Annual Statements Open main menu

XCEL ENERGY INC - Quarter Report: 2022 September (Form 10-Q)


xel-20220930_g1.jpg
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C.  20549
FORM 10-Q
(Mark One)
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended Sept. 30, 2022
or
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to

Commission File Number: 001-3034
Xcel Energy Inc.
(Exact Name of Registrant as Specified in its Charter)
Minnesota41-0448030
(State or Other Jurisdiction of Incorporation or Organization)

(I.R.S. Employer Identification No.)
414 Nicollet MallMinneapolisMinnesota55401
(Address of Principal Executive Offices)(Zip Code)
(612)330-5500
(Registrant’s Telephone Number, Including Area Code)

Securities registered pursuant to Section 12(b) of the Act:
Title of each classTrading Symbol(s)Name of each exchange on which registered
Common Stock, $2.50 par valueXELNasdaq Stock Market LLC

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.     Yes   No
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).     Yes   No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company.  See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filerAccelerated filer
Non-accelerated filerSmaller reporting company
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes No
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
ClassOutstanding at Oct. 25, 2022
Common Stock, $2.50 par value547,248,496 shares



TABLE OF CONTENTS
PART IFINANCIAL INFORMATION
Item 1 —
Item 2 —
Item 3 —
Item 4 —
PART IIOTHER INFORMATION
Item 1 —
Item 1A —
Item 2 —
Item 6 —
This Form 10-Q is filed by Xcel Energy Inc. Additional information is available in various filings with the SEC. This report should be read in its entirety.
2


Definitions of Abbreviations
Xcel Energy Inc.’s Subsidiaries and Affiliates (current and former)
e primee prime inc.
NSP-MinnesotaNorthern States Power Company, a Minnesota corporation
NSP SystemThe electric production and transmission system of NSP-Minnesota and NSP-Wisconsin operated on an integrated basis and managed by NSP-Minnesota
NSP-WisconsinNorthern States Power Company, a Wisconsin corporation
PSCoPublic Service Company of Colorado
SPSSouthwestern Public Service Company
Utility subsidiariesNSP-Minnesota, NSP-Wisconsin, PSCo and SPS
WYCOWYCO Development, LLC
Xcel EnergyXcel Energy Inc. and its subsidiaries
Federal and State Regulatory Agencies
CPUCColorado Public Utilities Commission
D.C. CircuitUnited States Court of Appeals for the District of Columbia Circuit
DOCMinnesota Department of Commerce
EPAUnited States Environmental Protection Agency
FERCFederal Energy Regulatory Commission
MPUCMinnesota Public Utilities Commission
NDPSCNorth Dakota Public Service Commission
NRCNuclear Regulatory Commission
OAGMinnesota Office of Attorney General
PUCTPublic Utility Commission of Texas
SECSecurities and Exchange Commission
Electric, Purchased Gas and Resource Adjustment Clauses
GCAGas cost adjustment
GUICGas utility infrastructure cost rider
RESRenewable energy standard
TCRTransmission cost recovery adjustment
Other
AFUDCAllowance for funds used during construction
ALJAdministrative Law Judge
AMTAlternative minimum tax
ATMAt-the-market
C&ICommercial and Industrial
CCRCoal combustion residuals
CCR RuleFinal rule (40 CFR 257.50 - 257.107) published by EPA regulating the management, storage and disposal of CCRs as a nonhazardous waste
CDDCooling degree-days
CEOChief executive officer
CERCLAComprehensive Environmental Response, Compensation, and Liability Act
CFOChief financial officer
CORECORE Electric Cooperative
CPCNCertificate of Public Convenience and Necessity
CSPVCrystalline Silicon Photovoltaic
CUBCitizens Utility Board
DRIPDividend Reinvestment and Stock Purchase Program
EPSEarnings per share
ETREffective tax rate
FTRFinancial transmission right
GAAPUnited States generally accepted accounting principles
GEGeneral Electric Company
HDDHeating degree-days
IPPIndependent power producing entity
IRAInflation Reduction Act
ITCInvestment Tax Credit
JSCJust Solar Coalition
LLCLimited liability company
LP&LLubbock Power and Light
MGPManufactured gas plant
MISOMidcontinent Independent System Operator, Inc.
NAVNet asset value
NOPRNotice of Proposed Rulemaking
NOxNitrogen Oxides
O&MOperating and maintenance
OATTOpen Access Transmission Tariff
PFASPer- and PolyFluroroAlkyl Substances
PIMPerformance Incentive Mechanism
PPAPower purchase agreement
PTCProduction tax credit
ROEReturn on equity
RTORegional Transmission Organization
SMMPASouthern Minnesota Municipal Power Agency
SPPSouthwest Power Pool, Inc.
THITemperature-humidity index
TOsTransmission owners
UCAColorado Office of the Utility Consumer Advocate
VaRValue at Risk
WACCWeighted average cost of capital
XLIXcel Large Industrial Customers
Measurements
MWMegawatts

3


Forward-Looking Statements
Except for the historical statements contained in this report, the matters discussed herein are forward-looking statements that are subject to certain risks, uncertainties and assumptions. Such forward-looking statements, including those relating to 2022 and 2023 EPS guidance, long-term EPS and dividend growth rate objectives, future sales, future expenses, future tax rates, future operating performance, estimated base capital expenditures and financing plans, projected capital additions and forecasted annual revenue requirements with respect to rider filings, expected rate increases to customers, expectations and intentions regarding regulatory proceedings, and expected impact on our results of operations, financial condition and cash flows of resettlement calculations and credit losses relating to certain energy transactions, as well as assumptions and other statements are intended to be identified in this document by the words “anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “may,” “objective,” “outlook,” “plan,” “project,” “possible,” “potential,” “should,” “will,” “would” and similar expressions. Actual results may vary materially. Forward-looking statements speak only as of the date they are made, and we expressly disclaim any obligation to update any forward-looking information. The following factors, in addition to those discussed in Xcel Energy’s Annual Report on Form 10-K for the fiscal year ended Dec. 31, 2021 and subsequent filings with the SEC, could cause actual results to differ materially from management expectations as suggested by such forward-looking information: uncertainty around the impacts and duration of the COVID-19 pandemic, including potential workforce impacts resulting from vaccination requirements, quarantine policies or government restrictions, and sales volatility; operational safety, including our nuclear generation facilities and other utility operations; successful long-term operational planning; commodity risks associated with energy markets and production; rising energy prices and fuel costs; qualified employee work force and third-party contractor factors; violations of our Codes of Conduct; our ability to recover costs and our subsidiaries’ ability to recover costs from customers; changes in regulation; reductions in our credit ratings and the cost of maintaining certain contractual relationships; general economic conditions, including recessionary conditions, inflation rates, monetary fluctuations, supply chain constraints and their impact on capital expenditures and/or the ability of Xcel Energy Inc. and its subsidiaries to obtain financing on favorable terms; availability or cost of capital; our customers’ and counterparties’ ability to pay their debts to us; assumptions and costs relating to funding our employee benefit plans and health care benefits; our subsidiaries’ ability to make dividend payments; tax laws; effects of geopolitical events, including war and acts of terrorism; cyber security threats and data security breaches; seasonal weather patterns; changes in environmental laws and regulations; climate change and other weather; natural disaster and resource depletion, including compliance with any accompanying legislative and regulatory changes; costs of potential regulatory penalties; regulatory changes and/or limitations related to the use of natural gas as an energy source; and our ability to execute on our strategies or achieve expectations related to environmental, social and governance matters, including as a result of evolving legal, regulatory and other standards, processes, and assumptions, the pace of scientific and technological developments, increased costs, the availability of requisite financing, and changes in carbon markets.
4

Table of Contents

PART I FINANCIAL INFORMATION
ITEM 1 FINANCIAL STATEMENTS

XCEL ENERGY INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(amounts in millions, except per share data)
Three Months Ended Sept. 30Nine Months Ended Sept. 30
2022202120222021
Operating revenues
Electric$3,699 $3,176 $9,255 $8,643 
Natural gas357 268 1,923 1,364 
Other26 23 79 69 
Total operating revenues4,082 3,467 11,257 10,076 
Operating expenses
Electric fuel and purchased power1,497 1,210 3,772 3,643 
Cost of natural gas sold and transported173 86 1,134 603 
Cost of sales — other11 11 32 28 
O&M expenses611 568 1,827 1,752 
Conservation and demand side management expenses86 78 259 222 
Depreciation and amortization607 537 1,807 1,586 
Taxes (other than income taxes)173 152 523 472 
Total operating expenses3,158 2,642 9,354 8,306 
Operating income924 825 1,903 1,770 
Other (expense) income, net(15)(3)(20)
Earnings from equity method investments13 27 47 
Allowance for funds used during construction — equity20 21 53 53 
Interest charges and financing costs
Interest charges — includes other financing costs of $8, $7, $24 and $22, respectively
244 211 705 628 
Allowance for funds used during construction — debt(7)(7)(19)(18)
Total interest charges and financing costs237 204 686 610 
Income before income taxes693 652 1,277 1,265 
Income tax expense (benefit)44 43 (80)(17)
Net income$649 $609 $1,357 $1,282 
Weighted average common shares outstanding:
Basic548 539 546 539 
Diluted548 539 546 539 
Earnings per average common share:
Basic$1.19 $1.13 $2.48 $2.38 
Diluted1.18 1.13 2.48 2.38 
See Notes to Consolidated Financial Statements

5

Table of Contents

XCEL ENERGY INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
(amounts in millions)
Three Months Ended Sept. 30Nine Months Ended Sept. 30
2022202120222021
Net income$649 $609 $1,357 $1,282 
Other comprehensive income
Pension and retiree medical benefits:
Net pension and retiree medical losses arising during the period, net of tax of $4, $—, $4 and $—, respectively
10 — 11 — 
Reclassifications of loss to net income, net of tax of $—, $1, $1 and $2, respectively
Derivative instruments:
Net fair value increase, net of tax of $—, $1, $6 and $1, respectively
— 15 
Reclassification of losses to net income, net of tax of $—, $—, $1 and $1, respectively
Total other comprehensive income12 32 15 
Total comprehensive income$661 $618 $1,389 $1,297 
See Notes to Consolidated Financial Statements



6

Table of Contents

XCEL ENERGY INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(amounts in millions)
 Nine Months Ended Sept. 30
 20222021
Operating activities
Net income$1,357 $1,282 
Adjustments to reconcile net income to cash provided by operating activities:
Depreciation and amortization1,821 1,597 
Nuclear fuel amortization91 86 
Deferred income taxes(85)(9)
Allowance for equity funds used during construction(53)(53)
Earnings from equity method investments(27)(47)
Dividends from equity method investments30 31 
Provision for bad debts41 53 
Share-based compensation expense19 20 
Changes in operating assets and liabilities:
Accounts receivable(221)(152)
Accrued unbilled revenues69 58 
Inventories(272)(82)
Other current assets13 
Accounts payable152 61 
Net regulatory assets and liabilities239 (997)
Other current liabilities51 (22)
Pension and other employee benefit obligations(59)(131)
Other, net(124)
Net cash provided by operating activities3,167 1,579 
Investing activities
Capital/construction expenditures(3,325)(3,032)
Purchase of investment securities(1,055)(540)
Proceeds from the sale of investment securities1,029 531 
Other, net30 (24)
Net cash used in investing activities(3,321)(3,065)
Financing activities
(Repayments of) proceeds from short-term borrowings, net(847)1,163 
Proceeds from issuances of long-term debt2,164 1,920 
Repayments of long-term debt, including reacquisition premiums(600)(399)
Proceeds from issuance of common stock156 13 
Dividends paid(754)(698)
Other, net(14)(11)
Net cash provided by financing activities105 1,988 
Net change in cash, cash equivalents and restricted cash(49)502 
Cash, cash equivalents and restricted cash at beginning of period166 129 
Cash, cash equivalents and restricted cash at end of period$117 $631 
Supplemental disclosure of cash flow information:
Cash paid for interest (net of amounts capitalized)$(628)$(592)
Cash paid for income taxes, net(16)(6)
Supplemental disclosure of non-cash investing and financing transactions:
Accrued property, plant and equipment additions$393 $476 
Inventory transfers to property, plant and equipment34 87 
Operating lease right-of-use assets17 
Allowance for equity funds used during construction53 53 
Issuance of common stock for reinvested dividends and/or equity awards40 26 
See Notes to Consolidated Financial Statements
7

Table of Contents

XCEL ENERGY INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(amounts in millions, except share and per share data)
Sept. 30, 2022Dec. 31, 2021
Assets
Current assets
Cash and cash equivalents$117 $166 
Accounts receivable, net1,196 1,018 
Accrued unbilled revenues793 862 
Inventories870 631 
Regulatory assets1,275 1,106 
Derivative instruments456 123 
Prepaid taxes54 44 
Prepayments and other329 289 
Total current assets5,090 4,239 
Property, plant and equipment, net47,287 45,457 
Other assets
Nuclear decommissioning fund and other investments3,083 3,628 
Regulatory assets2,850 2,738 
Derivative instruments90 67 
Operating lease right-of-use assets1,155 1,291 
Other420 431 
Total other assets7,598 8,155 
Total assets$59,975 $57,851 
Liabilities and Equity
Current liabilities
Current portion of long-term debt$651 $601 
Short-term debt158 1,005 
Accounts payable1,586 1,409 
Regulatory liabilities596 271 
Taxes accrued545 569 
Accrued interest244 209 
Dividends payable267 249 
Derivative instruments100 69 
Operating lease liabilities211 205 
Other545 459 
Total current liabilities4,903 5,046 
Deferred credits and other liabilities
Deferred income taxes4,762 4,894 
Deferred investment tax credits50 53 
Regulatory liabilities5,567 5,405 
Asset retirement obligations3,296 3,151 
Derivative instruments114 105 
Customer advances187 196 
Pension and employee benefit obligations255 306 
Operating lease liabilities997 1,146 
Other151 158 
Total deferred credits and other liabilities15,379 15,414 
Commitments and contingencies
Capitalization
Long-term debt23,309 21,779 
Common stock — 1,000,000,000 shares authorized of $2.50 par value; 547,006,076 and 544,025,269 shares outstanding at Sept. 30, 2022 and Dec. 31, 2021, respectively
1,368 1,360 
Additional paid in capital7,979 7,803 
Retained earnings7,128 6,572 
Accumulated other comprehensive loss(91)(123)
Total common stockholders’ equity16,384 15,612 
Total liabilities and equity$59,975 $57,851 
See Notes to Consolidated Financial Statements
8

Table of Contents

XCEL ENERGY INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMMON STOCKHOLDERS’ EQUITY (UNAUDITED)
(amounts in millions, except per share data; shares in actual amounts)
Common Stock IssuedRetained EarningsAccumulated Other Comprehensive Loss Total Common Stockholders' Equity
SharesPar ValueAdditional Paid
In Capital
Three Months Ended Sept. 30, 2022 and 2021
Balance at June 30, 2021538,305,927 $1,346 $7,435 $6,146 $(135)$14,792 
Net income609 609 
Other comprehensive income
Dividends declared on common stock ($0.4575 per share)
(247)(247)
Issuances of common stock153,025 — 10 10 
Share-based compensation(2)(2)
Balance at Sept. 30, 2021538,458,952 $1,346 $7,443 $6,508 $(126)$15,171 
Balance at June 30, 2022546,807,793 $1,367 $7,960 $6,747 $(103)$15,971 
Net income649 649 
Other comprehensive income12 12 
Dividends declared on common stock ($0.4875 per share)
(267)(267)
Issuances of common stock198,283 13 14 
Share-based compensation(1)
Balance at Sept. 30, 2022547,006,076 $1,368 $7,979 $7,128 $(91)$16,384 
Common Stock IssuedRetained EarningsAccumulated Other Comprehensive LossTotal Common Stockholders' Equity
SharesPar ValueAdditional Paid
In Capital
Nine Months Ended Sept. 30, 2022 and 2021      
Balance at Dec. 31, 2020537,438,394 $1,344 $7,404 $5,968 $(141)$14,575 
Net income1,282 1,282 
Other comprehensive loss15 15 
Dividends declared on common stock ($1.373 per share)
(739)(739)
Issuances of common stock1,020,558 38 40 
Share-based compensation(3)(2)
Balance at Sept. 30, 2021538,458,952 $1,346 $7,443 $6,508 $(126)$15,171 
Balance at Dec. 31, 2021544,025,269 $1,360 $7,803 $6,572 $(123)$15,612 
Net income1,357 1,357 
Other comprehensive income32 32 
Dividends declared on common stock ($1.463 per share)
(798)(798)
Issuances of common stock2,980,807 177 185 
Share-based compensation(1)(3)(4)
Balance at Sept. 30, 2022547,006,076 $1,368 $7,979 $7,128 $(91)$16,384 
See Notes to Consolidated Financial Statements

9

Table of Contents
XCEL ENERGY INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (UNAUDITED)
In the opinion of management, the accompanying unaudited consolidated financial statements contain all adjustments necessary to present fairly, in accordance with GAAP, the financial position of Xcel Energy as of Sept. 30, 2022 and Dec. 31, 2021; the results of Xcel Energy’s operations, including the components of net income, comprehensive income, and changes in stockholders’ equity for the three and nine months ended Sept. 30, 2022 and 2021; and Xcel Energy’s cash flows for the nine months ended Sept. 30, 2022 and 2021.
All adjustments are of a normal, recurring nature, except as otherwise disclosed. Management has also evaluated the impact of events occurring after Sept. 30, 2022, up to the date of issuance of these consolidated financial statements. These statements contain all necessary adjustments and disclosures resulting from that evaluation. The Dec. 31, 2021 balance sheet information has been derived from the audited 2021 consolidated financial statements included in the Xcel Energy Inc. Annual Report on Form 10-K for the year ended Dec. 31, 2021.
Notes to the consolidated financial statements have been prepared pursuant to the rules and regulations of the SEC for Quarterly Reports on Form 10-Q. Certain information and note disclosures normally included in financial statements prepared in accordance with GAAP on an annual basis have been condensed or omitted pursuant to such rules and regulations. For further information, refer to the consolidated financial statements and notes thereto included in the Xcel Energy Inc. Annual Report on Form 10-K for the year ended Dec. 31, 2021, filed with the SEC on Feb. 23, 2022.
Due to the seasonality of Xcel Energy’s electric and natural gas sales, interim results are not necessarily an appropriate base from which to project annual results.
1. Summary of Significant Accounting Policies
The significant accounting policies set forth in Note 1 to the consolidated financial statements in the Xcel Energy Inc. Annual Report on Form 10-K for the year ended Dec. 31, 2021 appropriately represent, in all material respects, the current status of accounting policies and are incorporated herein by reference.
2. Accounting Pronouncements
As of Sept. 30, 2022, there was no material impact from the recent adoption of new accounting pronouncements, nor expected material impact from recently issued accounting pronouncements yet to be adopted, on Xcel Energy’s consolidated financial statements.

3. Selected Balance Sheet Data
(Millions of Dollars)Sept. 30, 2022Dec. 31, 2021
Accounts receivable, net
Accounts receivable$1,308 $1,124 
Less allowance for bad debts(112)(106)
Accounts receivable, net$1,196 $1,018 

(Millions of Dollars)Sept. 30, 2022Dec. 31, 2021
Inventories
Materials and supplies$321 $289 
Fuel234 182 
Natural gas315 160 
Total inventories$870 $631 
(Millions of Dollars)Sept. 30, 2022Dec. 31, 2021
Property, plant and equipment, net
Electric plant$48,959 $48,680 
Natural gas plant8,199 7,758 
Common and other property2,824 2,602 
Plant to be retired (a)
2,258 1,200 
Construction work in progress2,445 1,969 
Total property, plant and equipment64,685 62,209 
Less accumulated depreciation(17,639)(17,060)
Nuclear fuel3,105 3,081 
Less accumulated amortization(2,864)(2,773)
Property, plant and equipment, net$47,287 $45,457 
(a)Amounts as of Dec. 31, 2021 include Sherco Units 1, 2 and 3 and A.S. King for NSP-Minnesota; Comanche Unit 1 and 2 and Craig Units 1 and 2 for PSCo; and Tolk and coal generation assets at Harrington pending facility gas conversion for SPS. Following the June 2022 approval of PSCo’s revised resource plan settlement, amounts as of Sept. 30, 2022 include the addition of Comanche Unit 3, Hayden Units 1 and 2 and coal generation assets at Pawnee pending facility gas conversion. Amounts are presented net of accumulated depreciation.
4. Borrowings and Other Financing Instruments
Short-Term Borrowings
Short-Term Debt Xcel Energy Inc. and its utility subsidiaries meet their short-term liquidity requirements primarily through the issuance of commercial paper and borrowings under their credit facilities and term loan agreements.
Commercial paper and term loan borrowings outstanding for Xcel Energy:
(Amounts in Millions, Except Interest Rates)Three Months Ended Sept. 30, 2022Year Ended Dec. 31, 2021
Borrowing limit$3,550 $3,100 
Amount outstanding at period end158 1,005 
Average amount outstanding187 1,399 
Maximum amount outstanding329 2,054 
Weighted average interest rate, computed on a daily basis2.51 %0.57 %
Weighted average interest rate at period end3.40 0.31 
Letters of Credit — Xcel Energy Inc. and its utility subsidiaries use letters of credit, generally with terms of one year, to provide financial guarantees for certain obligations. There were $39 million and $19 million of letters of credit outstanding under the credit facilities at Sept. 30, 2022 and Dec. 31, 2021, respectively. Amounts approximate their fair value and are subject to fees.
Revolving Credit Facilities — In order to issue commercial paper, Xcel Energy Inc. and its utility subsidiaries must have revolving credit facilities at least equal to the amount of commercial paper borrowing limits and cannot issue commercial paper exceeding available credit facility capacity. The lines of credit provide short-term financing in the form of notes payable to banks, letters of credit and back-up support for commercial paper borrowings.
10

Table of Contents

Amended Credit Agreements In September 2022, Xcel Energy Inc., NSP-Minnesota, NSP-Wisconsin, PSCo and SPS each entered into an amended five-year credit agreement with a syndicate of banks. The aggregate borrowing limit was increased to $3.55 billion. The amended credit agreements have substantially the same terms and conditions as the prior agreements, with the following changes:
Maturities were extended from June 2024 to September 2027.
Borrowing limit for Xcel Energy Inc. was increased from $1.25 billion to $1.5 billion.
Borrowing limit for NSP-Minnesota was increased from $500 million to $700 million.
As of Sept. 30, 2022, Xcel Energy Inc. and its utility subsidiaries had the following committed revolving credit facilities available:
(Millions of Dollars)
Credit Facility (a)
Drawn (b)
Available
Xcel Energy Inc.$1,500 $158 $1,342 
PSCo700 26 674 
NSP-Minnesota700 11 689 
SPS500 498 
NSP-Wisconsin150 — 150 
Total$3,550 $197 $3,353 
(a)Expires in September 2027.
(b)Includes outstanding commercial paper and letters of credit.
Xcel Energy Inc., NSP-Minnesota, PSCo, and SPS each have the right to request an extension of the credit facility termination date for two additional one-year periods. NSP-Wisconsin has the right to request an extension of the credit facility termination date for an additional one-year period. All extension requests are subject to majority bank group approval.
All credit facility bank borrowings, outstanding letters of credit and outstanding commercial paper reduce the available capacity of the credit facility. Xcel Energy Inc. and its utility subsidiaries had no direct advances on the credit facilities outstanding as of Sept. 30, 2022 and Dec. 31, 2021.
Bilateral Credit Agreement
In April 2022, NSP-Minnesota’s uncommitted bilateral credit agreement was renewed for an additional one-year term. The credit agreement is limited in use to support letters of credit.
As of Sept. 30, 2022, NSP-Minnesota had $50 million of outstanding letters of credit under the $75 million bilateral credit agreement.
Long-Term Borrowings and Other Financing Instruments
During the nine months ended September 30, 2022, Xcel Energy Inc. and its utility subsidiaries issued the following:
Xcel Energy issued $700 million of 4.60% unsecured senior notes due June 1, 2032.
NSP-Minnesota issued $500 million of 4.50% first mortgage bonds due June 1, 2052.
PSCo issued $300 million of 4.10% first mortgage bonds due June 1, 2032 and $400 million of 4.50% first mortgage bonds due June 1, 2052.
SPS issued $200 million of 5.15% first mortgage bonds due June 1, 2052.
NSP-Wisconsin issued $100 million of 4.86% first mortgage bonds due September 15, 2052.
ATM Equity Offering — In November 2021, Xcel Energy Inc. filed a prospectus supplement under which it may sell up to $800 million of its common stock through an ATM program. In 2021, 5.33 million shares were issued (approximately $350 million). In the second quarter of 2022, 2.13 million shares of common stock were issued (approximately $150 million). As of Sept. 30, 2022, approximately $300 million remained available for sale under the ATM program.
Other Equity Xcel Energy Inc. issued $34 million and $38 million of equity through the DRIP during the nine months ended Sept. 30, 2022 and 2021, respectively. The program allows shareholders to reinvest their dividends directly in Xcel Energy Inc. common stock.
5. Revenues
Revenue is classified by the type of goods/services rendered and market/customer type. Xcel Energy’s operating revenues consisted of the following:
Three Months Ended Sept. 30, 2022
(Millions of Dollars)ElectricNatural GasAll OtherTotal
Major revenue types
Revenue from contracts with customers:
Residential$1,109 $181 $15 $1,305 
C&I1,734 116 1,856 
Other42 — 44 
Total retail2,885 297 23 3,205 
Wholesale450 — — 450 
Transmission210 — — 210 
Other20 43 — 63 
Total revenue from contracts with customers3,565 340 23 3,928 
Alternative revenue and other134 17 154 
Total revenues$3,699 $357 $26 $4,082 
Three Months Ended Sept. 30, 2021
(Millions of Dollars)ElectricNatural GasAll OtherTotal
Major revenue types
Revenue from contracts with customers:
Residential$999 $133 $12 $1,144 
C&I1,515 76 1,598 
Other35 — 36 
Total retail2,549 209 20 2,778 
Wholesale288 — — 288 
Transmission167 — — 167 
Other17 45 — 62 
Total revenue from contracts with customers3,021 254 20 3,295 
Alternative revenue and other155 14 172 
Total revenues$3,176 $268 $23 $3,467 
11

Table of Contents

Nine Months Ended Sept. 30, 2022
(Millions of Dollars)ElectricNatural GasAll OtherTotal
Major revenue types
Revenue from contracts with customers:
Residential$2,723 $1,100 $30 $3,853 
C&I4,385 636 15 5,036 
Other111 — 25 136 
Total retail7,219 1,736 70 9,025 
Wholesale1,027 — — 1,027 
Transmission518 — — 518 
Other55 125 — 180 
Total revenue from contracts with customers8,819 1,861 70 10,750 
Alternative revenue and other436 62 507 
Total revenues$9,255 $1,923 $79 $11,257 
Nine Months Ended Sept. 30, 2021
(Millions of Dollars)ElectricNatural GasAll OtherTotal
Major revenue types
Revenue from contracts with customers:
Residential$2,488 $774 $33 $3,295 
C&I3,830 389 22 4,241 
Other96 — 101 
Total retail6,414 1,163 60 7,637 
Wholesale1,265 — — 1,265 
Transmission461 — — 461 
Other51 106 — 157 
Total revenue from contracts with customers8,191 1,269 60 9,520 
Alternative revenue and other452 95 556 
Total revenues$8,643 $1,364 $69 $10,076 
6. Income Taxes
Reconciliation between the statutory rate and ETR:
Three Months Ended Sept. 30Nine Months Ended Sept. 30
2022202120222021
Federal statutory rate21.0 %21.0 %21.0 %21.0 %
State tax (net of federal tax effect)4.9 5.0 4.9 5.0 
Decreases:
Wind PTCs (a)
(12.3)(12.1)(25.2)(20.0)
Plant regulatory differences (b)
(5.8)(5.8)(5.5)(6.0)
Other tax credits, net operating loss & tax credits allowances(1.2)(1.2)(1.4)(1.1)
Other (net)(0.3)(0.3)(0.1)(0.2)
Effective income tax rate6.3 %6.6 %(6.3)%(1.3)%
(a)Wind PTCs are credited to customers (reduction to revenue) and do not materially impact net income.
(b)Regulatory differences for income tax primarily relate to the credit of excess deferred taxes to customers through the average rate assumption method. Income tax benefits associated with the credit of excess deferred taxes are offset by corresponding revenue reductions.
7. Earnings Per Share
Basic EPS was computed by dividing the earnings available to common shareholders by the average weighted number of common shares outstanding. Diluted EPS was computed by dividing the earnings available to common shareholders by the diluted weighted average number of common shares outstanding.
Diluted EPS reflects the potential dilution that could occur if securities or other agreements to issue common stock (i.e., common stock equivalents) were settled. The weighted average number of potentially dilutive shares outstanding used to calculate diluted EPS is calculated using the treasury stock method.
Common Stock Equivalents Xcel Energy Inc. has common stock equivalents related to time-based equity compensation awards.
Stock equivalent units granted to Xcel Energy Inc.’s Board of Directors are included in common shares outstanding upon grant date as there is no further service, performance or market condition associated with these awards. Restricted stock issued to employees is included in common shares outstanding when granted.
Share-based compensation arrangements for which there is currently no dilutive impact to EPS include the following:
Equity awards subject to a performance condition; included in common shares outstanding when all necessary conditions have been satisfied by the end of the reporting period.
Liability awards subject to a performance condition; any portions settled in shares are included in common shares outstanding upon settlement.
Common shares outstanding used in the basic and diluted EPS computation:
Three Months Ended Sept. 30Nine Months Ended Sept. 30
(Shares in Millions)2022202120222021
Basic 548 539546539
Diluted (a)
548539 546 539 
(a)Diluted common shares outstanding included common stock equivalents of 0.3 million for the three months ended September 30, 2022 and 2021, respectively. Diluted common shares outstanding included common stock equivalents of 0.3 million for the nine months ended September 30, 2022 and 2021, respectively.
12

Table of Contents

8. Fair Value of Financial Assets and Liabilities
Fair Value Measurements
Accounting guidance for fair value measurements and disclosures provides a single definition of fair value and requires disclosures about assets and liabilities measured at fair value. A hierarchical framework for disclosing the observability of the inputs utilized in measuring assets and liabilities at fair value is established by this guidance.
Level 1 Quoted prices are available in active markets for identical assets or liabilities as of the reporting date. The types of assets and liabilities included in Level 1 are highly liquid and actively traded instruments with quoted prices.
Level 2 Pricing inputs are other than quoted prices in active markets, but are either directly or indirectly observable as of the reporting date. The types of assets and liabilities included in Level 2 are typically either comparable to actively traded securities or contracts, or priced with models using highly observable inputs.
Level 3 Significant inputs to pricing have little or no observability as of the reporting date. The types of assets and liabilities included in Level 3 are those valued with models requiring significant management judgment or estimation.
Specific valuation methods include:
Cash equivalents The fair values of cash equivalents are generally based on cost plus accrued interest; money market funds are measured using quoted NAV.
Investments in equity securities and other funds Equity securities are valued using quoted prices in active markets. The fair values for commingled funds are measured using NAVs. The investments in commingled funds may be redeemed for NAV with proper notice. Private equity commingled fund investments require approval of the fund for any unscheduled redemption, and such redemptions may be approved or denied by the fund at its sole discretion. Unscheduled distributions from real estate commingled fund investments may be redeemed with proper notice, however, withdrawals may be delayed or discounted as a result of fund illiquidity.
Investments in debt securities Fair values for debt securities are determined by a third party pricing service using recent trades and observable spreads from benchmark interest rates for similar securities.
Interest rate derivatives Fair values of interest rate derivatives are based on broker quotes that utilize current market interest rate forecasts.
Commodity derivatives Methods used to measure the fair value of commodity derivative forwards and options utilize forward prices and volatilities, as well as pricing adjustments for specific delivery locations and are generally assigned a Level 2 classification. When contractual settlements relate to inactive delivery locations or extend to periods beyond those readily observable on active exchanges or quoted by brokers, the significance of the use of less observable inputs on a valuation is evaluated and may result in Level 3 classification.
Electric commodity derivatives held by NSP-Minnesota and SPS include transmission congestion instruments, generally referred to as FTRs. FTRs purchased from an RTO are financial instruments that entitle or obligate the holder to monthly revenues or charges based on transmission congestion across a given transmission path.
The values of these instruments are derived from, and designed to offset, the costs of transmission congestion. In addition to overall transmission load, congestion is also influenced by the operating schedules of power plants and the consumption of electricity pertinent to a given transmission path. Unplanned plant outages, scheduled plant maintenance, changes in the relative costs of fuels used in generation, weather and overall changes in demand for electricity can each impact the operating schedules of the power plants on the transmission grid and the value of these instruments. FTRs are recognized at fair value and adjusted each period prior to settlement. Given the limited observability of certain variables underlying the reported auction values of FTRs, these fair value measurements have been assigned a Level 3.
If costs of electric transmission congestion increase or decrease for a given path, the value of that particular instrument will likewise increase or decrease. Net congestion costs, including the impact of FTR settlements, are shared through fuel and purchased energy cost recovery mechanisms. As such, the fair value of the unsettled instruments (i.e., derivative asset or liability) is offset/deferred as a regulatory asset or liability.
Non-Derivative Fair Value Measurements
The NRC requires NSP-Minnesota to maintain a portfolio of investments to fund the costs of decommissioning its nuclear generating plants. Assets of the nuclear decommissioning fund are legally restricted for the purpose of decommissioning these facilities. The fund contains cash equivalents, debt securities, equity securities and other investments. NSP-Minnesota uses the MPUC-approved asset allocation for the investment targets by asset class for the qualified trust.
NSP-Minnesota recognizes the costs of funding the decommissioning over the lives of the nuclear plants, assuming rate recovery of all costs. Realized and unrealized gains on fund investments over the life of the fund are deferred as an offset of NSP-Minnesota’s regulatory asset for nuclear decommissioning costs. Consequently, any realized and unrealized gains and losses on securities in the nuclear decommissioning fund are deferred as a component of the regulatory asset.
Unrealized gains for the nuclear decommissioning fund were $900 million and $1.3 billion as of Sept. 30, 2022 and Dec. 31, 2021, respectively, and unrealized losses were $133 million and $7 million as of Sept. 30, 2022 and Dec. 31, 2021, respectively.
Non-derivative instruments with recurring fair value measurements in the nuclear decommissioning fund:
Sept. 30, 2022
Fair Value
(Millions of Dollars)CostLevel 1Level 2Level 3NAVTotal
Nuclear decommissioning fund (a)
Cash equivalents$37 $37 $— $— $— $37 
Commingled funds832 — — — 1,167 1,167 
Debt securities696 — 611 — 620 
Equity securities409 918 — — 919 
Total$1,974 $955 $612 $$1,167 $2,743 
(a)    Reported in nuclear decommissioning fund and other investments on the consolidated balance sheets, which also includes $214 million of equity method investments and $126 million of rabbi trust assets and miscellaneous investments.
13

Table of Contents

Dec. 31, 2021
Fair Value
(Millions of Dollars)CostLevel 1Level 2Level 3NAVTotal
Nuclear decommissioning fund (a)
Cash equivalents$64 $64 $— $— $— $64 
Commingled funds856 — — — 1,294 1,294 
Debt securities631 — 666 — 675 
Equity securities411 1,222 — — 1,223 
Total$1,962 $1,286 $667 $$1,294 $3,256 
(a)Reported in nuclear decommissioning fund and other investments on the consolidated balance sheets, which also includes $208 million of equity method investments and $164 million of rabbi trust assets and other miscellaneous investments.
For the three and nine months ended Sept. 30, 2022 and 2021, there were immaterial Level 3 nuclear decommissioning fund investments or transfer of amounts between levels.
Contractual maturity dates of debt securities in the nuclear decommissioning fund as of Sept. 30, 2022:
Final Contractual Maturity
(Millions of Dollars)Due in 1 year or LessDue in 1 to 5 YearsDue in 5 to 10 YearsDue after 10 yearsTotal
Debt securities$$190 $227 $198 $620 
Rabbi Trusts
Xcel Energy has established rabbi trusts to provide partial funding for future distributions of its supplemental executive retirement plan and deferred compensation plan.
Cost and fair value of assets held in rabbi trusts:
Sept. 30, 2022
Fair Value
(Millions of Dollars)CostLevel 1Level 2Level 3Total
Rabbi Trusts (a)
Cash equivalents$$$— $— $
Mutual funds75 73 — — 73 
Total$76 $74 $— $— $74 
Dec. 31, 2021
Fair Value
(Millions of Dollars)CostLevel 1Level 2Level 3Total
Rabbi Trusts (a)
Cash equivalents$20 $20 $— $— $20 
Mutual funds75 89 — — 89 
Total$95 $109 $— $— $109 
(a) Reported in nuclear decommissioning fund and other investments on the consolidated balance sheets.
Derivative Instruments Fair Value Measurements
Xcel Energy enters into derivative instruments, including forward contracts, futures, swaps and options, for trading purposes and to manage risk in connection with changes in interest rates, utility commodity prices and vehicle fuel prices.
Interest Rate Derivatives Xcel Energy enters into various instruments that effectively fix the yield or price on a specified benchmark interest rate for an anticipated debt issuance for a specific period. These derivative instruments are generally designated as cash flow hedges for accounting purposes, with changes in fair value prior to settlement recorded as other comprehensive income.
As of Sept. 30, 2022, accumulated other comprehensive loss related to interest rate derivatives included $2 million of net losses expected to be reclassified into earnings during the next 12 months as the hedged transactions impact earnings. As of Sept. 30, 2022, Xcel Energy had no unsettled interest rate derivatives.
Wholesale and Commodity Trading Risk Xcel Energy Inc.’s utility subsidiaries conduct various wholesale and commodity trading activities, including the purchase and sale of electric capacity, energy, energy-related instruments and natural gas-related instruments, including derivatives. Xcel Energy is allowed to conduct these activities within guidelines and limitations as approved by its risk management committee, comprised of management personnel not directly involved in the activities governed by this policy. Sharing of any margins is determined through state regulatory proceedings as well as the operation of the FERC approved joint operating agreement.
Commodity Derivatives Xcel Energy enters into derivative instruments to manage variability of future cash flows from changes in commodity prices in its electric and natural gas operations, as well as for trading purposes. This could include the purchase or sale of energy or energy-related products, natural gas to generate electric energy, natural gas for resale, FTRs, vehicle fuel and weather derivatives.
Xcel Energy may enter into derivative instruments that mitigate commodity price risk on behalf of electric and natural gas customers, but may not be designated as qualifying hedging transactions. The classification of gains or losses for these instruments as a regulatory asset or liability, if applicable, is based on approved regulatory recovery mechanisms. As of Sept. 30, 2022, Xcel Energy had no commodity contracts designated as cash flow hedges.
Xcel Energy also enters into commodity derivative instruments for trading purposes not directly related to commodity price risks associated with serving its electric and natural gas customers. Changes in the fair value of these commodity derivatives are recorded in electric operating revenues, net of amounts credited to customers under margin-sharing mechanisms.
Gross notional amounts of commodity forwards, options and FTRs:
(Amounts in Millions) (a)(b)
Sept. 30, 2022Dec. 31, 2021
Megawatt hours of electricity82 80 
Million British thermal units of natural gas151 156 
(a)Not reflective of net positions in the underlying commodities.
(b)Notional amounts for options included on a gross basis but weighted for the probability of exercise.
Consideration of Credit Risk and Concentrations Xcel Energy continuously monitors the creditworthiness of counterparties to its interest rate derivatives and commodity derivative contracts, prior to settlement, and assesses each counterparty’s ability to perform on the transactions set forth in the contracts. Impact of credit risk was immaterial to the fair value of unsettled commodity derivatives presented in the consolidated balance sheets.
Xcel Energy’s utility subsidiaries’ most significant concentrations of credit risk with particular entities or industries are contracts with counterparties to their wholesale, trading and non-trading commodity activities.
14

Table of Contents

As of Sept. 30, 2022, five of Xcel Energy’s ten most significant counterparties for these activities, comprising $86 million, or 30%, of this credit exposure, had investment grade credit ratings from S&P Global Ratings, Moody’s Investor Services or Fitch Ratings. Three of the ten most significant counterparties, comprising $61 million, or 22%, of this credit exposure, were not rated by these external ratings agencies, but based on Xcel Energy’s internal analysis, had credit quality consistent with investment grade. Two of these significant counterparties, comprising $68 million, or 24%, of this credit exposure, had credit quality less than investment grade, based on internal analysis. Six of these significant counterparties are municipal or cooperative electric entities, RTOs or other utilities.
Impact of Derivative Activity —
Pre-Tax Fair Value Gains (Losses) Recognized During the Period in:
(Millions of Dollars)Accumulated Other Comprehensive LossRegulatory (Assets) and Liabilities
Three Months Ended Sept. 30, 2022
Other derivative instruments:
Electric commodity$— $
Natural gas commodity— (6)
Total$— $— 
Nine Months Ended Sept. 30, 2022
Derivatives designated as cash flow hedges:
Interest rate$21 $— 
Total$21 $— 
Other derivative instruments:
Electric commodity$— $106 
Natural gas commodity— (3)
Total$— $103 
Three Months Ended Sept. 30, 2021
Derivatives designated as cash flow hedges:
Interest rate$$— 
Total$$— 
Other derivative instruments:
Electric commodity$— $
Natural gas commodity— 57 
Total$— $62 
Nine Months Ended Sept. 30, 2021
Derivatives designated as cash flow hedges:
Interest rate$$— 
Total$$— 
Other derivative instruments:
Electric commodity$— $18 
Natural gas commodity— 57 
Total$— $75 
Pre-Tax (Gains) Losses Reclassified into Income During the Period from:Pre-Tax Gains (Losses) Recognized During the Period in Income
(Millions of Dollars)Accumulated Other Comprehensive LossRegulatory Assets and (Liabilities)
Three Months Ended Sept. 30, 2022
Derivatives designated as cash flow hedges:
Interest rate$
(a)
$— $— 
Total$$— $— 
Other derivative instruments:
Commodity trading$— $— $13 
(b)
Electric commodity— 
(c)
— 
Total$— $$13 
Nine Months Ended Sept. 30, 2022
Derivatives designated as cash flow hedges:
Interest rate$
(a)
$— $— 
Total$$— $— 
Other derivative instruments:
Commodity trading$— $— $21 
(b)
Electric commodity— (31)
(c)
— 
Natural gas commodity— 
(d)
(17)
(d)(e)
Total$— $(27)$
Three Months Ended Sept. 30, 2021
Derivatives designated as cash flow hedges:
Interest rate$
(a)
$— $— 
Total$$— $— 
Other derivative instruments:
Commodity trading$— $— $
(b)
Electric commodity— 
(c)
— 
Total$— $$
Nine Months Ended Sept. 30, 2021
Derivatives designated as cash flow hedges:
Interest rate$
(a)
$— $— 
Total$$— $— 
Other derivative instruments:
Commodity trading$— $— $49 
(b)
Electric commodity— (26)
(c)
— 
Natural gas commodity— 
(d)
(10)
(d)(e)
Total$— $(18)$39 
(a)Recorded to interest charges.
(b)Recorded to electric operating revenues. Portions of these gains and losses are subject to sharing with electric customers through margin-sharing mechanisms and deducted from gross revenue, as appropriate.
(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. All FTR settlements are shared with customers and do not have a material impact on net income. Presented amounts reflect changes in fair value between auction and settlement dates, but exclude the original auction fair value.
(d)Recorded to cost of natural gas sold and transported. These losses are subject to cost-recovery mechanisms and reclassified out of income to a regulatory asset, as appropriate.
(e)Relates primarily to option premium amortization.
Xcel Energy had no derivative instruments designated as fair value hedges during the nine months ended Sept. 30, 2022 and 2021.
15

Table of Contents

Credit Related Contingent Features  Contract provisions for derivative instruments that the utility subsidiaries enter, including those accounted for as normal purchase-normal sale contracts and therefore not reflected on the consolidated balance sheets, may require the posting of collateral or settlement of the contracts for various reasons, including if the applicable utility subsidiary’s credit ratings are downgraded below its investment grade credit rating by any of the major credit rating agencies. At Sept. 30, 2022 and Dec. 31, 2021, there were $5 million and $3 million, respectively, of derivative liabilities with such underlying contract provisions. Certain contracts also contain cross default provisions that may require the posting of collateral or settlement of the contracts if there was a failure under other financing arrangements related to payment terms or other covenants. As of Sept. 30, 2022 and Dec. 31, 2021, there were approximately $90 million and $64 million, respectively, of derivative liabilities with such underlying contract provisions.
Certain derivative instruments are also subject to contract provisions that contain adequate assurance clauses. These provisions allow counterparties to seek performance assurance, including cash collateral, in the event that a given utility subsidiary’s ability to fulfill its contractual obligations is reasonably expected to be impaired. Xcel Energy had no collateral posted related to adequate assurance clauses in derivative contracts as of Sept. 30, 2022 and Dec. 31, 2021.
Recurring Fair Value Measurements — Derivative assets and liabilities measured at fair value on a recurring basis were as follows:
Sept. 30, 2022Dec. 31, 2021
Fair ValueFair Value Total
Netting (a)
TotalFair ValueFair Value Total
Netting (a)
Total
(Millions of Dollars)Level 1Level 2Level 3Level 1Level 2Level 3
Current derivative assets
Other derivative instruments:
Commodity trading$53 $184 $47 $284 $(211)$73 $22 $137 $21 $180 $(134)$46 
Electric commodity (b)
— — 358 358 (4)354 — — 57 57 (1)56 
Natural gas commodity— 26 — 26 — 26 — 18 — 18 — 18 
Total current derivative assets$53 $210 $405 $668 $(215)453 $22 $155 $78 $255 $(135)120 
PPAs (c)
Current derivative instruments$456 $123 
Noncurrent derivative assets
Other derivative instruments:
Commodity trading$50 $64 $92 $206 $(120)$86 $16 $63 $89 $168 $(107)$61 
Total noncurrent derivative assets$50 $64 $92 $206 $(120)86 $16 $63 $89 $168 $(107)61 
PPAs (c)
Noncurrent derivative instruments$90 $67 
Sept. 30, 2022Dec. 31, 2021
Fair ValueFair Value Total
Netting (a)
TotalFair ValueFair Value Total
Netting (a)
Total
(Millions of Dollars)Level 1Level 2Level 3Level 1Level 2Level 3
Current derivative liabilities
Other derivative instruments:
Commodity trading$44 $223 $23 $290 $(219)$71 $19 $148 $20 $187 $(143)$44 
Electric commodity (b)
— — (4)— — — (1)— 
Natural gas commodity— 12 — 12 — 12 — — — 
Total current derivative liabilities$44 $235 $27 $306 $(223)83 $19 $156 $21 $196 $(144)52 
PPAs (c)
17 17 
Current derivative instruments$100 $69 
Noncurrent derivative liabilities
Other derivative instruments:
Commodity trading$59 $86 $68 $213 $(132)$81 $18 $48 $127 $193 $(128)$65 
Total noncurrent derivative liabilities$59 $86 $68 $213 $(132)81 $18 $48 $127 $193 $(128)65 
PPAs (c)
33 40 
Noncurrent derivative instruments$114 $105 
(a)Xcel Energy nets derivative instruments and related collateral on its consolidated balance sheets when supported by a legally enforceable master netting agreement. At Sept. 30, 2022 and Dec. 31, 2021, derivatives include $2 million and no obligations to return cash collateral, respectively. At Sept. 30, 2022 and Dec. 31, 2021, derivative assets and liabilities include rights to reclaim cash collateral of $22 million and $30 million, respectively. Counterparty netting amounts presented exclude settlement receivables and payables and non-derivative amounts that may be subject to the same master netting agreements.
(b)Amounts relate to FTR instruments administered by MISO and SPP (annual auctions occurring in the second quarter). These instruments are utilized/intended to offset the impacts of transmission system congestion. Higher congestion costs have led to an increase in the fair value of FTRs. Due to regulatory recovery, fair values for FTRs are offset/deferred as a regulatory asset or liability and do not have a material impact on net income.
(c)During 2006, Xcel Energy qualified these contracts under the normal purchase exception. Based on this qualification, contracts are no longer adjusted to fair value and the previous carrying value of these contracts is being amortized over the remaining contract lives along with the offsetting regulatory assets and liabilities.
16

Table of Contents

Changes in Level 3 commodity derivatives:
Three Months Ended Sept. 30
(Millions of Dollars)20222021
Balance at July 1$485 $71 
Purchases / Issuances (a)
Settlements (a)
(106)(53)
Net transactions recorded during the period:
Gains recognized in earnings (b)
16 12 
Net gains recognized as regulatory assets and liabilities (a)
27 
Balance at Sept. 30$402 $59 
Nine Months Ended Sept. 30
(Millions of Dollars)20222021
Balance at Jan. 1$19 $(49)
Purchases / Issuances (a)
398 65 
Settlements (a)
(286)(101)
Net transactions recorded during the period:
Gains recognized in earnings (b)
136 59 
Net gains recognized as regulatory assets and liabilities (a)
135 85 
Balance at Sept. 30$402 $59 
(a)Relates primarily to FTR instruments administered by MISO and SPP (annual auctions occurring in the second quarter). These instruments are utilized/intended to offset the impacts of transmission system congestion. Higher congestion costs have led to an increase in the fair value of FTRs. Due to regulatory recovery, changes in fair value are deferred as a regulatory asset or liability and do not have a material impact on net income.
(b)Relates to commodity trading and is subject to offsetting losses of derivative instruments categorized as levels 1 and 2 in the consolidated income statement.
Xcel Energy recognizes transfers between levels as of the beginning of each period. There were no transfers of amounts between levels for derivative instruments for the nine months ended Sept. 30, 2022 and 2021.
Fair Value of Long-Term Debt
Other financial instruments for which the carrying amount did not equal fair value:
Sept. 30, 2022Dec. 31, 2021
(Millions of Dollars)Carrying AmountFair ValueCarrying AmountFair Value
Long-term debt, including current portion$23,960 $20,560 $22,380 $25,232 
Fair value of Xcel Energy’s long-term debt is estimated based on recent trades and observable spreads from benchmark interest rates for similar securities. Fair value estimates are based on information available to management as of Sept. 30, 2022 and Dec. 31, 2021 and given the observability of the inputs, fair values presented for long-term debt were assigned as Level 2.
9. Benefit Plans and Other Postretirement Benefits
Components of Net Periodic Benefit Cost (Credit)
Three Months Ended Sept. 30
2022202120222021
(Millions of Dollars)Pension BenefitsPostretirement Health
Care Benefits
Service cost$24 $26 $— $— 
Interest cost (a)
28 26 
Expected return on plan assets (a)
(52)(52)(4)(4)
Amortization of prior service credit (a)
— — (2)(2)
Amortization of net loss (a)
19 27 
Settlement charge (b)
55 39 — — 
Net periodic benefit cost (credit)74 66 (2)(1)
Effects of regulation(37)(31)
Net benefit cost (credit) recognized for financial reporting$37 $35 $(1)$— 
Nine Months Ended Sept. 30
2022202120222021
(Millions of Dollars)Pension BenefitsPostretirement Health
Care Benefits
Service cost$73 $78 $$
Interest cost (a)
83 78 11 11 
Expected return on plan assets (a)
(156)(155)(13)(13)
Amortization of prior service credit (a)
(1)(1)(5)(6)
Amortization of net loss (a)
56 81 
Settlement charge (b)
54 39 — — 
Net periodic benefit cost (credit)109 120 (4)(3)
Effects of regulation(30)(32)
Net benefit cost (credit) recognized for financial reporting$79 $88 $(2)$(1)
(a)The components of net periodic cost other than the service cost component are included in the line item “Other income, net” in the consolidated statements of income or capitalized on the consolidated balance sheets as a regulatory asset.
(b)A settlement charge is required when the amount of all lump-sum distributions during the year is greater than the sum of the service and interest cost components of the annual net periodic pension cost. In the third quarter of 2022 and 2021, as a result of lump-sum distributions during the 2022 and 2021 plan years, Xcel Energy recorded pension settlement charges of $55 million and $39 million, respectively, the majority of which were not recognized in earnings due to the effects of regulation. A total of $7 million and $4 million of those amounts were recorded in other expense in the third quarter of 2022 and 2021, respectively.
In January 2022, contributions of $50 million were made across four of Xcel Energy’s pension plans. Xcel Energy does not expect additional pension contributions during 2022.

17

Table of Contents

10. Commitments and Contingencies
The following includes commitments, contingencies and unresolved contingencies that are material to Xcel Energy’s financial position.
Legal
Xcel Energy is involved in various litigation matters in the ordinary course of business. The assessment of whether a loss is probable or is a reasonable possibility, and whether the loss or a range of loss is estimable, often involves a series of complex judgments about future events. Management maintains accruals for losses probable of being incurred and subject to reasonable estimation. Management is sometimes unable to estimate an amount or range of a reasonably possible loss in certain situations, including but not limited to when (1) the damages sought are indeterminate, (2) the proceedings are in the early stages, or (3) the matters involve novel or unsettled legal theories.
In such cases, there is considerable uncertainty regarding the timing or ultimate resolution, including a possible eventual loss. For current proceedings not specifically reported herein, management does not anticipate that the ultimate liabilities, if any, would have a material effect on Xcel Energy’s consolidated financial statements. Legal fees are generally expensed as incurred.
Gas Trading Litigation e prime is a wholly owned subsidiary of Xcel Energy. e prime was in the business of natural gas trading and marketing but has not engaged in natural gas trading or marketing activities since 2003. Multiple lawsuits involving multiple plaintiffs seeking monetary damages were commenced against e prime and its affiliates, including Xcel Energy, between 2003 and 2009 alleging fraud and anticompetitive activities in conspiring to restrain the trade of natural gas and manipulate natural gas prices. Cases were all consolidated in the U.S. District Court in Nevada.
One case remains active which includes a multi-district litigation matter consisting of a Wisconsin purported class (Arandell Corp.). The Court issued a ruling on June 30, 2022 granting plaintiffs’ class certification. Defendants will work together to prepare and file a petition appealing the class certification ruling to the Seventh Circuit. Xcel Energy has concluded that a loss is remote for the remaining lawsuit.
Comanche Unit 3 Litigation In September 2021, CORE filed a lawsuit in Denver County District Court. CORE alleges PSCo breached ownership agreement terms by failing to operate Comanche Unit 3 in accordance with prudent utility practices. In January 2022, the Court granted PSCo’s motion and dismissed CORE’s claims for unjust enrichment, declaratory judgment and damages for replacement power costs. In February 2022, CORE disclosed that it is claiming in excess of $125 million in total damages.
In April 2022, CORE filed a supplement to include the January 2022 outage. It claims additional undisclosed damages arising from this event. PSCo continues to believe CORE's claims are without merit.
Rate Matters and Other
Xcel Energy’s operating subsidiaries are involved in various regulatory proceedings arising in the ordinary course of business. Until resolution, typically in the form of a rate order, uncertainties may exist regarding the ultimate rate treatment for certain activities and transactions. Amounts have been recognized for probable and reasonably estimable losses that may result. Unless otherwise disclosed, any reasonably possible range of loss in excess of any recognized amount is not expected to have a material effect on the consolidated financial statements.
Sherco In 2018, NSP-Minnesota and SMMPA (Co-owner of Sherco Unit 3) reached a settlement with GE related to a 2011 incident, which damaged the turbine at Sherco Unit 3 and resulted in an extended outage for repair. NSP-Minnesota notified the MPUC of its proposal to refund settlement proceeds to customers through the fuel clause adjustment.
In March 2019, the MPUC approved NSP-Minnesota’s settlement refund proposal. Additionally, the MPUC decided to withhold any decision as to NSP-Minnesota’s prudence in connection with the incident at Sherco Unit 3 until after conclusion of an appeal pending between GE and NSP-Minnesota’s insurers. In February 2020, the Minnesota Court of Appeals affirmed the district court’s judgment in favor of GE. In March 2020, NSP-Minnesota’s insurers filed a petition seeking additional review by the Minnesota Supreme Court. In April 2020, the Minnesota Supreme Court denied the insurers’ petition for further review, ending the litigation.
In January 2021, the OAG and DOC recommended that NSP-Minnesota refund approximately $17 million of replacement power costs previously recovered through the fuel clause adjustment. NSP-Minnesota subsequently filed its response, asserting that it acted prudently in connection with the Sherco Unit 3 outage, the MPUC has previously disallowed $22 million of related costs and no additional refund or disallowance is appropriate.
In July 2022, the MPUC referred the matter to the Office of Administrative Hearings to conduct a contested case on the prudence of the replacement power costs incurred by NSP-Minnesota. A final decision by the MPUC is expected in mid-2023. A loss related to this matter is deemed remote.
MISO ROE Complaints — In November 2013 and February 2015, customer groups filed two ROE complaints against MISO TOs, which includes NSP-Minnesota and NSP-Wisconsin. The first complaint requested a reduction in base ROE transmission formula rates from 12.38% to 9.15% for the time period of Nov. 12, 2013 to Feb. 11, 2015, and removal of ROE adders (including those for RTO membership). The second complaint requested, for a subsequent time period, a base ROE reduction from 12.38% to 8.67%.
The FERC subsequently issued various related orders (including Opinion Nos. 569, 569A and 569B) related to ROE methodology/calculations and timing. NSP-Minnesota has processed refunds to customers for applicable complaint periods based on the ROE in the most recent applicable opinions.
The MISO TOs and various other parties have filed petitions for review of the FERC’s most recent applicable opinions at the D.C. Circuit. In August 2022, the D.C. Circuit ruled that FERC had not adequately supported its conclusions, vacated FERC’s related orders, and remanded the issue back to FERC for further proceedings, which remain pending.
SPP OATT Upgrade Costs — Costs of transmission upgrades may be recovered from other SPP customers whose transmission service depends on capacity enabled by the upgrade under the SPP OATT. SPP had not been charging its customers for these upgrades, even though the SPP OATT had allowed SPP to do so since 2008. In 2016, the FERC granted SPP’s request to recover these previously unbilled charges and SPP subsequently billed SPS approximately $13 million.
In July 2018, SPS’ appeal to the D.C. Circuit over the FERC rulings granting SPP the right to recover previously unbilled charges was remanded to the FERC. In February 2019, the FERC reversed its 2016 decision and ordered SPP to refund charges retroactively collected from its transmission customers, including SPS, related to periods before September 2015.
18

Table of Contents

In March 2020, SPP and Oklahoma Gas & Electric separately filed petitions for review of the FERC’s orders at the D.C. Circuit. In August 2021, the D.C. Circuit issued a decision denying these appeals and upholding the FERC’s orders. Refunds received by SPS are expected to be given back to SPS customers through future rates.
In October 2017, SPS filed a separate related complaint asserting SPP assessed upgrade charges to SPS in violation of the SPP OATT. In March 2018, the FERC issued an order denying the SPS complaint. SPS filed a request for rehearing in April 2018. The FERC issued a tolling order granting a rehearing for further consideration in May 2018. If SPS’ complaint results in additional charges or refunds, SPS will seek to recover or refund the amount through future SPS customer rates. In October 2020, SPS filed a petition for review of the FERC’s March 2018 order and May 2018 tolling order at the D.C. Circuit. In February 2022, FERC issued an order rejecting SPS’ request for hearing. SPS has appealed that order. That appeal has been combined with SPS’ prior appeal.
Contract Termination SPS and LP&L have a 25-year, 170 MW partial requirements contract. In May 2021, SPS and LP&L finalized a settlement which would terminate the contract upon LP&L’s move from the SPP to the Electric Reliability Council of Texas (expected in 2023). The settlement agreement requires LP&L to pay SPS $78 million, to the benefit of SPS’ remaining customers. LP&L would remain obligated to pay for SPP transmission charges associated with LP&L’s load in SPP. The agreement is subject to approval by the PUCT and FERC. Approval steps are in process, but approval timing from the PUCT is uncertain.
Environmental
MGP, Landfill and Disposal Sites
Xcel Energy is investigating, remediating or performing post-closure actions at 14 MGP, landfill or other disposal sites across its service territories, excluding sites that are being addressed under current coal ash regulations (see below).
Xcel Energy has recognized its best estimate of costs/liabilities from final resolution of these issues, however, the outcome and timing are unknown. In addition, there may be insurance recovery and/or recovery from other potentially responsible parties, offsetting a portion of costs incurred.
Environmental Requirements — Water and Waste
Coal Ash Regulation — Xcel Energy’s operations are subject to federal and state regulations that impose requirements for handling, storage, treatment and disposal of solid waste. Under the CCR Rule, utilities are required to complete groundwater sampling around their applicable landfills and surface impoundments as well as perform corrective actions where offsite groundwater has been impacted.
As of Sept. 30, 2022, Xcel Energy had eight regulated ash units in operation.
PSCo is currently exploring an agreement with a third party that would excavate and process ash for beneficial use (at two sites) at a cost of approximately $43 million. An estimated liability has been recorded and amounts are expected to be fully recoverable through regulatory mechanisms.
Investigation and feasibility studies for additional corrective action related to offsite groundwater are ongoing (at two sites). While the results are uncertain, additional costs are estimated to be up to $35 million. An estimated liability has been recorded for the portion of these actions that are estimable, and are expected to be fully recoverable through regulatory mechanisms.
Federal Clean Water Act Section 316(b) — The Federal Clean Water Act requires the EPA to regulate cooling water intake structures to assure they reflect the best technology available for minimizing impingement and entrainment of aquatic species. Estimated capital expenditures of approximately $40 million may be required to comply with the requirements. Xcel Energy anticipates these costs will be recoverable through regulatory mechanisms.
Environmental Requirements Air
Reasonable Progress Rule: In 2016, the EPA adopted a final rule establishing a federal implementation plan for reasonable further progress under the regional haze program for the state of Texas. The rule imposes sulfur dioxide emission limitations which would require the installation of dry scrubbers on Tolk Units 1 and 2; compliance would have been required by February 2021. SPS appealed the EPA’s decision and obtained a stay of the final rule.
In 2017, the Fifth Circuit remanded the rule to the EPA for reconsideration (leaving the stay in effect). In a future rulemaking, the EPA may address whether further sulfur dioxide emission reductions are necessary.
Leases
Xcel Energy evaluates contracts that may contain leases, including PPAs and arrangements for the use of office space and other facilities, vehicles and equipment. A contract contains a lease if it conveys the exclusive right to control the use of a specific asset.
Components of lease expense:
Three Months Ended Sept. 30
(Millions of Dollars)20222021
Operating leases
PPA capacity payments$59 $56 
Other operating leases (a)
Total operating lease expense (b)
$67 $58 
Finance leases
Amortization of ROU assets$$
Interest expense on lease liability
Total finance lease expense$$
(a)Includes short-term lease expense of $1 million for 2022 and 2021.
(b)PPA capacity payments are included in electric fuel and purchased power on the consolidated statements of income. Expense for other operating leases is included in O&M expense and electric fuel and purchased power.
Nine Months Ended Sept. 30
(Millions of Dollars)20222021
Operating leases
PPA capacity payments$182 $170 
Other operating leases (a)
28 19 
Total operating lease expense (b)
$210 $189 
Finance leases
Amortization of ROU assets$$
Interest expense on lease liability12 12 
Total finance lease expense$15 $18 
(a)Includes short-term lease expense of $4 million for 2022 and 2021.
(b)PPA capacity payments are included in electric fuel and purchased power on the consolidated statements of income. Expense for other operating leases is included in O&M expense and electric fuel and purchased power.
19

Table of Contents

Commitments under operating and finance leases as of Sept. 30, 2022:
(Millions of Dollars)PPA Operating
Leases
Other Operating
Leases
Total Operating
Leases
Finance
 Leases (a)
Total minimum obligation$1,246 $166 $1,412 $239 
Interest component of obligation(174)(30)(204)(169)
Present value of minimum obligation$1,072 136 1,208 70 
Less current portion(211)(4)
Noncurrent operating and finance lease liabilities$997 $66 
(a)Excludes certain amounts related to Xcel Energy’s 50% ownership interest in WYCO.
Variable Interest Entities
Under certain PPAs, NSP-Minnesota, PSCo and SPS purchase power from IPPs for which the utility subsidiaries are required to reimburse fuel costs, or to participate in tolling arrangements under which the utility subsidiaries procure the natural gas required to produce the energy that they purchase. These specific PPAs create a variable interest in the IPP.
The utility subsidiaries had approximately 3,961 MW and 4,062 MW of capacity under long-term PPAs at Sept. 30, 2022 and Dec. 31, 2021, respectively, with entities that have been determined to be variable interest entities. Xcel Energy concluded that these entities are not required to be consolidated in its financial statements because it does not have the power to direct the activities that most significantly impact the entities’ economic performance. The PPAs have expiration dates through 2041.
Other
Guarantees and Bond Indemnifications — Xcel Energy provides guarantees and bond indemnities, which guarantee payment or performance. Xcel Energy Inc.’s exposure is based upon the net liability under the agreements. Most of the guarantees and bond indemnities issued by Xcel Energy have a stated maximum amount.
As of Sept. 30, 2022 and Dec. 31, 2021, Xcel Energy had no assets held as collateral related to their guarantees, bond indemnities and indemnification agreements. Guarantees and bond indemnities issued and outstanding for Xcel Energy were approximately $62 million and $60 million at Sept. 30, 2022 and Dec. 31, 2021, respectively.
Other Indemnification Agreements — Xcel Energy provides indemnifications through various contracts. These are primarily indemnifications against adverse litigation outcomes in connection with underwriting agreements, as well as breaches of representations and warranties, including corporate existence, transaction authorization and income tax matters with respect to assets sold.
Xcel Energy’s obligations under these agreements may be limited in duration and amount. Maximum future payments under these indemnifications cannot be reasonably estimated.
11. Other Comprehensive Income (Loss)
Changes in accumulated other comprehensive loss, net of tax, for the three and nine months ended Sept. 30, 2022 and 2021:
Three Months Ended Sept. 30, 2022Three Months Ended Sept. 30, 2021
(Millions of Dollars)Gains and Losses on Cash Flow HedgesDefined Benefit Pension and Postretirement ItemsTotalGains and Losses on Cash Flow HedgesDefined Benefit Pension and Postretirement ItemsTotal
Accumulated other comprehensive loss at July 1$(57)$(46)$(103)$(80)$(55)$(135)
Other comprehensive gain before reclassifications
— 10 10 — 
Losses reclassified from net accumulated other comprehensive loss:
Interest rate derivatives (a)
— — 
Amortization of net actuarial loss (b)
— — 
Net current period other comprehensive income11 12 
Accumulated other comprehensive loss at Sept. 30$(56)$(35)$(91)$(75)$(51)$(126)
Nine Months Ended Sept. 30, 2022Nine Months Ended Sept. 30, 2021
(Millions of Dollars)Gains and Losses on Cash Flow HedgesDefined Benefit Pension and Postretirement ItemsTotalGains and Losses on Cash Flow HedgesDefined Benefit Pension and Postretirement ItemsTotal
Accumulated other comprehensive loss at Jan. 1$(75)$(48)$(123)$(85)$(56)$(141)
Other comprehensive gain before reclassifications
15 11 26 — 
Losses reclassified from net accumulated other comprehensive loss:
Interest rate derivatives (a)
— — 
Amortization of net actuarial loss (b)
— — 
Net current period other comprehensive income19 13 32 10 15 
Accumulated other comprehensive loss at Sept. 30$(56)$(35)$(91)$(75)$(51)$(126)
(a)Included in interest charges.
(b)Included in the computation of net periodic pension and postretirement benefit costs.
20

Table of Contents
12. Segment Information
Xcel Energy evaluates performance by each utility subsidiary based on profit or loss generated from the product or service provided including the regulated electric utility operating results of NSP-Minnesota, NSP-Wisconsin, PSCo and SPS, as well as the regulated natural gas utility operating results of NSP-Minnesota, NSP-Wisconsin and PSCo.
These segments are managed separately because the revenue streams are dependent upon regulated rate recovery, which is separately determined for each segment.
Xcel Energy has the following reportable segments:
Regulated Electric — The 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. The regulated electric utility segment also includes wholesale commodity and trading operations.
Regulated Natural Gas — The regulated natural gas utility segment transports, stores and distributes natural gas primarily in portions of Minnesota, Wisconsin, North Dakota, Michigan and Colorado.
Xcel Energy also presents All Other, which includes operating segments with revenues below the necessary quantitative thresholds. Those operating segments primarily include steam revenue, appliance repair services, non-utility 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.
Xcel Energy had equity method investments of $214 million and $208 million as of Sept. 30, 2022 and Dec. 31, 2021, respectively, included in the natural gas utility and all other segments.
Asset and capital expenditure information is not provided for Xcel Energy’s reportable segments. As an integrated electric and natural gas utility, Xcel Energy operates significant assets that are not dedicated to a specific business segment. Reporting assets and capital expenditures by business segment would require arbitrary and potentially misleading allocations, which may not necessarily reflect the assets that would be required for the operation of the business segments on a stand-alone basis.
Certain costs, such as common depreciation, common O&M expenses and interest expense are allocated based on cost causation allocators across each segment. In addition, a general allocator is used for certain general and administrative expenses, including office supplies, rent, property insurance and general advertising.
Xcel Energy’s segment information:
Three Months Ended Sept. 30
(Millions of Dollars)20222021
Regulated Electric
   Total revenues$3,699 $3,176 
Net income697 629 
Regulated Natural Gas
Operating revenues$357 $268 
Intersegment revenue
   Total revenues$358 $269 
Net (loss) income(7)10 
All Other
Total revenues$26 $23 
Net loss(41)(30)
Consolidated Total
Total revenues$4,083 $3,468 
Reconciling eliminations(1)(1)
   Total operating revenues$4,082 $3,467 
Net income649 609 
Nine Months Ended Sept. 30
(Millions of Dollars)20222021
Regulated Electric
Operating revenues$9,255 $8,643 
Intersegment revenue
Total revenues$9,256 $8,644 
Net income1,312 1,202 
Regulated Natural Gas
Operating revenues$1,923 $1,364 
Intersegment revenue
Total revenues$1,924 $1,366 
Net income148 161 
All Other
Total operating revenue$79 $69 
Net loss(103)(81)
Consolidated Total
Total revenues$11,259 $10,079 
Reconciling eliminations(2)(3)
Total operating revenues$11,257 $10,076 
Net income1,357 1,282 

21

Table of Contents
ITEM 2 — MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis by management focuses on those factors that had a material effect on Xcel Energy’s financial condition, results of operations and cash flows during the periods presented or are expected to have a material impact in the future. It should be read in conjunction with the accompanying unaudited consolidated financial statements and the related notes to consolidated financial statements. Due to the seasonality of Xcel Energy’s operating results, quarterly financial results are not an appropriate base from which to project annual results.
The demand for electric power and natural gas is affected by seasonal differences in the weather. In general, peak sales of electricity occur in the summer months, and peak sales of natural gas occur in the winter months. As a result, the overall operating results may fluctuate substantially on a seasonal basis. Additionally, Xcel Energy’s operations have historically generated less revenues and income when weather conditions are milder in the winter and cooler in the summer.
Non-GAAP Financial Measures
The following discussion includes financial information prepared in accordance with GAAP, as well as certain non-GAAP financial measures such as ongoing earnings and ongoing diluted EPS. Generally, a non-GAAP financial measure is a measure of a company’s financial performance, financial position or cash flows that adjusts measures calculated and presented in accordance with GAAP. Xcel Energy’s management uses non-GAAP measures for financial planning and analysis, for reporting of results to the Board of Directors, in determining performance-based compensation, and communicating its earnings outlook to analysts and investors. Non-GAAP financial measures are intended to supplement investors’ understanding of our performance and should not be considered alternatives for financial measures presented in accordance with GAAP. These measures are discussed in more detail below and may not be comparable to other companies’ similarly titled non-GAAP financial measures.
Earnings Adjusted for Certain Items (Ongoing Earnings and Ongoing Diluted EPS)
GAAP diluted EPS reflects the potential dilution that could occur if securities or other agreements to issue common stock (i.e., common stock equivalents) were settled. The weighted average number of potentially dilutive shares outstanding used to calculate Xcel Energy Inc.’s diluted EPS is calculated using the treasury stock method.
Ongoing earnings reflect adjustments to GAAP earnings (net income) for certain items. Ongoing diluted EPS for Xcel Energy is calculated by dividing net income or loss, adjusted for certain items, by the weighted average fully diluted Xcel Energy Inc. common shares outstanding for the period. Ongoing diluted EPS for each subsidiary is calculated by dividing the net income or loss for such subsidiary, adjusted for certain items, by the weighted average fully diluted Xcel Energy Inc. common shares outstanding for the period.
We use these non-GAAP financial measures to evaluate and provide details of Xcel Energy’s core earnings and underlying performance. We believe these measurements are useful to investors to evaluate the actual and projected financial performance and contribution of our subsidiaries. For the three and nine months ended Sept. 30, 2022 and 2021, there were no such adjustments to GAAP earnings and therefore GAAP earnings equal ongoing earnings for these periods.
Results of Operations
The only common equity securities that are publicly traded are common shares of Xcel Energy Inc. Diluted earnings and EPS of each subsidiary discussed below do not represent a direct legal interest in the assets and liabilities allocated to such subsidiary but rather represent a direct interest in our assets and liabilities as a whole.
Summarized diluted EPS for Xcel Energy:
Three Months Ended Sept. 30Nine Months Ended Sept. 30
Diluted Earnings (Loss) Per Share2022202120222021
PSCo$0.45 $0.40 $1.02 $0.96 
NSP-Minnesota0.49 0.46 0.94 0.91 
SPS0.25 0.25 0.52 0.48 
NSP-Wisconsin0.07 0.07 0.19 0.15 
Earnings from equity method investments — WYCO0.01 0.01 0.03 0.03 
Regulated utility (a)
1.28 1.19 2.69 2.54 
Xcel Energy Inc. and Other(0.09)(0.06)(0.21)(0.16)
Total (a)
$1.18 $1.13 $2.48 $2.38 
(a)     Amounts may not add due to rounding.
Summary of Earnings
Xcel Energy — Xcel Energy’s GAAP third quarter diluted earnings were $1.18 per share in 2022 compared with $1.13 per share in 2021. The increase was driven by regulatory rate outcomes, partially offset by higher depreciation, interest charges and O&M expenses. Costs for natural gas sold and transported significantly increased in 2022 primarily due to supply and demand conditions. However, fluctuations in electric and natural gas revenues associated with changes in fuel and purchased power and/or natural gas sold and transported generally do not significantly impact earnings (changes in costs are offset by the related variation in revenues).
PSCo — Earnings increased $0.05 per share for the third quarter of 2022 and $0.06 year-to-date. Higher year-to-date earnings reflect regulatory rate outcomes, partially offset by increased depreciation and O&M expenses.
NSP-Minnesota Earnings increased $0.03 per share for the third quarter of 2022 and year-to-date. The year-to-date increase is primarily due to regulatory rate outcomes, partially offset by increased depreciation, O&M expenses and a Winter Storm Uri cost disallowance.
SPS — Earnings were flat for the third quarter of 2022 and increased $0.04 per share year-to-date. Higher year-to-date earnings largely reflect regulatory rate outcomes, strong sales growth and favorable weather, partially offset by higher depreciation, O&M expenses and interest charges.
NSP-Wisconsin — Earnings were flat for the third quarter of 2022 and increased $0.04 per share year-to-date. The year-to-date increase is due to regulatory rate outcomes and sales growth, partially offset by higher depreciation and O&M expenses.
Xcel Energy Inc. and Other — Primarily includes financing costs at the holding company and earnings from Energy Impact Partners funds equity method investments. Earnings decreased $0.05 per share year-to-date, largely attributable to higher interest charges.
22

Table of Contents

Changes in GAAP and Ongoing Diluted EPS
Components significantly contributing to changes in 2022 EPS compared to 2021:
Diluted Earnings (Loss) Per ShareThree Months Ended Sept. 30Nine Months Ended Sept. 30
GAAP and ongoing diluted EPS — 2021$1.13 $2.38 
Components of change - 2022 vs. 2021
Higher electric revenues, net of electric fuel and purchased power0.33 0.67 
Lower effective tax rate (ETR) (a)
0.02 0.12 
Higher natural gas revenues, net of cost of natural gas sold and transported— 0.04 
Higher depreciation and amortization(0.10)(0.30)
Higher O&M expenses(0.06)(0.10)
Higher interest charges(0.04)(0.10)
Higher taxes (other than income taxes)(0.03)(0.07)
Lower other (expense) income(0.02)(0.03)
Other, net(0.05)(0.13)
GAAP and ongoing diluted EPS — 2022$1.18 $2.48 
(a)Includes PTCs and plant regulatory amounts, which are primarily offset as a reduction to electric revenues.
Statement of Income Analysis
The following summarizes the items that affected the individual revenue and expense items reported in the consolidated statements of income.
Estimated Impact of Temperature Changes on Regulated Earnings —Unusually hot summers or cold winters increase electric and natural gas sales, while mild weather reduces electric and natural gas sales. The estimated impact of weather on earnings is based on the number of customers, temperature variances, the amount of natural gas or electricity historically used per degree of temperature and excludes any incremental related operating expenses that could result due to storm activity or vegetation management requirements. As a result, weather deviations from normal levels can affect Xcel Energy’s financial performance. However, decoupling mechanisms in Colorado and proposed sales true-up mechanisms in Minnesota predominately mitigate the positive and adverse impacts of weather for the electric utility in those jurisdictions.
Degree-day or THI data is used to estimate amounts of energy required to maintain comfortable indoor temperature levels based on each day’s average temperature and humidity. HDD is the measure of the variation in the weather based on the extent to which the average daily temperature falls below 65° Fahrenheit. CDD is the measure of the variation in the weather based on the extent to which the average daily temperature rises above 65° Fahrenheit.
Each degree of temperature above 65° Fahrenheit is counted as one CDD, and each degree of temperature below 65° Fahrenheit is counted as one HDD. In Xcel Energy’s more humid service territories, a THI is used in place of CDD, which adds a humidity factor to CDD. HDD, CDD and THI are most likely to impact the usage of Xcel Energy’s residential and commercial customers. Industrial customers are less sensitive to weather. Typically, sales are not impacted in the first or fourth quarter due to THI or CDD.
Normal weather conditions are defined as either the 10, 20 or 30 year average of actual historical weather conditions. The historical period of time used in the calculation of normal weather differs by jurisdiction, based on regulatory practice. To calculate the impact of weather on demand, a demand factor is applied to the weather impact on sales. Extreme weather variations, windchill and cloud cover may not be reflected in weather-normalized estimates.
Percentage increase (decrease) in normal and actual HDD, CDD and THI:
Three Months Ended Sept. 30Nine Months Ended Sept. 30
2022 vs. Normal2021 vs. Normal2022 vs. 20212022 vs. Normal2021 vs. Normal2022 vs. 2021
HDD(27.8)%(50.5)%36.0 %8.3 %0.1 %7.5 %
CDD23.0 18.1 13.0 24.7 11.7 17.8 
THI1.7 6.2 (4.2)6.4 25.5 (14.4)
Weather — Estimated impact of temperature variations on EPS compared with normal weather conditions:
Three Months Ended Sept. 30Nine Months Ended Sept. 30
2022 vs. Normal2021 vs. Normal2022 vs. 20212022 vs. Normal2021 vs. Normal2022 vs. 2021
Retail electric$0.074 $0.067 $0.007 $0.123 $0.122 $0.001 
Decoupling and sales true-up(0.032)(0.035)0.003 (0.055)(0.076)0.021 
Electric total$0.042 $0.032 $0.010 $0.068 $0.046 $0.022 
Firm natural gas— — — 0.019 0.004 0.015 
Total$0.042 $0.032 $0.010 $0.087 $0.050 $0.037 
Sales — Sales growth (decline) for actual and weather-normalized sales in 2022 compared to 2021:
Three Months Ended Sept. 30
PSCoNSP-MinnesotaSPSNSP-WisconsinXcel Energy
Actual
Electric residential(1.7)%(2.7)%7.8 %(0.1)%(0.7)%
Electric C&I(2.3)0.2 7.2 3.7 1.6 
Total retail electric sales(2.0)(0.8)7.3 2.6 0.9 
Firm natural gas sales(1.6)— N/A2.3 (0.9)
Three Months Ended Sept. 30
PSCoNSP-MinnesotaSPSNSP-WisconsinXcel Energy
Weather-Normalized
Electric residential(4.6)%0.5 %3.3 %(0.1)%(1.1)%
Electric C&I(3.2)0.4 6.4 3.5 1.2 
Total retail electric sales(3.7)0.4 5.9 2.5 0.5 
Firm natural gas sales(1.5)(2.2)N/A— (1.6)
Nine Months Ended Sept. 30
PSCoNSP-MinnesotaSPSNSP-WisconsinXcel Energy
Actual
Electric residential(2.9)%(1.4)%4.9 %1.3 %(0.9)%
Electric C&I(0.3)2.3 9.6 3.6 3.6 
Total retail electric sales(1.2)1.1 8.6 2.9 2.2 
Firm natural gas sales(3.4)19.9 N/A20.2 4.9 
23

Table of Contents

Nine Months Ended Sept. 30
PSCoNSP-MinnesotaSPSNSP-WisconsinXcel Energy
Weather-Normalized
Electric residential(3.7)%0.6 %0.7 %0.6 %(1.0)%
Electric C&I(0.5)2.7 9.0 3.8 3.5 
Total retail electric sales(1.6)2.0 7.4 2.8 2.2 
Firm natural gas sales(2.4)6.0 N/A7.4 0.9 
Weather-normalized electric sales growth (decline) — year-to-date
PSCo — Residential sales declined due to decreased use per customer, partially offset by a 1.1% increase in customers. C&I sales decline was attributable to decreased use per customer, primarily in the manufacturing sector (largely due to an alternative generation arrangement with a significant customer), partially offset by strong small C&I sales in the professional services and health care sectors.
NSP-Minnesota — Residential sales growth reflects a 1.2% increase in customers, partially offset by decreased use per customer. Growth in C&I sales was primarily due to higher use per customer, particularly in the manufacturing, real estate and leasing, and food service sectors.
SPS — Residential sales growth was primarily attributable to a 1.0% increase in customers, partially offset by a lower use per customer. C&I sales increased due to higher use per customer, primarily driven by the energy sector.
NSP-Wisconsin — Residential sales growth was driven by a 0.7% increase in customers. C&I sales growth was primarily associated with higher use per customer, experienced primarily in the transportation and manufacturing sectors.
Weather-normalized natural gas sales growth (decline) — year-to-date
Natural gas sales reflect a higher use per customer, experienced primarily in NSP-Minnesota and NSP-Wisconsin partially offset by a decrease in PSCo (lower residential use per customer). In addition, residential and C&I customer growth was 1.2% and 0.5%, respectively.
Electric Margin
Electric margin is presented as electric revenues less electric fuel and purchased power expenses. Expenses incurred for electric fuel and purchased power are generally recovered through various regulatory recovery mechanisms. As a result, changes in these expenses are generally offset in operating revenues.
Electric revenues and fuel and purchased power expenses are impacted by fluctuations in the price of natural gas, coal and uranium. However, these price fluctuations generally have minimal earnings impact due to fuel recovery mechanisms that recover fuel expenses. In addition, electric customers receive a credit for PTCs generated, which reduce electric revenue and income taxes.
Electric revenues, fuel and purchased power and margin and explanation of the changes are listed as follows:
Three Months Ended Sept. 30Nine Months Ended Sept. 30
(Millions of Dollars)2022202120222021
Electric revenues$3,699 $3,176 $9,255 $8,643 
Electric fuel and purchased power(1,497)(1,210)(3,772)(3,643)
Electric margin$2,202 $1,966 $5,483 $5,000 
(Millions of Dollars)Three Months Ended Sept. 30, 2022 vs. 2021Nine Months Ended Sept. 30, 2022 vs. 2021
Regulatory rate outcomes (Minnesota, Colorado, Texas, New Mexico and Wisconsin)$165 $361 
Revenue recognition for the Texas rate case surcharge (a)
— 85 
Sales and demand (b)
24 84 
Non-fuel riders48 
Conservation and demand side management (offset in expenses)31 
Wholesale transmission (net)19 25 
Estimated impact of weather (net of decoupling/sales true-up)16 
PTCs flowed back to customers (offset by lower ETR)(17)(120)
Proprietary commodity trading, net of sharing (c)
(1)(33)
Other (net)22 (14)
Total increase$236 $483 
(a)Recognition of revenue from the Texas rate case outcome is largely offset by recognition of previously deferred costs, see Public Utility Regulation for additional information.
(b)Sales excludes weather impact, net of decoupling in Colorado and proposed sales true-up mechanism in Minnesota.
(c)Includes $27 million of net gains recognized in the first quarter of 2021, driven by market changes associated with Winter Storm Uri.
Natural Gas Margin
Natural gas margin is presented as natural gas revenues less the cost of natural gas sold and transported. Expenses incurred for the cost of natural gas sold are generally recovered through various regulatory recovery mechanisms. As a result, changes in these expenses are generally offset in operating revenues.
Natural gas revenues, cost of natural gas sold and transported and margin and explanation of the changes are listed as follows:
Three Months Ended Sept. 30Nine Months Ended Sept. 30
(Millions of Dollars)2022202120222021
Natural gas revenues$357 $268 $1,923 $1,364 
Cost of natural gas sold and transported(173)(86)(1,134)(603)
Natural gas margin$184 $182 $789 $761 
(Millions of Dollars)Three Months Ended Sept. 30, 2022 vs. 2021Nine Months Ended Sept. 30, 2022 vs. 2021
Regulatory rate outcomes (Minnesota, Wisconsin, North Dakota, Colorado)$$16 
Estimated impact of weather— 11 
Conservation revenue (offset in expenses)
Infrastructure and integrity riders
Winter Storm Uri disallowances(7)(20)
Other (net)
Total increase$$28 
24

Table of Contents

Non-Fuel Operating Expenses and Other Items
O&M Expenses — O&M expenses increased $43 million for the third quarter and $75 million year-to-date. O&M costs increased due to recognition of previously deferred amounts related to the 2021 Texas Electric Rate Case, additional investments in technology and customer programs, higher costs for storms and vegetation management and inflationary impacts. These increases were partially offset by a reduction in employee benefit costs and timing of certain power plant overhaul costs.
Depreciation and Amortization — Depreciation and amortization increased $70 million for the third quarter and $221 million year-to-date. The increase was primarily driven by normal system expansion, recognition of previously deferred costs related to the Texas Electric Rate Case and several wind farms going into service.
Other (Expense) Income — Other (expense) income decreased $12 million for the third quarter and $25 million year-to-date, largely related to rabbi trust performance, which is primarily offset in O&M expenses (employee benefit costs).
Interest Charges — Interest charges increased $33 million for the third quarter and $77 million year-to-date, largely due to higher interest rates and increased long-term debt levels to fund capital investments.
Income Taxes Income tax expense increased $1 million for the third quarter and income tax benefit increased $63 million year-to-date. The year-to-date increase was primarily driven by an increase in wind PTCs due to greater production at existing wind farms, several new wind farms going into service and an increase in the PTC rate. Wind PTCs are credited to customers (recorded as a reduction to revenue) and do not have a material impact on net income.
Public Utility Regulation and Other
The FERC and various state and local regulatory commissions regulate Xcel Energy Inc.’s utility subsidiaries and West Gas Interstate. Xcel Energy is subject to rate regulation by state utility regulatory agencies, which have jurisdiction with respect to the rates of electric and natural gas distribution companies in Minnesota, North Dakota, South Dakota, Wisconsin, Michigan, Colorado, New Mexico and Texas.
Rates are designed to recover plant investment, operating costs and an allowed return on investment. Our utility subsidiaries request changes in utility rates through commission filings. Changes in operating costs can affect Xcel Energy’s financial results, depending on the timing of rate cases and implementation of final rates. Other factors affecting rate filings are new investments, sales, conservation and demand side management efforts, and the cost of capital.
In addition, the regulatory commissions authorize the ROE, capital structure and depreciation rates in rate proceedings. Decisions by these regulators can significantly impact Xcel Energy’s results of operations.
Except to the extent noted below, the circumstances set forth in Public Utility Regulation included in Item 7 of Xcel Energy’s Annual Report on Form 10-K for the year ended Dec. 31, 2021 appropriately represent, in all material respects, the current status of public utility regulation and are incorporated herein by reference.
NSP-Minnesota
Pending and Recently Concluded Regulatory Proceedings
2022 Minnesota Electric Rate Case — In October 2021, NSP-Minnesota filed a three-year electric rate case with the MPUC. The rate case is based on a requested ROE of 10.2%, a 52.5% equity ratio and forward test years.
The request is detailed as follows:
(Amounts in Millions, Except Percentages)202220232024Total
Annual rate increase requested$396 $150 $131 $677 
Increase percentage12.2 %4.8 %4.2 %21.2 %
Rate base$10,931 $11,446 $11,918 N/A
In December 2021, the MPUC approved interim rates, subject to refund, of $247 million, effective Jan. 1, 2022. On Sept. 30, 2022, NSP-Minnesota requested an incremental increase to interim rates of $122 million, effective Jan. 1, 2023. On Oct. 21, 2022, intervening parties to the rate case filed comments recommending the MPUC deny NSP-Minnesota’s request. A MPUC decision is expected in late 2022.
In October 2022, nine parties filed testimony. The DOC, OAG, XLI, CUB and JSC were the only parties to quantify recommended financial adjustments. XLI recommended $112 million in proposed adjustments, based on reducing ROE, reducing recovery of incentive compensation and not including the prepaid pension asset in rate base. CUB recommended adjustments based on reducing ROE. Other parties provided specific issue recommendations.
Proposed DOC modifications to NSP-Minnesota’s request:
(Millions of Dollars)202220232024
NSP-Minnesota’s filed base revenue request$396 $546 $677 
Recommended adjustments:
Rate base and rate of return (a)
(71)(58)(57)
MISO capacity credits(55)(94)(94)
Monticello and wind farm life extension(21)(54)(51)
PTC and ND ITC forecast(28)(40)(43)
Property tax(14)(22)(32)
Prepaid pension asset and liability(13)(21)(32)
O&M expenses(18)(26)(29)
Other, net(48)(57)(65)
Total adjustments(268)(372)(403)
Total proposed revenue change$128 $174 $274 
(a)Included in the rate base and rate of return adjustments is an annual proposed increase in the cost of debt.
Positions on NSP-Minnesota’s filed rate request:
Recommended PositionDOCXLICUBJSC
ROE9.25 %9.17 %8.80-9.00 %9.06 %
Equity52.5 %N/AN/AN/A
Next steps in the procedural schedule are expected to be as follows:
Rebuttal testimony: Nov. 8, 2022.
Hearing: Dec. 13-16, 2022.
ALJ Report: March 31, 2023.
MPUC Order: June 30, 2023.
25

Table of Contents

2022 Minnesota Natural Gas Rate Case In November 2021, NSP-Minnesota filed a request with the MPUC for an annual natural gas rate increase of $36 million, or 6.6%. The filing is based on a 2022 forecast test year and includes a requested ROE of 10.5%, an equity ratio of 52.5% and a rate base of $934 million. In December 2021, the MPUC approved an interim rate increase of $25 million, subject to refund, effective Jan. 1, 2022.
In October 2022, NSP-Minnesota and various parties filed an uncontested settlement, which includes the following key terms:
Base rate revenue increase of $21 million, with a true up to weather normalized actual sales for 2022.
Revenue decoupling mechanism.
Symmetrical property tax true-up.
ROE of 9.57%.
Equity ratio of 52.5%.
A hearing is scheduled for the fourth quarter of 2022 and a MPUC order is expected in the first half of 2023.
2021 North Dakota Natural Gas Rate Case — In September 2021, NSP-Minnesota filed a request with the NDPSC for a natural gas rate increase of $7 million, or 10.5%. The filing is based on a requested ROE of 10.5%, an equity ratio of 52.54%, a 2022 forecast test year and a rate base of $124 million. Interim rates of $7 million, subject to refund, were implemented on Nov. 1, 2021.
In May 2022, NSP-Minnesota and NDPSC Staff reached a natural gas settlement, which reflects a rate increase of $5 million, based on a 9.8% ROE and 52.54% equity ratio. A NDPSC decision is pending.
2022 South Dakota Electric Rate Case In June 2022, NSP-Minnesota filed a South Dakota electric rate case (first since 2014) seeking a revenue increase of approximately $44 million. The filing is based on a 2021 historic test year adjusted for certain known and measurable changes for 2022 and 2023, a requested ROE of 10.75%, rate base of approximately $947 million and an equity ratio of 53%. Final rates are expected to be effective in the first quarter of 2023.
Wind Repowering — In January 2021, the MPUC approved NSP-Minnesota’s request for the repowering of 651 MW of owned wind projects. Two of the four repowering projects, where construction has not yet begun (in-service dates in 2025), now expect costs in excess of the original approval. While the capital costs have increased, the passage of the IRA and other changes result in a levelized cost of energy that is approximately 30% lower than the original approval. In October 2022, NSP-Minnesota filed a request with the MPUC seeking approval of the higher capital costs for these repowering projects.
Wind PPA Buyout — In July 2022, NSP-Minnesota requested approval from the MPUC for updated agreements with ALLETE Clean Energy to purchase the repowered 100 MW Northern Wind Facility and 22 MW Rock Aetna Facility. In October 2022, the MPUC approved NSP-Minnesota’s updated acquisition agreements, which included an increase in the purchase price. The price increase is more than offset by the passage of the IRA, resulting in greater savings for customers than the original approval.
2022 Minnesota Electric Vehicle Proposal — In August 2022, NSP-Minnesota filed a request with the MPUC for approval of approximately $320 million of capital investments (2022 through 2026) to support a public charging network, electric school bus pilot, and other expansions and modifications to its residential and commercial electric vehicle programs. A MPUC decision is expected in 2023.
Sherco Solar Proposal — In September 2022, the MPUC approved NSP-Minnesota’s proposal to add 460 MW of solar facilities at the Sherco site. The project is expected to cost approximately $690 million (two phases to be completed in 2024 and 2025). As a result of the IRA, the levelized cost of the project is expected to be approximately 30% lower than previously estimated.
2022 RES Electric Rider — In November 2021, NSP-Minnesota filed the RES Rider. In September 2022, the MPUC approved the requested amount of $264 million, which includes a true-up (2020 and 2021 riders) of $154 million and the 2022 requested amount of $110 million.
2022 GUIC Natural Gas Rider — In October 2021, NSP-Minnesota filed the GUIC Rider for an amount of $27 million. A MPUC decision is pending.
2021 GUIC Natural Gas Rider — In October 2020, NSP-Minnesota filed the GUIC Rider for an amount of $27 million. A MPUC decision is pending.
2022 TCR Electric Rider — In November 2021, NSP-Minnesota filed the TCR Rider for an amount of $105 million. A MPUC decision is pending.
Nuclear Power Operations
NSP-Minnesota owns two nuclear generating plants: the Monticello plant and the Prairie Island plant. See Note 12 to the consolidated financial statements of Xcel Energy’s Annual Report on Form 10-K for the year ended Dec. 31, 2021 for further information. The circumstances set forth in Nuclear Power Operations included in Item 7 of Xcel Energy’s Annual Report on Form 10-K for the year ended Dec. 31, 2021, appropriately represent, in all material respects, the current status of nuclear power operations, and are incorporated by reference.
PSCo
Pending and Recently Concluded Regulatory Proceedings
Colorado Natural Gas Rate Case — In January 2022, PSCo filed a request with the CPUC seeking a net increase to retail natural gas rates of $107 million. The total change to base rates is $215 million, which reflects the transfer of $108 million previously recovered from customers through the pipeline system integrity adjustment rider. The request is based on a 10.25% ROE, an equity ratio of 55.66% and a 2022 current test year with a projected rate base of $3.6 billion. PSCo has requested a proposed effective date of Nov. 1, 2022.
Additionally, PSCo’s request includes step revenue increases of $40 million (effective Nov. 1, 2023) and $41 million (effective Nov. 1, 2024) related to continued capital investment.
In October 2022, the CPUC issued a written decision approving a rate increase net of rider roll-ins of $64 million. The decision reflects a stated WACC of 6.7%, a historic test year with a year-end rate base and $16 million of incremental depreciation expense. PSCo has the option to determine its ROE within a range of 9.2% to 9.5% and its equity ratio within a range of 52% to 55%, as long as it results in a WACC of 6.7%. PSCo anticipates using a ROE of 9.2% and an equity ratio of 53.8%. The CPUC denied the 2023-2024 step increases.
26

Table of Contents

Colorado Power Pathway Settlement In June 2022, the CPUC issued a final written order issuing the CPCN for the Pathway Project. Key decisions include:
The CPUC approved PSCo’s cost estimate of $1.7 billion and recovery through the transmission rider.
The CPUC modified the PIMs proposed in the settlement agreement, which focused on cost controls, to add a separate mechanism to further incentivize timely delivery of the Pathway Project segments. The CPUC also increased the magnitude of the PIMs.
The CPUC granted conditional approval for the 345 kilovolt May Valley-Longhorn line extension, pending the level of renewables being added in that region through PSCo’s resource plan. The initial cost estimate for the extension is approximately $250 million.
Colorado Resource Plan Settlement — In August 2022, the CPUC issued a written approval of a revised settlement, which will result in the further acceleration of the retirement of the Comanche Unit 3 coal plant, an expected carbon reduction of at least 85% and an 80% renewable mix by 2030. The CPUC deferred a decision on the method of cost recovery for the retiring coal units to a separate docket, which will consider accelerated depreciation, creation of regulatory assets and securitization. PSCo expects to commence the request for proposal process for generation resources and file a recovery method docket in the fourth quarter of 2022.
Key settlement terms include:
Early retirement of Hayden: Unit 2 in 2027 (was 2036); and Unit 1 in 2028 (was 2030).
Conversion of the Pawnee coal plant to natural gas by no later than Jan. 1, 2026.
Early retirement of Comanche Unit 3 by Jan. 1, 2031 (was 2070) with reduced operations beginning in 2025.
Addition of ~2,400 MW of wind.
Addition of ~1,600 MW of universal-scale solar.
Addition of 400 MW of storage.
Addition of 1,300 MW of flexible, dispatchable generation.
Addition of ~1,200 MW of distributed solar resources through our renewable energy programs.
Colorado Partial Settlement — In October 2021, PSCo filed a comprehensive settlement with the CPUC Staff and the Colorado Energy Office, which proposed to address four outstanding regulatory items, including recovery of fuel costs related to Winter Storm Uri, disputed revenue associated with the 2020 electric decoupling pilot program year, replacement power costs associated with an extended outage at Comanche Unit 3 during 2020 and deferred customer bad debt balances associated with COVID-19. In July 2022, the CPUC approved the settlement, with an $8 million disallowance relating to the Winter Storm Uri fuel costs.
Decoupling Filing PSCo has a decoupling program, effective April 1, 2020 through Dec. 31, 2023. The program applies to Residential and metered small C&I customers who do not pay a demand charge. The program includes a refund and surcharge cap not to exceed 3% of forecasted base rate revenue for a specified period.
In October 2021, a settlement was reached on Winter Storm Uri costs and also addressed certain components of decoupling. See Colorado Partial Settlement disclosure above.
As of Sept. 30, 2022, PSCo has recognized a refund for Residential customers and a surcharge for small C&I customers based on 2020, 2021 and the first, second and third quarters of 2022 results.
In April 2022, PSCo made its annual filing. In May 2022, the UCA filed a protest raising issues relating to the Winter Storm Uri settlement and the soft cap components of the decoupling program. On May 25, 2022 the CPUC found merit in UCA’s protest, suspended PSCo’s advice letter and referred the matter to the ALJ. A hearing is expected to take place in the fourth quarter of 2022 and an ALJ recommendation is expected in the first quarter of 2023.
2019 Electric Rate Case Appeal — In August 2020, PSCo filed an appeal with the Denver District Court seeking a review of CPUC decisions on gains and losses on sales of assets and other items. In January 2022, the court issued its decision that the CPUC’s approach to gains and losses on certain sales of assets was legally erroneous and confiscatory to PSCo and set aside and remanded the issue for further consideration. In October 2022, the CPUC approved PSCo’s proposed methodology to allocate gains and losses.
GCA NOPR In June 2021, the CPUC issued a NOPR addressing the recovery of costs through the GCA. The CPUC has reopened the GCA NOPR matter and proposed a 2 step process aimed at 1) considering near term process changes to the GCA used by various utilities and 2) a longer term process to evaluate potential performance incentive GCA structures to be filed by Nov. 1, 2022. In step 1, consensus proposed rule amendments to update the process and filing requirements for GCA and related filings have been submitted to the CPUC for consideration.
Natural Gas Planning NOPR — In October 2021, the CPUC issued a NOPR to implement recent state legislation requiring natural gas utilities to develop clean heat plans as a means to meet state greenhouse gas emission reduction targets, as well as updated demand-side management criteria. Additionally, the proposed rules included new comprehensive natural gas infrastructure planning requirements and related CPCN application procedures, changes in natural gas line extension policy, and details on emission accounting related to clean heat plans. The CPUC staff will provide proposed rules in the fourth quarter of 2022.
SPS
Pending and Recently Concluded Regulatory Proceedings
2021 Texas Electric Rate Case — In 2021, SPS filed an electric rate case with the PUCT and its municipalities seeking an increase in base rates of approximately $140 million. In May 2022, the PUCT approved a settlement between SPS and intervening parties, which reflects the following terms:
Base rate increase of $89 million effective retroactively to March 15, 2021.
A 9.35% ROE and 7.01% weighted average cost of capital for AFUDC purposes only.
Depreciation lives for Tolk accelerated to 2034 and Harrington coal assets accelerated to 2024.
In July 2022, SPS filed to surcharge the final under-recovered amount, estimated to be approximately $85 million, substantially offset by the recognition of previously deferred costs. The impact of the retroactive amounts is as follows:
(Millions of Dollars)Nine Months Ended Sept. 30, 2022
Revenue surcharge accrual$85 
Depreciation and amortization(43)
O&M expenses(16)
Interest expense(12)
Taxes other than income taxes(10)
Fuel and purchased power(2)
27

Table of Contents

Other
Supply Chain
Xcel Energy’s ability to meet customer energy requirements, respond to storm-related disruptions and execute our capital expenditure program are dependent on maintaining an efficient supply chain. Manufacturing processes have experienced disruptions related to scarcity of certain raw materials and interruptions in production and shipping. For example, availability of certain types of transformers has been significantly impacted and in some cases may result in delays in new customer connections as we work to address the shortage. These disruptions have been further exacerbated by inflationary pressures, labor shortages and the impact of international conflicts/issues. Xcel Energy continues to monitor the situation as it remains fluid and seeks to mitigate the impacts by securing alternative suppliers, modifying design standards, and adjusting the timing of work.
Advanced Metering Infrastructure Implementation
Supply chain issues associated with semi-conductors have delayed the availability of advanced infrastructure electric meters, which has led to a reduced number of meters deployed in 2022. Impacts to the 2023 deployment schedule are currently being evaluated.
Solar Resources
In April 2022, the U.S. Department of Commerce initiated an anti-circumvention investigation that would subject CSPV solar panels and cells imported from Malaysia, Vietnam, Thailand, and Cambodia with potential incremental tariffs ranging from 50% to 250%. These countries account for more than 80% of CSPV panel imports.
Since that time, an interim stay on tariffs has been issued and many significant solar projects have resumed with modified costs and projected in-service dates, including the Sherco Solar facility in Minnesota which was recently approved by the MPUC and certain PPAs in PSCo which are pending regulatory approval.
Marshall Wildfire
In December 2021, a wildfire ignited in Boulder County, Colorado (the “Marshall Fire”), which burned over 6,000 acres and destroyed or damaged over 1,000 structures. Boulder County authorities are currently investigating the fire and have not yet determined a cause. There were no downed power lines in the ignition area, and nothing the Company has seen to this point indicates that our equipment or operations caused the fire.
In Colorado, the standard of review governing liability differs from the “inverse condemnation” or strict liability standard utilized in California. In Colorado, courts look to whether electric power companies have operated their system with a heightened duty of care consistent with the practical conduct of its business, and liability does not extend to occurrences that cannot be reasonably anticipated. In addition, PSCo has been operating under a commission approved wildfire mitigation plan and carries wildfire liability insurance.
In March 2022, a class action suit was filed in Boulder County pertaining to the Marshall Fire. In the remote event PSCo was found liable related to this litigation and were required to pay damages, such amounts could exceed our insurance coverage and have a material adverse effect on our financial condition, results of operations or cash flows. In June 2022, Plaintiffs served the class action lawsuit. In July 2022, PSCo filed a Motion to Dismiss.
Comanche Unit 3 Outage — In late January 2022, PSCo experienced an outage at the Comanche Unit 3 coal plant. The plant returned to service in June 2022. PSCo will not seek recovery of the $10 million of incremental replacement power costs incurred during the outage, which reflects a true-up to final incurred costs in the third quarter of 2022.
MISO Capacity Credits — The NSP System offered 1,500 MW of excess capacity into the MISO planning resource auction for June 2022 through May 2023. Due to a projected overall capacity shortfall in the MISO region, the 1,500 MWs offered cleared the auction at maximum pricing and is expected to generate revenues of approximately $90 million in 2022 and approximately $60 million in 2023. During the three and nine months ended Sept. 30, 2022, the NSP System received approximately $40 million and $50 million, respectively, of capacity credits. These amounts will primarily be used to mitigate customer rate increases or returned through earnings sharing or other mechanisms.
Inflation Reduction Act — In August 2022, the IRA was signed into law.
Key provisions impacting Xcel Energy include:
Extends current PTC and ITC for renewable technologies (e.g., wind and solar).
Restores full value of the PTC and ITC for qualifying facilities placed in-service after 2021.
Creates a PTC for solar, clean hydrogen and nuclear.
Establishes an ITC for energy storage, microgrids, interconnection facilities, etc.
Allows companies to monetize or sell credits to unrelated parties.
Xcel Energy anticipates the IRA will drive approximately $500 million of customer savings over the next 5 years for existing company owned renewable projects, assuming appropriate regulatory mechanisms and development of a market for the sale of credits. The IRA will drive additional customer savings as Xcel Energy adds new renewable projects due to the extension of tax credits and transferability.
The IRA is expected to allow Xcel Energy to monetize tax credits more efficiently with the incremental benefits passed through to customers. Transferability provisions apply to eligible tax credits generated starting in 2023 for both new and existing facilities. Xcel Energy anticipates tax credit transferability from existing renewable projects will improve cash from operations by $1.8 billion (2023-2027), assuming constructive regulatory outcomes and the development of a market. Tax credit transferability has been included in our five-year financing plan and rate base projections.
The IRA creates a nuclear PTC beginning in 2024 that may also provide additional customer savings. The annual customer benefit from these PTCs could range from $0 to $200 million, depending on locational marginal pricing, as well as constructive U.S. Treasury guidance regarding computation of the credits.
In addition, the IRA created a new corporate AMT. Xcel Energy does not anticipate AMT having a material cash impact based on current estimates and our interpretation of AMT application.
Winter Storm Uri
In February 2021, the United States experienced Winter Storm Uri. Extreme cold temperatures impacted certain operational assets as well as the availability of renewable generation. The cold weather also affected the country’s supply and demand for natural gas. These factors contributed to extremely high market prices for natural gas and electricity. As a result of the extremely high market prices, Xcel Energy incurred net natural gas, fuel and purchased energy costs of approximately $1 billion (largely deferred as regulatory assets).
28

Table of Contents

Xcel Energy has received recovery approval from all of our impacted states except for Texas, which is pending. A summary of pending and recently approved regulatory requests for Winter Storm Uri cost recovery is listed below.
Utility SubsidiaryJurisdictionRegulatory Status
NSP-MinnesotaMinnesota
In 2021, the MPUC allowed recovery of $179 million of costs (with no financing charge) starting in September 2021, pending a prudency review. The C&I class ($82 million) will be recovered over 27 months and the residential class ($97 million) will be recovered over a 63-month recovery period.

In May 2022, the ALJs found the Winter Storm Uri fuel costs were prudently incurred and recommended no disallowances.

In August 2022, the MPUC approved recovery of Uri storm costs with a $19 million disallowance.
PSCoColoradoIn May 2021, PSCo filed a request with the CPUC to recover $263 million in weather-related electric costs, $287 million in incremental natural gas costs and $4 million in incremental steam costs over 24 months with no financing charge.

In May 2022, an ALJ recommended full recovery of all costs with no cost disallowances. In July 2022, the CPUC approved a partial settlement providing full recovery of fuel costs with the exception of an $8 million disallowance.
SPSTexas
In 2021, SPS filed to recover $88 million of Winter Storm Uri costs over 24 months, as part of the Texas fuel surcharge filing, with total under-recovered costs of $121 million.

In April 2022, interim rates designed to recover $121 million over 30 months were approved. The interim rate recovery does not address the prudence of costs nor the retention of approximately $10 million related to market sales during the event. These items will be reviewed through the triennial Fuel Reconciliation proceeding and are subject to a final PUCT decision.

In July 2022, the intervenors filed recommendations in the Fuel Reconciliation proceeding. The Texas Industrial Energy Consumers and PUCT staff recommended disallowances of approximately $10 million (off-system sales margins). The Office of Public Utility Counsel recommended disallowances of approximately $15 million (off-system sales margins and adjustment to energy loss factors). The Alliance of Xcel Municipalities recommended disallowances of approximately $100 million (natural gas storage, contracted capability and off-system sales margins).

A recommendation from the ALJ is expected in the fourth quarter of 2022 and a final decision is anticipated in the first quarter of 2023.
Environmental
Clean Air Act
In April 2022 the EPA proposed regulations under the "Good Neighbor" provisions of the Clean Air Act. The proposed rules establish an allowance trading program for NOx, potentially impacting Xcel Energy generating facilities in Minnesota, Texas and Wisconsin. Facilities without NOx controls will have to secure additional allowances, install NOx controls, or develop a strategy of operations that utilizes the existing allowance allocations. The EPA has indicated that it intends for the rule to be final by the end of 2022 with initial applicability for 2023. While the financial impacts of the proposed regulation are uncertain, Xcel Energy anticipates that costs will be recoverable through regulatory mechanisms.
CERCLA
PFAS are man-made chemicals that are widely used in consumer products and can persist and bio-accumulate in the environment. Xcel Energy does not manufacture PFAS but because PFAS are so ubiquitous in products and the environment, it may impact our operations. In September 2022, the EPA proposed to designate two types of PFAS as “hazardous substances” under the CERCLA, specifically perfluorooctanoic acid and perfluorooctanesulfonic acid. This proposed rule could result in new obligations for investigation and cleanup wherever PFAS are found to be present. The impact the proposed regulation may have on electric and gas utilities is currently uncertain.
Derivatives, Risk Management and Market Risk
We are exposed to a variety of market risks in the normal course of business. Market risk is the potential loss that may occur as a result of adverse changes in the market or fair value of a particular instrument or commodity. All financial and commodity-related instruments, including derivatives, are subject to market risk.
See Note 8 to the consolidated financial statements for further discussion of market risks associated with derivatives.
Xcel Energy is exposed to the impact of adverse changes in price for energy and energy-related products, which is partially mitigated by the use of commodity derivatives. In addition to ongoing monitoring and maintaining credit policies intended to minimize overall credit risk, management takes steps to mitigate changes in credit and concentration risks associated with its derivatives and other contracts, including parental guarantees and requests of collateral. While we expect that the counterparties will perform under the contracts underlying our derivatives, the contracts expose us to some credit and non-performance risk.
Distress in the financial markets may impact counterparty risk, the fair value of the securities in the nuclear decommissioning fund and pension fund and Xcel Energy’s ability to earn a return on short-term investments.
Commodity Price Risk We are exposed to commodity price risk in our electric and natural gas operations. Commodity price risk is managed by entering into long- and short-term physical purchase and sales contracts for electric capacity, energy and energy-related products and fuels used in generation and distribution activities. Commodity price risk is also managed through the use of financial derivative instruments. Our risk management policy allows us to manage commodity price risk within each rate-regulated operation per commission approved hedge plans.
Wholesale and Commodity Trading Risk Xcel Energy conducts various wholesale and commodity trading activities, including the purchase and sale of electric capacity, energy, energy-related instruments and natural gas-related instruments, including derivatives. Our risk management policy allows management to conduct these activities within guidelines and limitations as approved by our risk management committee.
Fair value of net commodity trading contracts as of Sept. 30, 2022:
Futures / Forwards Maturity
(Millions of Dollars)Less Than 1 Year1 to 3 Years4 to 5 YearsGreater Than 5 YearsTotal Fair Value
NSP-Minnesota (a)
$(8)$(11)$(6)$(3)$(28)
NSP- Minnesota (b)
(1)(2)
PSCo (a)
17 28 
PSCo (b)
(50)(21)— (70)
$(35)$(21)$(3)$(4)$(63)
29

Table of Contents

Options Maturity
(Millions of Dollars)Less Than 1 Year1 to 3 Years4 to 5 YearsGreater Than 5 YearsTotal Fair Value
NSP-Minnesota (b)
$$— $— $14 $15 
PSCo (b)
28 — — 35 
$29 $$— $14 $50 
(a) Prices actively quoted or based on actively quoted prices.
(b) Prices based on models and other valuation methods.
Changes in the fair value of commodity trading contracts before the impacts of margin-sharing for the nine months ended Sept. 30:
(Millions of Dollars)20222021
Fair value of commodity trading net contracts outstanding at Jan. 1$(33)$(54)
Contracts realized or settled during the period(11)(35)
Commodity trading contract additions and changes during the period31 72 
Fair value of commodity trading net contracts outstanding at Sept. 30$(13)$(17)
At Sept. 30, 2022, a 10% increase in market prices for commodity trading contracts through the forward curve would increase pre-tax income from continuing operations by approximately $9 million, whereas a 10% decrease would decrease pre-tax income from continuing operations by approximately $9 million. At Sept. 30, 2021, a 10% increase in market prices for commodity trading contracts would increase pre-tax income from continuing operations by approximately $23 million, whereas a 10% decrease would decrease pre-tax income from continuing operations by approximately $23 million. Market price movements can exceed 10% under abnormal circumstances.
The utility subsidiaries’ commodity trading operations measure the outstanding risk exposure to price changes on contracts and obligations that have been entered into, but not closed, using an industry standard methodology known as VaR. VaR expresses the potential change in fair value of the outstanding contracts and obligations over a particular period of time under normal market conditions.
The VaRs for the NSP-Minnesota and PSCo commodity trading operations, excluding both non-derivative transactions and derivative transactions designated as normal purchase, normal sales, calculated on a consolidated basis using a Monte Carlo simulation with a 95% confidence level and a one-day holding period, were as follows:
(Millions of Dollars)Three Months Ended Sept. 30AverageHighLow
2022$0.9 $1.7 $3.0 $0.8 
20211.9 1.5 2.2 0.9 
Nuclear Fuel Supply — NSP-Minnesota has contracted for and has its 2022 and 2023 enriched nuclear material requirements in various stages of processing in Canada, Europe and the United States. We will continue to monitor the evolving situation in Ukraine and its global impacts and will take necessary actions to ensure a secure supply of enriched nuclear material. NSP-Minnesota is scheduled to take delivery of approximately 30% of its average enriched nuclear material requirements from Russia through 2030.
Interest Rate Risk — Xcel Energy is subject to interest rate risk. Our risk management policy allows interest rate risk to be managed through the use of fixed rate debt, floating rate debt and interest rate derivatives such as swaps, caps, collars and put or call options.
At Sept. 30, 2022 and 2021, a 100-basis-point change in the benchmark rate on Xcel Energy’s variable rate debt would impact pre-tax interest expense annually by approximately $3 million and $18 million, respectively.
See Note 8 to the consolidated financial statements for a discussion of Xcel Energy’s interest rate derivatives.
NSP-Minnesota maintains a nuclear decommissioning fund, as required by the NRC. The nuclear decommissioning fund is subject to interest rate risk and equity price risk. The fund is invested in a diversified portfolio of cash equivalents, debt securities, equity securities and other investments. These investments may be used only for the purpose of decommissioning NSP-Minnesota’s nuclear generating plants.
Realized and unrealized gains on the decommissioning fund investments are deferred as an offset of NSP-Minnesota’s regulatory asset for nuclear decommissioning costs. Fluctuations in equity prices or interest rates affecting the nuclear decommissioning fund do not have a direct impact on earnings due to the application of regulatory accounting.
Changes in discount rates and expected return on plan assets impact the value of pension and postretirement plan assets and/or benefit costs.
Credit Risk Xcel Energy is also exposed to credit risk. Credit risk relates to the risk of loss resulting from counterparties’ nonperformance on their contractual obligations. Xcel Energy maintains credit policies intended to minimize overall credit risk and actively monitors these policies to reflect changes and scope of operations.
At Sept. 30, 2022, a 10% increase in commodity prices would have resulted in an increase in credit exposure of $71 million, while a decrease in prices of 10% would have resulted in a decrease in credit exposure of $57 million. At Sept. 30, 2021, a 10% increase in commodity prices would have resulted in an increase in credit exposure of $73 million, while a decrease in prices of 10% would have resulted in a decrease in credit exposure of $43 million.
Xcel Energy conducts credit reviews for all counterparties and employs credit risk controls, such as letters of credit, parental guarantees, master netting agreements and termination provisions. Credit exposure is monitored and when necessary, the activity with a specific counterparty is limited until credit enhancement is provided. Distress in the financial markets could increase our credit risk.
FAIR VALUE MEASUREMENTS
Xcel Energy uses derivative contracts such as futures, forwards, interest rate swaps, options and FTRs to manage commodity price and interest rate risk. Derivative contracts, with the exception of those designated as normal purchase-normal sale contracts, are reported at fair value.
The Company’s investments held in the nuclear decommissioning fund, rabbi trusts, pension and other postretirement funds are also subject to fair value accounting.
See Note 8 to the consolidated financial statements for further discussion of the fair value hierarchy and the amounts of assets and liabilities measured at fair value that have been assigned to Level 3.
Commodity Derivatives — Xcel Energy monitors the creditworthiness of the counterparties to its commodity derivative contracts and assesses each counterparty’s ability to perform on the transactions. The impact of discounting commodity derivative assets for counterparty credit risk was not material to the fair value of commodity derivative assets at Sept. 30, 2022.
Adjustments to fair value for credit risk of commodity trading instruments are recorded in electric revenues. Credit risk adjustments for other commodity derivative instruments are deferred as other comprehensive income or deferred as regulatory assets and liabilities. Classification as a regulatory asset or liability is based on commission approved regulatory recovery mechanisms. The impact of discounting commodity derivative liabilities for credit risk was immaterial at Sept. 30, 2022.
30

Table of Contents

LIQUIDITY AND CAPITAL RESOURCES
Cash Flows
Operating Cash Flows
(Millions of Dollars)Nine Months Ended Sept. 30
Cash provided by operating activities — 2021$1,579 
Components of change — 2022 vs. 2021
Higher net income75 
Non-cash transactions159 
Changes in working capital(79)
Changes in net regulatory and other assets and liabilities1,433 
Cash provided by operating activities — 2022$3,167 
Net cash provided by operating activities increased $1,588 million for the nine months ended Sept. 30, 2022 compared with the prior year. The increase was primarily due to the net natural gas, fuel and purchased energy costs related to Winter Storm Uri (incurred/deferred) in the first quarter of 2021.
Investing Cash Flows
(Millions of Dollars)Nine Months Ended Sept. 30
Cash used in investing activities — 2021$(3,065)
Components of change — 2022 vs. 2021
Increased capital expenditures(293)
Other investing activities37 
Cash used in investing activities — 2022$(3,321)
Net cash used in investing activities increased $256 million for the nine months ended Sept. 30, 2022 compared with the prior year. The increase in capital expenditures was largely due to timing and normal/planned system expansion.
Financing Cash Flows
(Millions of Dollars)Nine Months Ended Sept. 30
Cash provided by financing activities — 2021$1,988 
Components of change — 2022 vs. 2021
Higher net short-term debt repayments(2,010)
Higher long-term debt issuances, net of repayments43 
Higher proceeds from issuance of common stock143 
Other financing activities(59)
Cash provided by financing activities — 2022$105 
Net cash provided by financing activities decreased $1,883 million for the nine months ended Sept. 30, 2022 compared with the prior year. The decrease was primarily related to the amount/timing of debt issuances and repayments associated with Winter Storm Uri.
Capital Requirements
Xcel Energy expects to meet future financing requirements by periodically issuing short-term debt, long-term debt, common stock, hybrid and other securities to maintain desired capitalization ratios.
Pension Fund Xcel Energy’s pension assets are invested in a diversified portfolio of domestic and international equity securities, short-term to long-duration fixed income securities, and alternative investments, including private equity, real estate and hedge funds.
In January 2022, contributions of $50 million were made across four of Xcel Energy’s pension plans.
In 2021, contributions of $131 million were made across four of Xcel Energy’s pension plans.
For future years, contributions will be made as deemed appropriate based on evaluation of various factors including the funded status of the plans, minimum funding requirements, interest rates and expected investment returns.
Capital Sources
Short-Term Funding Sources Xcel Energy uses a number of sources to fulfill short-term funding needs, including operating cash flow, notes payable, commercial paper and bank lines of credit. The amount and timing of short-term funding needs depend on financing needs for construction expenditures, working capital and dividend payments.
Short-Term Investments Xcel Energy Inc., NSP-Minnesota, NSP-Wisconsin, PSCo and SPS maintain cash operating and short-term investment accounts.
Revolving Credit Facilities Xcel Energy Inc., NSP-Minnesota, PSCo and SPS each have the right to request an extension of their revolving credit facility termination date for two additional one-year periods beyond the September 2027 termination date. NSP-Wisconsin has the right to request an extension of the revolving credit facility termination date for an additional one-year period. All extension requests are subject to majority bank group approval.
As of Oct. 25, 2022, Xcel Energy Inc. and its utility subsidiaries had the following committed credit facilities available to meet liquidity needs:
(Millions of Dollars)
Credit Facility (a)
Drawn (b)
AvailableCashLiquidity
Xcel Energy Inc.$1,500 $129 $1,371 $$1,372 
PSCo700 264 436 439 
NSP-Minnesota700 55 645 649 
SPS500 67 433 434 
NSP-Wisconsin150 — 150 153 
Total$3,550 $515 $3,035 $12 $3,047 
(a)Credit facilities expire in September 2027.
(b)Includes outstanding commercial paper and letters of credit.
Bilateral Credit Agreement
In April 2022, NSP-Minnesota’s uncommitted $75 million bilateral credit agreement was renewed for an additional one-year term. The credit agreement is limited in use to support letters of credit.
As of Sept. 30, 2022, NSP-Minnesota had $50 million of outstanding letters of credit under the $75 million bilateral credit agreement.
Short-Term Debt — Xcel Energy Inc., NSP-Minnesota, NSP-Wisconsin, PSCo and SPS each have individual commercial paper programs. The authorized levels for these commercial paper programs are:
$1.5 billion for Xcel Energy Inc.
$700 million for PSCo.
$700 million for NSP-Minnesota.
$500 million for SPS.
$150 million for NSP-Wisconsin.
31

Table of Contents

Short-term debt outstanding for Xcel Energy was as follows:
(Amounts in Millions, Except Interest Rates)Three Months Ended Sept. 30, 2022Year Ended Dec. 31, 2021
Borrowing limit$3,550 $3,100 
Amount outstanding at period end158 1,005 
Average amount outstanding187 1,399 
Maximum amount outstanding329 2,054 
Weighted average interest rate, computed on a daily basis2.51 %0.57 %
Weighted average interest rate at period end3.40 0.31 
Money Pool Xcel Energy received FERC approval to establish a utility money pool arrangement with the utility subsidiaries, subject to receipt of required state regulatory approvals. The utility money pool allows for short-term investments in and borrowings between the utility subsidiaries.
Xcel Energy may make investments in the utility subsidiaries at market-based interest rates; however, the money pool arrangement does not allow the utility subsidiaries to make investments in Xcel Energy. The money pool balances are eliminated in consolidation. NSP-Minnesota, NSP-Wisconsin, PSCo and SPS participate in the money pool pursuant to approval from their respective state regulatory commissions.
Capital Expenditures — Base capital expenditures and incremental capital forecasts for Xcel Energy for 2023 through 2027 are as follows:
Base Capital Forecast (Millions of Dollars)
By Regulated Utility202320242025202620272023 - 2027 Total
PSCo$2,140 $2,440 $2,550 $1,980 $2,190 $11,300 
NSP-Minnesota2,000 2,400 2,530 2,200 2,580 11,710 
SPS710 780 720 770 900 3,880 
NSP-Wisconsin540 570 500 450 540 2,600 
Other (a)
10 10 (30)10 10 10 
Total base capital expenditures$5,400 $6,200 $6,270 $5,410 $6,220 $29,500 
(a)Other category includes intercompany transfers for safe harbor wind turbines.
Base Capital Forecast (Millions of Dollars)
By Function202320242025202620272023 - 2027 Total
Electric distribution$1,610 $1,790 $1,680 $2,000 $2,450 $9,530 
Electric transmission1,280 1,650 1,890 1,690 1,900 8,410 
Electric generation710 910 900 560 650 3,730 
Natural gas740 730 760 650 680 3,560 
Other780 840 570 510 540 3,240 
Renewables280 280 470 — — 1,030 
Total base capital expenditures$5,400 $6,200 $6,270 $5,410 $6,220 $29,500 
The base plan does not include any potential renewable generation assets approved in our Minnesota and Colorado resource plans or additional transmission capital needed to integrate new renewable generation additions in Colorado, beyond the Pathway project. We expect further clarification in the second half of 2023 after the commissions rule on the recommended resource plan portfolios, which could result in incremental capital expenditures of approximately $2 to $4 billion (assuming 50% ownership of renewable projects).
Xcel Energy’s capital expenditure forecast is subject to continuing review and modification. Actual capital expenditures may vary from estimates due to changes in electric and natural gas projected load growth, safety and reliability needs, regulatory decisions, legislative initiatives (e.g., federal clean energy and tax policy), reserve requirements, availability of purchased power, alternative plans for meeting long-term energy needs, environmental initiatives and regulation, and merger, acquisition and divestiture opportunities.
Financing for Capital Expenditures through 2027 — Xcel Energy issues debt and equity securities to refinance retiring maturities, reduce short-term debt, fund capital programs, infuse equity in subsidiaries, fund asset acquisitions and for other general corporate purposes. Current estimated financing plans of Xcel Energy for 2023 through 2027 (includes the impact of approximately $1.8 billion of tax credit transferability):
(Millions of Dollars)
Funding Capital Expenditures
Cash from operations (a)
$20,540 
New debt (b)
8,210 
Equity through the DRIP and benefit program425 
Other equity325 
Base capital expenditures 2023-2027$29,500 
Maturing Debt$3,800 
(a)Net of dividends and pension funding.
(b)Reflects a combination of short and long-term debt; net of refinancing.
2022 Planned Financing Activity During 2022, Xcel Energy plans to issue approximately $75 to $80 million of equity through the DRIP and benefit programs. In 2022, approximately $150 million of equity has been issued through an at-the-market program. Xcel Energy and its utility subsidiaries issued the following long-term debt:
IssuerSecurityAmountTenorCoupon
Xcel EnergyUnsecured Senior Notes$700 million10 Year4.60%
PSCoFirst Mortgage Bonds300 million10 Year4.10%
PSCoFirst Mortgage Bonds400 million30 Year4.50%
SPSFirst Mortgage Bonds200 million30 Year5.15%
NSP-MinnesotaFirst Mortgage Bonds500 million30 Year4.50%
NSP-WisconsinFirst Mortgage Bonds100 million30 Year4.86%
Financing plans are subject to change, depending on legislative initiatives (e.g., federal tax law changes), capital expenditures, regulatory outcomes, internal cash generation, market conditions and other factors.
Off-Balance-Sheet Arrangements
Xcel Energy does not have any off-balance-sheet arrangements, other than those currently disclosed, that have or are reasonably likely to have a current or future effect on financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that is material to investors.
32

Table of Contents

Earnings Guidance and Long-Term EPS and Dividend Growth Rate Objectives
Xcel Energy 2022 Earnings Guidance — Xcel Energy’s 2022 GAAP and ongoing earnings guidance is a narrowed range of $3.14 to $3.19 per share.(a)
Key assumptions as compared with 2021 levels unless noted:
Constructive outcomes in all rate case and regulatory proceedings.
Normal weather patterns for the remainder of the year.
Weather-normalized retail electric sales are projected to increase ~2%.
Weather-normalized retail firm natural gas sales are projected to increase ~1%.
Capital rider revenue is projected to be relatively flat (net of PTCs). The reduction in capital rider revenue is due to changes in expected PTC levels and is largely earnings neutral.
O&M expenses are projected to increase approximately 4%.
Depreciation expense is projected to increase approximately $295 million to $305 million.
Property taxes are projected to increase approximately $35 million to $45 million.
Interest expense (net of AFUDC - debt) is projected to increase $100 million to $110 million.
AFUDC - equity is projected to be relatively flat.
ETR is projected to be ~(7%) to (9%).
Xcel Energy 2023 Earnings Guidance — Xcel Energy’s 2023 GAAP and ongoing earnings guidance is a range of $3.30 to $3.40 per share.(a)
Key assumptions as compared with 2022 projected levels unless noted:
Constructive outcomes in all rate case and regulatory proceedings.
Normal weather patterns for the year.
Weather-normalized retail electric sales are projected to increase ~1%.
Weather-normalized retail firm natural gas sales are projected to be relatively flat.
Capital rider revenue is projected to increase $70 million to $80 million (net of PTCs).
O&M expenses are projected to be relatively flat.
Depreciation expense is projected to increase approximately $140 million to $150 million.
Property taxes are projected to increase approximately $35 million to $45 million.
Interest expense (net of AFUDC - debt) is projected to increase $110 million to $120 million.
AFUDC - equity is projected to increase $0 million to $10 million.
ETR is projected to be ~(5%) to (7%).
(a)     Ongoing earnings is calculated using net income and adjusting for certain nonrecurring or infrequent items that are, in management’s view, not reflective of ongoing operations. Ongoing earnings could differ from those prepared in accordance with GAAP for unplanned and/or unknown adjustments. Xcel Energy is unable to forecast if any of these items will occur or provide a quantitative reconciliation of the guidance for ongoing EPS to corresponding GAAP EPS.

Long-Term EPS and Dividend Growth Rate Objectives Xcel Energy expects to deliver an attractive total return to our shareholders through a combination of earnings growth and dividend yield, based on the following long-term objectives:
•     Deliver long-term annual EPS growth of 5% to 7% based off of a 2022 base of $3.15 per share, which represents the mid-point of the original 2022 guidance range of $3.10 to $3.20 per share.
•    Deliver annual dividend increases of 5% to 7%.
•     Target a dividend payout ratio of 60% to 70%.
•     Maintain senior secured debt credit ratings in the A range.
ITEM 3QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
There have been no material changes to the market risk disclosure included in our Annual Report on Form 10-K for the year ended Dec. 31, 2021 under “Derivatives, Risk Management and Market Risk.”
ITEM 4CONTROLS AND PROCEDURES
Disclosure Controls and Procedures
Xcel Energy maintains a set of disclosure controls and procedures designed to ensure that information required to be disclosed in reports that it files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized, and reported within the time periods specified in SEC rules and forms. In addition, the disclosure controls and procedures ensure that information required to be disclosed is accumulated and communicated to management, including the CEO and CFO, allowing timely decisions regarding required disclosure.
As of Sept. 30, 2022, based on an evaluation carried out under the supervision and with the participation of Xcel Energy’s management, including the CEO and CFO, of the effectiveness of its disclosure controls and procedures, the CEO and CFO have concluded that Xcel Energy’s disclosure controls and procedures were effective.
Internal Control Over Financial Reporting
No changes in Xcel Energy’s internal control over financial reporting occurred during the most recent fiscal quarter that materially affected, or are reasonably likely to materially affect, Xcel Energy’s internal control over financial reporting.
PART II OTHER INFORMATION
ITEM 1 LEGAL PROCEEDINGS
Xcel Energy is involved in various litigation matters in the ordinary course of business. The assessment of whether a loss is probable or is a reasonable possibility, and whether the loss or a range of loss is estimable, often involves a series of complex judgments about future events. Management maintains accruals for losses probable of being incurred and subject to reasonable estimation.
Management is sometimes unable to estimate an amount or range of a reasonably possible loss in certain situations, including but not limited to when (1) the damages sought are indeterminate, (2) the proceedings are in the early stages, or (3) the matters involve novel or unsettled legal theories. In such cases, there is considerable uncertainty regarding the timing or ultimate resolution of such matters, including a possible eventual loss.
For current proceedings not specifically reported herein, management does not anticipate that the ultimate liabilities, if any, would have a material effect on Xcel Energy’s consolidated financial statements. Legal fees are generally expensed as incurred.
33

Table of Contents
See Note 10 to the consolidated financial statements and Part I Item 2 for further information.
ITEM 1A RISK FACTORS
Xcel Energy’s risk factors are documented in Item 1A of Part I of its Annual Report on Form 10-K for the year ended Dec. 31, 2021, which is incorporated herein by reference. There have been no material changes from the risk factors previously disclosed in the Form 10-K.

ITEM 2UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
Purchases of Equity Securities by the Issuer and Affiliated Purchaser:
For the quarter ended Sept. 30, 2022, no equity securities that are registered by Xcel Energy Inc. pursuant to Section 12 of the Securities Exchange Act of 1934 were purchased by or on behalf of us or any of our affiliated purchasers.

ITEM 6 EXHIBITS
* Indicates incorporation by reference
Exhibit NumberDescriptionReport or Registration StatementExhibit Reference
Xcel Energy Inc. Form 8-K dated May 16, 20123.01
Xcel Energy Inc Form 8-K dated April 3, 20203.01
NSP-Wisconsin Form 8-K dated July 15, 20224.01
Xcel Energy Inc. Form 8-K dated September 19, 202299.01
Xcel Energy Inc. Form 8-K dated September 19, 202299.02
Xcel Energy Inc. Form 8-K dated September 19, 202299.03
Xcel Energy Inc. Form 8-K dated September 19, 202299.04
Xcel Energy Inc. Form 8-K dated September 19, 202299.05
101.INSInline XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.
101.SCHInline XBRL Schema
101.CALInline XBRL Calculation
101.DEFInline XBRL Definition
101.LABInline XBRL Label
101.PREInline XBRL Presentation
104Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)
34

Table of Contents

SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
XCEL ENERGY INC.
10/27/2022By:/s/ BRIAN J. VAN ABEL
Brian J. Van Abel
Executive Vice President, Chief Financial Officer
(Duly Authorized Officer and Principal Financial Officer)
35