XML 68 R23.htm IDEA: XBRL DOCUMENT
v3.25.0.1

Schedule I, Condensed Financial Statements of Xcel Energy Inc | 12 Months Ended
--- | ---
Dec. 31, 2024
Condensed Financial Information Disclosure [Abstract] |
Schedule I, Condensed Financial Information |
| Year Ended Dec. 31
| 2024 |  | 2023 |  | 2022
Income |  |  |  |  |
Equity earnings of subsidiaries | $ | 2,122 |  |  | $ | 1,948 |  |  | $ | 1,905 |
Total income | 2,122 |  |  | 1,948 |  |  | 1,905 |
Expenses and other deductions |  |  |  |  |
Operating expenses | 24 |  |  | 25 |  |  | 19 |
Other income | (76) |  |  | (13) |  |  | (2) |
Interest charges and financing costs | 300 |  |  | 235 |  |  | 206 |
Total expenses and other deductions | 248 |  |  | 247 |  |  | 223 |
Income before income taxes | 1,874 |  |  | 1,701 |  |  | 1,682 |
Income tax benefit | (62) |  |  | (70) |  |  | (54) |
Net income | $ | 1,936 |  |  | $ | 1,771 |  |  | $ | 1,736 |
Other Comprehensive Income |  |  |  |  |
Pension and retiree medical benefits, net of tax | $ | 2 |  |  | $ | (2) |  |  | $ | 9 |
Derivative instruments, net of tax | 24 |  |  | 1 |  |  | 21 |
Other comprehensive income (loss) | 26 |  |  | (1) |  |  | 30 |
Comprehensive income | $ | 1,962 |  |  | $ | 1,770 |  |  | $ | 1,766 |
Weighted average common shares outstanding: |  |  |  |  |
Basic | 563 |  |  | 552 |  |  | 547 |
Diluted | 563 |  |  | 552 |  |  | 547 |
Earnings per average common share: |  |  |  |  |
Basic | $ | 3.44 |  |  | $ | 3.21 |  |  | $ | 3.18 |
Diluted | 3.44 |  |  | 3.21 |  |  | 3.17 |
See Notes to Condensed Financial Statements
| Dec. 31 |
| 2024 |  | 2023 |
Assets |  |  |  |
Cash and cash equivalents | $ | 16 |  |  | $ | 24 |  |
Accounts receivable from subsidiaries, net | 410 |  |  | 404 |  |
Other current assets | 9 |  |  | 5 |  |
Total current assets | 435 |  |  | 433 |  |
Investment in subsidiaries | 26,519 |  |  | 23,873 |  |
Investment in debt securities — intercompany | 166 |  |  | — |  |
Other assets | 6 |  |  | (20) |  |
Total other assets | 26,691 |  |  | 23,853 |  |
Total assets | $ | 27,126 |  |  | $ | 24,286 |  |
Liabilities and Equity |  |  |  |
Current portion of long-term debt | 600 |  |  | — |  |
Dividends payable | 314 |  |  | 289 |  |
Short-term debt | 235 |  |  | 165 |  |
Other current liabilities | 90 |  |  | 66 |  |
Total current liabilities | 1,239 |  |  | 520 |  |
Other liabilities | 28 |  |  | 12 |  |
Total other liabilities | 28 |  |  | 12 |  |
Commitments and contingencies |  |  |  |
Capitalization |  |  |  |
Long-term debt | 6,337 |  |  | 6,137 |  |
Common stockholders' equity | 19,522 |  |  | 17,617 |  |
Total capitalization | 25,859 |  |  | 23,754 |  |
Total liabilities and equity | $ | 27,126 |  |  | $ | 24,286 |  |
See Notes to Condensed Financial Statements |
| Year Ended Dec. 31
| 2024 |  | 2023 |  | 2022
Operating activities |  |  |  |  |
Net cash provided by operating activities | $ | 1,459 |  |  | $ | 1,586 |  |  | $ | 1,340 |
Investing activities |  |  |  |  |
Capital contributions to subsidiaries | (2,184) |  |  | (975) |  |  | (921) |
Investment in debt securities — intercompany | (105) |  |  | — |  |  | — |
Net return in the utility money pool | 21 |  |  | 21 |  |  | — |
Net cash used in investing activities | (2,268) |  |  | (954) |  |  | (921) |
Financing activities |  |  |  |  |
Proceeds from (repayment of) short-term borrowings, net | 70 |  |  | (66) |  |  | (407) |
Proceeds from issuance of long-term debt | 795 |  |  | 792 |  |  | 694 |
Repayment of long-term debt | — |  |  | (500) |  |  | — |
Proceeds from issuance of common stock | 1,117 |  |  | 270 |  |  | 322 |
Dividends paid | (1,175) |  |  | (1,092) |  |  | (1,012) |
Other | (6) |  |  | (13) |  |  | (16) |
Net cash provided by (used in) financing activities | 801 |  |  | (609) |  |  | (419) |
Net change in cash, cash equivalents, and restricted cash | (8) |  |  | 23 |  |  | — |
Cash, cash equivalents and restricted cash at beginning of period | 24 |  |  | 1 |  |  | 1 |
Cash, cash equivalents and restricted cash at end of period | $ | 16 |  |  | $ | 24 |  |  | $ | 1 |
See Notes to Condensed Financial Statements
Notes to Condensed Financial Statements Incorporated by reference are Xcel Energy’s consolidated statements of common stockholders’ equity and other comprehensive income in Part II, Item 8. Basis of Presentation The condensed financial information of Xcel Energy Inc. is presented to comply with Rule 12-04 of Regulation S-X. Xcel Energy Inc.’s investments in subsidiaries are presented under the equity method of accounting. Under this method, the assets and liabilities of subsidiaries are not consolidated. The investments in net assets of the subsidiaries are recorded in the balance sheets. The income from operations of the subsidiaries is reported on a net basis as equity in income of subsidiaries. As a holding company with no business operations, Xcel Energy Inc.’s assets consist primarily of investments in its utility subsidiaries. Xcel Energy Inc.’s material cash inflows are only from dividends and other payments received from its utility subsidiaries and the proceeds raised from the sale of debt and equity securities. The ability of its utility subsidiaries to make dividend and other payments is subject to the availability of funds after taking into account their respective funding requirements, the terms of their respective indebtedness, the regulations of the FERC under the Federal Power Act, and applicable state laws. Management does not expect maintaining these requirements to have an impact on Xcel Energy Inc.’s ability to pay dividends at the current level in the foreseeable future. Each of its utility subsidiaries, however, is legally distinct and has no obligation, contingent or otherwise, to make funds available to Xcel Energy Inc. Guarantees and Indemnifications Xcel Energy Inc. provides guarantees and bond indemnities under specified agreements or transactions, which guarantee payment or performance. Xcel Energy Inc.’s exposure is based upon the net liability of the relevant subsidiary under the specified agreements or transactions. Most of the guarantees and bond indemnities issued by Xcel Energy Inc. limit the exposure to a maximum stated amount. As of Dec. 31, 2024 and 2023, Xcel Energy Inc. had no asset s held as collateral related to guarantees, bond indemnities and indemnification agreements. Guarantees and bond indemnities issued and outstanding as of Dec. 31, 2024:
(Millions of Dollars) |  | Guarantor |  | Guarantee Amount |  | Current Exposure |  | Triggering Event
Guarantees of Capital Services purchase contracts for wind and solar generating equipment |  | Xcel Energy Inc. |  | 951 |  |  | (a) |  | (b)
Guarantees of Xcel Energy Services Inc. performance and payments on operating lease agreements |  | Xcel Energy Inc. |  | 29 |  |  | 29 |  |  | (b)
Guarantee performance and payment of surety bonds for Xcel Energy Inc.’s utility subsidiaries (c) |  | Xcel Energy Inc. |  | 93 |  |  | (d) |  | (e)
(a)Given that the manufacturing of equipment has not yet commenced, related exposure to the performance obligations of Capital Services at Dec. 31, 2024 has been assessed as immaterial. (b)Nonperformance and/or nonpayment. (c)The surety bonds primarily relate to workers compensation benefits and utility projects. The workers compensation bonds are renewed annually and the project based bonds expire in conjunction with the completion of the related projects. (d)Due to the number of projects associated with the surety bonds, the total current exposure of this indemnification cannot be determined. Xcel Energy Inc. believes the exposure to be significantly less than the total amount of the outstanding bonds. (e)Per the indemnity agreement between Xcel Energy Inc. and the various surety companies, surety companies have the discretion to demand that collateral be posted. Indemnification Agreements Xcel Energy Inc. provides indemnifications through contracts entered into in the normal course of business. Indemnifications are primarily against adverse litigation outcomes in connection with underwriting agreements, breaches of representations and warranties, including corporate existence, transaction authorization and certain income tax matters. Obligations under these agreements may be limited in terms of duration or amount. Maximum future payments under these indemnifications cannot be reasonably estimated as the dollar amounts are often not explicitly stated. Related Party Transactions Xcel Energy Inc. presents related party receivables net of payables. Accounts receivable net of payables with affiliates at Dec. 31:
(Millions of Dollars) |  | 2024 |  | 2023
NSP-Minnesota |  | $ | 79 |  |  | $ | 120 |
NSP-Wisconsin |  | 11 |  |  | 13 |
PSCo |  | 77 |  |  | 44 |
SPS |  | 41 |  |  | 47 |
Xcel Energy Services Inc. |  | 163 |  |  | 144 |
Other subsidiaries of Xcel Energy Inc. |  | 39 |  |  | 35 |
|  | $ | 410 |  |  | $ | 403 |
Dividends — Cash dividends paid to Xcel Energy Inc. by its subsidiaries were $1,685 million, $1,693 million and $1,503 million for the years ended Dec. 31, 2024, 2023 and 2022, respectively. These cash receipts are included in operating cash flows of the condensed statements of cash flows. Money Pool — FERC approval was received 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 Inc. 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 Inc. Money pool lending for Xcel Energy Inc.:
(Amounts in Millions, Except Interest Rates) |  | Year Ended Dec. 31, 2024 |  | Year Ended Dec. 31, 2023 |  | Year Ended Dec. 31, 2022
Loan outstanding at period end |  | $ | — |  |  | $ | 21 |  |  | $ | — |
Average loan outstanding |  | 18 |  |  | 27 |  |  | 10 |
Maximum loan outstanding |  | 209 |  |  | 250 |  |  | 204 |
Weighted average interest rate, computed on a daily basis |  | 5.34 | % |  | 5.33 | % |  | 0.73 | %
Weighted average interest rate at end of period |  | 5.34 |  |  | 5.34 |  |  | N/A
Money pool interest income |  | $ | 1 |  |  | $ | 1 |  |  | $ | — |
There were no money pool activities for quarter ended December 31, 2024. During 2024, Xcel Energy Inc. purchased $166 million in aggregate principal amounts of NSP-Minnesota’s 2.60% First Mortgage Bonds Series due June 1, 2051 for $105 million. See notes to the consolidated financial statements in Part II, Item 8.

X
- References No definition available. + Details
Name: | srt_CondensedFinancialInformationOfParentCompanyOnlyDisclosureAbstract
Namespace Prefix: | srt_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for condensed financial information, including the financial position, cash flows, and the results of operations of the registrant (parent company) as of the same dates or for the same periods for which audited consolidated financial statements are being presented. Alternatively, the details of this disclosure can be reported by the specific parent company taxonomy elements, indicating the appropriate date and period contexts in an instance document. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-04(a)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-3 Reference 2: http://www.xbrl.org/2003/role/recommendedDisclosureRef -Topic 810 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 11 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481231/810-10-45-11 + Details
Name: | us-gaap_CondensedFinancialInformationOfParentCompanyOnlyDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration