|
$
|
—
|
|
|
$
|
32,781
|
|
|
$
|
(7,323
|
)
|
|
25,458
|
|
||
PPAs
(a)
|
|
|
|
|
|
|
|
|
|
|
|
24,731
|
|
|||||||||||
Noncurrent derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
50,189
|
|
|
|
Dec. 31, 2016
|
||||||||||||||||||||||
|
|
Fair Value
|
|
Fair Value Total
|
|
Counterparty Netting
(b)
|
|
Total
|
||||||||||||||||
(Thousands of Dollars)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
|
|
|||||||||||||||
Current derivative liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other derivative instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commodity trading
|
|
$
|
13,787
|
|
|
$
|
11,320
|
|
|
$
|
22
|
|
|
$
|
25,129
|
|
|
$
|
(20,974
|
)
|
|
$
|
4,155
|
|
Electric commodity
|
|
—
|
|
|
—
|
|
|
1,976
|
|
|
1,976
|
|
|
(1,976
|
)
|
|
—
|
|
||||||
Total current derivative liabilities
|
|
$
|
13,787
|
|
|
$
|
11,320
|
|
|
$
|
1,998
|
|
|
$
|
27,105
|
|
|
$
|
(22,950
|
)
|
|
4,155
|
|
|
PPAs
(a)
|
|
|
|
|
|
|
|
|
|
|
|
22,804
|
|
|||||||||||
Current derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
26,959
|
|
||||||||||
Noncurrent derivative liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other derivative instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commodity trading
|
|
$
|
89
|
|
|
$
|
23,424
|
|
|
$
|
—
|
|
|
$
|
23,513
|
|
|
$
|
(10,727
|
)
|
|
$
|
12,786
|
|
Total noncurrent derivative liabilities
|
|
$
|
89
|
|
|
$
|
23,424
|
|
|
$
|
—
|
|
|
$
|
23,513
|
|
|
$
|
(10,727
|
)
|
|
12,786
|
|
|
PPAs
(a)
|
|
|
|
|
|
|
|
|
|
|
|
135,360
|
|
|||||||||||
Noncurrent derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
148,146
|
|
(a)
|
During 2006, Xcel Energy qualified these contracts under the normal purchase exception. Based on this qualification, the contracts are no longer adjusted to fair value and the previous carrying value of these contracts will be amortized over the remaining contract lives along with the offsetting regulatory assets and liabilities.
|
(b)
|
Xcel Energy nets derivative instruments and related collateral in its consolidated balance sheet when supported by a legally enforceable master netting agreement, and all derivative instruments and related collateral amounts were subject to master netting agreements at Dec. 31,
2016
. At Dec. 31,
2016
, derivative assets and liabilities include
no
obligations to return cash collateral and rights to reclaim cash collateral of
$3.7 million
. The counterparty netting amounts presented exclude settlement receivables and payables and non-derivative amounts that may be subject to the same master netting agreements.
|
|
|
|
|
|
||||
|
|
Three Months Ended Sept. 30
|
||||||
(Thousands of Dollars)
|
|
2017
|
|
2016
|
||||
Balance at July 1
|
|
$
|
69,237
|
|
|
$
|
24,517
|
|
Purchases
|
|
—
|
|
|
274
|
|
||
Settlements
|
|
(33,144
|
)
|
|
(33,982
|
)
|
||
Net transactions recorded during the period:
|
|
|
|
|
|
|||
Gains recognized in earnings
(a)
|
|
548
|
|
|
9
|
|
||
Net gains recognized as regulatory assets and liabilities
|
|
29,212
|
|
|
33,777
|
|
||
Balance at Sept. 30
|
|
$
|
65,853
|
|
|
$
|
24,595
|
|
|
|
|
|
|
||||
|
|
Nine Months Ended Sept. 30
|
||||||
(Thousands of Dollars)
|
|
2017
|
|
2016
|
||||
Balance at Jan. 1
|
|
$
|
17,253
|
|
|
$
|
18,028
|
|
Purchases
|
|
80,073
|
|
|
33,296
|
|
||
Settlements
|
|
(75,121
|
)
|
|
(60,707
|
)
|
||
Net transactions recorded during the period:
|
|
|
|
|
||||
Gains (losses) recognized in earnings
(a)
|
|
5,769
|
|
|
(33
|
)
|
||
Net gains recognized as regulatory assets and liabilities
|
|
37,879
|
|
|
34,011
|
|
||
Balance at Sept. 30
|
|
$
|
65,853
|
|
|
$
|
24,595
|
|
(a)
|
These amounts relate to commodity derivatives held at the end of the period.
|
|
|
Sept. 30, 2017
|
|
Dec. 31, 2016
|
||||||||||||
(Thousands of Dollars)
|
|
Carrying Amount
|
|
Fair Value
|
|
Carrying Amount
|
|
Fair Value
|
||||||||
Long-term debt, including current portion
|
|
$
|
14,878,382
|
|
|
$
|
16,192,542
|
|
|
$
|
14,450,247
|
|
|
$
|
15,513,209
|
|
9.
|
Other Income, Net
|
|
|
Three Months Ended Sept. 30
|
|
Nine Months Ended Sept. 30
|
||||||||||||
(Thousands of Dollars)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Interest income
|
|
$
|
5,772
|
|
|
$
|
1,385
|
|
|
$
|
11,679
|
|
|
$
|
6,439
|
|
Other nonoperating income
|
|
—
|
|
|
341
|
|
|
5,013
|
|
|
2,517
|
|
||||
Insurance policy expense
|
|
(528
|
)
|
|
(1,148
|
)
|
|
(2,549
|
)
|
|
(2,568
|
)
|
||||
Other nonoperating expense
|
|
(155
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Other income, net
|
|
$
|
5,089
|
|
|
$
|
578
|
|
|
$
|
14,143
|
|
|
$
|
6,388
|
|
10.
|
Segment Information
|
•
|
Xcel Energy’s regulated electric utility segment generates, transmits and distributes electricity primarily in portions of Minnesota, Wisconsin, Michigan, North Dakota, South Dakota, Colorado, Texas and New Mexico. In addition, this segment includes sales for resale and provides wholesale transmission service to various entities in the United States. Regulated electric utility also includes commodity trading operations.
|
•
|
Xcel Energy’s regulated natural gas utility segment transports, stores and distributes natural gas primarily in portions of Minnesota, Wisconsin, North Dakota, Michigan and Colorado.
|
•
|
Revenues from operating segments not included above are below the necessary quantitative thresholds and are therefore included in the all other category. Those primarily include steam revenue, appliance repair services, nonutility real estate activities, revenues associated with processing solid waste into refuse-derived fuel and investments in rental housing projects that qualify for low-income housing tax credits.
|
(Thousands of Dollars)
|
|
Regulated Electric
|
|
Regulated Natural Gas
|
|
All Other
|
|
Reconciling Eliminations
|
|
Consolidated Total
|
||||||||||
Three Months Ended Sept. 30, 2017
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating revenues from external customers
|
|
$
|
2,783,569
|
|
|
$
|
214,253
|
|
|
$
|
19,075
|
|
|
$
|
—
|
|
|
$
|
3,016,897
|
|
Intersegment revenues
|
|
351
|
|
|
378
|
|
|
—
|
|
|
(729
|
)
|
|
—
|
|
|||||
Total revenues
|
|
$
|
2,783,920
|
|
|
$
|
214,631
|
|
|
$
|
19,075
|
|
|
$
|
(729
|
)
|
|
$
|
3,016,897
|
|
Net income (loss)
|
|
$
|
503,058
|
|
|
$
|
1,853
|
|
|
$
|
(12,770
|
)
|
|
$
|
—
|
|
|
$
|
492,141
|
|
(Thousands of Dollars)
|
|
Regulated Electric
|
|
Regulated Natural Gas
|
|
All Other
|
|
Reconciling Eliminations
|
|
Consolidated Total
|
||||||||||
Three Months Ended Sept. 30, 2016
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating revenues from external customers
|
|
$
|
2,799,964
|
|
|
$
|
221,956
|
|
|
$
|
18,227
|
|
|
$
|
—
|
|
|
$
|
3,040,147
|
|
Intersegment revenues
|
|
282
|
|
|
292
|
|
|
—
|
|
|
(574
|
)
|
|
—
|
|
|||||
Total revenues
|
|
$
|
2,800,246
|
|
|
$
|
222,248
|
|
|
$
|
18,227
|
|
|
$
|
(574
|
)
|
|
$
|
3,040,147
|
|
Net income (loss)
|
|
$
|
479,399
|
|
|
$
|
(5,297
|
)
|
|
$
|
(16,307
|
)
|
|
$
|
—
|
|
|
$
|
457,795
|
|
(Thousands of Dollars)
|
|
Regulated Electric
|
|
Regulated Natural Gas
|
|
All Other
|
|
Reconciling Eliminations
|
|
Consolidated Total
|
||||||||||
Nine Months Ended Sept. 30, 2017
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating revenues from external customers
|
|
$
|
7,420,646
|
|
|
$
|
1,129,795
|
|
|
$
|
57,806
|
|
|
$
|
—
|
|
|
$
|
8,608,247
|
|
Intersegment revenues
|
|
1,081
|
|
|
927
|
|
|
—
|
|
|
(2,008
|
)
|
|
—
|
|
|||||
Total revenues
|
|
$
|
7,421,727
|
|
|
$
|
1,130,722
|
|
|
$
|
57,806
|
|
|
$
|
(2,008
|
)
|
|
$
|
8,608,247
|
|
Net income (loss)
|
|
$
|
924,773
|
|
|
$
|
77,946
|
|
|
$
|
(44,045
|
)
|
|
$
|
—
|
|
|
$
|
958,674
|
|
(Thousands of Dollars)
|
|
Regulated Electric
|
|
Regulated Natural Gas
|
|
All Other
|
|
Reconciling Eliminations
|
|
Consolidated Total
|
||||||||||
Nine Months Ended Sept. 30, 2016
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating revenues from external customers
|
|
$
|
7,209,225
|
|
|
$
|
1,046,544
|
|
|
$
|
56,500
|
|
|
$
|
—
|
|
|
$
|
8,312,269
|
|
Intersegment revenues
|
|
1,038
|
|
|
820
|
|
|
—
|
|
|
(1,858
|
)
|
|
—
|
|
|||||
Total revenues
|
|
$
|
7,210,263
|
|
|
$
|
1,047,364
|
|
|
$
|
56,500
|
|
|
$
|
(1,858
|
)
|
|
$
|
8,312,269
|
|
Net income (loss)
|
|
$
|
863,076
|
|
|
$
|
84,974
|
|
|
$
|
(52,148
|
)
|
|
$
|
—
|
|
|
$
|
895,902
|
|
11.
|
Earnings Per Share
|
•
|
Equity awards subject to a performance condition; included in common shares outstanding when all necessary conditions for settlement have been satisfied by the end of the reporting period.
|
•
|
Liability awards subject to a performance condition; any portions settled in shares are included in common shares outstanding upon settlement.
|
|
|
Three Months Ended Sept. 30, 2017
|
|
Three Months Ended Sept. 30, 2016
|
||||||||||||||||||
(Amounts in thousands, except per share data)
|
|
Income
|
|
Shares
|
|
Per Share
Amount |
|
Income
|
|
Shares
|
|
Per Share
Amount |
||||||||||
Net income
|
|
$
|
492,141
|
|
|
—
|
|
|
—
|
|
|
$
|
457,795
|
|
|
—
|
|
|
—
|
|
||
Basic EPS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Earnings available to common shareholders
|
|
492,141
|
|
|
508,581
|
|
|
$
|
0.97
|
|
|
457,795
|
|
|
508,941
|
|
|
$
|
0.90
|
|
||
Effect of dilutive securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Time based equity awards
|
|
—
|
|
|
661
|
|
|
—
|
|
|
—
|
|
|
625
|
|
|
—
|
|
||||
Diluted EPS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Earnings available to common shareholders
|
|
$
|
492,141
|
|
|
509,242
|
|
|
$
|
0.97
|
|
|
$
|
457,795
|
|
|
509,566
|
|
|
$
|
0.90
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended Sept. 30, 2017
|
|
Nine Months Ended Sept. 30, 2016
|
||||||||||||||||||
(Amounts in thousands, except per share data)
|
|
Income
|
|
Shares
|
|
Per Share
Amount |
|
Income
|
|
Shares
|
|
Per Share
Amount |
||||||||||
Net income
|
|
$
|
958,674
|
|
|
—
|
|
|
—
|
|
|
$
|
895,902
|
|
|
—
|
|
|
—
|
|
||
Basic EPS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Earnings available to common shareholders
|
|
958,674
|
|
|
508,468
|
|
|
$
|
1.89
|
|
|
895,902
|
|
|
508,840
|
|
|
$
|
1.76
|
|
||
Effect of dilutive securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Time based equity awards
|
|
—
|
|
|
584
|
|
|
—
|
|
|
—
|
|
|
556
|
|
|
—
|
|
||||
Diluted EPS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Earnings available to common shareholders
|
|
$
|
958,674
|
|
|
509,052
|
|
|
$
|
1.88
|
|
|
$
|
895,902
|
|
|
509,396
|
|
|
$
|
1.76
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.
|
Benefit Plans and Other Postretirement Benefits
|
|
|
Three Months Ended Sept. 30
|
||||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
(Thousands of Dollars)
|
|
Pension Benefits
|
|
Postretirement Health
Care Benefits |
||||||||||||
Service cost
|
|
$
|
23,547
|
|
|
$
|
22,940
|
|
|
$
|
465
|
|
|
$
|
432
|
|
Interest cost
|
|
36,702
|
|
|
40,027
|
|
|
5,984
|
|
|
6,527
|
|
||||
Expected return on plan assets
|
|
(52,318
|
)
|
|
(52,575
|
)
|
|
(6,155
|
)
|
|
(6,249
|
)
|
||||
Amortization of prior service credit
|
|
(442
|
)
|
|
(478
|
)
|
|
(2,672
|
)
|
|
(2,672
|
)
|
||||
Amortization of net loss
|
|
26,671
|
|
|
24,384
|
|
|
1,672
|
|
|
1,011
|
|
||||
Net periodic benefit cost (credit)
|
|
34,160
|
|
|
34,298
|
|
|
(706
|
)
|
|
(951
|
)
|
||||
Costs not recognized due to the effects of regulation
|
|
(3,610
|
)
|
|
(3,976
|
)
|
|
—
|
|
|
—
|
|
||||
Net benefit cost (credit) recognized for financial reporting
|
|
$
|
30,550
|
|
|
$
|
30,322
|
|
|
$
|
(706
|
)
|
|
$
|
(951
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended Sept. 30
|
||||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
(Thousands of Dollars)
|
|
Pension Benefits
|
|
Postretirement Health
Care Benefits |
||||||||||||
Service cost
|
|
$
|
70,641
|
|
|
$
|
68,805
|
|
|
$
|
1,395
|
|
|
$
|
1,295
|
|
Interest cost
|
|
110,106
|
|
|
120,078
|
|
|
17,952
|
|
|
19,580
|
|
||||
Expected return on plan assets
|
|
(156,953
|
)
|
|
(157,725
|
)
|
|
(18,466
|
)
|
|
(18,746
|
)
|
||||
Amortization of prior service credit
|
|
(1,326
|
)
|
|
(1,439
|
)
|
|
(8,015
|
)
|
|
(8,015
|
)
|
||||
Amortization of net loss
|
|
80,012
|
|
|
73,154
|
|
|
5,016
|
|
|
3,031
|
|
||||
Net periodic benefit cost (credit)
|
|
102,480
|
|
|
102,873
|
|
|
(2,118
|
)
|
|
(2,855
|
)
|
||||
Costs not recognized due to the effects of regulation
|
|
(11,523
|
)
|
|
(12,587
|
)
|
|
—
|
|
|
—
|
|
||||
Net benefit cost (credit) recognized for financial reporting
|
|
$
|
90,957
|
|
|
$
|
90,286
|
|
|
$
|
(2,118
|
)
|
|
$
|
(2,855
|
)
|
13.
|
Other Comprehensive Income (Loss)
|
|
|
Three Months Ended Sept. 30, 2017
|
||||||||||||||
(Thousands of Dollars)
|
|
Gains and Losses
on Cash Flow Hedges
|
|
Unrealized Gains and Losses
on
Marketable Securities
|
|
Defined Benefit Pension and
Postretirement Items
|
|
Total
|
||||||||
Accumulated other comprehensive (loss) income at June 30
|
|
$
|
(49,497
|
)
|
|
$
|
111
|
|
|
$
|
(57,409
|
)
|
|
$
|
(106,795
|
)
|
Other comprehensive income before reclassifications
|
|
23
|
|
|
—
|
|
|
—
|
|
|
23
|
|
||||
Losses reclassified from net accumulated other comprehensive loss
|
|
981
|
|
|
—
|
|
|
982
|
|
|
1,963
|
|
||||
Net current period other comprehensive income
|
|
1,004
|
|
|
—
|
|
|
982
|
|
|
1,986
|
|
||||
Accumulated other comprehensive (loss) income at Sept. 30
|
|
$
|
(48,493
|
)
|
|
$
|
111
|
|
|
$
|
(56,427
|
)
|
|
$
|
(104,809
|
)
|
|
|
Three Months Ended Sept. 30, 2016
|
||||||||||||||
(Thousands of Dollars)
|
|
Gains and Losses
on Cash Flow Hedges
|
|
Unrealized Gains and Losses
on
Marketable Securities
|
|
Defined Benefit Pension and
Postretirement Items
|
|
Total
|
||||||||
Accumulated other comprehensive (loss) income at June 30
|
|
$
|
(52,980
|
)
|
|
$
|
110
|
|
|
$
|
(53,925
|
)
|
|
$
|
(106,795
|
)
|
Other comprehensive loss before reclassifications
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
||||
Losses reclassified from net accumulated other comprehensive loss
|
|
960
|
|
|
—
|
|
|
878
|
|
|
1,838
|
|
||||
Net current period other comprehensive income
|
|
956
|
|
|
—
|
|
|
878
|
|
|
1,834
|
|
||||
Accumulated other comprehensive (loss) income at Sept. 30
|
|
$
|
(52,024
|
)
|
|
$
|
110
|
|
|
$
|
(53,047
|
)
|
|
$
|
(104,961
|
)
|
|
|
Nine Months Ended Sept. 30, 2017
|
||||||||||||||
(Thousands of Dollars)
|
|
Gains and Losses
on Cash Flow Hedges
|
|
Unrealized Gains
on
Marketable Securities
|
|
Defined Benefit Pension and
Postretirement Items
|
|
Total
|
||||||||
Accumulated other comprehensive (loss) income at Jan. 1
|
|
$
|
(51,151
|
)
|
|
$
|
110
|
|
|
$
|
(59,313
|
)
|
|
$
|
(110,354
|
)
|
Other comprehensive income before reclassifications
|
|
49
|
|
|
1
|
|
|
—
|
|
|
50
|
|
||||
Losses reclassified from net accumulated other comprehensive loss
|
|
2,609
|
|
|
—
|
|
|
2,886
|
|
|
5,495
|
|
||||
Net current period other comprehensive income
|
|
2,658
|
|
|
1
|
|
|
2,886
|
|
|
5,545
|
|
||||
Accumulated other comprehensive (loss) income at Sept. 30
|
|
$
|
(48,493
|
)
|
|
$
|
111
|
|
|
$
|
(56,427
|
)
|
|
$
|
(104,809
|
)
|
|
|
Nine Months Ended Sept. 30, 2016
|
||||||||||||||
(Thousands of Dollars)
|
|
Gains and Losses
on Cash Flow Hedges
|
|
Unrealized Gains on
Marketable Securities
|
|
Defined Benefit Pension and
Postretirement Items
|
|
Total
|
||||||||
Accumulated other comprehensive (loss) income at Jan. 1
|
|
$
|
(54,862
|
)
|
|
$
|
110
|
|
|
$
|
(55,001
|
)
|
|
$
|
(109,753
|
)
|
Other comprehensive income (loss) before reclassifications
|
|
4
|
|
|
—
|
|
|
(653
|
)
|
|
(649
|
)
|
||||
Losses reclassified from net accumulated other comprehensive loss
|
|
2,834
|
|
|
—
|
|
|
2,607
|
|
|
5,441
|
|
||||
Net current period other comprehensive income
|
|
2,838
|
|
|
—
|
|
|
1,954
|
|
|
4,792
|
|
||||
Accumulated other comprehensive (loss) income at Sept. 30
|
|
$
|
(52,024
|
)
|
|
$
|
110
|
|
|
$
|
(53,047
|
)
|
|
$
|
(104,961
|
)
|
(Thousands of Dollars)
|
|
Amounts Reclassified
from Accumulated
Other Comprehensive Loss |
|
||||||
|
|
Three Months Ended Sept. 30, 2017
|
|
Three Months Ended Sept. 30, 2016
|
|
||||
Losses (gains) on cash flow hedges:
|
|
|
|
|
|
||||
Interest rate derivatives
|
|
$
|
1,579
|
|
(a)
|
$
|
1,502
|
|
(a)
|
Vehicle fuel derivatives
|
|
(11
|
)
|
(b)
|
46
|
|
(b)
|
||
Total, pre-tax
|
|
1,568
|
|
|
1,548
|
|
|
||
Tax benefit
|
|
(587
|
)
|
|
(588
|
)
|
|
||
Total, net of tax
|
|
981
|
|
|
960
|
|
|
||
Defined benefit pension and postretirement losses:
|
|
|
|
|
|
||||
Amortization of net loss
|
|
1,622
|
|
(c)
|
1,478
|
|
(c)
|
||
Prior service credit
|
|
(58
|
)
|
(c)
|
(64
|
)
|
(c)
|
||
Total, pre-tax
|
|
1,564
|
|
|
1,414
|
|
|
||
Tax benefit
|
|
(582
|
)
|
|
(536
|
)
|
|
||
Total, net of tax
|
|
982
|
|
|
878
|
|
|
||
Total amounts reclassified, net of tax
|
|
$
|
1,963
|
|
|
$
|
1,838
|
|
|
|
|
Amounts Reclassified
from Accumulated
Other Comprehensive
Loss
|
|
||||||
(Thousands of Dollars)
|
|
Nine Months Ended Sept. 30, 2017
|
|
Nine Months Ended Sept. 30, 2016
|
|
||||
Losses (gains) on cash flow hedges:
|
|
|
|
|
|
||||
Interest rate derivatives
|
|
$
|
4,257
|
|
(a)
|
$
|
4,470
|
|
(a)
|
Vehicle fuel derivatives
|
|
(16
|
)
|
(b)
|
150
|
|
(b)
|
||
Total, pre-tax
|
|
4,241
|
|
|
4,620
|
|
|
||
Tax benefit
|
|
(1,632
|
)
|
|
(1,786
|
)
|
|
||
Total, net of tax
|
|
2,609
|
|
|
2,834
|
|
|
||
Defined benefit pension and postretirement losses:
|
|
|
|
|
|
||||
Amortization of net loss
|
|
4,868
|
|
(c)
|
4,434
|
|
(c)
|
||
Prior service credit
|
|
(177
|
)
|
(c)
|
(192
|
)
|
(c)
|
||
Total, pre-tax
|
|
4,691
|
|
|
4,242
|
|
|
||
Tax benefit
|
|
(1,805
|
)
|
|
(1,635
|
)
|
|
||
Total, net of tax
|
|
2,886
|
|
|
2,607
|
|
|
||
Total amounts reclassified, net of tax
|
|
$
|
5,495
|
|
|
$
|
5,441
|
|
|
(a)
|
Included in interest charges.
|
(b)
|
Included in O&M expenses.
|
(c)
|
Included in the computation of net periodic pension and postretirement benefit costs. See Note 12 for details regarding these benefit plans.
|
|
|
Three Months Ended Sept. 30
|
|
Nine Months Ended Sept. 30
|
||||||||||||
Diluted Earnings (Loss) Per Share
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
NSP-Minnesota
|
|
$
|
0.45
|
|
|
$
|
0.41
|
|
|
$
|
0.81
|
|
|
$
|
0.74
|
|
PSCo
|
|
0.37
|
|
|
0.34
|
|
|
0.78
|
|
|
0.74
|
|
||||
SPS
|
|
0.13
|
|
|
0.13
|
|
|
0.25
|
|
|
0.24
|
|
||||
NSP-Wisconsin
|
|
0.04
|
|
|
0.05
|
|
|
0.12
|
|
|
0.11
|
|
||||
Equity earnings of unconsolidated subsidiaries
|
|
0.01
|
|
|
0.01
|
|
|
0.03
|
|
|
0.04
|
|
||||
Regulated utility
(a)
|
|
1.00
|
|
|
0.94
|
|
|
1.98
|
|
|
1.87
|
|
||||
Xcel Energy Inc. and other
|
|
(0.03
|
)
|
|
(0.04
|
)
|
|
(0.10
|
)
|
|
(0.11
|
)
|
||||
GAAP diluted EPS
|
|
$
|
0.97
|
|
|
$
|
0.90
|
|
|
$
|
1.88
|
|
|
$
|
1.76
|
|
(a)
|
Amounts may not add due to rounding.
|
Diluted Earnings (Loss) Per Share
|
|
Three Months Ended Sept. 30
|
|
Nine Months Ended Sept. 30
|
||||
2016 GAAP diluted EPS
|
|
$
|
0.90
|
|
|
$
|
1.76
|
|
|
|
|
|
|
||||
Components of change — 2017 vs. 2016
|
|
|
|
|
||||
Higher electric margins
|
|
0.02
|
|
|
0.14
|
|
||
Lower ETR
(a)
|
|
0.07
|
|
|
0.10
|
|
||
Lower O&M expenses
|
|
0.06
|
|
|
0.07
|
|
||
Higher natural gas margins
|
|
—
|
|
|
0.01
|
|
||
Higher depreciation and amortization
|
|
(0.05
|
)
|
|
(0.16
|
)
|
||
Higher conservation and DSM expenses (offset by higher revenues)
|
|
(0.01
|
)
|
|
(0.03
|
)
|
||
Other, net
|
|
(0.02
|
)
|
|
(0.01
|
)
|
||
2017 GAAP diluted EPS
|
|
$
|
0.97
|
|
|
$
|
1.88
|
|
(a)
|
Lower ETR includes the impact of an additional $9.6 million and $18.4 million of wind production tax credits (PTCs) for the three and nine months ended Sept. 30, 2017, respectively, which are largely flowed back to customers through electric margin.
|
|
Three Months Ended Sept. 30
|
|
Nine Months Ended Sept. 30
|
||||||||||||||
|
2017 vs.
Normal |
|
2016 vs.
Normal |
|
2017 vs.
2016 |
|
2017 vs.
Normal |
|
2016 vs.
Normal |
|
2017 vs.
2016 |
||||||
HDD
|
(16.5
|
)%
|
|
(52.6
|
)%
|
|
67.5
|
%
|
|
(13.6
|
)%
|
|
(12.7
|
)%
|
|
(2.2
|
)%
|
CDD
|
5.3
|
|
|
11.0
|
|
|
(4.5
|
)
|
|
5.9
|
|
|
8.3
|
|
|
(1.8
|
)
|
THI
|
(11.6
|
)
|
|
6.5
|
|
|
(17.5
|
)
|
|
(10.6
|
)
|
|
8.6
|
|
|
(18.5
|
)
|
|
Three Months Ended Sept. 30
|
|
Nine Months Ended Sept. 30
|
||||||||||||||||||||
|
2017 vs.
Normal |
|
2016 vs.
Normal |
|
2017 vs.
2016 |
|
2017 vs.
Normal |
|
2016 vs.
Normal |
|
2017 vs.
2016 |
||||||||||||
Retail electric
|
$
|
(0.011
|
)
|
|
$
|
0.024
|
|
|
$
|
(0.035
|
)
|
|
$
|
(0.032
|
)
|
|
$
|
0.020
|
|
|
$
|
(0.052
|
)
|
Firm natural gas
|
—
|
|
|
(0.001
|
)
|
|
0.001
|
|
|
(0.020
|
)
|
|
(0.014
|
)
|
|
(0.006
|
)
|
||||||
Total (excluding decoupling)
|
$
|
(0.011
|
)
|
|
$
|
0.023
|
|
|
$
|
(0.034
|
)
|
|
$
|
(0.052
|
)
|
|
$
|
0.006
|
|
|
$
|
(0.058
|
)
|
Decoupling
–
Minnesota
|
0.015
|
|
|
(0.008
|
)
|
|
0.023
|
|
|
0.023
|
|
|
(0.009
|
)
|
|
0.032
|
|
||||||
Total (adjusted for recovery from decoupling)
|
$
|
0.004
|
|
|
$
|
0.015
|
|
|
$
|
(0.011
|
)
|
|
$
|
(0.029
|
)
|
|
$
|
(0.003
|
)
|
|
$
|
(0.026
|
)
|
|
|
Three Months Ended Sept. 30
|
|||||||||||||
|
|
NSP-Minnesota
|
|
PSCo
|
|
SPS
|
|
NSP-Wisconsin
|
|
Xcel Energy
|
|||||
Actual
|
|
|
|
|
|
|
|
|
|
|
|||||
Electric residential
(a)
|
|
(6.8
|
)%
|
|
(2.5
|
)%
|
|
(7.4
|
)%
|
|
(6.9
|
)%
|
|
(5.3
|
)%
|
Electric commercial and industrial
|
|
(2.7
|
)
|
|
0.8
|
|
|
(1.0
|
)
|
|
1.5
|
|
|
(0.9
|
)
|
Total retail electric sales
|
|
(3.9
|
)
|
|
(0.3
|
)
|
|
(2.5
|
)
|
|
(0.8
|
)
|
|
(2.2
|
)
|
Firm natural gas sales
|
|
8.5
|
|
|
4.7
|
|
|
N/A
|
|
|
11.4
|
|
|
6.2
|
|
|
|
Three Months Ended Sept. 30
|
|||||||||||||
|
|
NSP-Minnesota
|
|
PSCo
|
|
SPS
|
|
NSP-Wisconsin
|
|
Xcel Energy
|
|||||
Weather-normalized
|
|
|
|
|
|
|
|
|
|
|
|||||
Electric residential
(a)
|
|
(1.5
|
)%
|
|
(3.0
|
)%
|
|
(2.0
|
)%
|
|
(0.4
|
)%
|
|
(2.1
|
)%
|
Electric commercial and industrial
|
|
(1.9
|
)
|
|
0.7
|
|
|
0.3
|
|
|
3.0
|
|
|
(0.2
|
)
|
Total retail electric sales
|
|
(1.8
|
)
|
|
(0.6
|
)
|
|
(0.3
|
)
|
|
2.0
|
|
|
(0.8
|
)
|
Firm natural gas sales
|
|
6.9
|
|
|
(0.6
|
)
|
|
N/A
|
|
|
9.6
|
|
|
2.1
|
|
|
|
Nine Months Ended Sept. 30
|
|||||||||||||
|
|
NSP-Minnesota
|
|
PSCo
|
|
SPS
|
|
NSP-Wisconsin
|
|
Xcel Energy
|
|||||
Actual
|
|
|
|
|
|
|
|
|
|
|
|||||
Electric residential
(a)
|
|
(3.3
|
)%
|
|
(1.9
|
)%
|
|
(4.4
|
)%
|
|
(2.7
|
)%
|
|
(2.9
|
)%
|
Electric commercial and industrial
|
|
(1.6
|
)
|
|
0.6
|
|
|
0.7
|
|
|
1.5
|
|
|
(0.2
|
)
|
Total retail electric sales
|
|
(2.1
|
)
|
|
(0.2
|
)
|
|
(0.4
|
)
|
|
0.3
|
|
|
(1.0
|
)
|
Firm natural gas sales
|
|
4.4
|
|
|
(5.5
|
)
|
|
N/A
|
|
|
4.5
|
|
|
(1.9
|
)
|
|
|
Nine Months Ended Sept. 30
|
|||||||||||||
|
|
NSP-Minnesota
|
|
PSCo
|
|
SPS
|
|
NSP-Wisconsin
|
|
Xcel Energy
|
|||||
Weather-normalized
|
|
|
|
|
|
|
|
|
|
|
|||||
Electric residential
(a)
|
|
(0.5
|
)%
|
|
(1.5
|
)%
|
|
(1.7
|
)%
|
|
0.4
|
%
|
|
(1.0
|
)%
|
Electric commercial and industrial
|
|
(1.0
|
)
|
|
0.7
|
|
|
1.0
|
|
|
2.1
|
|
|
0.2
|
|
Total retail electric sales
|
|
(0.9
|
)
|
|
—
|
|
|
0.3
|
|
|
1.6
|
|
|
(0.2
|
)
|
Firm natural gas sales
|
|
4.4
|
|
|
(1.0
|
)
|
|
N/A
|
|
|
4.0
|
|
|
1.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Nine Months Ended Sept. 30 (Excluding Leap Day)
(b)
|
|||||||||||||
|
|
NSP-Minnesota
|
|
PSCo
|
|
SPS
|
|
NSP-Wisconsin
|
|
Xcel Energy
|
|||||
Weather-normalized - adjusted for
leap day
|
|
|
|
|
|
|
|
|
|
|
|||||
Electric residential
(a)
|
|
(0.2
|
)%
|
|
(1.2
|
)%
|
|
(1.3
|
)%
|
|
0.8
|
%
|
|
(0.6
|
)%
|
Electric commercial and industrial
|
|
(0.7
|
)
|
|
1.0
|
|
|
1.3
|
|
|
2.4
|
|
|
0.6
|
|
Total retail electric sales
|
|
(0.5
|
)
|
|
0.3
|
|
|
0.7
|
|
|
1.9
|
|
|
0.2
|
|
Firm natural gas sales
|
|
5.3
|
|
|
(0.3
|
)
|
|
N/A
|
|
|
4.8
|
|
|
1.8
|
|
(a)
|
Extreme weather variations, windchill and cloud cover may not be reflected in weather-normalized and actual growth estimates.
|
(b)
|
The estimated impact of the 2016 leap day is excluded to present a more comparable year-over-year presentation. The estimated impact of the additional day of sales in 2016 was approximately 30-40 basis points for retail electric and 70-80 basis points for firm natural gas for the nine months ended.
|
•
|
NSP-Minnesota’s residential sales decrease was a result of lower use per customer, partially offset by customer growth. The decline in commercial and industrial (C&I) sales was largely due to reduced usage, which offset an increase in the number of customers. Declines in services offset increased sales to large customers in manufacturing and energy industries.
|
•
|
PSCo’s decline in residential sales reflects lower use per customer, partially offset by customer additions. C&I growth was mainly due to an increase in customers and higher use for large C&I customers that support the mining, oil and natural gas industries, which were partially reduced by lower use for the small C&I class.
|
•
|
SPS’ residential sales fell largely due to lower use per customer. The increase in C&I sales reflects customer additions and greater use per customer driven by the oil and natural gas industry in the Permian Basin.
|
•
|
NSP-Wisconsin’s residential sales increase was primarily attributable to higher use per customer and customer additions. C&I growth was largely due to higher use per customer and an increase in sales to customers in the sand mining industry and large customers in the energy and manufacturing industries.
|
•
|
Across most service territories, higher natural gas sales reflect an increase in the number of customers, partially offset by a decline in customer use.
|
|
|
Three Months Ended Sept. 30
|
|
Nine Months Ended Sept. 30
|
||||||||||||
(Millions of Dollars)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Electric revenues
|
|
$
|
2,784
|
|
|
$
|
2,800
|
|
|
$
|
7,421
|
|
|
$
|
7,209
|
|
Electric fuel and purchased power
|
|
(1,006
|
)
|
|
(1,037
|
)
|
|
(2,850
|
)
|
|
(2,755
|
)
|
||||
Electric margin
|
|
$
|
1,778
|
|
|
$
|
1,763
|
|
|
$
|
4,571
|
|
|
$
|
4,454
|
|
(Millions of Dollars)
|
|
Three Months Ended Sept. 30
2017 vs. 2016 |
|
Nine Months Ended Sept. 30
2017 vs. 2016 |
||||
Retail rate increases (Texas, Minnesota, New Mexico and Wisconsin)
|
|
$
|
25
|
|
|
$
|
102
|
|
Trading
|
|
8
|
|
|
50
|
|
||
Non-fuel riders
|
|
19
|
|
|
39
|
|
||
Higher conservation and DSM revenues (offset by higher expenses)
|
|
10
|
|
|
24
|
|
||
Decoupling (weather portion - Minnesota)
|
|
17
|
|
|
24
|
|
||
Fuel and purchased power cost recovery
|
|
(55
|
)
|
|
1
|
|
||
Wholesale transmission revenue
|
|
(12
|
)
|
|
—
|
|
||
Estimated impact of weather
|
|
(26
|
)
|
|
(39
|
)
|
||
Conservation incentive
|
|
(8
|
)
|
|
(12
|
)
|
||
Other, net
|
|
6
|
|
|
23
|
|
||
Total (decrease) increase in electric revenues
|
|
$
|
(16
|
)
|
|
$
|
212
|
|
(Millions of Dollars)
|
|
Three Months Ended Sept. 30
2017 vs. 2016 |
|
Nine Months Ended Sept. 30
2017 vs. 2016 |
||||
Retail rate increases (Texas, Minnesota, New Mexico and Wisconsin)
|
|
$
|
25
|
|
|
$
|
102
|
|
Non-fuel riders
|
|
19
|
|
|
39
|
|
||
Higher conservation and DSM revenues (offset by higher expenses)
|
|
10
|
|
|
24
|
|
||
Decoupling (weather portion - Minnesota)
|
|
17
|
|
|
24
|
|
||
Estimated impact of weather
|
|
(26
|
)
|
|
(39
|
)
|
||
Wholesale transmission revenue, net of costs
|
|
(24
|
)
|
|
(37
|
)
|
||
Conservation incentive
|
|
(8
|
)
|
|
(12
|
)
|
||
Other, net
|
|
2
|
|
|
16
|
|
||
Total increase in electric margin
|
|
$
|
15
|
|
|
$
|
117
|
|
|
|
Three Months Ended Sept. 30
|
|
Nine Months Ended Sept. 30
|
||||||||||||
(Millions of Dollars)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Natural gas revenues
|
|
$
|
214
|
|
|
$
|
222
|
|
|
$
|
1,130
|
|
|
$
|
1,047
|
|
Cost of natural gas sold and transported
|
|
(64
|
)
|
|
(68
|
)
|
|
(543
|
)
|
|
(470
|
)
|
||||
Natural gas margin
|
|
$
|
150
|
|
|
$
|
154
|
|
|
$
|
587
|
|
|
$
|
577
|
|
(Millions of Dollars)
|
|
Three Months Ended Sept. 30
2017 vs. 2016 |
|
Nine Months Ended Sept. 30
2017 vs. 2016 |
||||
Purchased natural gas adjustment clause recovery
|
|
$
|
(4
|
)
|
|
$
|
72
|
|
Infrastructure and integrity riders
|
|
(1
|
)
|
|
11
|
|
||
Estimated impact of weather
|
|
1
|
|
|
(4
|
)
|
||
Other, net
|
|
(4
|
)
|
|
4
|
|
||
Total (decrease) increase in natural gas revenues
|
|
$
|
(8
|
)
|
|
$
|
83
|
|
(Millions of Dollars)
|
|
Three Months Ended Sept. 30
2017 vs. 2016 |
|
Nine Months Ended Sept. 30
2017 vs. 2016 |
||||
Infrastructure and integrity riders
|
|
$
|
(1
|
)
|
|
$
|
11
|
|
Estimated impact of weather
|
|
1
|
|
|
(4
|
)
|
||
Other, net
|
|
(4
|
)
|
|
3
|
|
||
Total (decrease) increase in natural gas margin
|
|
$
|
(4
|
)
|
|
$
|
10
|
|
(Millions of Dollars)
|
|
Three Months Ended Sept. 30
2017 vs. 2016 |
|
Nine Months Ended Sept. 30
2017 vs. 2016 |
||||
Plant generation costs
|
|
$
|
(4.5
|
)
|
|
$
|
(33.9
|
)
|
Nuclear plant operations and amortization
|
|
(11.0
|
)
|
|
(17.3
|
)
|
||
Electric distribution costs
|
|
(16.0
|
)
|
|
(10.7
|
)
|
||
Transmission costs
|
|
(3.1
|
)
|
|
(9.9
|
)
|
||
Employee benefits expense
|
|
(7.0
|
)
|
|
9.7
|
|
||
Texas 2016 electric rate case cost deferral
|
|
—
|
|
|
7.9
|
|
||
Other, net
|
|
(6.9
|
)
|
|
(4.1
|
)
|
||
Total decrease in O&M expenses
|
|
$
|
(48.5
|
)
|
|
$
|
(58.3
|
)
|
•
|
Plant generation costs decreased primarily due to the timing of planned maintenance and overhauls at a number of generation facilities;
|
•
|
Nuclear plant operations and amortization expenses are lower mostly due to savings initiatives and reduced refueling outage costs;
|
•
|
Electric distribution costs declined as a result of storm damage expense incurred in 2016; and
|
•
|
Transmission costs decreased mostly due to the timing of transmission line maintenance.
|
Project Name
|
|
Capacity (MW)
|
|
State
|
|
Estimated Year of Completion
|
|
Ownership/PPA
|
|
Regulatory Status
|
|
Rush Creek
|
|
600
|
|
|
CO
|
|
2018
|
|
PSCo
|
|
Approved by CPUC
|
Freeborn
|
|
200
|
|
|
MN/IA
|
|
2020
|
|
NSP-Minnesota
|
|
Approved by MPUC
|
Blazing Star 1
|
|
200
|
|
|
MN
|
|
2019
|
|
NSP-Minnesota
|
|
Approved by MPUC
|
Blazing Star 2
|
|
200
|
|
|
MN
|
|
2020
|
|
NSP-Minnesota
|
|
Approved by MPUC
|
Lake Benton
|
|
100
|
|
|
MN
|
|
2019
|
|
NSP-Minnesota
|
|
Approved by MPUC
|
Foxtail
|
|
150
|
|
|
ND
|
|
2019
|
|
NSP-Minnesota
|
|
Approved by MPUC
|
Crowned Ridge
|
|
300
|
|
|
SD
|
|
2019
|
|
NSP-Minnesota
|
|
Approved by MPUC
|
Dakota Range
|
|
300
|
|
|
SD
|
|
2021
|
|
NSP-Minnesota
|
|
Pending MPUC Approval
|
Hale
|
|
478
|
|
|
TX
|
|
2019
|
|
SPS
|
|
Pending PUCT & NMPRC Approval
|
Sagamore
|
|
522
|
|
|
NM
|
|
2020
|
|
SPS
|
|
Pending PUCT & NMPRC Approval
|
Total Ownership
|
|
3,050
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crowned Ridge
|
|
300
|
|
|
SD
|
|
2019
|
|
PPA
|
|
Approved by MPUC
|
Clean Energy 1
|
|
100
|
|
|
ND
|
|
2019
|
|
PPA
|
|
Approved by MPUC
|
Bonita
|
|
230
|
|
|
TX
|
|
2019
|
|
PPA
|
|
Pending PUCT & NMPRC Approval
|
Total PPA
|
|
630
|
|
|
|
|
|
|
|
|
|
Total Wind Capacity
|
|
3,680
|
|
|
|
|
|
|
|
|
|
•
|
The termination of a PPA with Benson Power LLC (Benson) for its 55 MW biomass facility in Benson, Minn., including the purchase and closure of the facility. The purchase of the Benson biomass facility requires FERC approval, which was requested in August 2017. The transaction would result in payments of $95 million to terminate the PPA and acquire the facility, as well as additional expenditures of approximately $26 million to temporarily operate then close the facility.
|
•
|
The termination of a PPA with Laurentian Energy Authority I, LLC (Laurentian) for its 35 MW of biomass facilities in Hibbing and Virginia, Minn. The termination of the Laurentian PPA would result in $108.5 million of contract cancellation payments over six years.
|
•
|
The remaining two requested PPA changes involve a PPA extension for a 34 MW waste-to-energy facility at a price reflective of current market conditions and termination of another 12 MW waste-to-energy PPA.
|
•
|
Hampton, Minn. to Rochester, Minn. to La Crosse, Wis. 161/345 kilovolt (KV) transmission lines
— The final 161 KV and 345 KV segments of the project went into service in January 2016 and September 2016, respectively;
|
•
|
Brookings County, S.D. to Hampton, Minn. 345 KV transmission line
— The project was placed in service in March 2015;
|
•
|
Bemidji, Minn. to Grand Rapids, Minn. 230 KV transmission line — The project was placed in service in September 2012;
|
•
|
Monticello, Minn. to Fargo, N.D. 345 KV transmission line
— The final portion of the project was placed in service in April 2015; and
|
•
|
Big Stone South to Brookings County, S.D. 345 KV transmission line — The project was placed in service in September 2017.
|
•
|
Early retirement of 660 MW of coal-fired generation at Comanche Units 1 (2022) and 2 (2025);
|
•
|
An RFP which could result in the addition of up to 1,000 MW of wind, 700 MW solar and 700 MW of natural gas and/or storage;
|
•
|
Utility ownership targets of 50 percent renewable generation resources and 75 percent of natural gas-fired, storage, or renewable with storage generation resources;
|
•
|
Accelerated depreciation for the early retirement of the two Comanche units and establishment of a regulatory asset to collect the incremental depreciation expense and related costs;
|
•
|
Reduction of the Renewable Energy Standard Adjustment rider, from two percent to one percent, subject to regulatory proceedings, effective beginning 2021 or 2022; and
|
•
|
Construction of a new transmission switching station to further the development of renewable generating resources.
|
•
|
Effective Jan. 1, 2018 through December 2023 (subject to establishing new rates in the next electric rate case);
|
•
|
Applicable to the residential class and small commercial class;
|
•
|
Based on total class revenues (subject to establishing the base period in the next electric rate case);
|
•
|
Based on actual sales; and
|
•
|
Subject to a soft cap of 3 percent on any annual adjustment.
|
•
|
Finance Boulder’s municipalization efforts;
|
•
|
Design or construct future Boulder electric distribution facilities;
|
•
|
Enter into joint use of pole arrangements with Boulder; and
|
•
|
Use a third party to design and build facilities.
|
•
|
Filing an agreement between Boulder and PSCo providing permanent rights for PSCo to place and access facilities in Boulder needed to continue to serve its customers;
|
•
|
Filing a complete and accurate revised list of distribution assets to be transferred; and
|
•
|
Filing an agreement to address numerous aspects of payments from Boulder to PSCo for costs of Boulder’s municipalization efforts.
|
•
|
An extension and increase of the UOT for funding Boulder’s exploration of municipalization;
|
•
|
Requiring final voter approval prior to Boulder issuing debt to acquire assets and fund the start up of a local electric utility; and
|
•
|
Extending Boulder city council’s authority to hold non-public, executive sessions to discuss legal strategy related to municipalization, but not to discuss certain settlement options with PSCo.
|
•
|
Are located within a FERC-approved organized wholesale market operated by an RTO or Independent System Operator;
|
•
|
Have 90 days of on-site fuel storage;
|
•
|
Provide essential energy and ancillary reliability services to the grid;
|
•
|
Are in compliance with all environmental mandates; and
|
•
|
Are not subject to cost-of-service regulation by any state or local authority.
|
|
|
Futures / Forwards
|
|||||||||||||||||||||
(Thousands of Dollars)
|
|
Source of Fair Value
|
|
Maturity
Less Than 1 Year |
|
Maturity 1 to 3 Years
|
|
Maturity 4 to 5 Years
|
|
Maturity
Greater Than 5 Years |
|
Total Futures/
Forwards Fair Value |
|||||||||||
NSP-Minnesota
|
|
1
|
|
|
$
|
2,465
|
|
|
$
|
3,898
|
|
|
$
|
3,712
|
|
|
$
|
—
|
|
|
$
|
10,075
|
|
PSCo
|
|
1
|
|
|
107
|
|
|
105
|
|
|
—
|
|
|
—
|
|
|
212
|
|
|||||
PSCo
|
|
2
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|||||
|
|
|
|
$
|
2,574
|
|
|
$
|
4,003
|
|
|
$
|
3,712
|
|
|
$
|
—
|
|
|
$
|
10,289
|
|
|
|
Options
|
|||||||||||||||||||||
(Thousands of Dollars)
|
|
Source of Fair Value
|
|
Maturity
Less Than 1 Year |
|
Maturity 1 to 3 Years
|
|
Maturity 4 to 5 Years
|
|
Maturity
Greater Than 5 Years |
|
Total Futures/
Forwards Fair Value |
|||||||||||
NSP-Minnesota
|
|
1
|
|
|
$
|
(365
|
)
|
|
$
|
(15
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(380
|
)
|
NSP-Minnesota
|
|
2
|
|
|
—
|
|
|
3,921
|
|
|
1,579
|
|
|
—
|
|
|
5,500
|
|
|||||
|
|
|
|
$
|
(365
|
)
|
|
$
|
3,906
|
|
|
$
|
1,579
|
|
|
$
|
—
|
|
|
$
|
5,120
|
|
|
|
Nine Months Ended Sept. 30
|
||||||
(Thousands of Dollars)
|
|
2017
|
|
2016
|
||||
Fair value of commodity trading net contract assets outstanding at Jan. 1
|
|
$
|
9,771
|
|
|
$
|
11,040
|
|
Contracts realized or settled during the period
|
|
(9,118
|
)
|
|
(2,628
|
)
|
||
Commodity trading contract additions and changes during the period
|
|
14,756
|
|
|
3,139
|
|
||
Fair value of commodity trading net contract assets outstanding at Sept. 30
|
|
$
|
15,409
|
|
|
$
|
11,551
|
|
(Millions of Dollars)
|
|
Three Months Ended Sept. 30
|
|
VaR Limit
|
|
Average
|
|
High
|
|
Low
|
||||||||||
2017
|
|
$
|
0.07
|
|
|
$
|
3.00
|
|
|
$
|
0.13
|
|
|
$
|
0.63
|
|
|
$
|
0.03
|
|
2016
|
|
0.10
|
|
|
3.00
|
|
|
0.18
|
|
|
0.38
|
|
|
0.05
|
|
|
|
Nine Months Ended Sept. 30
|
||||||
(Millions of Dollars)
|
|
2017
|
|
2016
|
||||
Cash provided by operating activities
|
|
$
|
2,367
|
|
|
$
|
2,425
|
|
|
|
Nine Months Ended Sept. 30
|
||||||
(Millions of Dollars)
|
|
2017
|
|
2016
|
||||
Cash used in investing activities
|
|
$
|
(2,239
|
)
|
|
$
|
(2,206
|
)
|
|
|
Nine Months Ended Sept. 30
|
||||||
(Millions of Dollars)
|
|
2017
|
|
2016
|
||||
Cash (used in) provided by financing activities
|
|
$
|
(45
|
)
|
|
$
|
49
|
|
|
|
Base Capital Forecast
|
||||||||||||||||||||||
By Subsidiary (Millions of Dollars)
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2018 - 2022
Total
|
||||||||||||
NSP-Minnesota
|
|
$
|
1,370
|
|
|
$
|
1,910
|
|
|
$
|
1,450
|
|
|
$
|
1,590
|
|
|
$
|
1,500
|
|
|
$
|
7,820
|
|
PSCo
|
|
1,650
|
|
|
1,020
|
|
|
950
|
|
|
1,150
|
|
|
1,410
|
|
|
6,180
|
|
||||||
SPS
|
|
1,020
|
|
|
1,140
|
|
|
710
|
|
|
470
|
|
|
540
|
|
|
3,880
|
|
||||||
NSP-Wisconsin
|
|
250
|
|
|
250
|
|
|
240
|
|
|
280
|
|
|
290
|
|
|
1,310
|
|
||||||
Other
(a)
|
|
20
|
|
|
(90
|
)
|
|
(90
|
)
|
|
(30
|
)
|
|
—
|
|
|
(190
|
)
|
||||||
Total capital expenditures
|
|
$
|
4,310
|
|
|
$
|
4,230
|
|
|
$
|
3,260
|
|
|
$
|
3,460
|
|
|
$
|
3,740
|
|
|
$
|
19,000
|
|
|
|
Base Capital Forecast
|
||||||||||||||||||||||
By Function (Millions of Dollars)
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2018 - 2022
Total
|
||||||||||||
Electric distribution
|
|
$
|
750
|
|
|
$
|
810
|
|
|
$
|
870
|
|
|
$
|
1,110
|
|
|
$
|
1,380
|
|
|
$
|
4,920
|
|
Renewables
|
|
1,410
|
|
|
1,860
|
|
|
880
|
|
|
270
|
|
|
—
|
|
|
4,420
|
|
||||||
Electric transmission
|
|
770
|
|
|
540
|
|
|
570
|
|
|
860
|
|
|
980
|
|
|
3,720
|
|
||||||
Electric generation
|
|
520
|
|
|
370
|
|
|
290
|
|
|
520
|
|
|
530
|
|
|
2,230
|
|
||||||
Natural gas
|
|
460
|
|
|
400
|
|
|
410
|
|
|
420
|
|
|
510
|
|
|
2,200
|
|
||||||
Other
(b)
|
|
400
|
|
|
250
|
|
|
240
|
|
|
280
|
|
|
340
|
|
|
1,510
|
|
||||||
Total capital expenditures
|
|
$
|
4,310
|
|
|
$
|
4,230
|
|
|
$
|
3,260
|
|
|
$
|
3,460
|
|
|
$
|
3,740
|
|
|
$
|
19,000
|
|
(a)
|
Other category includes intercompany transfers for safe harbor wind turbines.
|
(b)
|
Amounts in other category are net of intercompany transfers.
|
•
|
In January 2017, contributions of $150.0 million were made across four of Xcel Energy’s pension plans;
|
•
|
In 2016, contributions of $125.2 million were made across four of Xcel Energy’s pension plans; and
|
•
|
For future years, contributions will be made as deemed appropriate based on evaluation of various factors including the funded status of the plans, minimum funding requirements, interest rates and expected investment returns.
|
(Millions of Dollars)
|
|
Credit Facility
(a)
|
|
Drawn
(b)
|
|
Available
|
|
Cash
|
|
Liquidity
|
||||||||||
Xcel Energy Inc.
|
|
$
|
1,000
|
|
|
$
|
366
|
|
|
$
|
634
|
|
|
$
|
1
|
|
|
$
|
635
|
|
PSCo
|
|
700
|
|
|
4
|
|
|
696
|
|
|
18
|
|
|
714
|
|
|||||
NSP-Minnesota
|
|
500
|
|
|
22
|
|
|
478
|
|
|
—
|
|
|
478
|
|
|||||
SPS
|
|
400
|
|
|
3
|
|
|
397
|
|
|
49
|
|
|
446
|
|
|||||
NSP-Wisconsin
|
|
150
|
|
|
119
|
|
|
31
|
|
|
1
|
|
|
32
|
|
|||||
Total
|
|
$
|
2,750
|
|
|
$
|
514
|
|
|
$
|
2,236
|
|
|
$
|
69
|
|
|
$
|
2,305
|
|
(a)
|
These credit facilities expire in June 2021.
|
(b)
|
Includes outstanding commercial paper and letters of credit.
|
•
|
$1 billion
for Xcel Energy Inc.;
|
•
|
$700 million
for PSCo;
|
•
|
$500 million
for NSP-Minnesota;
|
•
|
$400 million
for SPS; and
|
•
|
$150 million
for NSP-Wisconsin.
|
(Amounts in Millions, Except Interest Rates)
|
|
Three Months Ended Sept. 30, 2017
|
|
Year Ended
Dec. 31, 2016
|
||||
Borrowing limit
|
|
$
|
2,750
|
|
|
$
|
2,750
|
|
Amount outstanding at period end
|
|
514
|
|
|
392
|
|
||
Average amount outstanding
|
|
679
|
|
|
485
|
|
||
Maximum amount outstanding
|
|
867
|
|
|
1,183
|
|
||
Weighted average interest rate, computed on a daily basis
|
|
1.50
|
%
|
|
0.74
|
%
|
||
Weighted average interest rate at period end
|
|
1.53
|
|
|
0.95
|
|
•
|
PSCo issued $400 million of 3.80 percent first mortgage bonds due June 15, 2047;
|
•
|
SPS issued $450 million of 3.70 percent first mortgage bonds due Aug. 15, 2047;
|
•
|
NSP-Minnesota issued $600 million of 3.60 percent first mortgage bonds due Sept. 15, 2047;
|
•
|
NSP-Wisconsin plans to issue approximately $100 million of first mortgage bonds in the fourth quarter; and
|
•
|
Xcel Energy Inc. plans to issue short-term debt in the fourth quarter to meet financing needs.
|
•
|
Xcel Energy Inc. plans to issue approximately $750 million of senior unsecured bonds;
|
•
|
NSP-Minnesota plans to issue approximately $300 million of first mortgage bonds;
|
•
|
NSP-Wisconsin plans to issue approximately $150 million of first mortgage bonds;
|
•
|
PSCo plans to issue approximately $700 million of first mortgage bonds; and
|
•
|
SPS plans to issue approximately $300 million of first mortgage bonds.
|
•
|
On Aug. 30, 2017, SPS reacquired $250 million of debt with a coupon rate of 8.75 percent and an original maturity date of Dec. 1, 2018. The redemption resulted in payment of an early redemption premium of $21.6 million which was deferred as a regulatory asset.
|
•
|
On Sept. 29, 2017, NSP-Minnesota reacquired $500 million of debt with a coupon rate of 5.25 percent and an original maturity date of March 1, 2018. The redemption resulted in payment of an early redemption premium of $7.9 million which was deferred as a regulatory asset.
|
•
|
Constructive outcomes in all rate case and regulatory proceedings.
|
•
|
Normal weather patterns are experienced for the remainder of the year.
|
•
|
Weather-normalized retail electric sales are projected to be within a range of 0 percent to 0.5 percent over 2016 levels.
|
•
|
Weather-normalized retail firm natural gas sales are projected to be within a range of 0 percent to 0.5 percent over 2016 levels.
|
•
|
Capital rider revenue is projected to increase by $45 million to $55 million over 2016 levels.
|
•
|
O&M expenses are projected to be flat.
|
•
|
Depreciation expense is projected to increase approximately $180 million to $190 million over 2016 levels.
|
•
|
Property taxes are projected to be within a range of approximately $0 million to $10 million over 2016 levels.
|
•
|
Interest expense (net of AFUDC — debt) is projected to increase $10 million to $20 million over 2016 levels.
|
•
|
AFUDC — equity is projected to increase approximately $10 million to $20 million from 2016 levels.
|
•
|
The ETR is projected to be approximately 31 percent.
|
•
|
Average common stock and equivalents are projected to be approximately 509 million shares.
|
•
|
Constructive outcomes in all rate case and regulatory proceedings.
|
•
|
Normal weather patterns.
|
•
|
Weather-normalized retail electric sales are projected to be within a range of 0 percent to 0.5 percent over 2017 levels.
|
•
|
Weather-normalized retail firm natural gas sales are projected to be within a range of 0 percent to 0.5 percent below 2017 levels.
|
•
|
Capital rider revenue is projected to increase by $40 million to $50 million over 2017 levels.
|
•
|
O&M expenses are projected to be flat.
|
•
|
Depreciation expense is projected to increase approximately $120 million to$130 million over 2017 levels.
|
•
|
Property taxes are projected to increase approximately $35 million to $45 million over 2017 levels.
|
•
|
Interest expense (net of AFUDC — debt) is projected to increase $20 million to $30 million over 2017 levels.
|
•
|
AFUDC — equity is projected to increase approximately $20 million to $30 million from 2017 levels.
|
•
|
The ETR is projected to be approximately 30 percent to 32 percent.
|
•
|
Average common stock and equivalents are projected to be approximately 510 million shares.
|
(a)
|
Ongoing earnings could differ from those prepared in accordance with GAAP for unplanned and/or unknown adjustments. Xcel Energy is unable to forecast if any of these items will occur or provide a quantitative reconciliation of the guidance for ongoing diluted EPS to corresponding GAAP diluted EPS.
|
•
|
Deliver long-term annual EPS growth of 5 percent to 6 percent off of a 2017 base of $2.30 per share (which represents the midpoint of the 2017 guidance range of $2.25 to $2.35 per share);
|
•
|
Deliver annual dividend increases of 5 percent to 7 percent;
|
•
|
Target a dividend payout ratio of 60 percent to 70 percent; and
|
•
|
Maintain senior unsecured debt credit ratings in the BBB+ to A range.
|
|
|
Issuer Purchases of Equity Securities
|
|||||||||||
Period
|
|
Total Number of
Shares Purchased |
|
Average Price
Paid per Share |
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
|
Maximum Number (or Approximate Dollar Value) of Shares That May Yet Be Purchased Under the Plans or Programs
|
|||||
July 1, 2017 — July 31, 2017
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
Aug. 1, 2017 — Aug. 31, 2017
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Sept. 1, 2017 — Sept. 30, 2017
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total
|
|
—
|
|
|
|
|
—
|
|
|
—
|
|
3.01
*
|
|
3.02
*
|
|
4.01
*
|
|
4.02
*
|
|
10.1
+
|
|
101
|
The following materials from Xcel Energy Inc.’s Quarterly Report on Form 10-Q for the quarter ended Sept. 30, 2017 are formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Statements of Income, (ii) the Consolidated Statements of Comprehensive Income (iii) the Consolidated Statements of Cash Flows, (iv) the Consolidated Balance Sheets, (v) the Consolidated Statements of Common Stockholders’ Equity, (vi) Notes to Consolidated Financial Statements, and (vii) document and entity information.
|
|
|
XCEL ENERGY INC.
|
|
|
|
Oct. 27, 2017
|
By:
|
/s/ JEFFREY S. SAVAGE
|
|
|
Jeffrey S. Savage
|
|
|
Senior Vice President, Controller
|
|
|
(Principal Accounting Officer)
|
|
|
|
|
|
/s/ ROBERT C. FRENZEL
|
|
|
Robert C. Frenzel
|
|
|
Executive Vice President, Chief Financial Officer
|
|
|
(Principal Financial Officer)
|
1.
|
Section 1.2.4 is amended in its entirety to read as follows:
|
1.2.4
|
Annual Incentive Bonus
— the annual incentive award, if any, payable to a
|
2.
|
Section 3.3(c) is amended in its entirety to read as follows:
|
(c)
|
Employer Matching Credits
. At such time as the Administrator shall determine, but no later than 180 days after the close of the Plan Year, the Employer will determine whether an Employer Matching Contribution will be made for the Plan Year. If the Employer determines that an Employer Matching Contribution will be made on behalf of its Participants, then the Employer Matching Credit Subaccount of each such Participant (other than a Participant subject to the Traditional Benefit under the Xcel Energy Pension Plan) who makes Pre-tax Salary Deferrals for a Plan Year, and whose Base Salary exceeds the limit of Code Section 401(a)(17), or whose maximum allowable elective deferral is limited by Code Sections 415 or 402(g) that otherwise prohibits the Participant from receiving a full match within the Xcel Energy 401(k) Savings Plan for the Plan Year shall be allocated an Employer Matching Credit. The Employer Matching Credit formula will be based on the Matching Contribution formula applicable to such Participant under the Xcel Energy 401(k) Savings Plan for the Plan Year, calculated as though none of the afore-mentioned limits apply.
|
3.
|
Section 3.4.4 “Phantom Stock” is amended to read as follows:
|
1.
|
I have reviewed this report on Form 10-Q of Xcel Energy Inc. (a Minnesota corporation);
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
|
/s/ BEN FOWKE
|
|
Ben Fowke
|
|
Chairman, President, Chief Executive Officer and Director
|
|
(Principal Executive Officer)
|
1.
|
I have reviewed this report on Form 10-Q of Xcel Energy Inc. (a Minnesota corporation);
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
|
/s/ ROBERT C. FRENZEL
|
|
Robert C. Frenzel
|
|
Executive Vice President, Chief Financial Officer
|
|
(Principal Financial Officer)
|
(1)
|
The Form 10-Q fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Form 10-Q fairly presents, in all material respects, the financial condition and results of operations of Xcel Energy as of the dates and for the periods expressed in the Form 10-Q.
|
|
/s/ BEN FOWKE
|
|
Ben Fowke
|
|
Chairman, President, Chief Executive Officer and Director
|
|
(Principal Executive Officer)
|
|
|
|
/s/ ROBERT C. FRENZEL
|
|
Robert C. Frenzel
|
|
Executive Vice President, Chief Financial Officer
|
|
(Principal Financial Officer)
|
•
|
Economic conditions, including inflation rates, monetary fluctuations and their impact on capital expenditures;
|
•
|
The risk of a significant slowdown in growth or decline in the U.S. economy, the risk of delay in growth recovery in the U.S. economy or the risk of increased cost for insurance premiums, security and other items as a consequence of past or future terrorist attacks;
|
•
|
Trade, monetary, fiscal, taxation and environmental policies of governments, agencies and similar organizations in geographic areas where Xcel Energy has a financial interest;
|
•
|
Customer business conditions, including demand for their products or services and supply of labor and materials used in creating their products and services;
|
•
|
Financial or regulatory accounting principles or policies imposed by the FASB, the SEC, the FERC and similar entities with regulatory oversight;
|
•
|
Availability of cost or capital such as changes in: interest rates; market perceptions of the utility industry, Xcel Energy Inc. or any of its subsidiaries; or security ratings;
|
•
|
Factors affecting utility and nonutility operations such as unusual weather conditions; catastrophic weather-related damage; unscheduled generation outages, maintenance or repairs; unanticipated changes to fossil fuel, nuclear fuel or natural gas supply costs or availability due to higher demand, shortages, transportation problems or other developments; nuclear or environmental incidents; cyber incidents; or electric transmission or natural gas pipeline constraints;
|
•
|
Employee workforce factors, including loss or retirement of key executives, collective-bargaining agreements with union employees, or work stoppages;
|
•
|
Increased competition in the utility industry or additional competition in the markets served by Xcel Energy Inc. and its subsidiaries;
|
•
|
State, federal and foreign legislative and regulatory initiatives that affect cost and investment recovery, have an impact on rate structures and affect the speed and degree to which competition enters the electric and natural gas markets; industry restructuring initiatives; transmission system operation and/or administration initiatives; recovery of investments made under traditional regulation; nature of competitors entering the industry; retail wheeling; a new pricing structure; and former customers entering the generation market;
|
•
|
Environmental laws and regulations, including legislation and regulations relating to climate change, and the associated cost of compliance;
|
•
|
Rate-setting policies or procedures of regulatory entities, including environmental externalities, which are values established by regulators assigning environmental costs to each method of electricity generation when evaluating generation resource options;
|
•
|
Nuclear regulatory policies and procedures, including operating regulations and spent nuclear fuel storage;
|
•
|
Social attitudes regarding the utility and power industries;
|
•
|
Cost and other effects of legal and administrative proceedings, settlements, investigations and claims;
|
•
|
Technological developments that result in competitive disadvantages and create the potential for impairment of existing assets;
|
•
|
Risks associated with implementations of new technologies; and
|
•
|
Other business or investment considerations that may be disclosed from time to time in Xcel Energy Inc.’s SEC filings, including “Risk Factors” in Item 1A of Xcel Energy’s Form 10-K for the year ended Dec. 31,
2016
, or in other publicly disseminated written documents.
|