x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
o
|
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.)
|
Title of each class
|
Name of each exchange on which registered
|
|
Common Stock, $2.50 par value per share
|
New York
|
|
$7.60 Junior Subordinated Notes, Series due 2068
|
New York
|
|
Securities registered pursuant to section 12(g) of the Act: None
|
PART I
|
|||
Item 1 —
|
3
|
||
3
|
|||
6
|
|||
8
|
|||
8
|
|||
14
|
|||
15
|
|||
19
|
|||
26
|
|||
27
|
|||
28
|
|||
29
|
|||
30
|
|||
32
|
|||
32
|
|||
33
|
|||
33
|
|||
33
|
|||
Item 1A —
|
35
|
||
Item 1B —
|
43
|
||
Item 2 —
|
43
|
||
Item 3 —
|
45
|
||
Item 4 —
|
46
|
||
PART II
|
|||
Item 5 —
|
46
|
||
Item 6 —
|
49
|
||
Item 7 —
|
49
|
||
Item 7A —
|
78
|
||
Item 8 —
|
78
|
||
Item 9 —
|
149
|
||
Item 9A —
|
150
|
||
Item 9B —
|
150
|
||
PART III
|
|||
Item 10 —
|
150
|
||
Item 11 —
|
150
|
||
Item 12 —
|
150
|
||
Item 13 —
|
150
|
||
Item 14 —
|
150
|
||
PART IV
|
|||
Item 15 —
|
151
|
||
162
|
Xcel Energy Inc.’s Subsidiaries and Affiliates (current and former)
|
|
Cheyenne
|
Cheyenne Light, Fuel and Power Company
|
Eloigne
|
Eloigne Company
|
NCE
|
New Century Energies, Inc.
|
NMC
|
Nuclear Management Company, LLC
|
NSP-Minnesota
|
Northern States Power Company, a Minnesota corporation
|
NSP System
|
The integrated electric production and transmission system of NSP-Minnesota and NSP-Wisconsin managed by NSP-Minnesota
|
NSP-Wisconsin
|
Northern States Power Company, a Wisconsin corporation
|
PSCo
|
Public Service Company of Colorado
|
PSRI
|
P.S.R. Investments, Inc.
|
Seren
|
Seren Innovations, Inc., a wholly owned subsidiary formerly a broadband communications network
|
SPS
|
Southwestern Public Service Co.
|
UE
|
Utility Engineering Corporation, an engineering, construction and design company
|
Utility subsidiaries
|
NSP-Minnesota, NSP-Wisconsin, PSCo and SPS
|
WGI
|
WestGas InterState, Inc.
|
WYCO
|
WYCO Development LLC
|
Xcel Energy
|
Xcel Energy Inc. and its subsidiaries
|
Federal and State Regulatory Agencies
|
|
ASLB
|
Atomic Safety and Licensing Board
|
CPUC
|
Colorado Public Utilities Commission
|
DOE
|
United States Department of Energy
|
DOER
|
Division of Energy Resources (formerly the Office of Energy Security)
|
DOI
|
United States Department of the Interior
|
DOT
|
United States Department of Transportation
|
EIB
|
New Mexico Environmental Improvement Board
|
EPA
|
United States Environmental Protection Agency
|
FERC
|
Federal Energy Regulatory Commission
|
IRS
|
Internal Revenue Service
|
MPCA
|
Minnesota Pollution Control Agency
|
MPSC
|
Michigan Public Service Commission
|
MPUC
|
Minnesota Public Utilities Commission
|
NDPSC
|
North Dakota Public Service Commission
|
NERC
|
North American Electric Reliability Corporation
|
NMED
|
New Mexico Environment Department
|
NMPRC
|
New Mexico Public Regulation Commission
|
NRC
|
Nuclear Regulatory Commission
|
OCC
|
Colorado Office of Consumer Counsel
|
PSCW
|
Public Service Commission of Wisconsin
|
PUCT
|
Public Utility Commission of Texas
|
SDPUC
|
South Dakota Public Utilities Commission
|
SEC
|
Securities and Exchange Commission
|
WDNR
|
Wisconsin Department of Natural Resources
|
Electric, Purchased Gas and Resource Adjustment Clauses
|
|
CIP
|
Conservation improvement program
|
DSM
|
Demand side management
|
DSMCA
|
Demand side management cost adjustment
|
ECA
|
Retail electric commodity adjustment
|
EECRF
|
Energy efficiency cost recovery factor
|
EIR
|
Environmental improvement rider
|
FCA
|
Fuel clause adjustment
|
FPPCAC
|
Fuel and purchased power cost adjustment clause
|
GAP
|
Gas affordability program
|
GCA
|
Gas cost adjustment
|
MCR
|
Mercury cost recovery rider
|
OATT
|
Open access transmission tariff
|
PCCA
|
Purchased capacity cost adjustment
|
PCRF
|
Power cost recovery factor
|
PGA
|
Purchased gas adjustment
|
PSIA
|
Pipeline system integrity adjustment
|
QSP
|
Quality of service plan
|
RDF
|
Renewable development fund
|
RES
|
Renewable energy standard
|
RESA
|
Renewable energy standard adjustment
|
SCA
|
Steam cost adjustment
|
SEP
|
State energy policy
|
TCA
|
Transmission cost adjustment
|
TCR
|
Transmission cost recovery adjustment
|
TCRF
|
Transmission cost recovery factor
|
Other Terms and Abbreviations
|
|
AFUDC
|
Allowance for funds used during construction
|
ALJ
|
Administrative law judge
|
APBO
|
Accumulated postretirement benefit obligation
|
ARC
|
Aggregator of retail customers
|
ARO
|
Asset retirement obligation
|
ASU
|
FASB Accounting Standards Update
|
BART
|
Best available retrofit technology
|
CAA
|
Clean Air Act
|
CACJA
|
Clean Air Clean Jobs Act
|
CAIR
|
Clean Air Interstate Rule
|
CapX2020
|
Alliance of electric cooperatives, municipals and investor-owned utilities in the upper Midwest involved in a joint transmission line planning and construction effort
|
CATR
|
Clean Air Transport Rule
|
CCN
|
Certificate of convenience and necessity
|
CIPS
|
Critical Infrastructure Protection Standards
|
CO2
|
Carbon dioxide
|
Codification
|
FASB Accounting Standards Codification
|
COLI
|
Corporate owned life insurance
|
CON
|
Certificate of need
|
CPCN
|
Certificate of public convenience and necessity
|
CSAPR
|
Cross-State Air Pollution Rule
|
CWIP
|
Construction work in progress
|
DSPP
|
Direct stock purchase plan
|
EEI
|
Edison Electric Institute
|
EGU
|
Electric generating unit
|
EPS
|
Earnings per share
|
ERRP
|
Early retiree reimbursement program
|
ETR
|
Effective tax rate
|
FASB
|
Financial Accounting Standards Board
|
FTR
|
Financial transmission right
|
GAAP
|
Generally accepted accounting principles
|
GHG
|
Greenhouse gas
|
IFRS
|
International Financial Reporting Standards
|
LLW
|
Low-level radioactive waste
|
LNG
|
Liquefied natural gas
|
MACT
|
Maximum achievable control technology
|
MERP
|
Metropolitan Emissions Reduction Project
|
MGP
|
Manufactured gas plant
|
MISO
|
Midwest Independent Transmission System Operator, Inc.
|
MRO
|
Midwest Reliability Organization
|
MVP
|
Multi-value project
|
Native load
|
Customer demand of retail and wholesale customers that a utility has an obligation to serve under statute or long-term contract
|
NEI
|
Nuclear Energy Institute
|
NOL
|
Net operating loss
|
NOx
|
Nitrogen oxide
|
NOV
|
Notice of violation
|
NTC
|
Notifications to construct
|
O&M
|
Operating and maintenance
|
OCI
|
Other comprehensive income
|
PBRP
|
Performance-based regulatory plan
|
PCB
|
Polychlorinated biphenyl
|
PFS
|
Private Fuel Storage, LLC
|
PJM
|
PJM Interconnection, LLC
|
PPA
|
Purchased power agreement
|
Provident
|
Provident Life & Accident Insurance Company
|
PRP
|
Potentially responsible party
|
PSP
|
Performance share plan
|
PV
|
Photovoltaic
|
REC
|
Renewable energy credit
|
RECB
|
Regional expansion criteria benefits
|
ROE
|
Return on equity
|
ROFR
|
Right of first refusal
|
RPS
|
Renewable portfolio standards
|
RSG
|
Revenue sufficiency guarantee
|
RTO
|
Regional Transmission Organization
|
SCR
|
Selective catalytic reduction
|
SIP
|
State implementation plan
|
SO2
|
Sulfur dioxide
|
SPP
|
Southwest Power Pool, Inc.
|
Standard & Poor’s
|
Standard & Poor’s Ratings Services
|
TSR
|
Total shareholder return
|
WECC
|
Western Electricity Coordinating Council
|
WTMPA
|
West Texas Municipal Power Agency
|
Measurements
|
|
Bcf
|
Billion cubic feet
|
KV
|
Kilovolts
|
KWh
|
Kilowatt hours
|
Mcf
|
Thousand cubic feet
|
MMBtu
|
Million British thermal units
|
MW
|
Megawatts
|
MWh
|
Megawatt hours
|
|
·
|
CIP — The CIP recovers the costs of programs that help customers save energy. CIP includes a comprehensive list of programs that benefit all customers including Saver’s Switch®, energy efficiency rebates and energy audits.
|
|
·
|
EIR — The EIR recovers the costs of environmental improvements to the A.S. King, High Bridge and Riverside plants, which were renovated under the MERP program.
|
|
·
|
GAP — The GAP is a surcharge billed to all non-interruptible customers to recover the costs of offering a low-income customer co-pay program designed to reduce natural gas service disconnections.
|
|
·
|
RDF — The RDF allocates money collected from retail customers to support the research and development of emerging renewable energy projects and technologies.
|
|
·
|
RES — The RES is a rider that recovers the costs of new renewable generation.
|
|
·
|
SEP — The SEP recovers costs related to various energy policies approved by the Minnesota legislature.
|
|
·
|
TCR — The TCR recovers costs associated with new investments in electric transmission.
|
System Peak Demand (in MW)
|
||||||||||||||||
2009
|
2010
|
2011
|
2012 Forecast
|
|||||||||||||
NSP System
|
8,615 | 9,131 | 9,792 | 9,213 |
|
Coal*
|
Nuclear |
Natural Gas
|
Weighted
Average |
||||||||||||||||||||||||
NSP System Generating Plants
|
Cost
|
Percent
|
Cost
|
Percent
|
Cost
|
Percent
|
Fuel Cost
|
|||||||||||||||||||||
2011
|
$ | 2.06 | 55 | % | $ | 0.89 | 40 | % | $ | 6.56 | 5 | % | $ | 1.82 | ||||||||||||||
2010
|
1.89 | 51 | 0.83 | 42 | 6.29 | 7 | 1.73 | |||||||||||||||||||||
2009
|
1.78 | 57 | 0.70 | 39 | 7.36 | 4 | 1.61 |
|
·
|
Current nuclear fuel supply contracts cover 100 percent of uranium concentrates requirements through 2017 and approximately 66 percent of the requirements for 2018 through 2025.
|
|
·
|
Current contracts for conversion services cover 100 percent of the requirements through 2017 and approximately 78 percent of the requirements for 2018 through 2025.
|
|
·
|
Current enrichment service contracts cover 100 percent of the requirements through 2016 and approximately 95 percent of the requirements for 2017 through 2025.
|
|
·
|
ECA — The ECA recovers fuel and purchased power costs. Short-term sales margins are shared with retail customers through the ECA. The ECA is revised quarterly.
|
|
·
|
PCCA — The PCCA recovers purchased capacity payments. Effective January 2011, the PCCA began to recover the revenue requirement associated with the purchase of the Blue Spruce Energy Center and Rocky Mountain Energy Center. Recovery of the revenue requirement for these facilities will be removed from the PCCA to base rates in mid 2012, as part of the PSCo electric rate case.
|
|
·
|
SCA — The SCA recovers the difference between PSCo’s actual cost of fuel and the amount of these costs recovered under its base steam service rates. The SCA rate is revised annually in January, as well as on an interim basis to coincide with changes in fuel costs.
|
|
·
|
DSMCA — The DSMCA recovers DSM, interruptible service option credit costs and performance initiatives for achieving various energy savings goals. Beginning 2010, the CPUC approved recovery of the full amount of DSM-related costs through the combination of base rates and a DSMCA tracker mechanism.
|
|
·
|
RESA — The RESA recovers the incremental costs of compliance with the RES and is set at its maximum level of 2 percent of the customer’s total bill.
|
|
·
|
Wind Energy Service — Wind Energy Service is a premium service for those customers who voluntarily choose to pay an additional charge to increase the level of renewable resource generation used to meet the customer’s load requirements.
|
|
·
|
TCA — The TCA recovers transmission plant revenue requirements and allows for a return on CWIP outside of rate cases.
|
System Peak Demand (in MW)
|
||||||||||||
2009
|
2010
|
2011
|
2012 Forecast
|
|||||||||
PSCo
|
6,311
|
6,436
|
6,896
|
6,313
|
|
·
|
Shutdown Cherokee Units 2 and 1 in 2011 and 2012, respectively, and Cherokee Unit 3 (365 MW in total) by the end of 2015, after a new natural gas combined-cycle unit is built at Cherokee Station (569 MW);
|
|
·
|
Fuel-switch Cherokee Unit 4 (352 MW) to natural gas by 2017;
|
|
·
|
Shutdown Arapahoe Unit 3 (45 MW) and fuel-switch Unit 4 (111 MW) in 2014 to natural gas;
|
|
·
|
Shutdown Valmont Unit 5 (186 MW) in 2017;
|
|
·
|
Install SCR for controlling NOx and a scrubber for controlling SO2 on Pawnee Generating Station in 2014;
|
|
·
|
Install SCRs on Hayden Unit 1 in 2015 and Hayden Unit 2 in 2016; and
|
|
·
|
Convert Cherokee Unit 2 and Arapahoe Unit 3 to synchronous condensers to support the transmission system.
|
Coal
|
Natural Gas
|
Weighted
Average |
||||||||||||||||||
PSCo Generating Plants
|
Cost
|
Percent
|
Cost
|
Percent
|
Fuel Cost
|
|||||||||||||||
2011
|
$ | 1.77 | 76 | % | $ | 4.98 | 24 | % | $ | 2.54 | ||||||||||
2010
|
1.58 | 85 | 5.05 | 15 | 2.11 | |||||||||||||||
2009
|
1.52 | 82 | 3.99 | 18 | 1.97 |
|
·
|
FPPCAC — The FPPCAC adjusts monthly to recover the difference between the actual fuel and purchased power costs and the amount included in base rates of SPS’ New Mexico retail jurisdiction.
|
|
·
|
EECRF — The EECRF rider recovers costs associated with providing energy efficiency programs in Texas.
|
|
·
|
TCRF — The TCRF rider recovers transmission infrastructure improvement costs and changes in wholesale transmission charges. Effective February 2011, the recovery of the costs associated with the TCRF rider were included in base rates and the TCRF rider was set to zero dollars.
|
|
·
|
PCRF — The PCRF rider allows recovery of certain purchased power costs. Effective February 2011, the recovery of the costs associated with the PCRF rider are included in base rates, and the PCRF rider was eliminated.
|
System Peak Demand (in MW)
|
||||||||||||||||
2009
|
2010
|
2011
|
2012 Forecast
|
|||||||||||||
SPS
|
5,038 | 4,985 | 5,210 | 5,155 |
Coal
|
Natural Gas
|
Weighted
Average |
||||||||||||||||||
SPS Generating Plants
|
Cost
|
Percent
|
Cost
|
Percent
|
Fuel Cost
|
|||||||||||||||
2011
|
$ | 1.89 | 67 | % | $ | 4.37 | 33 | % | $ | 2.71 | ||||||||||
2010
|
1.84 | 71 | 4.59 | 29 | 2.64 | |||||||||||||||
2009
|
1.74 | 73 | 3.80 | 27 | 2.3 |
Year Ended Dec. 31
|
||||||||||||
2011
|
2010
|
2009
|
||||||||||
Electric sales (Millions of KWh)
|
||||||||||||
Residential
|
25,278 | 25,143 | 24,039 | |||||||||
Large commercial and industrial
|
27,419 | 27,167 | 26,647 | |||||||||
Small commercial and industrial
|
35,597 | 35,650 | 34,608 | |||||||||
Public authorities and other
|
1,135 | 1,100 | 1,079 | |||||||||
Total retail
|
89,429 | 89,060 | 86,373 | |||||||||
Sales for resale
|
20,177 | 20,532 | 21,588 | |||||||||
Total energy sold
|
109,606 | 109,592 | 107,961 | |||||||||
Number of customers at end of period
|
||||||||||||
Residential
|
2,919,660 | 2,906,248 | 2,905,105 | |||||||||
Large commercial and industrial
|
1,129 | 1,112 | 1,100 | |||||||||
Small commercial and industrial
|
415,755 | 413,750 | 414,603 | |||||||||
Public authorities and other
|
69,350 | 70,413 | 71,677 | |||||||||
Total retail
|
3,405,894 | 3,391,523 | 3,392,485 | |||||||||
Wholesale
|
78 | 88 | 101 | |||||||||
Total customers
|
3,405,972 | 3,391,611 | 3,392,586 | |||||||||
Electric revenues (Thousands of Dollars)
|
||||||||||||
Residential
|
$ | 2,712,340 | $ | 2,622,284 | $ | 2,355,138 | ||||||
Large commercial and industrial
|
1,616,596 | 1,533,993 | 1,422,353 | |||||||||
Small commercial and industrial
|
3,025,416 | 2,956,077 | 2,649,354 | |||||||||
Public authorities and other
|
129,826 | 126,345 | 116,933 | |||||||||
Total retail
|
7,484,178 | 7,238,699 | 6,543,778 | |||||||||
Wholesale
|
936,875 | 960,505 | 886,417 | |||||||||
Other electric revenues
|
345,540 | 252,641 | 274,528 | |||||||||
Total electric revenues
|
$ | 8,766,593 | $ | 8,451,845 | $ | 7,704,723 | ||||||
KWh sales per retail customer
|
26,257 | 26,260 | 25,460 | |||||||||
Revenue per retail customer
|
$ | 2,197 | $ | 2,134 | $ | 1,929 | ||||||
Residential revenue per KWh
|
10.73 | ¢ | 10.43 | ¢ | 9.80 | ¢ | ||||||
Large commercial and industrial revenue per KWh
|
5.90 | 5.65 | 5.34 | |||||||||
Small commercial and industrial revenue per KWh
|
8.50 | 8.29 | 7.66 | |||||||||
Wholesale revenue per KWh
|
4.64 | 4.68 | 4.11 |
Year Ended Dec. 31
|
||||||||||||||||||||||||
2011
|
2010
|
2009
|
||||||||||||||||||||||
Millions of
KWh
|
Percent of
Generation
|
Millions of
KWh
|
Percent of
Generation
|
Millions of
KWh
|
Percent of
Generation
|
|||||||||||||||||||
Coal
|
57,014 | 50 | % | 57,832 | 51 | % | 56,282 | 50 | % | |||||||||||||||
Natural Gas
|
25,080 | 22 | 25,947 | 23 | 27,175 | 24 | ||||||||||||||||||
Nuclear
|
13,781 | 12 | 15,012 | 13 | 13,670 | 12 | ||||||||||||||||||
Wind (a)
|
11,216 | 10 | 9,885 | 9 | 9,114 | 8 | ||||||||||||||||||
Hydroelectric
|
4,203 | 4 | 3,998 | 3 | 5,167 | 5 | ||||||||||||||||||
Other (b)
|
1,659 | 2 | 1,663 | 1 | 1,464 | 1 | ||||||||||||||||||
Total
|
112,953 | 100 | % | 114,337 | 100 | % | 112,872 | 100 | % | |||||||||||||||
Owned generation
|
74,722 | 66 | % | 77,506 | 68 | % | 71,474 | 63 | % | |||||||||||||||
Purchased generation
|
38,231 | 34 | 36,831 | 32 | 41,398 | 37 | ||||||||||||||||||
Total
|
112,953 | 100 | % | 114,337 | 100 | % | 112,872 | 100 | % |
(a)
|
This category includes wind energy de-bundled from RECs and also includes Windsource RECs. Xcel Energy uses RECs to meet or exceed state resource requirements and may sell surplus RECs.
|
(b)
|
Includes energy from other sources, including solar, biomass, oil and waste. Distributed generation from the Solar*Rewards program is not included.
|
2011
|
$ | 5.25 | ||
2010
|
5.43 | |||
2009
|
5.78 |
2011
|
$ | 5.18 | ||
2010
|
5.46 | |||
2009
|
5.85 |
|
·
|
GCA — The GCA recovers the actual costs of purchased gas and transportation to meet the requirements of its customers and is revised quarterly to allow for changes in gas rates. Effective September 2011, the GCA recovers the return on gas in underground storage.
|
|
·
|
DSMCA — PSCo has a low-income energy assistance program. The costs of this energy conservation and weatherization program are recovered through the gas DSMCA.
|
|
·
|
PSIA — Effective Jan. 1, 2012, the PSIA began to recover costs associated with transmission and distribution pipeline integrity management programs and two projects to replace large transmission pipelines.
|
2011
|
$ | 4.99 | ||
2010
|
5.10 | |||
2009
|
5.13 |
Year Ended Dec. 31
|
||||||||||||
2011
|
2010
|
2009
|
||||||||||
Natural gas deliveries (Thousands of MMBtu)
|
||||||||||||
Residential
|
139,200 | 137,809 | 141,719 | |||||||||
Commercial and industrial
|
86,788 | 87,599 | 88,943 | |||||||||
Total retail
|
225,988 | 225,408 | 230,662 | |||||||||
Transportation and other
|
117,654 | 121,261 | 126,993 | |||||||||
Total deliveries
|
343,642 | 346,669 | 357,655 | |||||||||
Number of customers at end of period
|
||||||||||||
Residential
|
1,747,153 | 1,735,032 | 1,723,419 | |||||||||
Commercial and industrial
|
153,911 | 152,937 | 152,312 | |||||||||
Total retail
|
1,901,064 | 1,887,969 | 1,875,731 | |||||||||
Transportation and other
|
5,395 | 5,281 | 4,826 | |||||||||
Total customers
|
1,906,459 | 1,893,250 | 1,880,557 | |||||||||
Natural gas revenues (Thousands of Dollars)
|
||||||||||||
Residential
|
$ | 1,133,888 | $ | 1,115,253 | $ | 1,159,079 | ||||||
Commercial and industrial
|
601,298 | 589,449 | 631,728 | |||||||||
Total retail
|
1,735,186 | 1,704,702 | 1,790,807 | |||||||||
Transportation and other
|
76,740 | 77,880 | 74,896 | |||||||||
Total natural gas revenues
|
$ | 1,811,926 | $ | 1,782,582 | $ | 1,865,703 | ||||||
MMBtu sales per retail customer
|
118.87 | 119.39 | 122.97 | |||||||||
Revenue per retail customer
|
$ | 913 | $ | 903 | $ | 955 | ||||||
Residential revenue per MMBtu
|
8.15 | 8.09 | 8.18 | |||||||||
Commercial and industrial revenue per MMBtu
|
6.93 | 6.73 | 7.10 | |||||||||
Transportation and other revenue per MMBtu
|
0.65 | 0.64 | 0.59 |
|
·
|
Sites of former MGPs operated by our subsidiaries, predecessors, or other entities; and
|
|
·
|
Third party sites, such as landfills, for which we are alleged to be a PRP that sent hazardous materials and wastes.
|
|
·
|
The risks associated with use of radioactive material in the production of energy, the management, handling, storage and disposal of these radioactive materials and the current lack of a long-term disposal solution for radioactive materials;
|
|
·
|
Limitations on the amounts and types of insurance commercially available to cover losses that might arise in connection with nuclear operations; and
|
|
·
|
Uncertainties with respect to the technological and financial aspects of decommissioning nuclear plants at the end of licensed lives.
|
NSP-Minnesota
|
Summer 2011
|
||||||
Net Dependable
|
|||||||
Station, Location and Unit
|
Fuel
|
Installed
|
Capability (MW)
|
||||
Steam:
|
|||||||
A.S. King-Bayport, Minn., 1 Unit
|
Coal
|
1968
|
511
|
||||
Sherco-Becker, Minn.
|
|||||||
Unit 1
|
Coal
|
1976
|
680
|
||||
Unit 2
|
Coal
|
1977
|
682
|
||||
Unit 3
|
Coal
|
1987
|
507
|
(a)
|
|||
Monticello-Monticello, Minn., 1 Unit
|
Nuclear
|
1971
|
554
|
||||
Prairie Island-Welch, Minn.
|
|||||||
Unit 1
|
Nuclear
|
1973
|
521
|
||||
Unit 2
|
Nuclear
|
1974
|
519
|
||||
Black Dog-Burnsville, Minn., 2 Units
|
Coal/Natural Gas
|
1955-1960
|
232
|
||||
Various locations, 4 Units
|
Wood/Refuse-derived fuel
|
Various
|
36
|
(b)
|
|||
Combustion Turbine:
|
|||||||
Angus Anson-Sioux Falls, S.D., 3 Units
|
Natural Gas
|
1994-2005
|
338
|
||||
Black Dog-Burnsville, Minn., 2 Units
|
Natural Gas
|
1987-2002
|
236
|
||||
Blue Lake-Shakopee, Minn., 6 Units
|
Natural Gas
|
1974-2005
|
462
|
||||
High Bridge-St. Paul, Minn., 3 Units
|
Natural Gas
|
2008
|
486
|
||||
Inver Hills-Inver Grove Heights, Minn., 6 Units
|
Natural Gas
|
1972
|
282
|
||||
Riverside-Minneapolis, Minn., 3 Units
|
Natural Gas
|
2009
|
470
|
||||
Various locations, 18 Units
|
Natural Gas
|
Various
|
107
|
||||
Wind:
|
|||||||
Grand Meadow-Mower County, Minn., 67 Units
|
Wind
|
2008
|
101
|
(c)
|
|||
Nobles-Nobles County, Minn., 134 Units
|
Wind
|
2010
|
201
|
(c)
|
|||
Total
|
6,925
|
(a)
|
Based on NSP-Minnesota’s ownership of 59 percent. In November 2011, Sherco Unit 3, jointly owned by NSP-Minnesota and Southern Minnesota Municipal Power Agency, experienced a significant failure of its turbine, generator and exciter systems. See Note 5 to the consolidated financial statements.
|
(b)
|
Refuse-derived fuel is made from municipal solid waste.
|
(c)
|
This capacity is only available when wind conditions are sufficiently high enough to support the noted generation values above. Therefore, the on-demand net dependable capacity is zero.
|
NSP-Wisconsin
|
Summer 2011
|
||||||||
Net Dependable
|
|||||||||
Station, Location and Unit
|
Fuel
|
Installed
|
Capability (MW)
|
||||||
Steam:
|
|||||||||
Bay Front-Ashland, Wis., 3 Units
|
Coal/Wood/Natural Gas
|
1948-1956 | 56 | ||||||
French Island-La Crosse, Wis., 2 Units
|
Wood/Refuse-derived fuel
|
1940-1948 | 17 | ||||||
Combustion Turbine:
|
|||||||||
Flambeau Station-Park Falls, Wis., 1 Unit
|
Natural Gas
|
1969 | 13 | ||||||
French Island-La Crosse, Wis., 2 Units
|
Natural Gas
|
1974 | 122 | ||||||
Wheaton-Eau Claire, Wis., 6 Units
|
Natural Gas
|
1973 | 300 | ||||||
Hydro:
|
|||||||||
Various locations, 63 Units
|
Hydro
|
Various
|
135 | ||||||
Total
|
643 |
PSCo
|
Summer 2011
|
||||||||
Net Dependable
|
|||||||||
Station, Location and Unit
|
Fuel
|
Installed
|
Capability (MW)
|
||||||
Steam:
|
|||||||||
Arapahoe-Denver, Colo., 2 Units
|
Coal
|
1951-1955 | 153 | ||||||
Cherokee-Denver, Colo., 3 Units
|
Coal
|
1957-1968 | 611 |
(a)
|
|||||
Comanche-Pueblo, Colo.
|
|||||||||
Unit 1
|
Coal
|
1973 | 325 | ||||||
Unit 2
|
Coal
|
1975 | 335 | ||||||
Unit 3
|
Coal
|
2010 | 511 |
(b)
|
|||||
Craig-Craig, Colo., 2 Units
|
Coal
|
1979-1980 | 83 |
(c)
|
|||||
Hayden-Hayden, Colo., 2 Units
|
Coal
|
1965-1976 | 237 |
(d)
|
|||||
Pawnee-Brush, Colo., 1 Unit
|
Coal
|
1981 | 505 | ||||||
Valmont-Boulder, Colo., 1 Unit
|
Coal
|
1964 | 184 | ||||||
Zuni-Denver, Colo., 1 Unit
|
Coal
|
1948-1954 | 65 | ||||||
Combustion Turbine:
|
|||||||||
Blue Spruce-Aurora, Colo., 2 Units
|
Natural Gas
|
2003 | 264 | ||||||
Fort St. Vrain-Platteville, Colo., 6 Units
|
Natural Gas
|
1972-2009 | 969 | ||||||
Rocky Mountain-Keenesburg, Colo., 3 Units
|
Natural Gas
|
2004 | 580 | ||||||
Various locations, 6 Units
|
Natural Gas
|
Various
|
173 | ||||||
Hydro:
|
|||||||||
Cabin Creek-Georgetown, Colo.
|
|||||||||
Pumped Storage, 2 Units
|
Hydro
|
1967 | 210 | ||||||
Various locations, 9 Units
|
Hydro
|
Various
|
26 | ||||||
Wind:
|
|||||||||
Ponnequin-Weld County, Colo., 37 Units
|
Wind
|
1999-2001 | 25 |
(e)
|
|||||
Total
|
5,256 |
(a)
|
Cherokee Unit 2 was taken out of service in October 2011.
|
(b)
|
Based on PSCo’s ownership interest of 67 percent of Unit 3.
|
(c)
|
Based on PSCo’s ownership interest of 10 percent.
|
(d)
|
Based on PSCo’s ownership interest of 76 percent of Unit 1 and 37 percent of Unit 2.
|
(e)
|
This capacity is only available when wind conditions are sufficiently high enough to support the noted generation values above. The on-demand net maximum capacity is based on a company assumption of 12.5 percent dependable generation rate.
|
SPS
|
Summer 2011
|
||||||
Net Dependable
|
|||||||
Station, Location and Unit
|
Fuel
|
Installed
|
Capability (MW)
|
||||
Steam:
|
|||||||
Harrington-Amarillo, Texas, 3 Units
|
Coal
|
1976-1980
|
1,018
|
||||
Tolk-Muleshoe, Texas, 2 Units
|
Coal
|
1982-1985
|
1,067
|
||||
Cunningham-Hobbs, N.M., 2 Units
|
Natural Gas
|
1957-1965
|
254
|
||||
Jones-Lubbock, Texas, 2 Units
|
Natural Gas
|
1971-1974
|
486
|
||||
Maddox-Hobbs, N.M., 1 Unit
|
Natural Gas
|
1967
|
112
|
||||
Moore County-Amarillo, Texas, 1 Unit
|
Natural Gas
|
1954
|
46
|
||||
Nichols-Amarillo, Texas, 3 Units
|
Natural Gas
|
1960-1968
|
457
|
||||
Plant X-Earth, Texas, 4 Units
|
Natural Gas
|
1952-1964
|
412
|
||||
Combustion Turbine:
|
|||||||
Carlsbad-Carlsbad, N.M., 1 Unit
|
Natural Gas
|
1968
|
10
|
||||
Cunningham-Hobbs, N.M., 2 Units
|
Natural Gas
|
1998
|
214
|
||||
Jones-Lubbock, Texas, 1 Unit
|
Natural Gas
|
2011
|
171
|
(a)
|
|||
Maddox-Hobbs, N.M., 1 Unit
|
Natural Gas
|
1963-1976
|
61
|
||||
Riverview-Electric City, Texas, 1 Unit
|
Natural Gas
|
1973
|
22
|
||||
Total
|
4,330
|
(a)
|
Construction of Jones Unit 3 was completed in 2011.
|
Conductor Miles
|
NSP-Minnesota
|
NSP-Wisconsin
|
PSCo
|
SPS
|
||||||||||||
500 KV
|
2,917 | - | - | - | ||||||||||||
345 KV
|
6,388 | 1,152 | 1,614 | 6,806 | ||||||||||||
230 KV
|
1,801 | - | 12,177 | 9,705 | ||||||||||||
161 KV
|
275 | 1,548 | - | - | ||||||||||||
138 KV
|
- | - | 92 | - | ||||||||||||
115 KV
|
7,691 | 1,791 | 4,931 | 11,216 | ||||||||||||
Less than 115 KV
|
82,706 | 31,903 | 73,392 | 21,486 |
NSP-Minnesota
|
NSP-Wisconsin
|
PSCo
|
SPS
|
|||||||||||||
Quantity
|
372 | 204 | 224 | 425 |
Miles
|
NSP-Minnesota
|
NSP-Wisconsin
|
PSCo
|
WGI
|
||||||||||||
Transmission
|
137 | - | 2,310 | 11 | ||||||||||||
Distribution
|
9,688 | 2,231 | 21,414 | - |
2011
|
High
|
Low
|
Dividends
|
|||||||||
First quarter
|
$ | 24.67 | $ | 23.17 | $ | 0.2525 | ||||||
Second quarter
|
25.39 | 23.38 | 0.2600 | |||||||||
Third quarter
|
25.60 | 21.20 | 0.2600 | |||||||||
Fourth quarter
|
27.78 | 23.48 | 0.2600 |
2010
|
High
|
Low
|
Dividends
|
|||||||||
First quarter
|
$ | 21.76 | $ | 19.82 | $ | 0.2450 | ||||||
Second quarter
|
22.14 | 19.81 | 0.2525 | |||||||||
Third quarter
|
23.28 | 20.47 | 0.2525 | |||||||||
Fourth quarter
|
24.36 | 23.02 | 0.2525 |
*
|
$100 invested on Dec. 31, 2006 in stock and index — including reinvestment of dividends. Fiscal years ending Dec. 31.
|
2006
|
2007
|
2008
|
2009
|
2010
|
2011
|
|||||||||||||||||||
Xcel Energy Inc.
|
$ | 100 | $ | 102 | $ | 88 | $ | 106 | $ | 123 | $ | 150 | ||||||||||||
EEI Investor-Owned Electrics
|
100 | 117 | 86 | 96 | 102 | 123 | ||||||||||||||||||
S&P 500
|
100 | 105 | 66 | 84 | 97 | 99 |
Issuer Purchases of Equity Securities
|
||||||||||||||||
Maximum Number
|
||||||||||||||||
Total Number of
|
(or Approximate
|
|||||||||||||||
Shares Purchased as
|
Dollar Value) of Shares
|
|||||||||||||||
Total Number
|
Part of Publicly
|
That May Yet Be
|
||||||||||||||
of Shares
|
Average Price
|
Announced Plans or
|
Purchased Under the
|
|||||||||||||
Period
|
Purchased
|
Paid per Share
|
Programs
|
Plans or Programs
|
||||||||||||
01/01/11 - 01/31/11 (a)
|
16,783 | $ | 24.00 | - | - | |||||||||||
02/01/11 - 02/28/11
|
- | - | - | - | ||||||||||||
03/01/11 - 03/31/11 (b)
|
10,625 | 23.75 | - | - | ||||||||||||
04/01/11 - 04/30/11
|
- | - | - | - | ||||||||||||
05/01/11 - 05/31/11
|
- | - | - | - | ||||||||||||
06/01/11 - 06/30/11
|
- | - | - | - | ||||||||||||
07/01/11 - 07/31/11
|
- | - | - | - | ||||||||||||
08/01/11 - 08/31/11
|
- | - | - | - | ||||||||||||
09/01/11 - 09/30/11
|
- | - | - | - | ||||||||||||
10/01/11 - 10/31/11 (c)
|
1,049,800 | 103.11 | - | - | ||||||||||||
(d)
|
8,500 | 25.84 | ||||||||||||||
11/01/11 - 11/30/11
|
- | - | - | - | ||||||||||||
12/01/11 - 12/31/11
|
- | - | - | - | ||||||||||||
Total
|
1,085,708 | - | - |
(a)
|
Xcel Energy Inc. or one of its agents periodically purchases common shares in order to satisfy obligations under the Stock Equivalent Plan for Non-Employee Directors.
|
(b)
|
The repurchase of common shares was made pursuant to the Xcel Energy Inc. Executive Annual Incentive Award Plan. The shares were returned to Xcel Energy Inc. on behalf of some of the participants receiving an incentive award of common shares to effectuate the payment of federal and state income taxes on the award.
|
(c)
|
In September 2011, Xcel Energy Inc. announced it would redeem all series of its preferred stock on Oct. 31, 2011, at an aggregate purchase price of $108 million, plus accrued dividends.
|
(d)
|
Reflects the repurchase of common shares in the open market that Xcel Energy Inc. repurchased in connection with the exercise of stock options.
|
(Millions of Dollars, Thousands of Shares, Except Per Share Data)
|
2011
|
2010
|
2009
|
2008
|
2007
|
|||||||||||||||
Operating revenues
|
$ | 10,655 | $ | 10,311 | $ | 9,644 | $ | 11,203 | $ | 10,034 | ||||||||||
Operating expenses
|
8,873 | 8,691 | 8,176 | 9,812 | 8,683 | |||||||||||||||
Income from continuing operations
|
841 | 752 | 686 | 646 | 576 | |||||||||||||||
Net income
|
841 | 756 | 681 | 646 | 577 | |||||||||||||||
Earnings available to common shareholders
|
834 | 752 | 677 | 641 | 573 | |||||||||||||||
Weighted average common shares outstanding:
|
||||||||||||||||||||
Basic
|
485,039 | 462,052 | 456,433 | 437,054 | 416,139 | |||||||||||||||
Diluted
|
485,615 | 463,391 | 457,139 | 441,813 | 433,131 | |||||||||||||||
Earnings per share from continuing operations:
|
||||||||||||||||||||
Basic
|
$ | 1.72 | $ | 1.62 | $ | 1.49 | $ | 1.47 | $ | 1.38 | ||||||||||
Diluted
|
1.72 | 1.61 | 1.49 | 1.46 | 1.35 | |||||||||||||||
Earnings per share:
|
||||||||||||||||||||
Basic
|
1.72 | 1.63 | 1.48 | 1.47 | 1.38 | |||||||||||||||
Diluted
|
1.72 | 1.62 | 1.48 | 1.46 | 1.35 | |||||||||||||||
Dividends declared per common share
|
1.03 | 1.00 | 0.97 | 0.94 | 0.91 | |||||||||||||||
Total assets
|
29,497 | 27,388 | 25,306 | 24,805 | 23,087 | |||||||||||||||
Long-term debt (a)
|
8,849 | 9,263 | 7,889 | 7,732 | 6,342 | |||||||||||||||
Book value per share
|
17.44 | 16.76 | 15.92 | 15.35 | 14.70 | |||||||||||||||
Return on average common equity
|
10.1 | % | 9.8 | % | 9.5 | % | 9.7 | % | 9.5 | % | ||||||||||
Ratio of earnings to fixed charges (b)
|
2.8 | 2.7 | 2.5 | 2.5 | 2.2 |
(a)
|
Includes capital lease obligations.
|
(b)
|
Includes allowance for funds used during construction.
|
·
|
Obtain stakeholder alignment;
|
·
|
Invest in our regulated utility businesses; and
|
·
|
Earn a fair return on our utility investments.
|
|
·
|
Delivering operational excellence related to reliability, outage performance and customer satisfaction;
|
|
·
|
Proactively taking actions to ensure public and employee safety related to our power plants, natural gas pipelines, and our transmission and distribution system;
|
|
·
|
Pursuing environmental leadership by reducing emissions, and expanding renewable energy in a cost-effective manner; and
|
|
·
|
Creating value for our customers by modernizing our infrastructure and reducing our environmental impact at a reasonable cost, while providing customers with choices like DSM, conservation and renewable energy programs.
|
|
·
|
Deliver a long-term annual earnings per share growth rate of 5 percent to 7 percent;
|
|
·
|
Deliver an annual dividend increases of 2 percent to 4 percent; and
|
|
·
|
Maintain senior unsecured debt credit ratings in the BBB+ to A range.
|
Diluted Earnings (Loss) Per Share
|
2011
|
2010
|
2009
|
|||||||||
PSCo
|
$ | 0.82 | $ | 0.86 | $ | 0.72 | ||||||
NSP-Minnesota
|
0.73 | 0.60 | 0.64 | |||||||||
SPS
|
0.18 | 0.17 | 0.15 | |||||||||
NSP-Wisconsin
|
0.10 | 0.09 | 0.10 | |||||||||
Equity earnings of unconsolidated subsidiaries
|
0.04 | 0.04 | 0.03 | |||||||||
Regulated utility — continuing operations
|
1.87 | 1.76 | 1.64 | |||||||||
Xcel Energy Inc. and other costs
|
(0.15 | ) | (0.14 | ) | (0.14 | ) | ||||||
Ongoing diluted earnings per share
|
1.72 | 1.62 | 1.50 | |||||||||
COLI settlement and Medicare Part D
|
- | (0.01 | ) | (0.01 | ) | |||||||
Earnings per share from continuing operations
|
1.72 | 1.61 | 1.49 | |||||||||
Earnings (loss) per share from discontinued operations
|
- | 0.01 | (0.01 | ) | ||||||||
GAAP diluted earnings per share
|
$ | 1.72 | $ | 1.62 | $ | 1.48 |
Diluted Earnings (Loss) Per Share
|
Dec. 31
|
|||
2010 GAAP diluted earnings per share
|
$ | 1.62 | ||
Earnings per share from discontinued operations
|
(0.01 | ) | ||
2010 diluted earnings per share from continuing operations
|
1.61 | |||
COLI settlement and Medicare Part D
|
0.01 | |||
2010 ongoing diluted earnings per share
|
1.62 | |||
Components of change — 2011 vs. 2010
|
||||
Higher electric margins
|
0.44 | |||
Higher natural gas margins
|
0.04 | |||
Higher operating and maintenance expenses
|
(0.11 | ) | ||
Dilution from DSPP, benefit plans and the 2010 common equity issuance
|
(0.08 | ) | ||
Higher taxes (other than income taxes)
|
(0.06 | ) | ||
Higher conservation and DSM expenses (generally offset in revenues)
|
(0.05 | ) | ||
Higher depreciation and amortization
|
(0.04 | ) | ||
Other, net (including interest and premium on redemption of preferred stock)
|
(0.04 | ) | ||
2011 GAAP and ongoing diluted earnings per share
|
$ | 1.72 |
Diluted Earnings (Loss) Per Share
|
Dec. 31
|
|||
2009 GAAP diluted earnings per share
|
$ | 1.48 | ||
PSRI
|
0.01 | |||
2009 diluted earnings per share from continuing operations
|
1.49 | |||
Loss per share from discontinued operations
|
0.01 | |||
2009 ongoing diluted earnings per share
|
1.50 | |||
Components of change — 2010 vs. 2009
|
||||
Higher electric margins
|
0.55 | |||
Higher natural gas margins
|
0.03 | |||
Higher operating and maintenance expenses
|
(0.20 | ) | ||
Higher conservation and DSM expenses (generally offset in revenues)
|
(0.08 | ) | ||
Higher depreciation and amortization
|
(0.05 | ) | ||
Lower AFUDC — equity
|
(0.04 | ) | ||
Higher taxes (other than income taxes)
|
(0.03 | ) | ||
Dilution from DSPP, benefit plans and the 2010 common equity issuance
|
(0.02 | ) | ||
Higher interest charges
|
(0.02 | ) | ||
Other, net
|
(0.02 | ) | ||
2010 ongoing diluted earnings per share
|
1.62 | |||
COLI settlement and Medicare Part D
|
(0.01 | ) | ||
2010 diluted earnings per share from continuing operations
|
1.61 | |||
Earnings per share from discontinued operations
|
0.01 | |||
2010 GAAP diluted earnings per share
|
$ | 1.62 |
(Millions of Dollars)
|
2011
|
2010
|
2009
|
|||||||||
Ongoing earnings
|
$ | 840.9 | $ | 756.4 | $ | 690.0 | ||||||
COLI settlement and Medicare Part D
|
0.5 | (4.5 | ) | (4.5 | ) | |||||||
Total continuing operations
|
841.4 | 751.9 | 685.5 | |||||||||
Income (loss) from discontinued operations
|
(0.2 | ) | 3.9 | (4.6 | ) | |||||||
GAAP earnings
|
$ | 841.2 | $ | 755.8 | $ | 680.9 |
Diluted Earnings (Loss) Per Share
|
2011
|
2010
|
2009
|
|||||||||
Ongoing diluted earnings per share (a)
|
$ | 1.72 | $ | 1.62 | $ | 1.50 | ||||||
COLI settlement and Medicare Part D
|
- | (0.01 | ) | (0.01 | ) | |||||||
Earnings per share from continuing operations (a)
|
1.72 | 1.61 | 1.49 | |||||||||
Earnings (loss) per share from discontinued operations
|
- | 0.01 | (0.01 | ) | ||||||||
GAAP diluted earnings per share (a)
|
$ | 1.72 | $ | 1.62 | $ | 1.48 |
(a)
|
Includes the dividend requirements on preferred stock.
|
|
·
|
Regulated utility subsidiaries, operating in the electric and natural gas segments; and
|
|
·
|
Other nonregulated subsidiaries and Xcel Energy Inc.
|
Contributions to Income
|
||||||||||||
(Millions of Dollars)
|
2011
|
2010
|
2009
|
|||||||||
GAAP income (loss) by segment
|
||||||||||||
Regulated electric income
|
$ | 789.0 | $ | 665.2 | $ | 611.9 | ||||||
Regulated natural gas income
|
101.8 | 114.6 | 108.9 | |||||||||
Other income (a)
|
17.9 | 32.4 | 27.2 | |||||||||
Segment income — continuing operations
|
908.7 | 812.2 | 748.0 | |||||||||
Xcel Energy Inc. and other costs (a)
|
(67.3 | ) | (60.3 | ) | (62.5 | ) | ||||||
Total income — continuing operations
|
841.4 | 751.9 | 685.5 | |||||||||
Income (loss) from discontinued operations
|
(0.2 | ) | 3.9 | (4.6 | ) | |||||||
Total GAAP net income
|
$ | 841.2 | $ | 755.8 | $ | 680.9 |
Contributions to Diluted Earnings (Loss) Per Share
|
||||||||||||
2011
|
2010
|
2009
|
||||||||||
GAAP earnings (loss) by segment
|
||||||||||||
Regulated electric
|
$ | 1.62 | $ | 1.43 | $ | 1.33 | ||||||
Regulated natural gas
|
0.21 | 0.24 | 0.24 | |||||||||
Other (a)
|
0.04 | 0.08 | 0.06 | |||||||||
Segment earnings per share — continuing operations
|
1.87 | 1.75 | 1.63 | |||||||||
Xcel Energy Inc. and other costs (a) (b)
|
(0.15 | ) | (0.14 | ) | (0.14 | ) | ||||||
Total earnings per share — continuing operations (b)
|
1.72 | 1.61 | 1.49 | |||||||||
Earnings (loss) per share from discontinued operations
|
- | 0.01 | (0.01 | ) | ||||||||
Total GAAP earnings per diluted share (b)
|
$ | 1.72 | $ | 1.62 | $ | 1.48 |
(a)
|
Not a reportable segment. Included in all other segment results in Note 16 to the consolidated financial statements.
|
(b)
|
Includes the dividend requirements on preferred stock.
|
2011 vs.
|
2010 vs.
|
2011 vs.
|
2009 vs.
|
2010 vs.
|
||||||||||||||||
Normal
|
Normal (a)
|
2010 (a)
|
Normal
|
2009
|
||||||||||||||||
HDD
|
(1.0 | ) % | (4.3 | ) % | 3.5 | % | 0.4 | % | (5.0 | )% | ||||||||||
CDD
|
38.1 | 11.9 | 23.4 | (10.5 | ) | 23.8 | ||||||||||||||
THI
|
37.9 | 29.9 | 6.1 | (34.5 | ) | 95.1 |
(a)
|
Adjusted for the October 2010 sale of SPS electric distribution assets to the city of Lubbock, Texas.
|
2011 vs.
|
2010 vs.
|
2011 vs.
|
2009 vs.
|
2010 vs.
|
||||||||||||||||
Normal
|
Normal
|
2010
|
Normal
|
2009
|
||||||||||||||||
Retail electric
|
$ | 0.07 | $ | 0.04 | $ | 0.03 | $ | (0.05 | ) | $ | 0.09 | |||||||||
Firm natural gas
|
0.00 | (0.01 | ) | 0.01 | 0.00 | (0.01 | ) | |||||||||||||
Total
|
$ | 0.07 | $ | 0.03 | $ | 0.04 | $ | (0.05 | ) | $ | 0.08 |
Dec. 31, 2011
|
Dec. 31, 2010
|
|||||||||||||||||||||||
Weather
|
Weather
|
|||||||||||||||||||||||
Weather
|
Normalized
|
Weather
|
Normalized
|
|||||||||||||||||||||
Actual
|
Normalized
|
Lubbock (a)
|
Actual
|
Normalized
|
Lubbock (a)
|
|||||||||||||||||||
Electric residential
|
0.5 | % | (0.5 | ) % | 0.2 | % | 4.6 | % | 0.7 | % | 0.9 | % | ||||||||||||
Electric commercial and industrial
|
0.3 | 0.0 | 0.7 | 2.6 | 1.4 | 1.6 | ||||||||||||||||||
Total retail electric sales
|
0.4 | (0.1 | ) | 0.6 | 3.1 | 1.2 | 1.4 | |||||||||||||||||
Firm natural gas sales
|
0.9 | (2.5 | ) | N/A | (2.9 | ) | (0.2 | ) | N/A |
(a)
|
Adjusted for the October 2010 sale of SPS electric distribution assets to the city of Lubbock, Texas.
|
(Millions of Dollars)
|
2011
|
2010
|
2009
|
|||||||||
Electric revenues
|
$ | 8,767 | $ | 8,452 | $ | 7,705 | ||||||
Electric fuel and purchased power
|
(3,992 | ) | (4,011 | ) | (3,672 | ) | ||||||
Electric margin
|
$ | 4,775 | $ | 4,441 | $ | 4,033 |
(Millions of Dollars)
|
2011 vs. 2010
|
|||
Revenue requirements for PSCo gas generation acquisition (a)
|
$ | 124 | ||
Retail rate increases (net of revenue subject to refund) (b)
|
102 | |||
Transmission revenue
|
45 | |||
Conservation and DSM revenue (offset by expenses)
|
31 | |||
Fuel and purchased power cost recovery
|
19 | |||
Estimated impact of weather
|
18 | |||
Conservation and DSM incentive
|
14 | |||
Trading, including PSCo renewable energy credit sales
|
(19 | ) | ||
Other, net
|
(19 | ) | ||
Total increase in electric revenue
|
$ | 315 |
(a)
|
The increase in revenue requirements for PSCo generation reflects the acquisition of the Rocky Mountain and Blue Spruce natural gas facilities in late 2010. These revenue requirements are partially offset by higher O&M expense, depreciation expense, property taxes and financing costs.
|
(b)
|
The retail rate increases include final rates in Wisconsin and Texas and interim rates, subject to refund, in Minnesota and North Dakota. The rate increases are net of a provision for refund of approximately $67 million for Minnesota and $2.3 million for North Dakota, based on settlements reached with various parties in both cases. In addition, NSP-Minnesota reduced depreciation expense and revenues by approximately $30 million in the fourth quarter of 2011 to reflect the proposed settlement in the Minnesota electric rate case. These settlements are pending commission decisions in both Minnesota and North Dakota.
|
(Millions of Dollars)
|
2011 vs. 2010
|
|||
Revenue requirements for PSCo gas generation acquisition (a)
|
$ | 124 | ||
Retail rate increases (net of revenue subject to refund) (b)
|
102 | |||
Conservation and DSM revenue (offset by expenses)
|
31 | |||
Transmission revenue, net of costs
|
20 | |||
Estimated impact of weather
|
18 | |||
Conservation and DSM incentive
|
14 | |||
Non-fuel riders
|
(5 | ) | ||
Other, net (including firm wholesale and deferred fuel adjustments)
|
30 | |||
Total increase in electric margin
|
$ | 334 |
(a)
|
The increase in revenue requirements for PSCo generation reflects the acquisition of the Rocky Mountain and Blue Spruce natural gas facilities in late 2010. These revenue requirements are partially offset by higher O&M expense, depreciation expense, property taxes and financing costs.
|
(b)
|
The retail rate increases include final rates in Wisconsin and Texas and interim rates, subject to refund, in Minnesota and North Dakota. The rate increases are net of a provision for refund of approximately $67 million for Minnesota and $2.3 million for North Dakota, based on settlements reached with various parties in both cases. In addition, NSP-Minnesota reduced depreciation expense and revenues by approximately $30 million in the fourth quarter of 2011 to reflect the proposed settlement in the Minnesota electric rate case. These settlements are pending commission decisions in both Minnesota and North Dakota.
|
(Millions of Dollars)
|
2010 vs. 2009
|
|||
Fuel and purchased power cost recovery
|
$ | 288 | ||
Retail rate increases, including seasonal rates (Colorado, Wisconsin, South Dakota and New Mexico)
|
228 | |||
Conservation and DSM revenue and incentive (partially offset by expenses)
|
72 | |||
Estimated impact of weather
|
65 | |||
Retail sales increase (excluding weather impact)
|
18 | |||
Sales mix and demand revenues
|
16 | |||
Non-fuel riders
|
15 | |||
Transmission revenue
|
14 | |||
Trading
|
2 | |||
Firm wholesale
|
(11 | ) | ||
Other, net
|
40 | |||
Total increase in electric revenue
|
$ | 747 |
(Millions of Dollars)
|
2010 vs. 2009
|
|||
Retail rate increases, including seasonal rates (Colorado, Wisconsin, South Dakota and New Mexico)
|
$ | 228 | ||
Conservation and DSM revenue and incentive (partially offset by expenses)
|
72 | |||
Estimated impact of weather
|
65 | |||
Retail sales increase (excluding weather impact)
|
18 | |||
Sales mix and demand revenue
|
16 | |||
Non-fuel riders
|
15 | |||
Firm wholesale
|
9 | |||
Trading
|
(7 | ) | ||
Other, net
|
(8 | ) | ||
Total increase in electric margin
|
$ | 408 |
(Millions of Dollars)
|
2011
|
2010
|
2009
|
|||||||||
Natural gas revenues
|
$ | 1,812 | $ | 1,783 | $ | 1,866 | ||||||
Cost of natural gas sold and transported
|
(1,164 | ) | (1,163 | ) | (1,266 | ) | ||||||
Natural gas margin
|
$ | 648 | $ | 620 | $ | 600 |
(Millions of Dollars)
|
2011 vs. 2010
|
|||
Conservation and DSM revenue (offset by expenses)
|
$ | 13 | ||
Estimated impact of weather
|
9 | |||
Return on PSCo gas in storage
|
4 | |||
Retail rate increase (Colorado)
|
3 | |||
Purchased natural gas adjustment clause recovery
|
3 | |||
Retail sales decrease (excluding weather impact)
|
(5 | ) | ||
Conservation and DSM incentive
|
(2 | ) | ||
Other, net
|
4 | |||
Total increase in natural gas revenues
|
$ | 29 |
(Millions of Dollars)
|
2011 vs. 2010
|
|||
Conservation and DSM revenue (offset by expenses)
|
$ | 13 | ||
Estimated impact of weather
|
9 | |||
Return on PSCo gas in storage
|
4 | |||
Retail rate increase (Colorado)
|
3 | |||
Retail sales decrease (excluding weather impact)
|
(5 | ) | ||
Conservation and DSM incentive
|
(2 | ) | ||
Other, net
|
6 | |||
Total increase in natural gas margin
|
$ | 28 |
(Millions of Dollars)
|
2010 vs. 2009
|
|||
Purchased natural gas adjustment clause recovery
|
$ | (100 | ) | |
Estimated impact of weather
|
(8 | ) | ||
Retail sales decrease (excluding weather impact)
|
(2 | ) | ||
Conservation and DSM revenue and incentive
|
18 | |||
Rate increase (Minnesota)
|
6 | |||
Other (including sales mix), net
|
3 | |||
Total decrease in natural gas revenues
|
$ | (83 | ) |
(Millions of Dollars)
|
2010 vs. 2009
|
|||
Conservation and DSM revenue and incentive (partially offset by expenses)
|
$ | 18 | ||
Rate increase (Minnesota)
|
6 | |||
Estimated impact of weather
|
(8 | ) | ||
Retail sales decrease (excluding weather impact)
|
(2 | ) | ||
Other, net
|
6 | |||
Total increase in natural gas margin
|
$ | 20 |
(Millions of Dollars)
|
2011 vs. 2010
|
|||
Higher plant generation costs
|
$ | 22 | ||
Higher labor and contract labor costs
|
18 | |||
Higher employee benefit expense
|
13 | |||
Higher nuclear plant operation costs
|
12 | |||
Higher insurance costs
|
4 | |||
Other, net
|
14 | |||
Total increase in O&M expenses
|
$ | 83 |
|
·
|
Higher plant generation costs are attributable to incremental costs associated with new generation placed in service and a higher level of scheduled maintenance and overhaul work.
|
|
·
|
Higher labor and contract labor costs are primarily due to maintenance on our distribution facilities and the impact of annual wage increases.
|
|
·
|
Higher employee benefit costs are largely driven by higher pension expense.
|
|
·
|
Higher nuclear plant operation costs were largely driven by outages.
|
(Millions of Dollars)
|
2010 vs. 2009
|
|||
Higher plant generation costs
|
$ | 47 | ||
Higher labor costs
|
24 | |||
Higher nuclear plant operation costs
|
20 | |||
Higher contract labor costs
|
18 | |||
Higher employee benefit expense
|
15 | |||
Higher nuclear outage costs, net of deferral
|
10 | |||
Other, net
|
15 | |||
Total increase in O&M expenses
|
$ | 149 |
|
·
|
Higher plant generation costs are primarily attributable to the timing of planned maintenance and overhaul work as well as incremental operating costs associated with new generation facilities placed in service in 2010.
|
|
·
|
Higher contract labor is primarily related to maintenance on our distribution facilities.
|
|
·
|
Higher nuclear plant operation costs are mainly due to increased labor and security expenses.
|
|
·
|
Higher labor costs are primarily due to higher overtime for storm restoration work and a shift in labor resources from capital to O&M projects.
|
|
·
|
Higher nuclear outage costs are due to the timing and higher cost of nuclear refueling outages.
|
|
·
|
Higher employee benefit costs for the year are primarily due to increased pension costs partially offset by lower health care costs.
|
Contribution to Xcel Energy's Earnings
|
||||||||||||
(Millions of Dollars)
|
2011
|
2010
|
2009
|
|||||||||
Xcel Energy Inc. financing costs
|
$ | (63.8 | ) | $ | (68.7 | ) | $ | (65.6 | ) | |||
Eloigne
|
(2.9 | ) | 5.4 | (4.7 | ) | |||||||
Xcel Energy Inc. taxes and other results
|
(0.6 | ) | 3.0 | 7.8 | ||||||||
Total Xcel Energy Inc. and other costs — continuing operations
|
(67.3 | ) | (60.3 | ) | (62.5 | ) | ||||||
Preferred dividends
|
(6.8 | ) | (4.2 | ) | (4.2 | ) | ||||||
Total Xcel Energy Inc. and other costs, available to common shareholders
|
$ | (74.1 | ) | $ | (64.5 | ) | $ | (66.7 | ) |
Contribution to Xcel Energy's Earnings per Share
|
||||||||||||
(Earnings per Share)
|
2011
|
2010
|
2009
|
|||||||||
Xcel Energy Inc. financing costs
|
$ |
(0.13
|
) | $ | (0.15 | ) | $ | (0.14 | ) | |||
Eloigne
|
(0.01 | ) | 0.01 | (0.01 | ) | |||||||
Xcel Energy Inc. taxes and other results
|
0.00 | 0.01 | 0.02 | |||||||||
Preferred dividends
|
(0.01 | ) | (0.01 | ) | (0.01 | ) | ||||||
Total Xcel Energy Inc. and other costs — continuing operations
|
$ | (0.15 | ) | $ | (0.14 | ) | $ | (0.14 | ) |
|
·
|
$265 million in 2011;
|
|
·
|
$256 million in 2010; and
|
|
·
|
$225 million in 2009.
|
|
·
|
$48 million in 2011;
|
|
·
|
$473 million in 2010; and
|
|
·
|
$89 million in 2009.
|
|
·
|
In January 2012, contributions of $190.5 million were made across four of Xcel Energy’s pension plans;
|
|
·
|
In 2011, contributions of $137.3 million were made across three of Xcel Energy’s pension plans;
|
|
·
|
In 2010, contributions of $34 million were made to the Xcel Energy Pension Plan.
|
|
·
|
For future years, we anticipate contributions will be made as necessary.
|
Pension Costs
|
||||||||
(Millions of Dollars)
|
+1%
|
-1%
|
||||||
Rate of return
|
$ | (29.1 | ) | $ | 29.6 | |||
Discount rate
|
(16.5 | ) | 19.2 |
|
·
|
Xcel Energy contributed $49.0 million and $48.4 million during 2011 and 2010, respectively, to the postretirement health care plans.
|
|
·
|
Xcel Energy expects to contribute approximately $39.1 million during 2012.
|
|
·
|
NSP-Minnesota recognizes pension expense in all regulatory jurisdictions based on expense as calculated using the aggregate normal cost actuarial method. Differences between aggregate normal cost and expense as calculated are deferred as a regulatory liability.
|
|
·
|
Colorado, Texas, New Mexico and FERC jurisdictions allow the recovery of other post retirement benefit costs only to the extent that recognized expense is matched by cash contributions to an irrevocable trust. Xcel Energy has consistently funded at a level to allow full recovery of costs in these jurisdictions.
|
|
·
|
Timing — Decommissioning cost estimates are impacted by each facility’s retirement date, as well as the expected timing of the actual decommissioning activities. Currently, the estimated retirement dates coincide with each units operating license with the NRC (i.e., 2030 for Monticello and 2033 and 2034 for Prairie Island’s Unit 1 and 2, respectively). The estimated timing of the decommissioning activities is based upon a methodology required by the MPUC (i.e., DECON method). By utilizing this method, which assumes prompt removal and dismantlement, these activities are expected to begin at the end of the license date and be completed for both facilities by 2067.
|
|
·
|
Technology and Regulation — There is limited experience with actual decommissioning of large nuclear facilities. Changes in technology and experience as well as changes in regulations regarding nuclear decommissioning could cause cost estimates to change significantly. NSP-Minnesota’s 2011 nuclear decommissioning filing assumes current technology and regulations.
|
|
·
|
Escalation Rates — Escalation rates represent projected cost increases over time due to both general inflation and increases in the cost of specific decommissioning activities. NSP-Minnesota used an escalation rate of 3.63 percent in calculating the AROs related to nuclear decommissioning for the remaining operational period through the radiological decommissioning period. An escalation rate of 2.63 percent was utilized for the period of operating costs related to interim dry cask storage of spent nuclear fuel and site restoration.
|
|
·
|
Discount Rates — Changes in timing or estimated expected cash flows that result in upward revisions to the ARO are calculated using the then-current credit-adjusted risk-free interest rate. The credit-adjusted risk-free rate in effect when the change occurs is used to discount the revised estimate of the incremental expected cash flows of the retirement activity. If the change in timing or estimated expected cash flows results in a downward revision of the asset retirement obligation, the undiscounted revised estimate of expected cash flows is discounted using the credit-adjusted risk-free rate in effect at the date of initial measurement and recognition of the original ARO. The estimated expected cash flows that changed as a result of the 2011 triennial nuclear decommissioning filing resulted in upward revisions to the ARO. As such, the new cost layer was calculated using a 4.33 percent credit-adjusted risk-free rate.
|
(Thousands of Dollars)
|
2011
|
2010
|
||||||
Fair value of commodity trading net contract assets outstanding at Jan. 1
|
$ | 20,249 | $ | 9,628 | ||||
Contracts realized or settled during the period
|
(10,672 | ) | (4,449 | ) | ||||
Unrealized commodity trading transactions during the period
|
10,847 | 15,070 | ||||||
Fair value of commodity trading net contract assets outstanding at Dec. 31
|
$ | 20,424 | $ | 20,249 |
Futures / Forwards
|
||||||||||||||||||||||||
Maturity
|
Maturity
|
Total Futures/
|
||||||||||||||||||||||
Source of
|
Less Than
|
Maturity
|
Maturity
|
Greater Than
|
Forwards
|
|||||||||||||||||||
(Thousands of Dollars)
|
Fair Value
|
1 Year
|
1 to 3 Years
|
4 to 5 Years
|
5 Years
|
Fair Value
|
||||||||||||||||||
NSP-Minnesota
|
1 | $ | 4,317 | $ | 14,843 | $ | - | $ | - | $ | 19,160 | |||||||||||||
PSCo
|
1 | 474 | 790 | - | - | 1,264 | ||||||||||||||||||
$ | 4,791 | $ | 15,633 | $ | - | $ | - | $ | 20,424 |
Year Ended
|
||||||||||||||||||||
(Millions of Dollars)
|
Dec. 31
|
VaR Limit
|
Average
|
High
|
Low
|
|||||||||||||||
2011
|
$ | 0.09 | $ | 3.00 | $ | 0.14 | $ | 0.33 | $ | 0.04 | ||||||||||
2010
|
0.15 | 3.00 | 0.22 | 0.64 | 0.03 |
(Millions of Dollars)
|
2011
|
2010
|
2009
|
|||||||||
Net cash provided by operating activities
|
$ | 2,406 | $ | 1,894 | $ | 1,913 |
(Millions of Dollars)
|
2011
|
2010
|
2009
|
|||||||||
Net cash used in investing activities
|
$ | (2,248 | ) | $ | (2,807 | ) | $ | (1,735 | ) |
(Millions of Dollars)
|
2011
|
2010
|
2009
|
|||||||||
Net cash (used in) provided by financing activities
|
$ | (205 | ) | $ | 906 | $ | (322 | ) |
(Millions of Dollars)
|
2012
|
2013
|
2014
|
2015
|
2016
|
|||||||||||||||
By Subsidiary
|
||||||||||||||||||||
NSP-Minnesota
|
$ | 1,130 | $ | 1,390 | $ | 1,150 | $ | 1,040 | $ | 1,200 | ||||||||||
PSCo
|
900 | 1,020 | 920 | 730 | 720 | |||||||||||||||
SPS
|
460 | 730 | 430 | 320 | 340 | |||||||||||||||
NSP-Wisconsin
|
160 | 160 | 200 | 210 | 190 | |||||||||||||||
Total capital expenditures
|
$ | 2,650 | $ | 3,300 | $ | 2,700 | $ | 2,300 | $ | 2,450 | ||||||||||
By Function
|
2012
|
2013
|
2014
|
2015
|
2016
|
|||||||||||||||
Electric transmission
|
$ | 710 | $ | 945 | $ | 740 | $ | 660 | $ | 710 | ||||||||||
Electric generation
|
570 | 680 | 495 | 450 | 345 | |||||||||||||||
Electric distribution
|
445 | 400 | 420 | 460 | 465 | |||||||||||||||
Environmental
|
300 | 690 | 410 | 190 | 270 | |||||||||||||||
Natural gas
|
245 | 275 | 275 | 225 | 245 | |||||||||||||||
Nuclear fuel
|
145 | 95 | 160 | 105 | 245 | |||||||||||||||
Other
|
235 | 215 | 200 | 210 | 170 | |||||||||||||||
Total capital expenditures
|
$ | 2,650 | $ | 3,300 | $ | 2,700 | $ | 2,300 | $ | 2,450 |
By Project
|
2012
|
2013
|
2014
|
2015
|
2016
|
|||||||||||||||
Base and other capital expenditures
|
$ | 1,850 | $ | 1,815 | $ | 1,690 | $ | 1,670 | $ | 2,030 | ||||||||||
PSCo CACJA
|
200 | 410 | 260 | 95 | 10 | |||||||||||||||
CapX2020
|
175 | 350 | 285 | 145 | - | |||||||||||||||
Nuclear fuel
|
145 | 95 | 160 | 105 | 245 | |||||||||||||||
Nuclear capacity increases and life extension
|
145 | 295 | 105 | 95 | - | |||||||||||||||
CSAPR (a)
|
75 | 255 | 115 | 25 | - | |||||||||||||||
RES and infrastructure investments
|
60 | 80 | 85 | 165 | 165 | |||||||||||||||
Total capital expenditures (b)
|
$ | 2,650 | $ | 3,300 | $ | 2,700 | $ | 2,300 | $ | 2,450 |
(a)
|
In July 2011, the EPA issued its CSAPR, to address long range transport of particulate matter and ozone by requiring reductions in SO2 and NOx from utilities located in the eastern half of the U.S. On Dec. 30, 2011, the D.C. Circuit issued a stay of the CSAPR, pending completion of judicial review of the rule. Xcel Energy is in the process of determining various scenarios to respond to the CSAPR depending on whether the CSAPR is upheld, reversed, or modified. Capital requirements may vary depending on the final resolution. See Note 13 to the consolidated financial statements for further discussion of CSAPR.
|
(b)
|
The industry is considering a wide range of strategies to address anticipated NRC regulation. Depending on the approach selected, preliminary estimates range from $20 million to $250 million dollars of capital investment approximately over the next five years to address postulated safety upgrades to the Xcel Energy nuclear facilities. Capital requirements may vary depending on the final regulation, therefore estimated costs are not included in the table above. See Item 1 for further discussion of NRC regulation.
|
Payments Due by Period
|
||||||||||||||||||||
Less than 1
|
1 to 3
|
4 to 5
|
After 5
|
|||||||||||||||||
(Thousands of Dollars)
|
Total
|
Year
|
Years
|
Years
|
Years
|
|||||||||||||||
Long-term debt, principal and interest payments (a)
|
$ | 18,489,722 | $ | 1,583,410 | $ | 1,431,936 | $ | 1,323,435 | $ | 14,150,941 | ||||||||||
Capital lease obligations
|
395,540 | 18,198 | 36,007 | 35,111 | 306,224 | |||||||||||||||
Operating leases (b)(c)
|
2,984,448 | 185,690 | 403,181 | 397,325 | 1,998,252 | |||||||||||||||
Unconditional purchase obligations
|
10,585,365 | 1,866,553 | 2,519,295 | 1,875,066 | 4,324,451 | |||||||||||||||
Other long-term obligations, including current portion (d)
|
108,874 | 28,481 | 52,244 | 28,149 | - | |||||||||||||||
Payments to vendors in process
|
23,363 | 23,363 | - | - | - | |||||||||||||||
Short-term debt
|
219,000 | 219,000 | - | - | - | |||||||||||||||
Total contractual cash obligations (e) (f) (g) (h)
|
$ | 32,806,312 | $ | 3,924,695 | $ | 4,442,663 | $ | 3,659,086 | $ | 20,779,868 |
(a)
|
Includes interest payments over the terms of the debt. Interest is calculated using the applicable interest rate at Dec. 31, 2011, and outstanding principal for each investment with the terms ending at each instrument’s maturity.
|
(b)
|
Under some leases, Xcel Energy would have to sell or purchase the property that it leases if it chose to terminate before the scheduled lease expiration date. Most of Xcel Energy’s railcar, vehicle and equipment and aircraft leases have these terms. At Dec. 31, 2011, the amount that Xcel Energy would have to pay if it chose to terminate these leases was approximately $85.3 million. In addition, at the end of the equipment lease terms, each lease must be extended, equipment purchased for the greater of the fair value or unamortized value of equipment sold to a third party with Xcel Energy making up any deficiency between the sales price and the unamortized value.
|
(c)
|
Included in operating lease payments are $159.0 million, $354.1 million, $355.9 million and $1.9 billion, for the less than 1 year, 1-3 years, 4-5 years and after 5 years categories, respectively, pertaining to PPAs that were accounted for as operating leases.
|
(d)
|
Other long-term obligations relate primarily to amounts associated with technology agreements as well as uncertain tax positions.
|
(e)
|
Xcel Energy Inc. and its subsidiaries have contracts providing for the purchase and delivery of a significant portion of its current coal, nuclear fuel and natural gas requirements. Additionally, the utility subsidiaries of Xcel Energy Inc. have entered into agreements with utilities and other energy suppliers for purchased power to meet system load and energy requirements, replace generation from company-owned units under maintenance and during outages, and meet operating reserve obligations. Certain contractual purchase obligations are adjusted on indices. The effects of price changes are mitigated through cost of energy adjustment mechanisms.
|
(f)
|
Xcel Energy also has outstanding authority under O&M contracts to purchase up to approximately $1.8 billion of goods and services through the year 2050, in addition to the amounts disclosed in this table.
|
(g)
|
In January 2012, contributions of $190.5 million were made across four of Xcel Energy’s pension plans.
|
(h)
|
Xcel Energy expects to contribute approximately $39.1 million to the postretirement health care plans during 2012.
|
|
·
|
Projected cash generation from utility operations;
|
|
·
|
Projected capital investment in the utility businesses;
|
|
·
|
A reasonable rate of return on shareholder investment; and
|
|
·
|
The impact on Xcel Energy’s capital structure and credit ratings.
|
(Millions of Dollars)
|
Dec. 31, 2011
|
Dec. 31, 2010
|
||||||
Fair value of pension assets
|
$ | 2,670 | $ | 2,541 | ||||
Projected pension obligation (a)
|
3,226 | 3,030 | ||||||
Funded status
|
$ | (556 | ) | $ | (489 | ) |
(a)
|
Excludes non-qualified plan of $55 million and $47 million at Dec. 31, 2011 and 2010, respectively.
|
Pension Assumptions
|
2012
|
2011
|
||||||
Discount rate
|
5.00 | % | 5.50 | % | ||||
Expected long-term rate of return
|
7.10 | 7.50 |
|
·
|
$800 million for Xcel Energy Inc.;
|
|
·
|
$700 million for PSCo;
|
|
·
|
$500 million for NSP-Minnesota;
|
|
·
|
$300 million for SPS; and
|
|
·
|
$150 million for NSP-Wisconsin.
|
Three Months Ended
|
||||
(Amounts in Millions, Except Interest Rates)
|
Dec. 31, 2011
|
|||
Borrowing limit
|
$
|
2,450
|
||
Amount outstanding at period end
|
219
|
|||
Average amount outstanding
|
165
|
|||
Maximum amount outstanding
|
241
|
|||
Weighted average interest rate, computed on a daily basis
|
0.35
|
%
|
||
Weighted average interest rate at end of period
|
0.40
|
Twelve Months Ended
|
Twelve Months Ended
|
Twelve Months Ended
|
||||||||||
(Amounts in Millions, Except Interest Rates)
|
Dec. 31, 2011
|
Dec. 31, 2010
|
Dec. 31, 2009
|
|||||||||
Borrowing limit
|
$
|
2,450
|
$
|
2,177
|
$
|
2,177
|
||||||
Amount outstanding at period end
|
219
|
466
|
459
|
|||||||||
Average amount outstanding
|
430
|
263
|
406
|
|||||||||
Maximum amount outstanding
|
824
|
653
|
675
|
|||||||||
Weighted average interest rate, computed on a daily basis
|
0.36
|
%
|
0.36
|
%
|
0.95
|
%
|
||||||
Weighted average interest rate at end of period
|
0.40
|
0.40
|
0.36
|
(Millions of Dollars)
|
Facility (a)
|
Drawn (b)
|
Available
|
Cash
|
Liquidity
|
|||||||||||||||
Xcel Energy Inc.
|
$ | 800.0 | $ | 244.1 | $ | 555.9 | $ | 0.1 | $ | 556.0 | ||||||||||
PSCo
|
700.0 | 5.0 | 695.0 | 44.1 | 739.1 | |||||||||||||||
NSP-Minnesota
|
500.0 | 7.6 | 492.4 | 0.5 | 492.9 | |||||||||||||||
SPS
|
300.0 | - | 300.0 | 0.8 | 300.8 | |||||||||||||||
NSP-Wisconsin
|
150.0 | 49.0 | 101.0 | 1.1 | 102.1 | |||||||||||||||
Total
|
$ | 2,450.0 | $ | 305.7 | $ | 2,144.3 | $ | 46.6 | $ | 2,190.9 |
(a)
|
These credit facilities expire March 2015.
|
(b)
|
Includes outstanding commercial paper and letters of credit.
|
·
|
Xcel Energy Inc. has an effective automatic shelf registration statement that does not contain a limit on issuance capacity. However, Xcel Energy Inc.’s ability to issue securities is limited by authority granted by the Board of Directors, which currently authorizes the issuance of up to an additional $1.75 billion of debt and common equity securities.
|
·
|
NSP-Minnesota has a shelf registration statement filed in January 2011. NSP-Minnesota’s ability to issue securities is limited by authority granted by its Board of Directors, which currently authorizes the issuance of up to $1.5 billion of debt securities.
|
|
·
|
PSCo has an automatic shelf registration statement filed in October 2010 that does not contain a limit on issuance capacity. However, PSCo’s ability to issue securities is limited by authority granted by its Board of Directors, which currently authorizes the issuance of up to $1.15 billion of debt securities.
|
|
·
|
In August 2011, PSCo issued $250 million of 30-year first mortgage bonds with a coupon of 4.75 percent. PSCo used a portion of the net proceeds from the sale of the first mortgage bonds to repay short-term debt borrowings incurred to fund daily operational needs. The balance of the net proceeds was used for general corporate purposes.
|
|
·
|
In August 2011, SPS issued $200 million of 30-year first mortgage bonds with a coupon of 4.5 percent. SPS used a portion of the net proceeds from the sale of the first mortgage bonds to repay short-term debt borrowings incurred to fund daily operational needs and to redeem $57.3 million of the outstanding 5.75 percent pollution control revenue refunding bonds in September 2011. The balance of the net proceeds was used for general corporate purposes.
|
|
·
|
In September 2011, Xcel Energy Inc. issued $250 million of 30-year unsecured bonds with a coupon of 4.8 percent. Xcel Energy Inc. added the net proceeds from the sale of the notes to its general funds and used the proceeds to repay short-term debt and for general corporate purposes.
|
|
·
|
In October 2011, Xcel Energy Inc. redeemed all series of its preferred stock, which had a par value of $105 million.
|
|
·
|
NSP-Minnesota may issue approximately $800 million of first mortgage bonds in the third quarter of 2012.
|
|
·
|
PSCo may issue approximately $750 million of first mortgage bonds in the third quarter of 2012.
|
|
·
|
SPS may issue approximately $100 million of first mortgage bonds in the first half of 2012.
|
|
·
|
NSP-Wisconsin may issue approximately $100 million of first mortgage bonds in the second half of 2012.
|
|
·
|
Constructive outcomes in all rate case and regulatory proceedings.
|
|
·
|
Normal weather patterns are experienced for the year.
|
|
·
|
Weather-adjusted retail electric utility sales are projected to grow 0.5 to 1.0 percent.
|
|
·
|
Weather-adjusted retail firm natural gas sales are projected to be relatively flat.
|
|
·
|
Rider revenue recovery is projected to increase approximately $50 million to $60 million over 2011 levels.
|
|
·
|
O&M expenses are projected to increase approximately 1.0 to 3.0 percent over 2011 levels.
|
|
·
|
Depreciation expense is projected to increase $60 million to $70 million over 2011 levels. This assumes depreciation expense in both 2011 and 2012 is reduced by $30 million, consistent with the settlement agreement in the Minnesota electric rate case, which is pending a MPUC decision.
|
|
·
|
Property taxes are projected to increase by $20 million to $25 million over 2011 levels, net of NSP-Minnesota’s request for deferred accounting for 2012 property tax increases, which is pending a MPUC decision.
|
|
·
|
Interest expense (net of AFUDC — debt) is projected to be relatively flat.
|
|
·
|
AFUDC — equity is projected to increase approximately $25 million to $30 million over 2011 levels.
|
|
·
|
The effective tax rate is projected to be approximately 34 percent to 36 percent.
|
|
·
|
Average common stock and equivalents are projected to be approximately 488 million shares.
|
/S/ BENJAMIN G.S. FOWKE III
|
/S/ TERESA S. MADDEN
|
|
Benjamin G.S. Fowke III
|
Teresa S. Madden
|
|
Chairman, President and Chief Executive Officer
|
Senior Vice President and Chief Financial Officer
|
|
February 24, 2012
|
February 24, 2012
|
Year Ended Dec. 31
|
||||||||||||
2011
|
2010
|
2009
|
||||||||||
Operating revenues
|
||||||||||||
Electric
|
$ | 8,766,593 | $ | 8,451,845 | $ | 7,704,723 | ||||||
Natural gas
|
1,811,926 | 1,782,582 | 1,865,703 | |||||||||
Other
|
76,251 | 76,520 | 73,877 | |||||||||
Total operating revenues
|
10,654,770 | 10,310,947 | 9,644,303 | |||||||||
Operating expenses
|
||||||||||||
Electric fuel and purchased power
|
3,991,786 | 4,010,660 | 3,672,490 | |||||||||
Cost of natural gas sold and transported
|
1,163,890 | 1,162,926 | 1,266,440 | |||||||||
Cost of sales — other
|
30,391 | 29,540 | 22,107 | |||||||||
Operating and maintenance expenses
|
2,140,289 | 2,057,249 | 1,908,097 | |||||||||
Conservation and demand side management program expenses
|
281,378 | 239,827 | 182,112 | |||||||||
Depreciation and amortization
|
890,619 | 858,882 | 818,052 | |||||||||
Taxes (other than income taxes)
|
374,815 | 331,894 | 306,433 | |||||||||
Total operating expenses
|
8,873,168 | 8,690,978 | 8,175,731 | |||||||||
Operating income
|
1,781,602 | 1,619,969 | 1,468,572 | |||||||||
Other income, net
|
9,255 | 31,143 | 9,771 | |||||||||
Equity earnings of unconsolidated subsidiaries
|
30,527 | 29,948 | 24,664 | |||||||||
Allowance for funds used during construction — equity
|
51,223 | 56,152 | 75,686 | |||||||||
Interest charges and financing costs
|
||||||||||||
Interest charges — includes other financing costs of $24,019, $20,638, and $20,162, respectively
|
591,098 | 577,291 | 561,654 | |||||||||
Allowance for funds used during construction — debt
|
(28,181 | ) | (28,670 | ) | (39,799 | ) | ||||||
Total interest charges and financing costs
|
562,917 | 548,621 | 521,855 | |||||||||
Income from continuing operations before income taxes
|
1,309,690 | 1,188,591 | 1,056,838 | |||||||||
Income taxes
|
468,316 | 436,635 | 371,314 | |||||||||
Income from continuing operations
|
841,374 | 751,956 | 685,524 | |||||||||
Income (loss) from discontinued operations, net of tax
|
(202 | ) | 3,878 | (4,637 | ) | |||||||
Net income
|
841,172 | 755,834 | 680,887 | |||||||||
Dividend requirements on preferred stock
|
3,534 | 4,241 | 4,241 | |||||||||
Premium on redemption of preferred stock
|
3,260 | - | - | |||||||||
Earnings available to common shareholders
|
$ | 834,378 | $ | 751,593 | $ | 676,646 | ||||||
Weighted average common shares outstanding:
|
||||||||||||
Basic
|
485,039 | 462,052 | 456,433 | |||||||||
Diluted
|
485,615 | 463,391 | 457,139 | |||||||||
Earnings per average common share — basic:
|
||||||||||||
Income from continuing operations
|
$ | 1.72 | $ | 1.62 | $ | 1.49 | ||||||
Income (loss) from discontinued operations
|
- | 0.01 | (0.01 | ) | ||||||||
Earnings per share
|
$ | 1.72 | $ | 1.63 | $ | 1.48 | ||||||
Earnings per average common share — diluted:
|
||||||||||||
Income from continuing operations
|
$ | 1.72 | $ | 1.61 | $ | 1.49 | ||||||
Income (loss) from discontinued operations
|
- | 0.01 | (0.01 | ) | ||||||||
Earnings per share
|
$ | 1.72 | $ | 1.62 | $ | 1.48 | ||||||
Cash dividends declared per common share
|
$ | 1.03 | $ | 1.00 | $ | 0.97 |
Year Ended Dec. 31
|
||||||||||||
2011
|
2010
|
2009
|
||||||||||
Operating activities
|
||||||||||||
Net income
|
$ | 841,172 | $ | 755,834 | $ | 680,887 | ||||||
Remove (income) loss from discontinued operations
|
202 | (3,878 | ) | 4,637 | ||||||||
Adjustments to reconcile net income to cash provided by operating activities:
|
||||||||||||
Depreciation and amortization
|
908,853 | 872,186 | 835,597 | |||||||||
Conservation and demand side management program amortization
|
9,816 | 21,700 | 29,418 | |||||||||
Nuclear fuel amortization
|
100,902 | 105,369 | 80,104 | |||||||||
Deferred income taxes
|
466,567 | 414,460 | 407,517 | |||||||||
Amortization of investment tax credits
|
(6,194 | ) | (6,353 | ) | (6,426 | ) | ||||||
Allowance for equity funds used during construction
|
(51,223 | ) | (56,152 | ) | (75,686 | ) | ||||||
Equity earnings of unconsolidated subsidiaries
|
(30,527 | ) | (29,948 | ) | (24,664 | ) | ||||||
Dividends from unconsolidated subsidiaries
|
34,034 | 32,538 | 29,059 | |||||||||
Provision for bad debts
|
44,521 | 44,068 | 49,023 | |||||||||
Share-based compensation expense
|
45,006 | 35,807 | 29,672 | |||||||||
Net derivative losses (gains)
|
9,966 | (35,552 | ) | 39,029 | ||||||||
Changes in operating assets and liabilities:
|
||||||||||||
Accounts receivable
|
(79,701 | ) | (29,749 | ) | 122,503 | |||||||
Accrued unbilled revenues
|
19,951 | (14,642 | ) | 49,430 | ||||||||
Inventories
|
(57,432 | ) | 9,239 | 100,504 | ||||||||
Other current assets
|
62,458 | 10,461 | (84,783 | ) | ||||||||
Accounts payable
|
13,748 | (188,855 | ) | (50,638 | ) | |||||||
Net regulatory assets and liabilities
|
149,282 | 36,096 | (38,403 | ) | ||||||||
Other current liabilities
|
112,353 | 13,192 | 49,388 | |||||||||
Pension and other employee benefit obligations
|
(150,717 | ) | (62,625 | ) | (245,987 | ) | ||||||
Change in other noncurrent assets
|
24,069 | 5,936 | (1,991 | ) | ||||||||
Change in other noncurrent liabilities
|
(61,584 | ) | (35,190 | ) | (65,284 | ) | ||||||
Net cash provided by operating activities
|
2,405,522 | 1,893,942 | 1,912,906 | |||||||||
Investing activities
|
||||||||||||
Utility capital/construction expenditures
|
(2,205,567 | ) | (2,216,193 | ) | (1,777,608 | ) | ||||||
Allowance for equity funds used during construction
|
51,223 | 56,152 | 75,686 | |||||||||
Merricourt refund
|
101,261 | - | - | |||||||||
Merricourt deposit
|
(90,833 | ) | (1,134 | ) | (9,294 | ) | ||||||
Purchase of investments in external decommissioning fund
|
(2,098,642 | ) | (3,781,438 | ) | (1,644,278 | ) | ||||||
Proceeds from the sale of investments in external decommissioning fund
|
2,098,642 | 3,786,373 | 1,664,957 | |||||||||
Proceeds from the sale of assets
|
- | 87,823 | - | |||||||||
Acquisition of generation assets
|
- | (732,495 | ) | - | ||||||||
Investment in WYCO Development LLC
|
(2,446 | ) | (8,046 | ) | (42,490 | ) | ||||||
Change in restricted cash
|
(95,287 | ) | 89 | 264 | ||||||||
Other, net
|
(6,152 | ) | 2,145 | (1,917 | ) | |||||||
Net cash used in investing activities
|
(2,247,801 | ) | (2,806,724 | ) | (1,734,680 | ) | ||||||
Financing activities
|
||||||||||||
(Repayments of) proceeds from short-term borrowings, net
|
(247,400 | ) | 7,400 | 3,750 | ||||||||
Proceeds from issuance of long-term debt
|
688,598 | 1,433,406 | 689,915 | |||||||||
Repayments of long-term debt, including reacquisition premiums
|
(105,623 | ) | (560,383 | ) | (621,296 | ) | ||||||
Proceeds from issuance of common stock
|
38,691 | 457,258 | 20,133 | |||||||||
Redemption of preferred stock
|
(104,980 | ) | - | - | ||||||||
Dividends paid
|
(474,760 | ) | (432,110 | ) | (414,922 | ) | ||||||
Net cash (used in) provided by financing activities
|
(205,474 | ) | 905,571 | (322,420 | ) | |||||||
Net change in cash and cash equivalents
|
(47,753 | ) | (7,211 | ) | (144,194 | ) | ||||||
Cash and cash equivalents at beginning of period
|
108,437 | 115,648 | 259,842 | |||||||||
Cash and cash equivalents at end of period
|
$ | 60,684 | $ | 108,437 | $ | 115,648 | ||||||
Supplemental disclosure of cash flow information:
|
||||||||||||
Cash paid for interest (net of amounts capitalized)
|
$ | (531,148 | ) | $ | (530,072 | ) | $ | (514,675 | ) | |||
Cash received (paid) for income taxes, net
|
55,764 | (16,635 | ) | 21,154 | ||||||||
Supplemental disclosure of non-cash investing and financing transactions:
|
||||||||||||
Property, plant and equipment additions in accounts payable
|
$ | 137,558 | $ | 174,903 | $ | 68,417 | ||||||
Storage assets under capital lease
|
3,688 | 6,314 | 71,553 | |||||||||
Issuance of common stock for reinvested dividends and 401(k) plans
|
71,715 | 63,905 | 54,638 |
Dec. 31
|
||||||||
2011
|
2010
|
|||||||
Assets
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
$ | 60,684 | $ | 108,437 | ||||
Restricted cash
|
95,287 | - | ||||||
Accounts receivable, net
|
753,120 | 718,474 | ||||||
Accrued unbilled revenues
|
688,740 | 708,691 | ||||||
Inventories
|
618,232 | 560,800 | ||||||
Regulatory assets
|
402,235 | 388,541 | ||||||
Derivative instruments
|
64,340 | 54,079 | ||||||
Deferred income taxes
|
178,446 | - | ||||||
Prepayments and other
|
121,480 | 193,621 | ||||||
Total current assets
|
2,982,564 | 2,732,643 | ||||||
Property, plant and equipment, net
|
22,353,367 | 20,663,082 | ||||||
Other assets
|
||||||||
Nuclear decommissioning fund and other investments
|
1,463,515 | 1,476,435 | ||||||
Regulatory assets
|
2,389,008 | 2,151,460 | ||||||
Derivative instruments
|
152,887 | 184,026 | ||||||
Other
|
155,926 | 180,044 | ||||||
Total other assets
|
4,161,336 | 3,991,965 | ||||||
Total assets
|
$ | 29,497,267 | $ | 27,387,690 | ||||
Liabilities and Equity
|
||||||||
Current liabilities
|
||||||||
Current portion of long-term debt
|
$ | 1,059,922 | $ | 55,415 | ||||
Short-term debt
|
219,000 | 466,400 | ||||||
Accounts payable
|
902,078 | 979,750 | ||||||
Regulatory liabilities
|
275,095 | 156,038 | ||||||
Taxes accrued
|
289,713 | 254,320 | ||||||
Accrued interest
|
177,111 | 163,907 | ||||||
Dividends payable
|
126,487 | 122,847 | ||||||
Derivative instruments
|
157,414 | 61,745 | ||||||
Other
|
381,819 | 276,111 | ||||||
Total current liabilities
|
3,588,639 | 2,536,533 | ||||||
Deferred credits and other liabilities
|
||||||||
Deferred income taxes
|
4,020,377 | 3,390,027 | ||||||
Deferred investment tax credits
|
86,743 | 92,937 | ||||||
Regulatory liabilities
|
1,101,534 | 1,179,765 | ||||||
Asset retirement obligations
|
1,651,793 | 969,310 | ||||||
Derivative instruments
|
263,906 | 285,986 | ||||||
Customer advances
|
248,345 | 269,087 | ||||||
Pension and employee benefit obligations
|
1,001,906 | 962,767 | ||||||
Other
|
203,313 | 249,635 | ||||||
Total deferred credits and other liabilities
|
8,577,917 | 7,399,514 | ||||||
Commitments and contingencies
|
||||||||
Capitalization
|
||||||||
Long-term debt
|
8,848,513 | 9,263,144 | ||||||
Preferred stock — 7,000,000 shares authorized of $100 par value; no shares and 1,049,800 shares outstanding at Dec. 31, 2011 and Dec. 31, 2010, respectively
|
- | 104,980 | ||||||
Common stock — 1,000,000,000 shares authorized of $2.50 par value; 486,493,933 and 482,333,750 shares outstanding at Dec. 31, 2011
and Dec. 31, 2010, respectively
|
1,216,234 | 1,205,834 | ||||||
Additional paid in capital
|
5,327,443 | 5,229,075 | ||||||
Retained earnings
|
2,032,556 | 1,701,703 | ||||||
Accumulated other comprehensive loss
|
(94,035 | ) | (53,093 | ) | ||||
Total common stockholders’ equity
|
8,482,198 | 8,083,519 | ||||||
Total liabilities and equity
|
$ | 29,497,267 | $ | 27,387,690 |
Common Stock Issued
|
Accumulated
|
Total
|
||||||||||||||||||||||
Additional
|
Other
|
Common
|
||||||||||||||||||||||
Paid In
|
Retained
|
Comprehensive
|
Stockholders’
|
|||||||||||||||||||||
Shares
|
Par Value
|
Capital
|
Earnings
|
Loss
|
Equity
|
|||||||||||||||||||
Balance at Dec. 31, 2008
|
453,792 | $ | 1,134,480 | $ | 4,695,019 | $ | 1,187,911 | $ | (53,669 | ) | $ | 6,963,741 | ||||||||||||
Net income
|
680,887 | 680,887 | ||||||||||||||||||||||
Pension and retiree medical benefit adjustments, net of tax of $(2,203)
|
(3,129 | ) | (3,129 | ) | ||||||||||||||||||||
Net derivative instrument changes, net of tax of $4,224
|
6,678 | 6,678 | ||||||||||||||||||||||
Unrealized gain - marketable securities, net of tax of $284
|
411 | 411 | ||||||||||||||||||||||
Comprehensive income for 2009
|
684,847 | |||||||||||||||||||||||
Dividends declared:
|
||||||||||||||||||||||||
Cumulative preferred stock
|
(4,241 | ) | (4,241 | ) | ||||||||||||||||||||
Common stock
|
(445,356 | ) | (445,356 | ) | ||||||||||||||||||||
Issuances of common stock
|
3,717 | 9,293 | 48,679 | 57,972 | ||||||||||||||||||||
Share-based compensation
|
26,282 | 26,282 | ||||||||||||||||||||||
Balance at Dec. 31, 2009
|
457,509 | $ | 1,143,773 | $ | 4,769,980 | $ | 1,419,201 | $ | (49,709 | ) | $ | 7,283,245 | ||||||||||||
Net income
|
755,834 | 755,834 | ||||||||||||||||||||||
Pension and retiree medical benefit adjustments, net of tax of $(1,416)
|
(1,855 | ) | (1,855 | ) | ||||||||||||||||||||
Net derivative instrument changes, net of tax of $(1,208)
|
(1,659 | ) | (1,659 | ) | ||||||||||||||||||||
Unrealized gain - marketable securities, net of tax of $89
|
130 | 130 | ||||||||||||||||||||||
Comprehensive income for 2010
|
752,450 | |||||||||||||||||||||||
Dividends declared:
|
||||||||||||||||||||||||
Cumulative preferred stock
|
(4,241 | ) | (4,241 | ) | ||||||||||||||||||||
Common stock
|
(469,091 | ) | (469,091 | ) | ||||||||||||||||||||
Issuances of common stock
|
24,825 | 62,061 | 426,717 | 488,778 | ||||||||||||||||||||
Share-based compensation
|
32,378 | 32,378 | ||||||||||||||||||||||
Balance at Dec. 31, 2010
|
482,334 | $ | 1,205,834 | $ | 5,229,075 | $ | 1,701,703 | $ | (53,093 | ) | $ | 8,083,519 | ||||||||||||
Net income
|
841,172 | 841,172 | ||||||||||||||||||||||
Pension and retiree medical benefit adjustments, net of tax of $(2,247)
|
(3,205 | ) | (3,205 | ) | ||||||||||||||||||||
Net derivative instrument changes, net of tax of $(24,488)
|
(37,644 | ) | (37,644 | ) | ||||||||||||||||||||
Unrealized loss - marketable securities, net of tax of $(63)
|
(93 | ) | (93 | ) | ||||||||||||||||||||
Comprehensive income for 2011
|
800,230 | |||||||||||||||||||||||
Dividends declared:
|
||||||||||||||||||||||||
Cumulative preferred stock
|
(3,534 | ) | (3,534 | ) | ||||||||||||||||||||
Common stock
|
(503,525 | ) | (503,525 | ) | ||||||||||||||||||||
Premium on redemption of preferred stock
|
(3,260 | ) | (3,260 | ) | ||||||||||||||||||||
Issuances of common stock
|
4,160 | 10,400 | 54,514 | 64,914 | ||||||||||||||||||||
Share-based compensation
|
43,854 | 43,854 | ||||||||||||||||||||||
Balance at Dec. 31, 2011
|
486,494 | $ | 1,216,234 | $ | 5,327,443 | $ | 2,032,556 | $ | (94,035 | ) | $ | 8,482,198 |
Dec. 31
|
||||||||
2011
|
2010
|
|||||||
Long-Term Debt
|
||||||||
NSP-Minnesota
|
||||||||
First Mortgage Bonds, Series due:
|
||||||||
Aug. 28, 2012, 8%
|
$ | 450,000 | $ | 450,000 | ||||
Aug. 15, 2015, 1.95%
|
250,000 | 250,000 | ||||||
March 1, 2018, 5.25%
|
500,000 | 500,000 | ||||||
March 1, 2019, 8.5% (a)
|
27,900 | 27,900 | ||||||
Sept. 1, 2019, 8.5% (a)
|
100,000 | 100,000 | ||||||
July 1, 2025, 7.125%
|
250,000 | 250,000 | ||||||
March 1, 2028, 6.5%
|
150,000 | 150,000 | ||||||
April 1, 2030, 8.5% (a)
|
69,000 | 69,000 | ||||||
July 15, 2035, 5.25%
|
250,000 | 250,000 | ||||||
June 1, 2036, 6.25%
|
400,000 | 400,000 | ||||||
July 1, 2037, 6.2%
|
350,000 | 350,000 | ||||||
Nov. 1, 2039, 5.35%
|
300,000 | 300,000 | ||||||
Aug. 15, 2040, 4.85%
|
250,000 | 250,000 | ||||||
Other
|
8 | 32 | ||||||
Unamortized discount
|
(8,011 | ) | (9,020 | ) | ||||
Total
|
3,338,897 | 3,337,912 | ||||||
Less current maturities
|
450,000 | 19 | ||||||
Total NSP-Minnesota long-term debt
|
$ | 2,888,897 | $ | 3,337,893 | ||||
PSCo
|
||||||||
First Mortgage Bonds, Series due:
|
||||||||
Oct. 1, 2012, 7.875%
|
$ | 600,000 | $ | 600,000 | ||||
March 1, 2013, 4.875%
|
250,000 | 250,000 | ||||||
April 1, 2014, 5.5%
|
275,000 | 275,000 | ||||||
Sept. 1, 2017, 4.375% (a)
|
129,500 | 129,500 | ||||||
Aug. 1, 2018, 5.8%
|
300,000 | 300,000 | ||||||
Jan. 1, 2019, 5.1% (a)
|
48,750 | 48,750 | ||||||
June 1, 2019, 5.125%
|
400,000 | 400,000 | ||||||
Nov. 15, 2020, 3.2%
|
400,000 | 400,000 | ||||||
Sept. 1, 2037, 6.25%
|
350,000 | 350,000 | ||||||
Aug. 1, 2038, 6.5%
|
300,000 | 300,000 | ||||||
Aug. 15, 2041, 4.75%
|
250,000 | - | ||||||
Capital lease obligations, through 2060, 11.2% — 14.3%
|
191,374 | 190,223 | ||||||
Unamortized discount
|
(8,349 | ) | (8,250 | ) | ||||
Total
|
3,486,275 | 3,235,223 | ||||||
Less current maturities
|
605,633 | 6,970 | ||||||
Total PSCo long-term debt
|
$ | 2,880,642 | $ | 3,228,253 | ||||
SPS
|
||||||||
First Mortgage Bonds, Series due:
|
||||||||
Aug. 15, 2041, 4.5%
|
$ | 200,000 | $ | - | ||||
Unsecured Senior E Notes, due Oct. 1, 2016, 5.6%
|
200,000 | 200,000 | ||||||
Unsecured Senior G Notes, due Dec. 1, 2018, 8.75%
|
250,000 | 250,000 | ||||||
Unsecured Senior C and D Notes, due Oct. 1, 2033, 6%
|
100,000 | 100,000 | ||||||
Unsecured Senior F Notes, due Oct. 1, 2036, 6%
|
250,000 | 250,000 | ||||||
Pollution control obligations, securing pollution control revenue bonds, due:
|
||||||||
July 1, 2011, 5.2%
|
- | 44,500 | ||||||
Sept. 1, 2016, 5.75%
|
- | 57,300 | ||||||
Unamortized discount
|
(6,686 | ) | (4,033 | ) | ||||
Total
|
993,314 | 897,767 | ||||||
Less current maturities
|
- | 44,500 | ||||||
Total SPS long-term debt
|
$ | 993,314 | $ | 853,267 |
Dec. 31
|
||||||||
2011
|
2010
|
|||||||
Long-Term Debt — continued
|
||||||||
NSP-Wisconsin
|
||||||||
First Mortgage Bonds, Series due:
|
||||||||
Oct. 1, 2018, 5.25%
|
$ | 150,000 | $ | 150,000 | ||||
Sept. 1, 2038, 6.375%
|
200,000 | 200,000 | ||||||
City of La Crosse Resource Recovery Bond, Series due Nov. 1, 2021, 6% (b)
|
18,600 | 18,600 | ||||||
Fort McCoy System Acquisition, due Oct. 15, 2030, 7%
|
625 | 659 | ||||||
Other
|
1,892 | 1,954 | ||||||
Unamortized discount
|
(1,748 | ) | (1,857 | ) | ||||
Total
|
369,369 | 369,356 | ||||||
Less current maturities
|
1,286 | 1,502 | ||||||
Total NSP-Wisconsin long-term debt
|
$ | 368,083 | $ | 367,854 | ||||
Other Subsidiaries
|
||||||||
Various Eloigne Co Affordable Housing Project Notes, due 2012-2045, 0% — 9%
|
$ | 53,728 | $ | 61,039 | ||||
Total
|
53,728 | 61,039 | ||||||
Less current maturities
|
4,974 | 5,088 | ||||||
Total other subsidiaries long-term debt
|
$ | 48,754 | $ | 55,951 | ||||
Xcel Energy Inc.
|
||||||||
Unsecured Senior Notes, Series due:
|
||||||||
April 1, 2017, 5.613%
|
$ | 253,979 | $ | 253,979 | ||||
May 15, 2020, 4.7%
|
550,000 | 550,000 | ||||||
July 1, 2036, 6.5%
|
300,000 | 300,000 | ||||||
Sept. 15, 2041, 4.8%
|
250,000 | - | ||||||
Junior Subordinated Notes, Series due:
|
||||||||
Jan. 1, 2068, 7.6%
|
400,000 | 400,000 | ||||||
Elimination of PSCo capital lease obligation with affiliates
|
(76,329 | ) | (74,937 | ) | ||||
Unamortized discount
|
(10,798 | ) | (11,780 | ) | ||||
Total
|
1,666,852 | 1,417,262 | ||||||
Less current maturities (including elimination of PSCo capital lease obligation)
|
(1,971 | ) | (2,664 | ) | ||||
Total Xcel Energy Inc. long-term debt
|
$ | 1,668,823 | $ | 1,419,926 | ||||
Total long-term debt
|
$ | 8,848,513 | $ | 9,263,144 | ||||
Preferred Stockholders’ Equity
|
||||||||
Preferred stock — 7,000,000 shares authorized of $100 par value; no shares and 1,049,800 shares outstanding at Dec. 31, 2011 and 2010, respectively
|
||||||||
$3.60 series, 275,000 shares
|
$ | - | $ | 27,500 | ||||
$4.08 series, 150,000 shares
|
- | 15,000 | ||||||
$4.10 series, 175,000 shares
|
- | 17,500 | ||||||
$4.11 series, 200,000 shares
|
- | 20,000 | ||||||
$4.16 series, 99,800 shares
|
- | 9,980 | ||||||
$4.56 series, 150,000 shares
|
- | 15,000 | ||||||
Total preferred stockholders’ equity
|
$ | - | $ | 104,980 | ||||
Common Stockholders’ Equity
|
||||||||
Common stock — 1,000,000,000 shares authorized of $2.50 par value; 486,493,933 and 482,333,750 shares outstanding at Dec. 31, 2011 and 2010, respectively
|
$ | 1,216,234 | $ | 1,205,834 | ||||
Additional paid in capital
|
5,327,443 | 5,229,075 | ||||||
Retained earnings
|
2,032,556 | 1,701,703 | ||||||
Accumulated other comprehensive loss
|
(94,035 | ) | (53,093 | ) | ||||
Total common stockholders’ equity
|
$ | 8,482,198 | $ | 8,083,519 |
(a)
|
Pollution control financing
|
(b)
|
Resource recovery financing
|
|
·
|
Certain costs, which would otherwise be charged to expense or OCI, are deferred as regulatory assets based on the expected ability to recover the costs in future rates; and
|
|
·
|
Certain credits, which would otherwise be reflected as income, are deferred as regulatory liabilities based on the expectation the amounts will be returned to customers in future rates, or because the amounts were collected in rates prior to the costs being incurred.
|
(Thousands of Dollars)
|
Dec. 31, 2011
|
Dec. 31, 2010
|
||||||
Accounts receivable, net
|
||||||||
Accounts receivable
|
$ | 811,685 | $ | 773,037 | ||||
Less allowance for bad debts
|
(58,565 | ) | (54,563 | ) | ||||
$ | 753,120 | $ | 718,474 | |||||
Inventories
|
||||||||
Materials and supplies
|
$ | 202,699 | $ | 196,081 | ||||
Fuel
|
236,023 | 188,566 | ||||||
Natural gas
|
179,510 | 176,153 | ||||||
$ | 618,232 | $ | 560,800 | |||||
Property, plant and equipment, net
|
||||||||
Electric plant
|
$ | 27,254,541 | $ | 24,993,582 | ||||
Natural gas plant
|
3,676,754 | 3,463,343 | ||||||
Common and other property
|
1,546,643 | 1,555,287 | ||||||
Plant to be retired (a)
|
151,184 | 236,606 | ||||||
Construction work in progress
|
1,085,245 | 1,186,433 | ||||||
Total property, plant and equipment
|
33,714,367 | 31,435,251 | ||||||
Less accumulated depreciation
|
(11,658,351 | ) | (11,068,820 | ) | ||||
Nuclear fuel
|
1,939,299 | 1,837,697 | ||||||
Less accumulated amortization
|
(1,641,948 | ) | (1,541,046 | ) | ||||
$ | 22,353,367 | $ | 20,663,082 |
(a)
|
In 2010, in response to the CACJA, the CPUC approved the early retirement of Cherokee Units 1, 2 and 3, Arapahoe Unit 3 and Valmont Unit 5 between 2011 and 2017. Amounts are presented net of accumulated depreciation. See Item 1 – Public Utility Regulation for further discussion.
|
Three Months Ended
|
||||
(Amounts in Millions, Except Interest Rates)
|
Dec. 31, 2011
|
|||
Borrowing limit
|
$
|
2,450
|
||
Amount outstanding at period end
|
219
|
|||
Average amount outstanding
|
165
|
|||
Maximum amount outstanding
|
241
|
|||
Weighted average interest rate, computed on a daily basis
|
0.35
|
%
|
||
Weighted average interest rate at end of period
|
0.40
|
Twelve Months Ended
|
Twelve Months Ended
|
Twelve Months Ended
|
||||||||||
(Amounts in Millions, Except Interest Rates)
|
Dec. 31, 2011
|
Dec. 31, 2010
|
Dec. 31, 2009
|
|||||||||
Borrowing limit
|
$
|
2,450
|
$
|
2,177
|
$
|
2,177
|
||||||
Amount outstanding at period end
|
219
|
466
|
459
|
|||||||||
Average amount outstanding
|
430
|
263
|
406
|
|||||||||
Maximum amount outstanding
|
824
|
653
|
675
|
|||||||||
Weighted average interest rate, computed on a daily basis
|
0.36
|
%
|
0.36
|
%
|
0.95
|
%
|
||||||
Weighted average interest rate at end of period
|
0.40
|
0.40
|
0.36
|
|
·
|
Each of the credit facilities, other than NSP-Wisconsin’s, may be increased by up to $200 million for Xcel Energy Inc., $100 million each for NSP-Minnesota and PSCo, and $50 million for SPS.
|
|
·
|
Each credit facility has a financial covenant requiring that the debt-to-total capitalization ratio of each entity be less than or equal to 65 percent. Each entity was in compliance at Dec. 31, 2011 as evidenced by the table below:
|
Debt-to-Total
Capitalization
Ratio
|
||||
Xcel Energy
|
55 | % | ||
NSP-Wisconsin
|
50 | |||
NSP-Minnesota
|
48 | |||
SPS
|
48 | |||
PSCo
|
45 |
|
·
|
The Xcel Energy Inc. credit facility has a cross-default provision that provides Xcel Energy Inc. will be in default on its borrowings under the facility if it or any of its subsidiaries, except NSP-Wisconsin as long as its total assets do not comprise more than 15 percent of Xcel Energy’s consolidated total assets, default on certain indebtedness in an aggregate principal amount exceeding $75 million.
|
|
·
|
The interest rates under these lines of credit are based on the Eurodollar rate or an alternate base rate, plus a borrowing margin of 0 to 200 basis points per year based on the applicable credit ratings.
|
|
·
|
The commitment fees, also based on applicable long-term credit ratings, are calculated on the unused portion of the lines of credit at a range of 10 to 35 basis points per year.
|
|
·
|
NSP-Wisconsin’s intercompany borrowing arrangement with NSP-Minnesota was subsequently terminated.
|
(Millions of Dollars)
|
Facility
|
Drawn (a)
|
Available
|
|||||||||
Xcel Energy Inc.
|
$ | 800.0 | $ | 127.1 | $ | 672.9 | ||||||
PSCo
|
700.0 | 4.9 | 695.1 | |||||||||
NSP-Minnesota
|
500.0 | 33.7 | 466.3 | |||||||||
SPS
|
300.0 | - | 300.0 | |||||||||
NSP-Wisconsin
|
150.0 | 66.0 | 84.0 | |||||||||
Total
|
$ | 2,450.0 | $ | 231.7 | $ | 2,218.3 |
(a)
|
Includes outstanding commercial paper and letters of credit.
|
(Millions of Dollars)
|
||||
2012
|
$ | 1,060 | ||
2013
|
257 | |||
2014
|
282 | |||
2015
|
256 | |||
2016
|
207 |
|
·
|
In September 2011, Xcel Energy Inc. issued $250 million of 4.80 percent senior unsecured notes due Sept. 15, 2041.
|
|
·
|
In August 2011, PSCo issued $250 million of 4.75 percent first mortgage bonds due Aug. 15, 2041.
|
|
·
|
In August 2011, SPS issued $200 million of 4.50 percent first mortgage bonds due Aug. 15, 2041.
|
|
·
|
In May 2010, Xcel Energy Inc. issued $550 million of 4.70 percent unsecured senior notes, due May 15, 2020.
|
|
·
|
In August 2010, NSP-Minnesota issued $250 million of 1.95 percent first mortgage bonds, due Aug. 15, 2015 and $250 million of 4.85 percent first mortgage bonds, due Aug. 15, 2040.
|
|
·
|
In November 2010, PSCo issued $400 million of 3.2 percent first mortgage bonds, due Nov. 15, 2020.
|
Preferred
Shares
Authorized
|
Par Value
|
|||||||
SPS
|
10,000,000 | $ | 1.00 | |||||
PSCo
|
10,000,000 | 0.01 |
|
·
|
PSCo currently has authorization to issue up to $1.15 billion of long-term debt and up to $800 million of short-term debt.
|
|
·
|
SPS currently has authorization to issue up $400 million of short-term debt.
|
|
·
|
NSP-Wisconsin currently has authorization to issue up to $150 million of long-term debt and up to $150 million of short-term debt.
|
|
·
|
NSP-Minnesota has authorization to issue long-term securities provided the equity-to-total capitalization ratio remains between 47.07 percent and 57.53 percent and to issue short-term debt provided it does not exceed 15 percent of total capitalization. Total capitalization for NSP-Minnesota cannot exceed $8.25 billion.
|
Construction
|
||||||||||||||||
Plant in
|
Accumulated
|
Work in
|
||||||||||||||
(Thousands of Dollars)
|
Service
|
Depreciation
|
Progress
|
Ownership %
|
||||||||||||
NSP-Minnesota
|
||||||||||||||||
Electric Generation:
|
||||||||||||||||
Sherco Unit 3
|
$ | 565,832 | $ | 358,907 | $ | 3,731 | 59.0 | % | ||||||||
Sherco Common Facilities Units 1, 2 and 3
|
138,790 | 82,229 | 531 | 80.0 | ||||||||||||
Sherco Substation
|
4,790 | 2,621 | - | 59.0 | ||||||||||||
Electric Transmission:
|
||||||||||||||||
Grand Meadow Line and Substation
|
11,204 | 855 | - | 50.0 | ||||||||||||
CapX2020 Transmission
|
57,856 | 8,899 | 74,404 | 49.6 | ||||||||||||
Total NSP-Minnesota
|
$ | 778,472 | $ | 453,511 | $ | 78,666 |
Construction
|
||||||||||||||||
Plant in
|
Accumulated
|
Work in
|
||||||||||||||
(Thousands of Dollars)
|
Service
|
Depreciation
|
Progress
|
Ownership %
|
||||||||||||
PSCo
|
||||||||||||||||
Electric Generation:
|
||||||||||||||||
Hayden Unit 1
|
$ | 88,337 | $ | 60,549 | $ | 830 | 75.5 | % | ||||||||
Hayden Unit 2
|
119,621 | 55,126 | 722 | 37.4 | ||||||||||||
Hayden Common Facilities
|
34,558 | 14,155 | 1 | 53.1 | ||||||||||||
Craig Units 1 and 2
|
54,058 | 33,225 | 193 | 9.7 | ||||||||||||
Craig Common Facilities 1, 2 and 3
|
35,241 | 15,896 | 2,863 | 6.5 - 9.7 | ||||||||||||
Comanche Unit 3
|
867,976 | 28,973 | 1,014 | 66.7 | ||||||||||||
Comanche Common Facilities
|
12,628 | 219 | 169 | 82.0 | ||||||||||||
Electric Transmission:
|
||||||||||||||||
Transmission and other facilities, including substations
|
150,420 | 56,654 | 449 |
Various
|
||||||||||||
Gas Transportation:
|
||||||||||||||||
Rifle to Avon
|
16,278 | 6,333 | - | 60.0 | ||||||||||||
Total PSCo
|
$ | 1,379,117 | $ | 271,130 | $ | 6,241 |
State | Year | ||
Colorado | 2006 | ||
Minnesota | 2007 | ||
Texas | 2007 | ||
Wisconsin | 2007 |
(Millions of Dollars)
|
Dec. 31, 2011
|
Dec. 31, 2010
|
||||||
Unrecognized tax benefit - Permanent tax positions
|
$ | 4.3 | $ | 5.9 | ||||
Unrecognized tax benefit - Temporary tax positions
|
30.4 | 34.6 | ||||||
Unrecognized tax benefit balance
|
$ | 34.7 | $ | 40.5 |
(Millions of Dollars)
|
2011
|
2010
|
2009
|
|||||||||
Balance at Jan. 1
|
$ | 40.5 | $ | 30.3 | $ | 42.1 | ||||||
Additions based on tax positions related to the current year - continuing operations
|
11.9 | 13.4 | 12.6 | |||||||||
Reductions based on tax positions related to the current year - continuing operations
|
(1.9 | ) | (0.6 | ) | (1.8 | ) | ||||||
Additions for tax positions of prior years - continuing operations
|
14.0 | 5.5 | 6.8 | |||||||||
Reductions for tax positions of prior years - continuing operations
|
(2.4 | ) | (1.8 | ) | (2.3 | ) | ||||||
Reductions for tax positions of prior years - discontinued operations
|
- | (6.3 | ) | - | ||||||||
Settlements with taxing authorities - continuing operations
|
(27.3 | ) | - | (27.1 | ) | |||||||
Lapse of applicable statutes of limitations - continuing operations
|
(0.1 | ) | - | - | ||||||||
Balance at Dec. 31
|
$ | 34.7 | $ | 40.5 | $ | 30.3 |
(Millions of Dollars)
|
Dec. 31, 2011
|
Dec. 31, 2010
|
||||||
NOL and tax credit carryforwards
|
$ | (33.6 | ) | $ | (38.0 | ) |
(Millions of Dollars)
|
2011
|
2010
|
2009
|
|||||||||
Payable for interest related to unrecognized tax benefits at Jan. 1
|
$ | (0.3 | ) | $ | (0.2 | ) | $ | (0.4 | ) | |||
Interest income (expense) related to unrecognized tax benefits - continuing operations
|
0.9 | (0.6 | ) | 1.5 | ||||||||
Interest (expense) income related to unrecognized tax benefits - discontinued operations
|
(0.8 | ) | 0.5 | (1.3 | ) | |||||||
Payable for interest related to unrecognized tax benefits at Dec. 31
|
$ | (0.2 | ) | $ | (0.3 | ) | $ | (0.2 | ) |
(Millions of Dollars)
|
2011
|
2010
|
||||||
Federal NOL carryforward
|
$ | 1,710 | $ | 989 | ||||
Federal tax credit carryforwards
|
232 | 205 | ||||||
State NOL carryforwards
|
1,707 | 1,363 | ||||||
Valuation allowances for state NOL carryforwards
|
(51 | ) | (32 | ) | ||||
State tax credit carryforwards, net of federal detriment (a)
|
22 | 21 | ||||||
Valuation allowances for state tax credit carryforwards, net of federal benefit
|
(2 | ) | - |
(a)
|
State tax credit carryforwards are net of federal detriment of $12 million and $11 million as of Dec. 31, 2011 and 2010, respectively.
|
2011
|
2010
|
2009
|
||||||||||
Federal statutory rate
|
35.0 | % | 35.0 | % | 35.0 | % | ||||||
Increases (decreases) in tax from:
|
||||||||||||
State income taxes, net of federal income tax benefit
|
4.2 | 3.9 | 4.0 | |||||||||
Resolution of income tax audits and other
|
0.3 | 0.6 | 0.8 | |||||||||
Tax credits recognized, net of federal income tax expense
|
(2.6 | ) | (1.8 | ) | (2.0 | ) | ||||||
Regulatory differences — utility plant items
|
(0.8 | ) | (1.1 | ) | (2.0 | ) | ||||||
Change in unrecognized tax benefits
|
(0.1 | ) | 0.1 | (0.5 | ) | |||||||
Life insurance policies
|
(0.1 | ) | (0.8 | ) | (0.2 | ) | ||||||
Previously recognized Medicare Part D subsidies
|
- | 1.4 | - | |||||||||
Other, net
|
(0.1 | ) | (0.6 | ) | - | |||||||
Effective income tax rate from continuing operations
|
35.8 | % | 36.7 | % | 35.1 | % |
(Thousands of Dollars)
|
2011
|
2010
|
2009
|
|||||||||
Current federal tax expense (benefit)
|
$ | 3,399 | $ | 16,657 | $ | (39,886 | ) | |||||
Current state tax expense
|
9,971 | 12,580 | 8,672 | |||||||||
Current change in unrecognized tax benefit
|
(8,266 | ) | (2,982 | ) | (7,627 | ) | ||||||
Current tax credits
|
- | (944 | ) | - | ||||||||
Deferred federal tax expense
|
410,794 | 376,073 | 360,252 | |||||||||
Deferred state tax expense
|
80,670 | 52,543 | 69,947 | |||||||||
Deferred change in unrecognized tax expense
|
6,705 | 4,641 | 2,387 | |||||||||
Deferred tax credits
|
(28,763 | ) | (15,580 | ) | (16,005 | ) | ||||||
Deferred investment tax credits
|
(6,194 | ) | (6,353 | ) | (6,426 | ) | ||||||
Total income tax expense from continuing operations
|
$ | 468,316 | $ | 436,635 | $ | 371,314 |
(Thousands of Dollars)
|
2011
|
2010
|
||||||
Deferred tax liabilities:
|
||||||||
Differences between book and tax bases of property
|
$ | 4,558,951 | $ | 3,853,425 | ||||
Regulatory assets
|
253,162 | 242,760 | ||||||
Other
|
279,162 | 219,035 | ||||||
Total deferred tax liabilities
|
$ | 5,091,275 | $ | 4,315,220 | ||||
Deferred tax assets:
|
||||||||
NOL carryforward
|
$ | 696,435 | $ | 425,620 | ||||
Tax credit carryforward
|
254,157 | 226,057 | ||||||
Unbilled revenue - fuel costs
|
73,912 | 69,358 | ||||||
Environmental remediation
|
45,551 | 41,696 | ||||||
Rate refund
|
37,443 | 8,971 | ||||||
Deferred investment tax credits
|
37,425 | 39,916 | ||||||
Regulatory liabilities
|
37,012 | 51,600 | ||||||
Accrued liabilities and other
|
73,092 | 58,891 | ||||||
NOL and tax credit valuation allowances
|
(5,683 | ) | (1,927 | ) | ||||
Total deferred tax assets
|
$ | 1,249,344 | $ | 920,182 | ||||
Net deferred tax liability
|
$ | 3,841,931 | $ | 3,395,038 |
|
·
|
RSU 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.
|
|
·
|
PSP liability awards subject to a performance condition; any portions settled in shares are included in common shares outstanding upon settlement.
|
2011
|
2010
|
2009
|
||||||||||||||||||||||||||||||||||
(Amounts in thousands,
except per share data)
|
Income
|
Share
|
Per
Share
Amount
|
Income
|
Share
|
Per
Share
Amount
|
Income
|
Share
|
Per
Share
Amount
|
|||||||||||||||||||||||||||
Net income
|
$ | 841,172 | $ | 755,834 | $ | 680,887 | ||||||||||||||||||||||||||||||
Less: Dividend requirements on preferred stock
|
(3,534 | ) | (4,241 | ) | (4,241 | ) | ||||||||||||||||||||||||||||||
Less: Premium on redemption of preferred stock
|
(3,260 | ) | - | - | ||||||||||||||||||||||||||||||||
Basic earnings per share:
|
||||||||||||||||||||||||||||||||||||
Earnings available to common shareholders
|
834,378 | 485,039 | $ | 1.72 | 751,593 | 462,052 | $ | 1.63 | 676,646 | 456,433 | $ | 1.48 | ||||||||||||||||||||||||
Effect of dilutive securities:
|
||||||||||||||||||||||||||||||||||||
Equity forward instruments
|
- | - | - | 700 | - | - | ||||||||||||||||||||||||||||||
401(k) equity awards
|
- | 576 | - | 639 | - | 705 | ||||||||||||||||||||||||||||||
Stock options
|
- | - | - | - | - | 1 | ||||||||||||||||||||||||||||||
Diluted earnings per share:
|
||||||||||||||||||||||||||||||||||||
Earnings available to common shareholders
|
$ | 834,378 | 485,615 | $ | 1.72 | $ | 751,593 | 463,391 | $ | 1.62 | $ | 676,646 | 457,139 | $ | 1.48 |
2011
|
2010
|
2009
|
||||||||||||||||||||||
Average
|
Average
|
Average
|
||||||||||||||||||||||
Exercise
|
Exercise
|
Exercise
|
||||||||||||||||||||||
(Awards in Thousands)
|
Awards
|
Price
|
Awards
|
Price
|
Awards
|
Price
|
||||||||||||||||||
Outstanding and exercisable at Jan. 1
|
2,498 | $ | 30.42 | 6,657 | $ | 28.17 | 8,460 | $ | 27.05 | |||||||||||||||
Exercised
|
(1,173 | ) | 25.90 | (51 | ) | 19.31 | (794 | ) | 19.84 | |||||||||||||||
Forfeited
|
- | - | - | - | (11 | ) | 20.04 | |||||||||||||||||
Expired
|
(1,325 | ) | 34.42 | (4,108 | ) | 26.91 | (998 | ) | 25.40 | |||||||||||||||
Outstanding and exercisable at Dec. 31
|
- | - | 2,498 | 30.42 | 6,657 | 28.17 |
(Thousands of Dollars)
|
2011
|
2010
|
2009
|
|||||||||
Market value of exercises
|
$ | 30,761 | $ | 1,087 | $ | 16,429 | ||||||
Intrinsic value of options exercised (a)
|
380 | 93 | 670 |
(a)
|
Intrinsic value is calculated as market price at exercise date less the option exercise price.
|
(Thousands of Dollars)
|
2011
|
2010
|
2009
|
|||||||||
Cash received from stock options exercised
|
$ | 30,381 | $ | 1,033 | $ | 15,759 | ||||||
Tax benefit realized for the tax deductions from stock options exercised
|
157 | 40 | 277 |
(Shares in Thousands)
|
2011
|
2010
|
2009
|
|||||||||
Granted shares
|
15 | 44 | - | |||||||||
Grant date fair value
|
$ | 23.62 | $ | 20.47 | $ | - |
(Shares in Thousands)
|
Shares |
Weighted Average
Grant Date Fair Value
|
||||||
Nonvested restricted stock at Jan. 1
|
55 | $ | 20.28 | |||||
Granted
|
15 | 23.62 | ||||||
Vested
|
(25 | ) | 20.53 | |||||
Dividend equivalents
|
2 | 24.37 | ||||||
Nonvested restricted stock at Dec. 31
|
47 | 21.36 |
(Units in Thousands)
|
2011
|
2010
|
2009
|
|||||||||
Granted units
|
828 | 601 | 597 | |||||||||
Weighted average grant date fair value
|
$ | 23.63 | $ | 21.26 | $ | 18.88 |
(Units in Thousands)
|
Units
|
Weighted
Average
Grant Date
Fair Value
|
||||||
Nonvested restricted stock units at Jan. 1
|
1,138 | $ | 20.12 | |||||
Granted
|
828 | 23.63 | ||||||
Forfeited
|
(270 | ) | 21.50 | |||||
Vested
|
(1,091 | ) | 20.45 | |||||
Dividend equivalents
|
68 | 21.18 | ||||||
Nonvested restricted stock units at Dec. 31
|
673 | 23.46 |
(Units in Thousands)
|
2011
|
2010
|
2009
|
|||||||||
Granted units
|
60 | 66 | 72 | |||||||||
Grant date fair value
|
$ | 25.12 | $ | 21.14 | $ | 17.87 |
(Units in Thousands)
|
Units
|
Weighted
Average
Grant Date
Fair Value
|
||||||
Stock equivalent units at Jan. 1
|
471 | $ | 19.90 | |||||
Granted
|
60 | 25.12 | ||||||
Units distributed
|
(29 | ) | 20.31 | |||||
Dividend equivalents
|
20 | 24.38 | ||||||
Stock equivalent units at Dec. 31
|
522 | 20.65 |
(In Thousands)
|
2011
|
2010
|
2009
|
|||||||||
Awards granted
|
311 | 225 | 207 |
(In Thousands)
|
2011
|
2010
|
2009
|
|||||||||
Awards settled
|
305 | 267 | 293 | |||||||||
Settlement amount (cash and common stock)
|
$ | 7,200 | $ | 5,460 | $ | 5,195 |
(Thousands of Dollars)
|
2011
|
2010
|
2009
|
|||||||||
Compensation cost for share-based awards (a) (b)
|
$ | 45,006 | $ | 35,807 | $ | 29,672 | ||||||
Tax benefit recognized in income
|
17,559 | 13,964 | 11,471 | |||||||||
Total compensation cost capitalized
|
3,857 | 3,646 | 3,636 |
(a)
|
Compensation costs for share-based payment arrangements is included in other O&M expense in the consolidated statements of income.
|
(b)
|
Included in compensation cost for share-based awards are matching contributions related to the Xcel Energy 401(k) plan, which totaled $21.6 million, $20.7 million and $19.3 million for the years ended 2011, 2010 and 2009, respectively.
|
|
·
|
NSP-Minnesota had 2,033 and NSP-Wisconsin had 405 bargaining employees covered under a collective-bargaining agreement, which expires at the end of 2013. NSP-Minnesota also had an additional 228 nuclear operation bargaining employees covered under several collective-bargaining agreements, which expire at various dates in 2012 and 2013.
|
|
·
|
PSCo had 2,122 bargaining employees covered under a collective-bargaining agreement, which expires in May 2014.
|
|
·
|
SPS had 804 bargaining employees covered under a collective-bargaining agreement, which expires in October 2014.
|
2011
|
2010
|
|||||||
Domestic and international equity securities
|
27 | % | 24 | % | ||||
Long-duration fixed income securities
|
31 | 41 | ||||||
Short-to-intermediate fixed income securities
|
12 | 11 | ||||||
Alternative investments
|
27 | 17 | ||||||
Cash
|
3 | 7 | ||||||
Total
|
100 | % | 100 | % |
Dec. 31, 2011
|
||||||||||||||||
(Thousands of Dollars)
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
Cash equivalents
|
$ | 147,590 | $ | - | $ | - | $ | 147,590 | ||||||||
Derivatives
|
- | 8,011 | - | 8,011 | ||||||||||||
Government securities
|
- | 301,999 | - | 301,999 | ||||||||||||
Corporate bonds
|
- | 606,001 | - | 606,001 | ||||||||||||
Asset-backed securities
|
- | - | 31,368 | 31,368 | ||||||||||||
Mortgage-backed securities
|
- | - | 73,522 | 73,522 | ||||||||||||
Common stock
|
68,553 | - | - | 68,553 | ||||||||||||
Private equity investments
|
- | - | 159,363 | 159,363 | ||||||||||||
Commingled funds
|
- | 1,292,569 | - | 1,292,569 | ||||||||||||
Real estate
|
- | - | 37,106 | 37,106 | ||||||||||||
Securities lending collateral obligation and other
|
- | (55,802 | ) | - | (55,802 | ) | ||||||||||
Total
|
$ | 216,143 | $ | 2,152,778 | $ | 301,359 | $ | 2,670,280 |
Dec. 31, 2010
|
||||||||||||||||
(Thousands of Dollars)
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
Cash equivalents
|
$ | 122,643 | $ | 135,710 | $ | - | $ | 258,353 | ||||||||
Derivatives
|
- | 8,140 | - | 8,140 | ||||||||||||
Government securities
|
- | 117,522 | - | 117,522 | ||||||||||||
Corporate bonds
|
- | 641,807 | - | 641,807 | ||||||||||||
Asset-backed securities
|
- | - | 26,986 | 26,986 | ||||||||||||
Mortgage-backed securities
|
- | - | 113,418 | 113,418 | ||||||||||||
Common stock
|
117,899 | - | - | 117,899 | ||||||||||||
Private equity investments
|
- | - | 122,223 | 122,223 | ||||||||||||
Commingled funds
|
- | 1,152,386 | - | 1,152,386 | ||||||||||||
Real estate
|
- | - | 73,701 | 73,701 | ||||||||||||
Securities lending collateral obligation and other
|
- | (91,727 | ) | - | (91,727 | ) | ||||||||||
Total
|
$ | 240,542 | $ | 1,963,838 | $ | 336,328 | $ | 2,540,708 |
Purchases,
|
||||||||||||||||||||
Net Realized
|
Net Unrealized
|
Issuances, and
|
||||||||||||||||||
(Thousands of Dollars)
|
Jan. 1, 2011
|
Gains (Losses)
|
Gains (Losses)
|
Settlements, Net
|
Dec. 31, 2011
|
|||||||||||||||
Asset-backed securities
|
$ | 26,986 | $ | 2,391 | $ | (2,504 | ) | $ | 4,495 | $ | 31,368 | |||||||||
Mortgage-backed securities
|
113,418 | 1,103 | (5,926 | ) | (35,073 | ) | 73,522 | |||||||||||||
Real estate
|
73,701 | (629 | ) | 20,271 | (56,237 | ) | 37,106 | |||||||||||||
Private equity investments
|
122,223 | 3,971 | 12,412 | 20,757 | 159,363 | |||||||||||||||
Total
|
$ | 336,328 | $ | 6,836 | $ | 24,253 | $ | (66,058 | ) | $ | 301,359 |
Purchases,
|
||||||||||||||||||||
Net Realized
|
Net Unrealized
|
Issuances, and
|
||||||||||||||||||
(Thousands of Dollars)
|
Jan. 1, 2010
|
Gains (Losses)
|
Gains (Losses)
|
Settlements, Net
|
Dec. 31, 2010
|
|||||||||||||||
Asset-backed securities
|
$ | 47,825 | $ | 3,400 | $ | (7,078 | ) | $ | (17,161 | ) | $ | 26,986 | ||||||||
Mortgage-backed securities
|
144,006 | 13,719 | (19,095 | ) | (25,212 | ) | 113,418 | |||||||||||||
Real estate
|
66,704 | (1,135 | ) | 8,235 | (103 | ) | 73,701 | |||||||||||||
Private equity investments
|
82,098 | (1,008 | ) | (24 | ) | 41,157 | 122,223 | |||||||||||||
Total
|
$ | 340,633 | $ | 14,976 | $ | (17,962 | ) | $ | (1,319 | ) | $ | 336,328 |
Purchases,
|
||||||||||||||||||||
Net Realized
|
Net Unrealized
|
Issuances, and
|
||||||||||||||||||
(Thousands of Dollars)
|
Jan. 1, 2009
|
Gains (Losses)
|
Gains (Losses)
|
Settlements, Net
|
Dec. 31, 2009
|
|||||||||||||||
Asset-backed securities
|
$ | 77,398 | $ | 2,365 | $ | 45,920 | $ | (77,858 | ) | $ | 47,825 | |||||||||
Mortgage-backed securities
|
166,610 | 5,531 | 97,939 | (126,074 | ) | 144,006 | ||||||||||||||
Real estate
|
109,289 | (569 | ) | (42,638 | ) | 622 | 66,704 | |||||||||||||
Private equity investments
|
81,034 | - | (5,682 | ) | 6,746 | 82,098 | ||||||||||||||
Total
|
$ | 434,331 | $ | 7,327 | $ | 95,539 | $ | (196,564 | ) | $ | 340,633 |
(Thousands of Dollars)
|
2011
|
2010
|
||||||
Accumulated Benefit Obligation at Dec. 31
|
$ | 3,073,637 | $ | 2,865,845 | ||||
Change in Projected Benefit Obligation:
|
||||||||
Obligation at Jan. 1
|
$ | 3,030,292 | $ | 2,829,631 | ||||
Service cost
|
77,319 | 73,147 | ||||||
Interest cost
|
161,412 | 165,010 | ||||||
Plan amendments
|
- | 18,739 | ||||||
Actuarial loss
|
195,369 | 169,203 | ||||||
Benefit payments
|
(238,173 | ) | (225,438 | ) | ||||
Obligation at Dec. 31
|
$ | 3,226,219 | $ | 3,030,292 |
(Thousands of Dollars)
|
2011 | 2010 | ||||||
Change in Fair Value of Plan Assets:
|
||||||||
Fair value of plan assets at Jan. 1
|
$ | 2,540,708 | $ | 2,449,326 | ||||
Actual return on plan assets
|
230,401 | 282,688 | ||||||
Employer contributions
|
137,344 | 34,132 | ||||||
Benefit payments
|
(238,173 | ) | (225,438 | ) | ||||
Fair value of plan assets at Dec. 31
|
$ | 2,670,280 | $ | 2,540,708 | ||||
Funded Status of Plans at Dec. 31:
|
||||||||
Funded status (a)
|
$ | (555,939 | ) | $ | (489,584 | ) | ||
Amounts Not Yet Recognized as Components of Net Periodic Benefit Cost:
|
||||||||
Net loss
|
$ | 1,610,946 | $ | 1,502,888 | ||||
Prior service cost
|
18,432 | 40,965 | ||||||
Total
|
$ | 1,629,378 | $ | 1,543,853 | ||||
Amounts Related to the Funded Status of the Plans Have Been Recorded as Follows Based Upon Expected Recovery in Rates:
|
||||||||
Current regulatory assets
|
$ | 123,814 | $ | 92,765 | ||||
Noncurrent regulatory assets
|
1,435,372 | 1,386,125 | ||||||
Deferred income taxes
|
28,759 | 26,592 | ||||||
Net-of-tax accumulated other comprehensive income
|
41,433 | 38,371 | ||||||
Total
|
$ | 1,629,378 | $ | 1,543,853 | ||||
Measurement date
|
Dec. 31, 2011
|
Dec. 31, 2010
|
||||||
Significant Assumptions Used to Measure Benefit Obligations:
|
||||||||
Discount rate for year-end valuation
|
5.00 | % | 5.50 | % | ||||
Expected average long-term increase in compensation level
|
4.00 | 4.00 | ||||||
Mortality table
|
RP 2000
|
RP 2000
|
(a)
|
Amounts are recognized in noncurrent liabilities on Xcel Energy’s consolidated balance sheet.
|
|
·
|
In January 2012, contributions of $190.5 million were made across four of Xcel Energy’s pension plans;
|
|
·
|
In 2011, contributions of $137.3 million were made across three of Xcel Energy’s pension plans;
|
|
·
|
In 2010, contributions of $34 million were made to the Xcel Energy Pension Plan.
|
|
·
|
For future years, we anticipate contributions will be made as necessary.
|
(Thousands of Dollars)
|
2011
|
2010
|
2009
|
|||||||||
Service cost
|
$ | 77,319 | $ | 73,147 | $ | 65,461 | ||||||
Interest cost
|
161,412 | 165,010 | 169,790 | |||||||||
Expected return on plan assets
|
(221,600 | ) | (232,318 | ) | (256,538 | ) | ||||||
Amortization of prior service cost
|
22,533 | 20,657 | 24,618 | |||||||||
Amortization of net loss
|
78,510 | 48,315 | 12,455 | |||||||||
Net periodic pension cost
|
118,174 | 74,811 | 15,786 | |||||||||
Costs not recognized due to effects of regulation
|
(37,198 | ) | (27,027 | ) | (2,891 | ) | ||||||
Net benefit cost recognized for financial reporting
|
$ | 80,976 | $ | 47,784 | $ | 12,895 |
Significant Assumptions Used to Measure Costs:
|
||||||||||||
Discount rate
|
5.50 | % | 6.00 | % | 6.75 | % | ||||||
Expected average long-term increase in compensation level
|
4.00 | 4.00 | 4.00 | |||||||||
Expected average long-term rate of return on assets
|
7.50 | 7.79 | 8.50 |
|
·
|
The former NSP discontinued contributing toward health care benefits for nonbargaining employees retiring after 1998 and for bargaining employees of NSP-Minnesota and NSP-Wisconsin who retired after 1999.
|
|
·
|
Xcel Energy discontinued contributing toward health care benefits for former NCE nonbargaining employees retiring after June 30, 2003.
|
|
·
|
Employees of NCE who retired in 2002 continue to receive employer-subsidized health care benefits.
|
|
·
|
Nonbargaining employees of the former NCE who retired after 1998, bargaining employees of the former NCE who retired after 1999 and nonbargaining employees of NCE who retired after June 30, 2003, are eligible to participate in the Xcel Energy health care program with no employer subsidy.
|
Dec. 31, 2011
|
||||||||||||||||
(Thousands of Dollars)
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
Cash equivalents
|
$ | 58,037 | $ | - | $ | - | $ | 58,037 | ||||||||
Derivatives
|
- | 13,178 | - | 13,178 | ||||||||||||
Government securities
|
- | 65,746 | - | 65,746 | ||||||||||||
Corporate bonds
|
- | 61,524 | - | 61,524 | ||||||||||||
Asset-backed securities
|
- | - | 7,867 | 7,867 | ||||||||||||
Mortgage-backed securities
|
- | - | 27,253 | 27,253 | ||||||||||||
Preferred stock
|
- | 423 | - | 423 | ||||||||||||
Common stock
|
351 | - | - | 351 | ||||||||||||
Private equity investments
|
- | - | 479 | 479 | ||||||||||||
Commingled funds
|
- | 202,912 | - | 202,912 | ||||||||||||
Real estate
|
- | - | 144 | 144 | ||||||||||||
Securities lending collateral obligation and other
|
- | (11,079 | ) | - | (11,079 | ) | ||||||||||
Total
|
$ | 58,388 | $ | 332,704 | $ | 35,743 | $ | 426,835 |
Dec. 31, 2010
|
||||||||||||||||
(Thousands of Dollars)
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
Cash equivalents
|
$ | 72,573 | $ | 76,352 | $ | - | $ | 148,925 | ||||||||
Derivatives
|
- | 13,632 | - | 13,632 | ||||||||||||
Government securities
|
- | 3,402 | - | 3,402 | ||||||||||||
Corporate bonds
|
- | 70,752 | - | 70,752 | ||||||||||||
Asset-backed securities
|
- | - | 2,585 | 2,585 | ||||||||||||
Mortgage-backed securities
|
- | - | 19,212 | 19,212 | ||||||||||||
Preferred stock
|
- | 507 | - | 507 | ||||||||||||
Commingled funds
|
- | 102,962 | - | 102,962 | ||||||||||||
Securities lending collateral obligation and other
|
- | 70,253 | - | 70,253 | ||||||||||||
Total
|
$ | 72,573 | $ | 337,860 | $ | 21,797 | $ | 432,230 |
Purchases,
|
||||||||||||||||||||
Net Realized
|
Net Unrealized
|
Issuances, and
|
||||||||||||||||||
(Thousands of Dollars)
|
Jan. 1, 2011
|
Gains (Losses)
|
Gains (Losses)
|
Settlements, Net
|
Dec. 31, 2011
|
|||||||||||||||
Asset-backed securities
|
$ | 2,585 | $ | (10 | ) | $ | (664 | ) | $ | 5,956 | $ | 7,867 | ||||||||
Mortgage-backed securities
|
19,212 | (1,669 | ) | 2,623 | 7,087 | 27,253 | ||||||||||||||
Real estate
|
- | (2 | ) | (34 | ) | 180 | 144 | |||||||||||||
Private equity investments
|
- | 12 | 53 | 414 | 479 | |||||||||||||||
Total
|
$ | 21,797 | $ | (1,669 | ) | $ | 1,978 | $ | 13,637 | $ | 35,743 |
Purchases,
|
||||||||||||||||||||
Net Realized
|
Net Unrealized
|
Issuances, and
|
||||||||||||||||||
(Thousands of Dollars)
|
Jan. 1, 2010
|
Gains (Losses)
|
Gains (Losses)
|
Settlements, Net
|
Dec. 31, 2010
|
|||||||||||||||
Asset-backed securities
|
$ | 8,293 | $ | (259 | ) | $ | 2,073 | $ | (7,522 | ) | $ | 2,585 | ||||||||
Mortgage-backed securities
|
47,078 | (927 | ) | 15,642 | (42,581 | ) | 19,212 | |||||||||||||
Total
|
$ | 55,371 | $ | (1,186 | ) | $ | 17,715 | $ | (50,103 | ) | $ | 21,797 |
Purchases,
|
||||||||||||||||||||
Net Realized
|
Net Unrealized
|
Issuances, and
|
||||||||||||||||||
(Thousands of Dollars)
|
Jan. 1, 2009
|
Gains (Losses)
|
Gains (Losses)
|
Settlements, Net
|
Dec. 31, 2009
|
|||||||||||||||
Asset-backed securities
|
$ | 8,705 | $ | 4 | $ | 1,025 | $ | (1,441 | ) | $ | 8,293 | |||||||||
Mortgage-backed securities
|
69,988 | 733 | 2,289 | (25,932 | ) | 47,078 | ||||||||||||||
Total
|
$ | 78,693 | $ | 737 | $ | 3,314 | $ | (27,373 | ) | $ | 55,371 |
(Thousands of Dollars)
|
2011
|
2010
|
||||||
Change in Projected Benefit Obligation:
|
||||||||
Obligation at Jan. 1
|
$ | 794,905 | $ | 728,902 | ||||
Service cost
|
4,824 | 4,006 | ||||||
Interest cost
|
42,086 | 42,780 | ||||||
Medicare subsidy reimbursements
|
3,518 | 5,423 | ||||||
ERRP proceeds shared with retirees
|
4,269 | - | ||||||
Plan amendments
|
(26,630 | ) | - | |||||
Plan participants’ contributions
|
15,690 | 14,315 | ||||||
Actuarial loss
|
8,823 | 68,126 | ||||||
Benefit payments
|
(70,638 | ) | (68,647 | ) | ||||
Obligation at Dec. 31
|
$ | 776,847 | $ | 794,905 | ||||
Change in Fair Value of Plan Assets:
|
||||||||
Fair value of plan assets at Jan. 1
|
$ | 432,230 | $ | 384,689 | ||||
Actual return on plan assets
|
535 | 53,430 | ||||||
Plan participants’ contributions
|
15,690 | 14,315 | ||||||
Employer contributions
|
49,018 | 48,443 | ||||||
Benefit payments
|
(70,638 | ) | (68,647 | ) | ||||
Fair value of plan assets at Dec. 31
|
$ | 426,835 | $ | 432,230 |
(Thousands of Dollars)
|
2011
|
2010
|
||||||
Funded Status of Plans at Dec. 31:
|
||||||||
Funded status
|
$ | (350,012 | ) | $ | (362,675 | ) | ||
Current assets
|
332 | - | ||||||
Current liabilities
|
(7,594 | ) | (5,392 | ) | ||||
Noncurrent liabilities
|
(342,750 | ) | (357,283 | ) | ||||
Net postretirement amounts recognized on consolidated balance sheets
|
$ | (350,012 | ) | $ | (362,675 | ) | ||
Amounts Not Yet Recognized as Components of Net Periodic Benefit Cost:
|
||||||||
Net loss
|
$ | 246,846 | $ | 221,335 | ||||
Prior service credit
|
(50,652 | ) | (28,954 | ) | ||||
Transition obligation
|
15,147 | 29,591 | ||||||
Total
|
$ | 211,341 | $ | 221,972 | ||||
Amounts Related to the Funded Status of the Plans Have Been Recorded as Follows Based Upon Expected Recovery in Rates:
|
||||||||
Current regulatory assets
|
$ | 26,139 | $ | 20,225 | ||||
Noncurrent regulatory assets
|
176,730 | 197,952 | ||||||
Current regulatory liabilities
|
(1,866 | ) | - | |||||
Noncurrent regulatory liabilities
|
- | (6,423 | ) | |||||
Deferred income taxes
|
4,207 | 4,159 | ||||||
Net-of-tax accumulated other comprehensive income
|
6,131 | 6,059 | ||||||
Total
|
$ | 211,341 | $ | 221,972 | ||||
Measurement date
|
Dec. 31, 2011
|
Dec. 31, 2010
|
||||||
Significant Assumptions Used to Measure Benefit Obligations:
|
||||||||
Discount rate for year-end valuation
|
5.00 | % | 5.50 | % | ||||
Mortality table
|
RP 2000
|
RP 2000
|
||||||
Health care costs trend rate - initial
|
6.31 | % | 6.50 | % |
One Percentage Point
|
||||||||
(Thousands of Dollars)
|
Increase
|
Decrease
|
||||||
APBO
|
$ | 79,710 | $ | (65,195 | ) | |||
Service and interest components
|
5,598 | (4,456 | ) |
(Thousands of Dollars)
|
2011
|
2010
|
2009
|
|||||||||
Service cost
|
$ | 4,824 | $ | 4,006 | $ | 4,665 | ||||||
Interest cost
|
42,086 | 42,780 | 50,412 | |||||||||
Expected return on plan assets
|
(31,962 | ) | (28,529 | ) | (22,775 | ) | ||||||
Amortization of transition obligation
|
14,444 | 14,444 | 14,444 | |||||||||
Amortization of prior service cost
|
(4,932 | ) | (4,932 | ) | (2,726 | ) | ||||||
Amortization of net loss
|
13,294 | 11,643 | 19,329 | |||||||||
Net periodic postretirement benefit cost
|
37,754 | 39,412 | 63,349 | |||||||||
Additional cost recognized due to effects of regulation
|
3,891 | 3,891 | 3,891 | |||||||||
Net benefit cost recognized for financial reporting
|
$ | 41,645 | $ | 43,303 | $ | 67,240 | ||||||
Significant Assumptions Used to Measure Costs:
|
||||||||||||
Discount rate
|
5.50 | % | 6.00 | % | 6.75 | % | ||||||
Expected average long-term rate of return on assets (before tax)
|
7.50 | 7.50 | 7.50 |
(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
|
||||||||||||
2012
|
$ | 270,101 | $ | 57,461 | $ | 4,523 | $ | 52,938 | ||||||||
2013
|
253,333 | 57,318 | 4,871 | 52,447 | ||||||||||||
2014
|
261,854 | 58,396 | 5,175 | 53,221 | ||||||||||||
2015
|
263,129 | 59,880 | 5,471 | 54,409 | ||||||||||||
2016
|
264,885 | 61,375 | 5,751 | 55,624 | ||||||||||||
2017-2021
|
1,328,001 | 315,139 | 32,659 | 282,480 |
(Thousands of Dollars)
|
2011
|
2010
|
2009
|
|||||||||
Multiemployer pension contributions:
|
||||||||||||
NSP-Minnesota
|
$ | 17,811 | $ | 13,461 | $ | 11,348 | ||||||
NSP-Wisconsin
|
169 | 170 | 116 | |||||||||
Total
|
$ | 17,980 | $ | 13,631 | $ | 11,464 | ||||||
Multiemployer other postretirement benefit contributions:
|
||||||||||||
NSP-Minnesota
|
$ | 336 | $ | 153 | $ | 140 | ||||||
Total
|
$ | 336 | $ | 153 | $ | 140 |
(Thousands of Dollars)
|
2011
|
2010
|
2009
|
|||||||||
Interest income
|
$ | 10,639 | $ | 11,023 | $ | 14,928 | ||||||
COLI settlement (See Note 6)
|
- | 25,000 | - | |||||||||
Other nonoperating income
|
3,722 | 1,689 | 3,650 | |||||||||
Life insurance policy expense
|
(4,785 | ) | (6,529 | ) | (8,646 | ) | ||||||
Other nonoperating expense
|
(321 | ) | (40 | ) | (161 | ) | ||||||
Other income, net
|
$ | 9,255 | $ | 31,143 | $ | 9,771 |
Dec. 31, 2011
|
||||||||||||||||||||
Fair Value
|
||||||||||||||||||||
(Thousands of Dollars)
|
Cost
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||||
Nuclear decommissioning fund (a)
|
||||||||||||||||||||
Cash equivalents
|
$ | 26,123 | $ | 7,103 | $ | 19,020 | $ | - | $ | 26,123 | ||||||||||
Commingled funds
|
320,798 | - | 311,105 | - | 311,105 | |||||||||||||||
International equity funds
|
63,781 | - | 58,508 | - | 58,508 | |||||||||||||||
Private equity investments
|
9,203 | - | - | 9,203 | 9,203 | |||||||||||||||
Real estate
|
24,768 | - | - | 26,395 | 26,395 | |||||||||||||||
Debt securities:
|
||||||||||||||||||||
Government securities
|
116,490 | - | 117,256 | - | 117,256 | |||||||||||||||
U.S. corporate bonds
|
187,083 | - | 193,516 | - | 193,516 | |||||||||||||||
International corporate bonds
|
35,198 | - | 35,804 | - | 35,804 | |||||||||||||||
Municipal bonds
|
60,469 | - | 64,731 | - | 64,731 | |||||||||||||||
Asset-backed securities
|
16,516 | - | - | 16,501 | 16,501 | |||||||||||||||
Mortgage-backed securities
|
75,627 | - | - | 78,664 | 78,664 | |||||||||||||||
Equity securities:
|
||||||||||||||||||||
Common stock
|
408,122 | 398,625 | - | - | 398,625 | |||||||||||||||
Total
|
$ | 1,344,178 | $ | 405,728 | $ | 799,940 | $ | 130,763 | $ | 1,336,431 |
(a)
|
Reported in nuclear decommissioning fund and other investments on the consolidated balance sheet, which also includes $92.7 million of equity investments in unconsolidated subsidiaries and $34.3 million of miscellaneous investments.
|
Dec. 31, 2010
|
||||||||||||||||||||
Fair Value
|
||||||||||||||||||||
(Thousands of Dollars)
|
Cost
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||||
Nuclear decommissioning fund (a)
|
||||||||||||||||||||
Cash equivalents
|
$ | 83,837 | $ | 76,281 | $ | 7,556 | $ | - | $ | 83,837 | ||||||||||
Commingled funds
|
131,000 | - | 133,080 | - | 133,080 | |||||||||||||||
International equity funds
|
54,561 | - | 58,584 | - | 58,584 | |||||||||||||||
Debt securities:
|
||||||||||||||||||||
Government securities
|
146,473 | - | 146,654 | - | 146,654 | |||||||||||||||
U.S. corporate bonds
|
279,028 | - | 288,304 | - | 288,304 | |||||||||||||||
International corporate bonds
|
1,233 | - | 1,581 | - | 1,581 | |||||||||||||||
Municipal bonds
|
100,277 | - | 97,557 | - | 97,557 | |||||||||||||||
Asset-backed securities
|
32,558 | - | - | 33,174 | 33,174 | |||||||||||||||
Mortgage-backed securities
|
68,072 | - | - | 72,589 | 72,589 | |||||||||||||||
Equity securities:
|
||||||||||||||||||||
Common stock
|
436,334 | 435,270 | - | - | 435,270 | |||||||||||||||
Total
|
$ | 1,333,373 | $ | 511,551 | $ | 733,316 | $ | 105,763 | $ | 1,350,630 |
(a)
|
Reported in nuclear decommissioning fund and other investments on the consolidated balance sheet, which also includes $97.6 million of equity investments in unconsolidated subsidiaries and $28.2 million of miscellaneous investments.
|
(Thousands of Dollars)
|
Jan. 1, 2011
|
Purchases
|
Settlements
|
Gains (Losses)
Recognized as
Regulatory Assets
and Liabilities
|
Dec. 31, 2011 | |||||||||||||||
Asset-backed securities
|
$ | 33,174 | $ | 16,518 | $ | (32,560 | ) | $ | (631 | ) | $ | 16,501 | ||||||||
Mortgage-backed securities
|
72,589 | 168,688 | (161,134 | ) | (1,479 | ) | 78,664 | |||||||||||||
Real estate
|
- | 24,768 | - | 1,627 | 26,395 | |||||||||||||||
Private equity investments
|
- | 9,203 | - | - | 9,203 | |||||||||||||||
Total
|
$ | 105,763 | $ | 219,177 | (193,694 | ) | $ | (483 | ) | $ | 130,763 |
(Thousands of Dollars) | Jan. 1, 2010 | Purchases | Settlements | Gains Recognized as Regulatory Assets and Liabilities | Dec. 31, 2010 | |||||||||||||||
Asset-backed securities
|
$ | 11,918 | $ | 38,871 | $ | (17,878 | ) | $ | 263 | $ | 33,174 | |||||||||
Mortgage-backed securities
|
81,189 | 63,497 | (75,701 | ) | 3,604 | 72,589 | ||||||||||||||
Total
|
$ | 93,107 | $ | 102,368 | (93,579 | ) | $ | 3,867 | $ | 105,763 |
(Thousands of Dollars)
|
Jan. 1, 2009 | Purchases | Settlements | Gains Recognized as Regulatory Assets and Liabilities | Dec. 31, 2009 | |||||||||||||||
Asset-backed securities
|
$ | 10,962 | $ | 7,271 | $ | (7,755 | ) | $ | 1,440 | $ | 11,918 | |||||||||
Mortgage-backed securities
|
98,461 | 17,943 | (45,815 | ) | 10,600 | 81,189 | ||||||||||||||
Total
|
$ | 109,423 | $ | 25,214 | (53,570 | ) | $ | 12,040 | $ | 93,107 |
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
|
$ | 113,179 | $ | - | $ | 4,077 | $ | - | $ | 117,256 | ||||||||||
U.S. corporate bonds
|
304 | 35,437 | 139,880 | 17,895 | 193,516 | |||||||||||||||
International corporate bonds
|
- | 8,454 | 23,501 | 3,849 | 35,804 | |||||||||||||||
Municipal bonds
|
- | - | 40,585 | 24,146 | 64,731 | |||||||||||||||
Asset-backed securities
|
- | 9,907 | 6,594 | - | 16,501 | |||||||||||||||
Mortgage-backed securities
|
- | 1,731 | 1,041 | 75,892 | 78,664 | |||||||||||||||
Debt securities
|
$ | 113,483 | $ | 55,529 | $ | 215,678 | $ | 121,782 | $ | 506,472 |
(Amounts in Thousands) (a)(b)
|
Dec. 31, 2011
|
Dec. 31, 2010
|
||||||
MWh of electricity
|
38,822 | 46,794 | ||||||
MMBtu of natural gas
|
40,736 | 75,806 | ||||||
Gallons of vehicle fuel
|
600 | 800 |
(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.
|
(Thousands of Dollars)
|
2011
|
2010
|
2009
|
|||||||||
Accumulated other comprehensive loss related to cash flow hedges at Jan. 1
|
$ | (8,094 | ) | $ | (6,435 | ) | $ | (13,113 | ) | |||
After-tax net unrealized losses related to derivatives accounted for as hedges
|
(38,292 | ) | (4,289 | ) | (710 | ) | ||||||
After-tax net realized losses on derivative transactions reclassified into earnings
|
648 | 2,630 | 7,388 | |||||||||
Accumulated other comprehensive loss related to cash flow hedges at Dec. 31
|
$ | (45,738 | ) | $ | (8,094 | ) | $ | (6,435 | ) |
Dec. 31, 2011
|
|||||||||||||||||||||||
Fair Value | Pre-Tax Amounts | ||||||||||||||||||||||
Changes Recognized | Reclassified into Income | Pre-Tax Gains (Losses) | |||||||||||||||||||||
During the Period in: | During the Period from: | ||||||||||||||||||||||
Accumulated | Accumulated | ||||||||||||||||||||||
Other | Regulatory | Other | Regulatory | Recognized | |||||||||||||||||||
Comprehensive | (Assets) and | Comprehensive | Assets and | During the Period | |||||||||||||||||||
(Thousands of Dollars) | Loss | Liabilities | Loss | (Liabilities) | in Income | ||||||||||||||||||
Derivatives designated as cash flow hedges
|
|||||||||||||||||||||||
Interest rate
|
$ | (63,573 | ) | $ | - | $ | 1,424 |
(a)
|
$ | - | $ | - | |||||||||||
Vehicle fuel and other commodity
|
195 | - | (178 | ) |
(e)
|
- | - | ||||||||||||||||
Total
|
$ | (63,378 | ) | $ | - | $ | 1,246 | $ | - | $ | - | ||||||||||||
Other derivative instruments
|
|||||||||||||||||||||||
Trading commodity
|
$ | - | $ | - | $ | - | $ | - | $ | 6,418 |
(b)
|
||||||||||||
Electric commodity
|
- | 49,818 | - | (40,492 | ) |
(c)
|
- | ||||||||||||||||
Natural gas commodity
|
- | (111,574 | ) | - | 91,743 |
(d)
|
(382 | ) |
(b)
|
||||||||||||||
Total
|
$ | - | $ | (61,756 | ) | $ | - | $ | 51,251 | $ | 6,036 |
Dec. 31, 2010
|
|||||||||||||||||||||||
Fair Value
|
Pre-Tax Amounts
|
||||||||||||||||||||||
Changes Recognized
|
Reclassified into Income
|
||||||||||||||||||||||
During the Period in:
|
During the Period from: |
Pre-Tax Gains
|
|||||||||||||||||||||
Accumulated | Accumulated | ||||||||||||||||||||||
Other
|
Regulatory |
Other
|
Regulatory
|
Recognized
|
|||||||||||||||||||
Comprehensive
|
(Assets) and
|
Comprehensive
|
Assets and
|
During the Period
|
|||||||||||||||||||
(Thousands of Dollars)
|
Loss
|
Liabilities
|
Loss
|
(Liabilities)
|
in Income
|
||||||||||||||||||
Derivatives designated as cash flow hedges
|
|||||||||||||||||||||||
Interest rate
|
$ | (7,210 | ) | $ | - | $ | 1,107 |
(a)
|
$ | - | $ | - | |||||||||||
Vehicle fuel and other commodity
|
(238 | ) | - | 3,474 |
(e)
|
- | - | ||||||||||||||||
Total
|
$ | (7,448 | ) | $ | - | $ | 4,581 | $ | - | $ | - | ||||||||||||
Other derivative instruments
|
|||||||||||||||||||||||
Trading commodity
|
$ | - | $ | - | $ | - | $ | - | $ | 11,004 |
(b)
|
||||||||||||
Electric commodity
|
- | 3,969 | - | (21,840 | ) |
(c)
|
- | ||||||||||||||||
Natural gas commodity
|
- | (105,396 | ) | - | 51,034 |
(d)
|
- | ||||||||||||||||
Other
|
- | - | - | - | 135 |
(b)
|
|||||||||||||||||
Total
|
$ | - | $ | (101,427 | ) | $ | - | $ | 29,194 | $ | 11,139 |
(a) |
Recorded to interest charges.
|
(b)
|
Recorded to electric operating revenues. Portions of these total gains and losses are subject to sharing with electric customers through margin-sharing mechanisms and deducted from gross revenue, as appropriate.
|
(c)
|
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.
|
(d)
|
Recorded to cost of natural gas sold and transported. These derivative settlement gains and losses are shared with natural gas customers through purchased natural gas cost-recovery mechanisms, and reclassified out of income as regulatory assets or liabilities, as appropriate.
|
(e)
|
Recorded to O&M expenses.
|
Dec. 31, 2011
|
||||||||||||||||||||||||
Fair Value
|
||||||||||||||||||||||||
Fair Value
|
Counterparty
|
|||||||||||||||||||||||
(Thousands of Dollars)
|
Level 1
|
Level 2
|
Level 3
|
Total
|
Netting (b)
|
Total
|
||||||||||||||||||
Current derivative assets
|
||||||||||||||||||||||||
Derivatives designated as cash flow hedges:
|
||||||||||||||||||||||||
Vehicle fuel and other commodity
|
$ | - | $ | 169 | $ | - | $ | 169 | $ | (76 | ) | $ | 93 | |||||||||||
Other derivative instruments:
|
||||||||||||||||||||||||
Trading commodity
|
- | 32,682 | - | 32,682 | (13,391 | ) | 19,291 | |||||||||||||||||
Electric commodity
|
- | - | 13,333 | 13,333 | (1,471 | ) | 11,862 | |||||||||||||||||
Total current derivative assets
|
$ | - | $ | 32,851 | $ | 13,333 | $ | 46,184 | $ | (14,938 | ) | 31,246 | ||||||||||||
Purchased power agreements (a)
|
33,094 | |||||||||||||||||||||||
Current derivative instruments
|
$ | 64,340 | ||||||||||||||||||||||
Noncurrent derivative assets
|
||||||||||||||||||||||||
Derivatives designated as cash flow hedges:
|
||||||||||||||||||||||||
Vehicle fuel and other commodity
|
$ | - | $ | 107 | $ | - | $ | 107 | $ | (59 | ) | $ | 48 | |||||||||||
Other derivative instruments:
|
||||||||||||||||||||||||
Trading commodity
|
- | 36,599 | - | 36,599 | (5,540 | ) | 31,059 | |||||||||||||||||
Total noncurrent derivative assets
|
$ | - | $ | 36,706 | $ | - | $ | 36,706 | $ | (5,599 | ) | 31,107 | ||||||||||||
Purchased power agreements (a)
|
121,780 | |||||||||||||||||||||||
Noncurrent derivative instruments
|
$ | 152,887 |
Dec. 31, 2011 | ||||||||||||||||||||||||
Fair Value | ||||||||||||||||||||||||
Fair Value
|
Counterparty | |||||||||||||||||||||||
(Thousands of Dollars)
|
Level 1
|
Level 2
|
Level 3
|
Total
|
Netting (b)
|
Total
|
||||||||||||||||||
Current derivative liabilities
|
||||||||||||||||||||||||
Derivatives designated as cash flow hedges:
|
||||||||||||||||||||||||
Interest rate
|
$ | - | $ | 57,749 | $ | - | $ | 57,749 | $ | - | $ | 57,749 | ||||||||||||
Other derivative instruments:
|
||||||||||||||||||||||||
Trading commodity
|
- | 27,891 | - | 27,891 | (14,417 | ) | 13,474 | |||||||||||||||||
Electric commodity
|
- | 698 | 916 | 1,614 | (1,471 | ) | 143 | |||||||||||||||||
Natural gas commodity
|
418 | 70,119 | - | 70,537 | (7,486 | ) | 63,051 | |||||||||||||||||
Total current derivative liabilities
|
$ | 418 | $ | 156,457 | $ | 916 | $ | 157,791 | $ | (23,374 | ) | 134,417 | ||||||||||||
Purchased power agreements (a)
|
22,997 | |||||||||||||||||||||||
Current derivative instruments
|
$ | 157,414 | ||||||||||||||||||||||
Noncurrent derivative liabilities
|
||||||||||||||||||||||||
Other derivative instruments:
|
||||||||||||||||||||||||
Trading commodity
|
$ | - | $ | 20,966 | $ | - | $ | 20,966 | $ | (5,599 | ) | $ | 15,367 | |||||||||||
Total noncurrent derivative liabilities
|
$ | - | $ | 20,966 | $ | - | $ | 20,966 | $ | (5,599 | ) | 15,367 | ||||||||||||
Purchased power agreements (a)
|
248,539 | |||||||||||||||||||||||
Noncurrent derivative instruments
|
$ | 263,906 |
(a)
|
In 2003, as a result of implementing new guidance on the normal purchase exception for derivative accounting, Xcel Energy began recording several long-term purchased power agreements at fair value due to accounting requirements related to underlying price adjustments. As these purchases are recovered through normal regulatory recovery mechanisms in the respective jurisdictions, the changes in fair value for these contracts were offset by regulatory assets and liabilities. 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)
|
The accounting guidance for derivatives and hedging permits the netting of receivables and payables for derivatives and related collateral amounts when a legally enforceable master netting agreement exists between Xcel Energy and a counterparty. A master netting agreement is an agreement between two parties who have multiple contracts with each other that provides for the net settlement of all contracts in the event of default on or termination of any one contract.
|
Dec. 31, 2010
|
||||||||||||||||||||||||
Fair Value
|
||||||||||||||||||||||||
Fair Value
|
Counterparty
|
|||||||||||||||||||||||
(Thousands of Dollars)
|
Level 1
|
Level 2
|
Level 3
|
Total
|
Netting (b)
|
Total
|
||||||||||||||||||
Current derivative assets
|
||||||||||||||||||||||||
Derivatives designated as cash flow hedges:
|
||||||||||||||||||||||||
Vehicle fuel and other commodity
|
$ | - | $ | 126 | $ | - | $ | 126 | $ | - | $ | 126 | ||||||||||||
Other derivative instruments:
|
||||||||||||||||||||||||
Trading commodity
|
487 | 37,019 | - | 37,506 | (21,352 | ) | 16,154 | |||||||||||||||||
Electric commodity
|
- | - | 3,619 | 3,619 | (1,226 | ) | 2,393 | |||||||||||||||||
Natural gas commodity
|
- | 1,595 | - | 1,595 | (1,219 | ) | 376 | |||||||||||||||||
Total current derivative assets
|
$ | 487 | $ | 38,740 | $ | 3,619 | $ | 42,846 | $ | (23,797 | ) | 19,049 | ||||||||||||
Purchased power agreements (a)
|
35,030 | |||||||||||||||||||||||
Current derivative instruments
|
$ | 54,079 | ||||||||||||||||||||||
Noncurrent derivative assets
|
||||||||||||||||||||||||
Derivatives designated as cash flow hedges:
|
||||||||||||||||||||||||
Vehicle fuel and other commodity
|
$ | - | $ | 150 | $ | - | $ | 150 | $ | - | $ | 150 | ||||||||||||
Other derivative instruments:
|
||||||||||||||||||||||||
Trading commodity
|
- | 32,621 | - | 32,621 | (4,595 | ) | 28,026 | |||||||||||||||||
Natural gas commodity
|
- | 1,246 | - | 1,246 | (269 | ) | 977 | |||||||||||||||||
Total noncurrent derivative assets
|
$ | - | $ | 34,017 | $ | - | $ | 34,017 | $ | (4,864 | ) | 29,153 | ||||||||||||
Purchased power agreements (a)
|
154,873 | |||||||||||||||||||||||
Noncurrent derivative instruments
|
$ | 184,026 |
Dec. 31, 2010
|
||||||||||||||||||||||||
Fair Value
|
||||||||||||||||||||||||
Fair Value
|
Counterparty
|
|||||||||||||||||||||||
(Thousands of Dollars)
|
Level 1
|
Level 2
|
Level 3
|
Total
|
Netting (b)
|
Total
|
||||||||||||||||||
Current derivative liabilities
|
||||||||||||||||||||||||
Other derivative instruments:
|
||||||||||||||||||||||||
Trading commodity
|
$ | 392 | $ | 30,608 | $ | - | $ | 31,000 | $ | (24,007 | ) | $ | 6,993 | |||||||||||
Electric commodity
|
- | - | 1,227 | 1,227 | (1,227 | ) | - | |||||||||||||||||
Natural gas commodity
|
20 | 52,709 | - | 52,729 | (21,169 | ) | 31,560 | |||||||||||||||||
Total current derivative liabilities
|
$ | 412 | $ | 83,317 | $ | 1,227 | $ | 84,956 | $ | (46,403 | ) | 38,553 | ||||||||||||
Purchased power agreements (a)
|
23,192 | |||||||||||||||||||||||
Current derivative instruments
|
$ | 61,745 | ||||||||||||||||||||||
Noncurrent derivative liabilities
|
||||||||||||||||||||||||
Other derivative instruments:
|
||||||||||||||||||||||||
Trading commodity
|
$ | - | $ | 18,878 | $ | - | $ | 18,878 | $ | (4,596 | ) | $ | 14,282 | |||||||||||
Natural gas commodity
|
- | 438 | - | 438 | (269 | ) | 169 | |||||||||||||||||
Total noncurrent derivative liabilities
|
$ | - | $ | 19,316 | $ | - | $ | 19,316 | $ | (4,865 | ) | 14,451 | ||||||||||||
Purchased power agreements (a)
|
271,535 | |||||||||||||||||||||||
Noncurrent derivative instruments
|
$ | 285,986 |
(a)
|
In 2003, as a result of implementing new guidance on the normal purchase exception for derivative accounting, Xcel Energy began recording several long-term purchased power agreements at fair value due to accounting requirements related to underlying price adjustments. As these purchases are recovered through normal regulatory recovery mechanisms in the respective jurisdictions, the changes in fair value for these contracts were offset by regulatory assets and liabilities. 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)
|
The accounting guidance for derivatives and hedging permits the netting of receivables and payables for derivatives and related collateral amounts when a legally enforceable master netting agreement exists between Xcel Energy and a counterparty. A master netting agreement is an agreement between two parties who have multiple contracts with each other that provides for the net settlement of all contracts in the event of default on or termination of any one contract.
|
Year Ended Dec. 31
|
||||||||||||
(Thousands of Dollars)
|
2011
|
2010
|
2009
|
|||||||||
Balance at Jan. 1
|
$ | 2,392 | $ | 28,042 | $ | 23,221 | ||||||
Purchases
|
33,609 | 10,813 | 9,077 | |||||||||
Settlements
|
(36,555 | ) | (25,261 | ) | (18,316 | ) | ||||||
Transfers (out of) into Level 3
|
- | (13,525 | ) | 1,280 | ||||||||
Net transactions recorded during the period:
|
||||||||||||
Gains recognized in earnings (a)
|
69 | 6,237 | 8,228 | |||||||||
Gains (losses) recognized as regulatory assets and liabilities
|
12,902 | (3,914 | ) | 4,552 | ||||||||
Balance at Dec. 31
|
$ | 12,417 | $ | 2,392 | $ | 28,042 |
(a)
|
These unrealized amounts relate to commodity derivatives held at the end of the period.
|
Year Ended
|
||||
(Thousands of Dollars)
|
Dec. 31, 2010
|
|||
Trading commodity derivatives not designated as cash flow hedges:
|
||||
Current assets
|
$ | 7,271 | ||
Noncurrent assets
|
26,438 | |||
Current liabilities
|
(4,115 | ) | ||
Noncurrent liabilities
|
(16,069 | ) | ||
Total
|
$ | 13,525 |
2011
|
2010
|
|||||||||||||||
(Thousands of Dollars)
|
Carrying
Amount
|
Fair Value
|
Carrying
Amount
|
Fair Value
|
||||||||||||
Long-term debt, including current portion
|
$ | 9,908,435 | $ | 11,734,798 | $ | 9,318,559 | $ | 10,224,845 |
(Millions of Dollars)
|
Dec. 31, 2011
|
|||
Coal
|
$ | 3,683 | ||
Nuclear fuel
|
1,546 | |||
Natural gas supply
|
1,122 | |||
Natural gas storage and transportation
|
2,755 |
(Millions of Dollars)
|
||||
2012
|
$ | 275.5 | ||
2013
|
227.2 | |||
2014
|
224.9 | |||
2015
|
198.6 | |||
2016
|
148.7 | |||
2017 and thereafter
|
404.0 | |||
Total
|
$ | 1,478.9 |
(Thousands of Dollars)
|
Dec. 31, 2011
|
Dec. 31, 2010
|
||||||
Current assets
|
$ | 4,034 | $ | 3,794 | ||||
Property, plant and equipment, net
|
90,914 | 97,602 | ||||||
Other noncurrent assets
|
8,053 | 8,236 | ||||||
Total assets
|
$ | 103,001 | $ | 109,632 | ||||
Current liabilities
|
$ | 12,297 | $ | 11,884 | ||||
Mortgages and other long-term debt payable
|
48,863 | 53,195 | ||||||
Other noncurrent liabilities
|
8,278 | 8,333 | ||||||
Total liabilities
|
$ | 69,438 | $ | 73,412 |
(Millions of Dollars)
|
2011
|
2010
|
||||||
Storage, leaseholds and rights
|
$ | 200.5 | $ | 196.1 | ||||
Gas pipeline
|
20.7 | 20.7 | ||||||
Property held under capital lease
|
221.2 | 216.8 | ||||||
Accumulated depreciation
|
(29.8 | ) | (26.6 | ) | ||||
Total property held under capital leases, net
|
$ | 191.4 | $ | 190.2 |
Other
|
Purchased
|
Total
|
|||||||||||||||
Operating
|
Power Agreement
|
Operating
|
|||||||||||||||
(Millions of Dollars)
|
Leases
|
Operating Leases (a) (b)
|
Leases
|
Capital Leases
|
|||||||||||||
2012
|
$ | 26.6 | $ | 159.0 | $ | 185.6 | $ | 18.2 | |||||||||
2013
|
24.8 | 173.5 | 198.3 | 18.0 | |||||||||||||
2014
|
24.3 | 180.6 | 204.9 | 18.0 | |||||||||||||
2015
|
23.2 | 182.0 | 205.2 | 17.9 | |||||||||||||
2016
|
18.2 | 173.9 | 192.1 | 17.2 | |||||||||||||
Thereafter
|
89.6 | 1,908.7 | 1,998.3 | 306.2 | |||||||||||||
Total minimum obligation
|
395.5 | ||||||||||||||||
Interest component of obligation
|
(280.5 | ) | |||||||||||||||
Present value of minimum obligation
|
$ | 115.0 |
(c)
|
(a)
|
Amounts do not include purchased power agreements accounted for as other commitments, which are recorded to O&M as executed.
|
(b)
|
Purchased power agreement operating leases contractually expire through 2033.
|
(c)
|
Future commitments exclude certain amounts related to Xcel Energy’s 50 percent ownership interest in WYCO.
|
IBM
|
Accenture
|
|||||||
(Millions of Dollars)
|
Agreement
|
Agreement
|
||||||
2012
|
$ | 19.2 | $ | 8.7 | ||||
2013
|
17.6 | 8.4 | ||||||
2014
|
17.2 | 8.2 | ||||||
2015
|
11.9 | 8.2 | ||||||
2016 and thereafter
|
- | 8.1 |
(Millions of Dollars)
|
Guarantor
|
Guarantee
Amount
|
Current
Exposure
|
Triggering
Event
|
|||||||
Guarantee of the indemnification obligations of Xcel Energy Wholesale Group Inc. under a stock purchase agreement (e)
|
Xcel Energy Inc.
|
$ | 17.5 | $ | 17.5 |
(b)
|
|||||
Guarantee of the indemnification obligations of Xcel Energy Argentina Inc. under a stock purchase agreement (d)
|
Xcel Energy Inc.
|
14.7 | — |
(b)
|
|||||||
Guarantee of the indemnification obligations of various Xcel Energy Inc. subsidiaries under different asset purchase agreements (d)
|
Xcel Energy Inc.
|
25.5 | — |
(b)
|
|||||||
Guarantee of customer loans for the Farm Rewiring Program (f)
|
NSP-Wisconsin
|
1.0 | 0.5 |
(c)
|
|||||||
Guarantee of the indemnification obligations of Xcel Energy Services Inc. under the aircraft leases (g)
|
Xcel Energy Inc.
|
8.3 | — |
(a)
|
|||||||
Guarantee benefiting Young Gas Storage Company Ltd. (f)
|
Xcel Energy Inc.
|
0.5 | — |
(a)
|
|||||||
Total guarantees issued
|
$ | 67.5 | $ | 18.0 | |||||||
Guarantee performance and payment of surety bonds for Xcel Energy Inc. and its subsidiaries (j) (k)
|
Xcel Energy Inc.
|
$ | 31.2 |
(h)
|
(i)
|
(a)
|
Nonperformance and/or nonpayment.
|
(b)
|
Losses caused by default in performance of covenants or breach of any warranty or representation in the purchase agreement.
|
(c)
|
The debtor becomes the subject of bankruptcy or other insolvency proceedings.
|
(d)
|
The term of this guarantee is continuing. Certain representations and warranties relating to due organization, transaction authorization and tax matters survive indefinitely. As of Dec. 31, 2011, no claims have been made.
|
(e)
|
The indemnification provisions of the guarantee expired in 2010. As of Dec. 31, 2011, there is a pending indemnification claim causing the guarantee liability to remain outstanding until the final resolution.
|
(f)
|
The term of this guarantee is continuing.
|
(g)
|
The term of this guarantee expires in 2012 when the associated leases expire. At the time of renewal of the aircraft leases, the related guarantees will also be renewed.
|
(h)
|
Due to the magnitude of projects associated with the surety bonds, the total current exposure of this indemnification cannot be determined. Xcel Energy Inc. believes the exposure to be significantly less than the total amount of the outstanding bonds.
|
(i)
|
Failure of Xcel Energy Inc. or one of its subsidiaries to perform under the agreement that is the subject of the relevant bond. In addition, per the indemnity agreement between Xcel Energy Inc. and the various surety companies, the surety companies have the discretion to demand that collateral be posted.
|
(j)
|
Xcel Energy Inc. has on ongoing agreement to indemnify an insurance company in connection with surety bonds they may issue or have issued for UE up to $80 million. Xcel Energy Inc.’s indemnification will be triggered only in the event that UE has failed to meet its obligations to the surety company.
|
(k)
|
The expiration date of the surety bonds is project based. Accordingly, the surety bonds expire in conjunction with the completion of the related projects.
|
Beginning
|
Revisions
|
Ending
|
||||||||||||||||||||||
Balance
|
Liabilities
|
Liabilities
|
to Prior
|
Balance
|
||||||||||||||||||||
(Thousands of Dollars)
|
Jan. 1, 2011
|
Recognized
|
Settled
|
Accretion
|
Estimates
|
Dec. 31, 2011
|
||||||||||||||||||
Electric plant
|
||||||||||||||||||||||||
Steam production asbestos
|
$ | 93,629 | $ | - | $ | (514 | ) | $ | 5,958 | $ | (44,731 | ) | $ | 54,342 | ||||||||||
Steam production ash containment
|
19,688 | - | - | 919 | 20,551 | 41,158 | ||||||||||||||||||
Steam production radiation sources
|
166 | - | - | 12 | (39 | ) | 139 | |||||||||||||||||
Nuclear production decommissioning
|
809,474 | - | - | 57,641 | 615,626 |
(a)
|
1,482,741 | |||||||||||||||||
Wind production
|
38,553 | - | - | 1,962 | - | 40,515 | ||||||||||||||||||
Electric transmission and distribution
|
5,727 | - | - | 290 | 24,687 | 30,704 | ||||||||||||||||||
Natural gas plant
|
||||||||||||||||||||||||
Gas transmission and distribution
|
996 | - | - | 63 | - | 1,059 | ||||||||||||||||||
Common and other property
|
||||||||||||||||||||||||
Common general plant asbestos
|
1,077 | - | - | 58 | - | 1,135 | ||||||||||||||||||
Total liability
|
$ | 969,310 | $ | - | $ | (514 | ) | $ | 66,903 | $ | 616,094 | $ | 1,651,793 |
(a)
|
The increase is primarily due to the completion of NSP-Minnesota’s triennial nuclear decommissioning study, which reflects an increase in the estimated cost of retirement, increase in the escalation rates for each nuclear unit and a decrease in the discount rate used to calculate the net present value of the future cash flows.
|
Beginning
|
Revisions
|
Ending
|
||||||||||||||||||||||
Balance
|
Liabilities
|
Liabilities
|
to Prior
|
Balance
|
||||||||||||||||||||
(Thousands of Dollars)
|
Jan. 1, 2010
|
Recognized
|
Settled
|
Accretion
|
Estimates
|
Dec. 31, 2010
|
||||||||||||||||||
Electric plant
|
||||||||||||||||||||||||
Steam production asbestos
|
$ | 95,093 | $ | 3,771 | $ | (2,330 | ) | $ | 6,037 | $ | (8,942 | ) | $ | 93,629 | ||||||||||
Steam production ash containment
|
17,552 | 32 | - | 903 | 1,201 | 19,688 | ||||||||||||||||||
Steam production radiation sources
|
176 | - | - | 12 | (22 | ) | 166 | |||||||||||||||||
Nuclear production decommissioning
|
758,923 | - | - | 50,551 | - | 809,474 | ||||||||||||||||||
Wind production
|
7,751 | 25,671 | - | 592 | 4,539 | 38,553 | ||||||||||||||||||
Electric transmission and distribution
|
27 | - | - | 12 | 5,688 | 5,727 | ||||||||||||||||||
Natural gas plant
|
||||||||||||||||||||||||
Gas transmission and distribution
|
936 | - | - | 60 | - | 996 | ||||||||||||||||||
Common and other property
|
||||||||||||||||||||||||
Common general plant asbestos
|
1,021 | - | - | 56 | - | 1,077 | ||||||||||||||||||
Total liability
|
$ | 881,479 | $ | 29,474 | $ | (2,330 | ) | $ | 58,223 | $ | 2,464 | $ | 969,310 |
(Millions of Dollars)
|
2011
|
2010
|
||||||
NSP-Minnesota
|
$ | 382 | $ | 400 | ||||
NSP-Wisconsin
|
109 | 107 | ||||||
PSCo
|
380 | 385 | ||||||
SPS
|
74 | 88 | ||||||
Total Xcel Energy
|
$ | 945 | $ | 980 |
Regulatory Basis
|
||||||||
(Thousands of Dollars)
|
2011
|
2010
|
||||||
Estimated decommissioning cost obligation (2008 dollars)
|
$ | 2,308,196 | $ | 2,308,196 | ||||
Effect of escalating costs (to 2011 and 2010 dollars, respectively, at 2.89 percent per year)
|
205,960 | 135,342 | ||||||
Estimated decommissioning cost obligation (in current dollars)
|
2,514,156 | 2,443,538 | ||||||
Effect of escalating costs to payment date (2.89 percent per year)
|
2,602,207 | 2,672,825 | ||||||
Estimated future decommissioning costs (undiscounted)
|
5,116,363 | 5,116,363 | ||||||
Effect of discounting obligation (using risk-free interest rate)
|
(3,187,914 | ) | (3,856,516 | ) | ||||
Discounted decommissioning cost obligation
|
1,928,449 | 1,259,847 | ||||||
Assets held in external decommissioning trust
|
1,336,431 | 1,350,630 | ||||||
Underfunding (overfunding) of external decommissioning fund compared to the discounted decommissioning obligation
|
$ | 592,018 | $ | (90,783 | ) |
(Thousands of Dollars)
|
2011
|
2010
|
2009
|
|||||||||
Annual decommissioning recorded as depreciation expense: (a)
|
||||||||||||
Externally funded
|
$ | - | $ | 934 | $ | 2,849 | ||||||
Internally funded (including interest costs)
|
(456 | ) | (777 | ) | (884 | ) | ||||||
Net decommissioning expense recorded
|
$ | (456 | ) | $ | 157 | $ | 1,965 |
(a)
|
Decommissioning expense does not include depreciation of the capitalized nuclear asset retirement costs.
|
See
|
Remaining
|
||||||||||||||||||||
(Thousands of Dollars)
|
Note(s)
|
Amortization Period
|
Dec. 31, 2011
|
Dec. 31, 2010
|
|||||||||||||||||
Regulatory Assets
|
Current
|
Noncurrent
|
Current
|
Noncurrent
|
|||||||||||||||||
Pension and retiree medical obligations (a)
|
9 |
Various
|
$ | 130,764 | $ | 1,299,399 | $ | 115,218 | $ | 1,209,879 | |||||||||||
Recoverable deferred taxes on AFUDC recorded in plant (b)
|
1 |
Plant lives
|
- | 294,549 | - | 276,861 | |||||||||||||||
Contract valuation adjustments (c)
|
1, 11 |
Term of related contract
|
73,608 | 142,210 | 45,155 | 134,027 | |||||||||||||||
Net AROs (d)
|
1, 13, 14 |
Plant lives
|
- | 209,626 | - | 150,913 | |||||||||||||||
Conservation programs (e)
|
1 |
One to seven years
|
46,769 | 80,981 | 57,679 | 74,236 | |||||||||||||||
Environmental remediation costs
|
1, 13 |
Various
|
2,309 | 109,720 | 3,561 | 98,725 | |||||||||||||||
Renewable resources and environmental initiatives (b)
|
13 |
One to four years
|
51,622 | 25,378 | 75,372 | 20,487 | |||||||||||||||
Depreciation differences (b)
|
1 |
One to seven years
|
4,150 | 54,892 | 5,859 | 12,379 | |||||||||||||||
Purchased power contract costs
|
13 |
Term of related contract
|
- | 54,471 | - | 44,464 | |||||||||||||||
Losses on reacquired debt
|
4 |
Term of related debt
|
5,554 | 43,729 | 6,319 | 49,001 | |||||||||||||||
Nuclear refueling outage costs
|
1 |
One to two years
|
40,365 | 8,810 | 33,819 | 7,169 | |||||||||||||||
Gas pipeline inspection and remediation costs
|
12 |
Pending rate case
|
13,779 | 27,511 | 2,000 | 29,358 | |||||||||||||||
Recoverable purchased natural gas and electric energy costs
|
1 |
One to two years
|
17,031 | 9,867 | 27,770 | 9,907 | |||||||||||||||
State commission adjustments (b)
|
1 |
Plant lives
|
311 | 9,399 | - | 9,235 | |||||||||||||||
Other
|
Various
|
15,973 | 18,466 | 15,789 | 24,819 | ||||||||||||||||
Total regulatory assets
|
$ | 402,235 | $ | 2,389,008 | $ | 388,541 | $ | 2,151,460 | |||||||||||||
Regulatory Liabilities
|
|||||||||||||||||||||
Plant removal costs
|
1, 13 |
Plant lives
|
$ | - | $ | 945,377 | $ | - | $ | 979,666 | |||||||||||
Deferred electric, gas and steam production costs
|
1 |
Less than one year
|
108,057 | - | 107,674 | - | |||||||||||||||
DOE settlement
|
14 |
Less than one year
|
94,734 | - | - | - | |||||||||||||||
Investment tax credit deferrals
|
1, 6 |
Various
|
- | 61,710 | - | 65,856 | |||||||||||||||
Deferred income tax adjustment
|
1, 6 |
Various
|
- | 46,835 | - | 42,863 | |||||||||||||||
Conservation programs (e)
|
1, 12 |
Less than one year
|
15,898 | - | - | - | |||||||||||||||
Contract valuation adjustments (c)
|
1, 11 |
Term of related contract
|
25,268 | 15,450 | 6,684 | 19,743 | |||||||||||||||
Gain from asset sales
|
18 |
One to three years
|
5,780 | 18,696 | 4,281 | 25,492 | |||||||||||||||
Renewable resources and environmental initiatives (b)
|
12, 13 |
Various
|
4,358 | 8,525 | 14,752 | - | |||||||||||||||
Low income discount program
|
One to two years
|
8,696 | 347 | 7,062 | 4,032 | ||||||||||||||||
Nuclear refueling outage costs
|
1 |
One year
|
3,441 | - | 3,441 | 3,441 | |||||||||||||||
REC margin sharing (f)
|
1, 12 | - | - | - | 26,104 | ||||||||||||||||
Other
|
Various
|
8,863 | 4,594 | 12,144 | 12,568 | ||||||||||||||||
Total regulatory liabilities
|
$ | 275,095 | $ | 1,101,534 | $ | 156,038 | $ | 1,179,765 |
(a)
|
Includes $365.3 million and $400.2 million for the regulatory recognition of the NSP-Minnesota pension expense at Dec. 31, 2011 and Dec. 31, 2010, respectively. These amounts are offset by $3.9 million and $7.8 million for PSCo unamortized prior service costs at Dec. 31, 2011 and Dec. 31, 2010, respectively. Also included are $27.2 million and $20.4 million of regulatory assets related to the non-qualified pension plan of which $12.1 million and $2.2 million is included in the current asset at Dec. 31, 2011 and Dec. 31, 2010, respectively.
|
(b)
|
Earns a return on investment in the ratemaking process. These amounts are amortized consistent with recovery in rates.
|
(c)
|
Includes the fair value of certain long-term PPAs used to meet energy capacity requirements and valuation adjustments on natural gas commodity purchases.
|
(d)
|
Includes amounts recorded for future recovery of AROs, less amounts recovered through nuclear decommissioning accruals and gains from decommissioning investments.
|
(e)
|
Includes over- or under-recovered costs for DSM and conservation programs as well as incentives allowed in certain jurisdictions.
|
(f)
|
As described in Note 12, in 2011 the CPUC determined that the customers’ share of REC margins will be netted against the RESA regulatory asset balance. This is reflected in the Dec. 31, 2011 regulatory asset balance.
|
|
·
|
Xcel Energy’s regulated electric utility segment generates, transmits, and distributes electricity in 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.
|
Regulated
|
Regulated
|
All
|
Reconciling
|
Consolidated
|
||||||||||||||||
(Thousands of Dollars)
|
Electric
|
Natural Gas
|
Other
|
Eliminations
|
Total
|
|||||||||||||||
2011
|
||||||||||||||||||||
Operating revenues from external customers
|
$ | 8,766,593 | $ | 1,811,926 | $ | 76,251 | $ | - | $ | 10,654,770 | ||||||||||
Intersegment revenues
|
1,269 | 2,358 | - | (3,627 | ) | - | ||||||||||||||
Total revenues
|
$ | 8,767,862 | $ | 1,814,284 | $ | 76,251 | $ | (3,627 | ) | $ | 10,654,770 | |||||||||
Depreciation and amortization
|
$ | 773,392 | $ | 106,870 | $ | 10,357 | $ | - | $ | 890,619 | ||||||||||
Interest charges and financing costs
|
402,668 | 52,115 | 108,134 | - | 562,917 | |||||||||||||||
Income tax expense (benefit)
|
473,848 | 57,408 | (62,940 | ) | - | 468,316 | ||||||||||||||
Income (loss) from continuing operations
|
788,967 | 101,842 | (49,435 | ) | - | 841,374 |
Regulated
|
Regulated
|
All
|
Reconciling
|
Consolidated
|
||||||||||||||||
(Thousands of Dollars)
|
Electric
|
Natural Gas
|
Other
|
Eliminations
|
Total
|
|||||||||||||||
2010
|
||||||||||||||||||||
Operating revenues from external customers
|
$ | 8,451,845 | $ | 1,782,582 | $ | 76,520 | $ | - | $ | 10,310,947 | ||||||||||
Intersegment revenues
|
1,015 | 5,653 | - | (6,668 | ) | - | ||||||||||||||
Total revenues
|
$ | 8,452,860 | $ | 1,788,235 | $ | 76,520 | $ | (6,668 | ) | $ | 10,310,947 | |||||||||
Depreciation and amortization
|
$ | 748,815 | $ | 99,220 | $ | 10,847 | $ | - | $ | 858,882 | ||||||||||
Interest charges and financing costs
|
380,074 | 49,314 | 119,233 | - | 548,621 | |||||||||||||||
Income tax expense (benefit)
|
434,756 | 59,790 | (57,911 | ) | - | 436,635 | ||||||||||||||
Income (loss) from continuing operations
|
665,155 | 114,554 | (27,753 | ) | - | 751,956 |
Regulated
|
Regulated
|
All
|
Reconciling
|
Consolidated
|
||||||||||||||||
(Thousands of Dollars)
|
Electric
|
Natural Gas
|
Other
|
Eliminations
|
Total
|
|||||||||||||||
2009
|
||||||||||||||||||||
Operating revenues from external customers
|
$ | 7,704,723 | $ | 1,865,703 | $ | 73,877 | $ | - | $ | 9,644,303 | ||||||||||
Intersegment revenues
|
816 | 2,931 | - | (3,747 | ) | - | ||||||||||||||
Total revenues
|
$ | 7,705,539 | $ | 1,868,634 | $ | 73,877 | $ | (3,747 | ) | $ | 9,644,303 | |||||||||
Depreciation and amortization
|
$ | 711,090 | $ | 95,633 | $ | 11,329 | $ | - | $ | 818,052 | ||||||||||
Interest charges and financing costs
|
371,525 | 44,572 | 105,758 | - | 521,855 | |||||||||||||||
Income tax expense (benefit)
|
357,128 | 81,956 | (67,770 | ) | - | 371,314 | ||||||||||||||
Income (loss) from continuing operations
|
611,851 | 108,948 | (35,275 | ) | - | 685,524 |
Quarter Ended
|
||||||||||||||||
(Amounts in thousands, except per share data)
|
March 31, 2011
|
June 30, 2011
|
Sept. 30, 2011
|
Dec. 31, 2011
|
||||||||||||
Operating revenues
|
$ | 2,816,540 | $ | 2,438,222 | $ | 2,831,598 | $ | 2,568,410 | ||||||||
Operating income
|
426,663 | 359,442 | 651,496 | 344,001 | ||||||||||||
Income from continuing operations
|
203,467 | 158,671 | 338,295 | 140,941 | ||||||||||||
Discontinued operations — income (loss)
|
102 | 91 | 37 | (432 | ) | |||||||||||
Net income
|
203,569 | 158,762 | 338,332 | 140,509 | ||||||||||||
Earnings available to common shareholders
|
202,509 | 157,702 | 333,658 | 140,509 | ||||||||||||
Earnings per share total — basic
|
$ | 0.42 | $ | 0.33 | $ | 0.69 | $ | 0.29 | ||||||||
Earnings per share total — diluted
|
0.42 | 0.33 | 0.69 | 0.29 | ||||||||||||
Cash dividends declared per common share
|
0.25 | 0.26 | 0.26 | 0.26 |
Quarter Ended
|
||||||||||||||||
(Amounts in thousands, except per share data)
|
March 31, 2010
|
June 30, 2010
|
Sept. 30, 2010
|
Dec. 31, 2010
|
||||||||||||
Operating revenues
|
$ | 2,807,462 | $ | 2,307,764 | $ | 2,628,787 | $ | 2,566,934 | ||||||||
Operating income
|
403,665 | 325,304 | 568,630 | 322,370 | ||||||||||||
Income from continuing operations
|
167,340 | 135,625 | 312,488 | 136,503 | ||||||||||||
Discontinued operations — income (loss)
|
(222 | ) | 4,151 | (182 | ) | 131 | ||||||||||
Net income
|
167,118 | 139,776 | 312,306 | 136,634 | ||||||||||||
Earnings available to common shareholders
|
166,058 | 138,716 | 311,246 | 135,573 | ||||||||||||
Earnings per share total — basic
|
$ | 0.36 | $ | 0.30 | $ | 0.68 | $ | 0.29 | ||||||||
Earnings per share total — diluted
|
0.36 | 0.30 | 0.67 | 0.29 | ||||||||||||
Cash dividends declared per common share
|
0.25 | 0.25 | 0.25 | 0.25 |
(Thousands of Dollars)
|
||||
Assets acquired
|
||||
Inventory
|
$ | 3,791 | ||
Property, plant and equipment
|
735,959 | |||
Total assets acquired
|
739,750 | |||
Liabilities assumed
|
||||
Accrued expenses
|
7,437 | |||
Total liabilities assumed
|
7,437 | |||
Net assets acquired
|
$ | 732,313 |
1.
|
Consolidated Financial Statements:
|
|
Management Report on Internal Controls Over Financial Reporting — For the year ended Dec. 31, 2011.
|
||
Report of Independent Registered Public Accounting Firm — Financial Statements
|
||
Report of Independent Registered Public Accounting Firm — Internal Controls Over Financial Reporting Consolidated Statements of Income — For the three years ended Dec. 31, 2011, 2010 and 2009.
|
||
Consolidated Statements of Cash Flows — For the three years ended Dec. 31, 2011, 2010 and 2009.
|
||
Consolidated Balance Sheets — As of Dec. 31, 2011 and 2010.
|
||
2.
|
Schedule I — Condensed Financial Information of Registrant.
|
|
Schedule II — Valuation and Qualifying Accounts and Reserves for the years ended Dec. 31, 2011, 2010 and 2009.
|
||
3.
|
Exhibits
|
*
|
Indicates incorporation by reference
|
+
|
Executive Compensation Arrangements and Benefit Plans Covering Executive Officers and Directors
|
t
|
Certain portions of this agreement have been omitted pursuant to a request for confidential treatment and have been filed separately with the SEC.
|
PSCo
|
||
2.01* t |
Purchase and Sale Agreement by and between Riverside Energy Center, LLC and Calpine Development Holdings, Inc., as Sellers, and PSCo, as Purchaser, dated as of April 2, 2010 (excluding certain schedules and exhibits referred to in the agreement, as amended, which the Registrant agrees to furnish supplemental to the SEC upon request) (Exhibit 2.01 to Form 10-Q for the quarter ended June 30, 2010 (file no. 001-03034)).
|
|
Xcel Energy Inc. | ||
3.01*
|
Amended and Restated Articles of Incorporation of Xcel Energy Inc., as filed on May 20, 2011 (Exhibit 3.01 to Form 8-K of Xcel Energy file number 001-03034, dated May 18, 2011).
|
|
3.02*
|
Restated By-Laws of Xcel Energy Inc. (Exhibit 3.01 to Form 8-K dated Aug. 12, 2008 (file no. 001-03034)). | |
Xcel Energy Inc.
|
||
4.01*
|
Indenture dated Dec. 1, 2000, between Xcel Energy Inc. and Wells Fargo Bank, Minnesota, National Association (NA), as Trustee. (Exhibit 4.01 to Form 8-K (file no. 001-03034) dated Dec. 18, 2000).
|
|
4.02*
|
Supplemental Indenture No. 3 dated June 1, 2006 between Xcel Energy Inc. and Wells Fargo Bank, Minnesota, NA, as Trustee, creating $300 million principal amount of 6.5 percent Senior Notes, Series due 2036 (Exhibit 4.01 to Current Report on Form 8-K (file no. 001-03034) dated June 6, 2006).
|
|
4.03*
|
Supplemental Indenture No. 4 dated March 30, 2007 between Xcel Energy Inc. and Wells Fargo Bank, Minnesota, NA, as Trustee, creating $253.979 million aggregate principal amount of 5.613 percent Senior Notes, Series due 2017 (Exhibit 4.1 to Form 8-K (file no. 001-03034) dated March 30, 2007).
|
|
4.04*
|
Junior Subordinated Indenture, dated as of Jan. 1, 2008, by and between Xcel Energy Inc. and Wells Fargo Bank, Minnesota, NA, as Trustee (Exhibit 4.01 to Form 8-K (file no. 001-03034) dated Jan. 16, 2008).
|
|
4.05*
|
Supplemental Indenture No. 1, dated Jan. 16, 2008, by and between Xcel Energy Inc. and Wells Fargo Bank, Minnesota, NA, as Trustee, creating $400 million principal amount of 7.6 percent Junior Subordinated Notes, Series due 2068 (Exhibit 4.02 to Form 8-K (file no. 001-03034) dated Jan. 16, 2008).
|
|
4.06*
|
Replacement Capital Covenant, dated Jan. 16, 2008 (Exhibit 4.03 to Form 8-K (file no. 001-03034) dated Jan. 16, 2008).
|
|
4.07*
|
Supplemental Indenture No. 5 dated as of May 1, 2010 between Xcel Energy Inc. and Wells Fargo Bank, NA, as Trustee, creating $550 million principal amount of 4.70 percent Senior Notes, Series due May 15, 2020 (Exhibit 4.01 to Form 8-K (file no. 001-03034) dated May 13, 2010).
|
|
4.08*
|
Supplemental Indenture No. 6 dated as of Sept. 1, 2011 between Xcel Energy Inc. and Wells Fargo Bank, National Association (NA), as Trustee, creating $250 million principal amount of 4.80 percent Senior Notes, Series due 2041. (Exhibit 4.01 to Form 8-K dated Sept. 12, 2011 (file no. 001-03034)).
|
NSP-Minnesota
|
||
4.09*
|
Supplemental and Restated Trust Indenture, dated May 1, 1988, from NSP-Minnesota to Harris Trust and Savings Bank, as Trustee, providing for the issuance of First Mortgage Bonds (Exhibit 4.02 to Form 10-K of NSP-Minnesota for the year 1988, file no. 001-03034). Supplemental Indentures between NSP-Minnesota and said Trustee, dated as follows:
|
|
Supplemental Indenture dated June 1, 1995, creating $250 million principal amount of 7.125 percent First Mortgage Bonds, Series due July 1, 2025 (Exhibit 4.01 to Form 8-K (file no. 001-03034) dated June 28, 1995, Rider A).
|
||
Supplemental Indenture dated April 1, 1997, creating $100 million principal amount of 8.5 percent First Mortgage Bonds, Series due Sept. 1, 2019 and $27.9 million principal amount of 8.5 percent First Mortgage Bonds, Series due March 1, 2019 (Exhibit 4.47 to Form 10-K (file no. 001-03034) dated Dec. 31, 1997.)
|
||
Supplemental Indenture dated March 1, 1998, creating $150 million principal amount of 6.5 percent First Mortgage Bonds, Series due March 1, 2028 (Exhibit 4.01 to Form 8-K (file no. 001-03034) dated March 11, 1998, Rider A).
|
||
4.10*
|
Supplemental Indenture Aug. 1, 2000 (Assignment and Assumption of Trust Indenture) (Exhibit 4.51 to NSP-Minnesota Form 10-12G (file no. 000-31709) dated Oct. 5, 2000).
|
|
4.11*
|
Indenture, dated July 1, 1999, between NSP-Minnesota and Norwest Bank Minnesota, NA, as Trustee, providing for the issuance of Sr. Debt Securities. (Exhibit 4.01 to NSP-Minnesota Form 8-K (file no. 001-03034) dated July 21, 1999).
|
|
4.12*
|
Supplemental Indenture, dated Aug. 18, 2000, supplemental to the Indenture dated July 1, 1999, among Xcel Energy, NSP-Minnesota and Wells Fargo Bank Minnesota, NA, as Trustee (Assignment and Assumption of Indenture). (Exhibit 4.63 to NSP-Minnesota Form 10-12G (file no. 000-31709) dated Oct. 5, 2000).
|
|
4.13*
|
Supplemental Indenture dated July 1, 2002 between NSP-Minnesota and BNY Midwest Trust Company, as successor Trustee, creating $69 million principal amount of 8.5 percent First Mortgage Bonds, Series due April 1, 2030 (Exhibit 4.06 to NSP-Minnesota Current Report on Form 10-Q, (file no. 000-31387) dated Sept. 30, 2002).
|
|
4.14*
|
Supplemental Trust Indenture dated Aug. 1, 2002 between NSP-Minnesota and BNY Midwest Trust Company, as successor Trustee, creating $450 million principal amount of 8.0 percent First Mortgage Bonds, Series due Aug. 28, 2012 (Exhibit 4.01 to NSP-Minnesota Current Report on Form 8-K, (file no. 000-31387) dated Aug. 22, 2002).
|
|
4.15*
|
Supplemental Indenture dated July 1, 2005 between NSP-Minnesota and BNY Midwest Trust Company, as successor Trustee, creating $250 million principal amount of 5.25 percent First Mortgage Bonds, Series due July 15, 2035 (Exhibit 4.01 to NSP-Minnesota Current Report on Form 8-K, (file no. 000-31387) dated July 14, 2005).
|
|
4.16*
|
Supplemental Indenture dated May 1, 2006 between NSP-Minnesota and BNY Midwest Trust Company, as successor Trustee, creating $400 million principal amount of 6.25 percent First Mortgage Bonds, Series due June 1, 2036 (Exhibit 4.01 to NSP-Minnesota Current Report on Form 8-K, (file no. 000-31387) dated May 18, 2006).
|
|
4.17*
|
Supplemental Indenture, dated June 1, 2007, between NSP-Minnesota and BNY Midwest Trust Company, as successor Trustee (Exhibit 4.01 to NSP-Minnesota Form 8-K (file no. 001-31387) dated June 19, 2007).
|
|
4.18*
|
Supplemental Indenture dated March 1, 2008 between NSP-Minnesota and BNY Midwest Trust Company, as successor Trustee (Exhibit 4.01 to Form 8-K (file no. 001-31387) dated March 11, 2008).
|
|
4.19*
|
Supplemental Indenture dated as of Nov. 1, 2009 between NSP-Minnesota and The Bank of New York Mellon Trust Co., NA, as successor Trustee, creating $300 million principal amount of 5.35 percent First Mortgage Bonds, Series due Sept. 1, 2039 (Exhibit 4.01 of Form 8-K of NSP-Minnesota dated Nov. 16, 2009 (file no. 001-31387)).
|
|
4.20*
|
Supplemental Indenture dated as of Aug. 1, 2010 between NSP-Minnesota and The Bank of New York Mellon Trust Company, NA, as successor Trustee, creating $250 million principal amount of 1.950 percent First Mortgage Bonds, Series due Aug. 15, 2015 and $250 million principal amount of 4.850 percent First Mortgage Bonds, Series due Aug. 15, 2040 (Exhibit 4.01 to Form 8-K dated Aug. 11, 2010 (file no. 001-31387)).
|
|
NSP-Wisconsin
|
||
4.21*
|
Supplemental and Restated Trust Indenture, dated March 1, 1991, between NSP-Wisconsin and First Wisconsin Trust company, providing for the issuance of First Mortgage Bonds (Exhibit 4.01 to Registration Statement 33-39831).
|
|
4.22*
|
Supplemental Trust Indenture, dated April 1, 1991 (Exhibit 4.01 to Form 10-Q (file no. 001-03140) for the quarter ended March 31, 1991).
|
|
4.23*
|
Supplemental Trust Indenture, dated Dec. 1, 1996. (Exhibit 4.01 to Form 8-K (file no. 001-03140) dated Dec. 12, 1996).
|
4.24*
|
Trust Indenture dated Sept. 1, 2000, between NSP-Wisconsin and Firstar Bank, NA as Trustee. (Exhibit 4.01 to Form 8-K (file no. 001-03140) dated Sept. 25, 2000).
|
|
4.25*
|
Supplemental Trust Indenture dated Sept. 1, 2003 between NSP-Wisconsin and US Bank NA, supplementing indentures dated April 1, 1947 and March 1, 1991 (Exhibit 4.05 to Xcel Energy Form 10-Q (file no. 001-03034) dated Nov. 13, 2003).
|
|
4.26*
|
Supplemental Trust Indenture dated as of Sept. 1, 2008 between NSP-Wisconsin and U.S. Bank NA, as successor Trustee, creating $200 million principal amount of 6.375 percent First Mortgage Bonds, Series due Sept. 1, 2038 (Exhibit 4.01 of Form 8-K of NSP-Wisconsin dated Sept. 3, 2008 (file no. 001-03140)).
|
|
PSCo
|
||
4.27*
|
Indenture, dated as of Oct. 1, 1993, between PSCo and Morgan Guaranty Trust Company of New York, as trustee,
providing for the issuance of First Collateral Trust Bonds (Form 10-Q, Sept. 30, 1993 — Exhibit 4(a)).
|
|
4.28*
|
Indentures supplemental to Indenture dated as of Oct. 1, 1993, between PSCo and Morgan Guaranty Trust Company of New York, as trustee,:
|
Dated as of
|
Previous Filing: Form; Date or file no.
|
Exhibit
No.
|
Dated as of
|
Previous Filing: Form; Date or file no.
|
Exhibit
No.
|
|||||
Nov. 1, 1993
|
S-3, (33-51167)
|
4(b)(2)
|
Aug. 15, 2002
|
10-Q, Sept. 30, 2002 (001-03280)
|
4.03
|
|||||
Jan. 1, 1994
|
10-K, 1993
|
4(b)(3)
|
Sept. 1, 2002
|
8-K, Sept. 18, 2002 (001-03280)
|
4.01
|
|||||
Sept. 2, 1994
|
8-K, September 1994
|
4(b)
|
Sept. 15, 2002
|
10-Q, Sept. 30, 2002 (001-03280)
|
4.04
|
|||||
May 1, 1996
|
10-Q, June 30, 1996
|
4(b)
|
March 1, 2003
|
S-3, April 14, 2003 (333-104504)
|
4(b)(3)
|
|||||
Nov. 1, 1996
|
10-K, 1996 (001-03280)
|
4(b)(3)
|
April 1, 2003
|
10-Q May 15, 2003 (001-03280)
|
4.02
|
|||||
Feb. 1, 1997
|
10-Q, March 31, 1997 (001-03280)
|
4(a)
|
May 1, 2003
|
S-4, June 11, 2003 (333-106011)
|
4.9
|
|||||
April 1, 1998
|
10-Q, March 31,1998 (001-03280)
|
4(b)
|
Sept. 1, 2003
|
8-K, Sept. 2, 2003 (001-03280)
|
4.02
|
|||||
Sept. 15, 2003
|
Xcel 10-K, March 15, 2004 (001-03034)
|
4.100
|
||||||||
Aug. 1, 2005
|
PSCo 8-K, Aug. 18, 2005 (001-03280)
|
4.02
|
4.29*
|
Indenture dated July 1, 1999, between PSCo and The Bank of New York, providing for the issuance of Senior Debt Securities and Supplemental Indenture dated July 15, 1999, between PSCo and The Bank of New York (Exhibits 4.1 and 4.2 to Form 8-K (file no. 001-03280) dated July 13, 1999).
|
|
4.30*
|
Financing Agreement between Adams County, Colorado and PSCo, dated as of Aug. 1, 2005 relating to $129.5 million Adams County, Colorado Pollution Control Refunding Revenue Bonds, 2005 Series A. (Exhibit 4.01 to PSCo Current Report on Form 8-K, dated Aug. 18, 2005, file number 001-3280).
|
|
4.31*
|
Supplemental Indenture, dated Aug. 1, 2007, between PSCo and U.S. Bank Trust NA, as successor Trustee (Exhibit 4.01 to PSCo Form 8-K (file no 001-03280) dated Aug. 14, 2007).
|
|
4.32*
|
Supplemental Indenture dated as of Aug. 1, 2008, between PSCo and U.S. Bank Trust NA, as successor Trustee, creating $300 million principal amount of 5.80 percent First Mortgage Bonds, Series No. 18 due 2018 and $300 million principal amount of 6.50 percent First Mortgage Bonds, Series No. 19 due 2038 (Exhibit 4.01 of Form 8-K of PSCo dated Aug. 6, 2008 (file no. 001-03280)).
|
|
4.33*
|
Supplemental Indenture dated as of May 1, 2009 between PSCo and U.S. Bank Trust NA, as successor Trustee, creating $400 million principal amount of 5.125 percent First Mortgage Bonds, Series No. 20 due 2019 (Exhibit 4.01 of Form 8-K of PSCo dated May 28, 2009 (file no. 001-03280)).
|
|
4.34*
|
Supplemental Indenture dated as of Nov. 1, 2010 between PSCo and U.S. Bank Trust NA, as successor Trustee, creating $400 million principal amount of 3.200 percent First Mortgage Bonds, Series No. 21 due 2020 (Exhibit 4.01 of Form 8-K of PSCo dated Nov. 16, 2010 (file no. 001-03280)).
|
|
4.35*
|
Supplemental Indenture dated as of Aug. 1, 2011 between PSCo and U.S. Bank NA, as successor Trustee, creating $250 million principal amount of 4.75 percent First Mortgage Bonds, Series No. 22 due 2041. (Exhibit 4.01 to Form 8-K dated Aug. 9, 2011 (file no. 001-03280)). |
SPS
|
||
4.36*
|
Indenture dated Feb. 1, 1999 between SPS and The Chase Manhattan Bank (Exhibit 99.2 to Form 8-K (file no. 001-03789) dated Feb. 25, 1999).
|
|
4.37*
|
First Supplemental Indenture dated March 1, 1999 between SPS and The Chase Manhattan Bank (Exhibit 99.3 to Form 8-K (file no. 001-03789) dated Feb. 25, 1999).
|
4.38*
|
Second Supplemental Indenture dated Oct. 1, 2001 between SPS and The Chase Manhattan Bank (Exhibit 4.01 to Form 8-K (file no. 001-03789) dated Oct. 23, 2001).
|
|
4.39*
|
Third Supplemental Indenture dated Oct. 1, 2003 to the indenture dated Feb. 1, 1999 between SPS and JPMorgan Chase Bank, as successor Trustee, creating $100 million principal amount of Series C and Series D Notes, 6 percent due 2033 (Exhibit 4.04 to Xcel Energy Form 10-Q (file no. 001-03034) dated Nov. 13, 2003).
|
|
4.40*
|
Fourth Supplemental Indenture dated Oct. 1, 2006 between SPS and The Bank of New York, as successor Trustee (Exhibit 4.01 to Form 8-K (file no. 001-03789) dated Oct. 3, 2006).
|
|
4.41*
|
Red River Authority for Texas Indenture of Trust dated July 1, 1991 (Form 10-K, Aug. 31, 1991 — Exhibit 4(b)).
|
|
4.42*
|
Supplemental Trust Indenture dated as of Nov. 1, 2008 between SPS and The Bank of New York Mellon Trust Company, NA, as successor Trustee, creating $250 million principal amount of Series G Senior Notes, 8.75 percent due 2018 (Exhibit 4.01 of Form 8-K of SPS, dated Nov. 14, 2008 (file no. 001- 03789)).
|
|
4.43*
|
Indenture dated as of Aug. 1, 2011 between SPS and U.S. Bank NA, as Trustee. (Exhibit 4.01 to Form 8-K dated Aug. 10, 2011 (file no. 001-03789)). | |
4.44*
|
Supplemental Indenture dated as of Aug. 3, 2011 between SPS and U.S. Bank NA, as Trustee, creating $200 million principal amount of 4.50 percent First Mortgage Bonds, Series No. 1 due 2041. (Exhibit 4.02 to Form 8-K dated Aug. 10, 2011 (file no. 001-03789)). | |
Xcel Energy Inc.
|
||
10.01*+
|
Xcel Energy Non-Qualified Pension Plan (2009 Restatement) (Exhibit 10.02 to Form 10-K of Xcel Energy (file no. 001-03034) for the year ended Dec. 31, 2008).
|
|
10.02*+
|
Xcel Energy Senior Executive Severance Policy (2009 Amendment and Restatement) (Exhibit 10.05 to Form 10-K of Xcel Energy (file no. 001-03034) for the year ended Dec. 31, 2008).
|
|
10.03*+
|
Xcel Energy Non-employee Directors’ Deferred Compensation Plan as amended and restated Jan. 1, 2009 (Exhibit 10.08 to Form 10-K of Xcel Energy (file no. 001-03034) for the year ended Dec. 31, 2008).
|
|
10.04*
|
Form of Services Agreement between Xcel Energy Services Inc. and utility companies (Exhibit H-1 to Form U5B (file no. 001-03034) dated Nov. 16, 2000).
|
|
10.05*+
|
Xcel Energy Supplemental Executive Retirement Plan as amended and restated Jan. 1, 2009 (Exhibit 10.17 to Form 10-K of Xcel Energy (file no. 001-03034) for the year ended Dec. 31, 2008).
|
|
10.06*+
|
Amendment dated Aug. 26, 2009 to the Xcel Energy Senior Executive Severance and Change-in-Control Policy (Exhibit 10.06 to Form 10-Q of Xcel Energy (file no. 001-03034) for the quarter ended Sept. 30, 2009).
|
|
10.07*+
|
Xcel Energy Inc. Executive Annual Incentive Award Plan Form of Restricted Stock Agreement (Exhibit 10.08 to Form 10-Q of Xcel Energy (file no. 001-03034) for the quarter ended Sept. 30, 2009).
|
|
10.08*
|
Xcel Energy Executive Annual Incentive Award Plan (as amended and restated effective Feb. 17, 2010) (incorporated by reference to Appendix A to Schedule 14A, Definitive Proxy Statement to Xcel Energy Inc. (file no. 001-03034) dated April 6, 2010).
|
|
10.09*+
|
Xcel Energy 2010 Executive Annual Discretionary Award Plan (Exhibit 10.24 to Form 10-K of Xcel Energy (file no. 001-03034) for the year ended Dec. 31, 2009).
|
|
10.10*+
|
Xcel Energy 2005 Long-Term Incentive Plan (as amended and restated effective Feb. 17, 2010) (incorporated by reference to Appendix B to Schedule 14A, Definitive Proxy Statement to Xcel Energy Inc. (file no. 001-03034) dated April 6, 2010).
|
|
10.11*+
|
Xcel Energy 2010 Executive Annual Discretionary Award Plan (as amended and restated effective Dec. 15, 2010) (Exhibit 10.23 to Form 10-K of Xcel Energy (file no. 001-03034) for the year ended Dec. 31, 2010).
|
|
10.12*+
|
Xcel Energy 2005 Long-Term Incentive Plan Form of Bonus Stock Agreement (Exhibit 10.24 to Form 10-K of Xcel Energy (file no. 001-03034) for the year ended Dec. 31, 2010).
|
|
10.13*+
|
Xcel Energy 2005 Long-Term Incentive Plan Form of Performance Share Agreement (Exhibit 10.25 to Form 10-K of Xcel Energy (file no. 001-03034) for the year ended Dec. 31, 2010).
|
|
10.14*+
|
Xcel Energy 2005 Long-Term Incentive Plan Form of Restricted Stock Unit Agreement (Exhibit 10.26 to Form 10-K of Xcel Energy (file no. 001-03034) for the year ended Dec. 31, 2010).
|
|
10.15*
|
Credit Agreement, dated as of March 17, 2011 among Xcel Energy Inc., as Borrower, the several lenders from time to time parties thereto, JPMorgan Chase Bank, N.A., as Administrative Agent, Bank of America, N.A., and Barclays Capital, the investment banking division of Barclays Bank Plc, as Syndication Agents, and Wells Fargo Bank, National Association, as Documentation Agent (Exhibit 99.01 to Form 8-K of Xcel Energy, file number 001-03034, dated March 23, 2011).
|
10.16*+
|
Stock Equivalent Plan for Non-Employee Directors of Xcel Energy as amended and restated effective Feb. 23, 2011 (Appendix A to the Xcel Energy Definitive Proxy Statement (file no. 001-03034) filed April 5, 2011).
|
|
Xcel Energy Inc. Nonqualified Deferred Compensation Plan (2009 Restatement) (as amended and restated effective Nov. 29, 2011).
|
||
Second Amendment dated Oct. 26, 2011 to the Xcel Energy Senior Executive Severance and Change-in-Control Policy.
|
NSP-Minnesota | ||
10.19*
|
Ownership and Operating Agreement, dated March 11, 1982, between NSP-Minnesota, Southern Minnesota Municipal Power Agency and United Minnesota Municipal Power Agency concerning Sherburne County Generating Unit No. 3 (Exhibit 10.01 to Form 10-Q for the quarter ended Sept. 30, 1994, file no. 001-03034).
|
|
10.20*
|
Restated Interchange Agreement dated Jan. 16, 2001 between NSP-Wisconsin and NSP-Minnesota (Exhibit 10.01 to NSP-Wisconsin Form S-4 (file no. 333-112033) dated Jan. 21, 2004).
|
|
10.21*
|
Credit Agreement, dated as of March 17, 2011 among NSP-Minnesota, as Borrower, the several lenders from time to time parties thereto, JPMorgan Chase Bank, N.A., as Administrative Agent, Bank of America, N.A., and Barclays Capital, the investment banking division of Barclays Bank Plc, as Syndication Agents, and Wells Fargo Bank, National Association, as Documentation Agent (Exhibit 99.02 to Form 8-K of Xcel Energy, file number 001-03034, dated March 23, 2011).
|
|
NSP-Wisconsin
|
||
10.22* | Restated Interchange Agreement dated Jan. 16, 2001 between NSP- Wisconsin and NSP-Minnesota (Exhibit 10.01 to Form S-4 (file no. 333-112033) dated Jan. 21, 2004). | |
10.23*
|
Credit Agreement, dated as of March 17, 2011 among NSP-Wisconsin, as Borrower, the several lenders from time to time parties thereto, JPMorgan Chase Bank, N.A., as Administrative Agent, Bank of America, N.A., and Barclays Capital, the investment banking division of Barclays Bank Plc, as Syndication Agents, and Wells Fargo Bank, National Association, as Documentation Agent (Exhibit 99.03 to Form 8-K of Xcel Energy, file number 001-03034, dated March 23, 2011).
|
|
PSCo
|
||
10.24*
|
Amended and Restated Coal Supply Agreement entered into Oct. 1, 1984 but made effective as of Jan. 1, 1976 between PSCo and Amax Inc. on behalf of its division, Amax Coal Co. (Form 10-K (file no. 001-03280) Dec. 31, 1984 — Exhibit 10I (1)).
|
|
10.25*
|
First Amendment to Amended and Restated Coal Supply Agreement entered into May 27, 1988 but made effective Jan. 1, 1988 between PSCo and Amax Coal Co. (Form 10-K (file no. 001-03280) Dec. 31, 1988 — Exhibit 10I (2)).
|
|
10.26*
|
Proposed Settlement Agreement excerpts, as filed with the CPUC (Exhibit 99.02 to Form 8-K (file no. 001-03034) dated Dec. 3, 2004).
|
|
10.27*
|
Settlement Agreement among PSCo and Concerned Environmental and Community Parties, dated Dec. 3, 2004 (Exhibit 99.03 to Form 8-K (file no. 001-03034) dated Dec. 3, 2004).
|
|
10.28*
|
Credit Agreement, dated as of March 17, 2011 among PSCo as Borrower, the several lenders from time to time parties thereto, JPMorgan Chase Bank, N.A., as Administrative Agent, Bank of America, N.A., and Barclays Capital, the investment banking division of Barclays Bank Plc, as Syndication Agents, and Wells Fargo Bank, National Association, as Documentation Agent (Exhibit 99.04 to Form 8-K of Xcel Energy, file number 001-03034, dated March 23, 2011).
|
|
SPS
|
||
10.29*
|
Coal Supply Agreement (Harrington Station) between SPS and TUCO, dated May 1, 1979 (Form 8-K (file no. 001-03789), May 14, 1979 — Exhibit 3).
|
|
10.30*
|
Master Coal Service Agreement between Swindell-Dressler Energy Supply Co. and TUCO, dated July 1, 1978 (Form 8-K, (file no. 001-03789) May 14, 1979 — Exhibit 5(A)).
|
|
10.31*
|
Guaranty of Master Coal Service Agreement between Swindell-Dressler Energy Supply Co. and TUCO (Form 8-K, (file no. 3789) May 14, 1979 — Exhibit 5(B)).
|
|
10.32*
|
Coal Supply Agreement (Tolk Station) between SPS and TUCO dated April 30, 1979, as amended Nov. 1, 1979 and Dec. 30, 1981 (Form 10-Q, (file no. 3789) Feb. 28, 1982 — Exhibit 10(b)).
|
|
10.33*
|
Master Coal Service Agreement between Wheelabrator Coal Services Co. and TUCO dated Dec. 30, 1981, as amended Nov. 1, 1979 and Dec. 30, 1981 (Form 10-Q, (file no. 3789) Feb. 28, 1982 — Exhibit 10I).
|
|
10.34* | Power Purchase Agreement dated May 23, 1997 between Borger Energy Associates, L.P, and SPS. | |
10.35*
|
Credit Agreement, dated as of March 17, 2011 among SPS, as Borrower, the several lenders from time to time parties thereto, JPMorgan Chase Bank, N.A., as Administrative Agent, Bank of America, N.A., and Barclays Capital, the investment banking division of Barclays Bank Plc, as Syndication Agents, and Wells Fargo Bank, National Association, as Documentation Agent (Exhibit 99.05 to Form 8-K of Xcel Energy, file number 001-03034, dated March 23, 2011).
|
Xcel Energy Inc.
|
||
Statement of Computation of Ratio of Earnings to Fixed Charges.
|
||
Subsidiaries of Xcel Energy Inc.
|
||
Consent of Independent Registered Public Accounting Firm.
|
||
Written Consent Resolution of the Board of Directors of Xcel Energy Inc., adopting Power of Attorney.
|
||
Principal Executive Officer’s certification pursuant to 18 U.S. C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
||
Principal Financial Officer’s certification pursuant to 18 U.S. C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
||
Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
||
Statement pursuant to Private Securities Litigation Reform Act of 1995.
|
||
101
|
The following materials from Xcel Energy Inc.’s Annual Report on Form 10-K for the year ended Dec. 31, 2011 are formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Statements of Income, (ii) the Consolidated Statements of Cash Flows, (iii) the Consolidated Balance Sheets, (iv) the Consolidated Statements of Common Stockholders’ Equity and Comprehensive Income, (v) Consolidated Statements of Capitalization, (vi) Notes to Consolidated Financial Statements, and (vii) document and entity information.
|
Year Ended Dec. 31
|
||||||||||||
2011
|
2010
|
2009
|
||||||||||
Income
|
||||||||||||
Equity earnings of subsidiaries
|
$ | 904,315 | $ | 818,212 | $ | 743,798 | ||||||
Total income
|
904,315 | 818,212 | 743,798 | |||||||||
Expenses and other deductions
|
||||||||||||
Operating expenses
|
14,513 | 11,849 | 9,116 | |||||||||
Other income
|
(760 | ) | (681 | ) | (1,295 | ) | ||||||
Interest charges and financing costs
|
104,297 | 112,510 | 101,118 | |||||||||
Total expenses and other deductions
|
118,050 | 123,678 | 108,939 | |||||||||
Income from continuing operations before income taxes
|
786,265 | 694,534 | 634,859 | |||||||||
Income tax benefit
|
(55,109 | ) | (57,422 | ) | (50,665 | ) | ||||||
Income from continuing operations
|
841,374 | 751,956 | 685,524 | |||||||||
Income (loss) from discontinued operations, net of tax
|
(202 | ) | 3,878 | (4,637 | ) | |||||||
Net income
|
841,172 | 755,834 | 680,887 | |||||||||
Dividend requirements on preferred stock
|
3,534 | 4,241 | 4,241 | |||||||||
Premium on redemption of preferred stock
|
3,260 | - | - | |||||||||
Earnings available to common shareholders
|
$ | 834,378 | $ | 751,593 | $ | 676,646 | ||||||
Weighted average common shares outstanding:
|
||||||||||||
Basic
|
485,039 | 462,052 | 456,433 | |||||||||
Diluted
|
485,615 | 463,391 | 457,139 | |||||||||
Earnings per average common share — basic:
|
||||||||||||
Income from continuing operations
|
$ | 1.72 | $ | 1.62 | $ | 1.49 | ||||||
Income (loss) from discontinued operations
|
- | 0.01 | (0.01 | ) | ||||||||
Earnings per share
|
$ | 1.72 | $ | 1.63 | $ | 1.48 | ||||||
Earnings per average common share — diluted:
|
||||||||||||
Income from continuing operations
|
$ | 1.72 | $ | 1.61 | $ | 1.49 | ||||||
Income (loss) from discontinued operations
|
- | 0.01 | (0.01 | ) | ||||||||
Earnings per share
|
$ | 1.72 | $ | 1.62 | $ | 1.48 | ||||||
Cash dividends declared per common share
|
$ | 1.03 | $ | 1.00 | $ | 0.97 |
Year Ended Dec. 31
|
||||||||||||
2011
|
2010
|
2009
|
||||||||||
Operating activities
|
||||||||||||
Net cash provided by operating activities
|
$ | 595,732 | $ | 537,840 | $ | 627,013 | ||||||
Investing activities
|
||||||||||||
Capital contributions to subsidiaries
|
(287,495 | ) | (523,369 | ) | (297,004 | ) | ||||||
Net cash used in investing activities
|
(287,495 | ) | (523,369 | ) | (297,004 | ) | ||||||
Financing activities
|
||||||||||||
Proceeds from (repayment of) short-term borrowings, net
|
(21,000 | ) | (216,000 | ) | 13,750 | |||||||
Proceeds from issuance of long-term debt
|
246,877 | 543,923 | - | |||||||||
Repayment of long-term debt
|
- | (358,636 | ) | - | ||||||||
Proceeds from issuance of common stock
|
38,691 | 457,258 | 20,133 | |||||||||
Redemption of preferred stock
|
(104,980 | ) | - | - | ||||||||
Dividends paid
|
(474,760 | ) | (432,110 | ) | (414,922 | ) | ||||||
Net cash used in financing activities
|
(315,172 | ) | (5,565 | ) | (381,039 | ) | ||||||
Net change in cash and cash equivalents
|
(6,935 | ) | 8,906 | (51,030 | ) | |||||||
Cash and cash equivalents at beginning of period
|
9,654 | 748 | 51,778 | |||||||||
Cash and cash equivalents at end of period
|
$ | 2,719 | $ | 9,654 | $ | 748 |
Dec. 31
|
||||||||
2011
|
2010
|
|||||||
Assets
|
||||||||
Cash and cash equivalents
|
$ | 2,719 | $ | 9,654 | ||||
Accounts receivable from subsidiaries
|
271,895 | 266,323 | ||||||
Other current assets
|
28,399 | 35,276 | ||||||
Total current assets
|
303,013 | 311,253 | ||||||
Investment in subsidiaries
|
10,089,116 | 9,559,780 | ||||||
Other assets
|
154,353 | 134,157 | ||||||
Total other assets
|
10,243,469 | 9,693,937 | ||||||
Total assets
|
$ | 10,546,482 | $ | 10,005,190 | ||||
Liabilities and Equity
|
||||||||
Dividends payable
|
$ | 126,487 | $ | 122,847 | ||||
Short-term debt
|
127,000 | 148,000 | ||||||
Other current liabilities
|
36,000 | 24,453 | ||||||
Total current liabilities
|
289,487 | 295,300 | ||||||
Other liabilities
|
31,616 | 29,192 | ||||||
Total other liabilities
|
31,616 | 29,192 | ||||||
Commitments and contingencies
|
||||||||
Capitalization
|
||||||||
Long-term debt
|
1,743,181 | 1,492,199 | ||||||
Preferred stockholders' equity
|
- | 104,980 | ||||||
Common stockholders' equity
|
8,482,198 | 8,083,519 | ||||||
Total capitalization
|
10,225,379 | 9,680,698 | ||||||
Total liabilities and equity
|
$ | 10,546,482 | $ | 10,005,190 |
2011
|
2010
|
|||||||||||||||
Accounts
|
Accounts
|
Accounts
|
Accounts
|
|||||||||||||
(Thousands of Dollars)
|
Receivable
|
Payable
|
Receivable
|
Payable
|
||||||||||||
NSP-Minnesota
|
$ | 58,321 | $ | - | $ | 81,447 | $ | - | ||||||||
NSP-Wisconsin
|
8,620 | - | 12,510 | - | ||||||||||||
PSCo
|
83,263 | - | 66,828 | (11,532 | ) | |||||||||||
SPS
|
17,440 | - | 24,769 | - | ||||||||||||
Xcel Energy Services Inc.
|
52,994 | (1,690 | ) | 35,311 | (997 | ) | ||||||||||
Xcel Energy Ventures Inc.
|
37,700 | - | 41,692 | - | ||||||||||||
Other subsidiaries of Xcel Energy Inc.
|
20,574 | (5,327 | ) | 20,076 | (3,784 | ) | ||||||||||
$ | 278,912 | $ | (7,017 | ) | $ | 282,633 | $ | (16,313 | ) |
Additions
|
||||||||||||||||||||
Balance at
Jan. 1
|
Charged to
Costs and
Expenses
|
Charged to
Other
Accounts (a)
|
Deductions
from Reserves
(b) (c)
|
Balance at
Dec. 31
|
||||||||||||||||
Allowance for bad debts:
|
||||||||||||||||||||
2011
|
$ | 54,563 | $ | 44,521 | $ | 15,636 | $ | 56,155 | $ | 58,565 | ||||||||||
2010
|
56,103 | 44,068 | 15,202 | 60,810 | 54,563 | |||||||||||||||
2009
|
64,239 | 49,023 | 21,869 | 79,028 | 56,103 | |||||||||||||||
NOL and tax credit valuation allowances:
|
||||||||||||||||||||
2011
|
$ | 1,927 | $ | 4,379 | $ | - | $ | 623 | $ | 5,683 | ||||||||||
2010
|
9,324 | 240 | - | 7,637 | 1,927 | |||||||||||||||
2009
|
2,044 | 7,280 | - | - | 9,324 |
(a)
|
Recovery of amounts previously written off as related to allowance for bad debts.
|
(b)
|
Principally bad debts written off or transferred as related to allowance for bad debts.
|
(c)
|
Reductions to valuation allowances for NOL and tax credit carryforwards primarily due to changes in tax laws and expirations of certain carryforwards.
|
XCEL ENERGY INC.
|
||
Feb. 24, 2012
|
By:
|
/s/ TERESA S. MADDEN
|
Teresa S. Madden
Senior Vice President and Chief Financial Officer
(Principal Financial Officer)
|
/s/ BENJAMIN G.S. FOWKE III
|
Chairman, President, Chief Executive Officer and Director
|
|
Benjamin G.S. Fowke III
|
(Principal Executive Officer)
|
|
/s/ TERESA S. MADDEN
|
Senior Vice President and Chief Financial Officer
|
|
Teresa S. Madden
|
(Principal Financial Officer)
|
|
/s/ JEFFREY S. SAVAGE
|
Vice President and Controller
|
|
Jeffrey S. Savage
|
(Principal Accounting Officer)
|
|
*
|
Director
|
|
Fredric W. Corrigan
|
||
*
|
Director
|
|
Richard K. Davis
|
||
*
|
Director
|
|
Albert F. Moreno
|
||
*
|
Director
|
|
Christopher J. Policinski
|
||
*
|
Director
|
|
A. Patricia Sampson
|
||
*
|
Director
|
|
James J. Sheppard
|
||
*
|
Director
|
|
David A. Westerlund
|
||
*
|
|
Director
|
Kim Williams
|
||
*
|
Director
|
|
Timothy V. Wolf
|
||
*
|
/s/ TERESA S. MADDEN
|
Attorney-in-Fact
|
Teresa S. Madden
|