|
Condensed Consolidated Statements of Operations and Comprehensive Income (USD $) In Millions, except Per Share data, unless otherwise specified
|
3 Months Ended |
9 Months Ended |
|
Sep. 30, 2014
|
Sep. 30, 2013
|
Sep. 30, 2014
|
Sep. 30, 2013
|
| Operating Revenues |
|
|
|
|
|
|
|
|
| Regulated electric |
$ 5,861 |
|
$ 5,685 |
|
$ 16,549 |
|
$ 15,355 |
|
| Nonregulated electric, natural gas and other |
449 |
|
449 |
|
1,403 |
|
1,415 |
|
| Regulated natural gas |
85 |
|
83 |
|
414 |
|
362 |
|
| Total operating revenues |
6,395 |
|
6,217 |
|
18,366 |
|
17,132 |
|
| Operating Expenses |
|
|
|
|
|
|
|
|
| Fuel used in electric generation and purchased power - regulated |
2,132 |
|
2,013 |
|
5,940 |
|
5,394 |
|
| Fuel used in electric generation and purchased power - nonregulated |
148 |
|
130 |
|
410 |
|
435 |
|
| Cost of natural gas and other |
27 |
|
18 |
|
181 |
|
132 |
|
| Operation, maintenance and other |
1,409 |
|
1,402 |
|
4,254 |
|
4,211 |
|
| Depreciation and amortization |
788 |
|
672 |
|
2,305 |
|
1,940 |
|
| Property and other taxes |
275 |
|
319 |
|
936 |
|
972 |
|
| Impairment charges |
1 |
|
2 |
|
81 |
|
388 |
|
| Total operating expenses |
4,780 |
|
4,556 |
|
14,107 |
|
13,472 |
|
| Gains (Losses) on Sales of Other Assets and Other, net |
4 |
|
(1) |
|
11 |
|
3 |
|
| Operating Income (Loss) |
1,619 |
|
1,660 |
|
4,270 |
|
3,663 |
|
| Other Income and Expenses |
|
|
|
|
|
|
|
|
| Equity in earnings of unconsolidated affiliates |
28 |
|
32 |
|
97 |
|
91 |
|
| Other income and expenses, net |
109 |
|
55 |
|
293 |
|
182 |
|
| Total other income and expenses |
137 |
|
87 |
|
390 |
|
273 |
|
| Interest Expense |
405 |
|
378 |
|
1,212 |
|
1,125 |
|
| Income (Loss) From Continuing Operations Before Income Taxes |
1,351 |
|
1,369 |
|
3,448 |
|
2,811 |
|
| Income Tax Expense (Benefit) from Continuing Operations |
460 |
|
423 |
|
1,081 |
|
909 |
|
| Income (Loss) from Continuing Operations Attributable to Parent |
888 |
|
942 |
|
2,356 |
|
1,890 |
|
| Income (Loss) From Continuing Operations |
891 |
|
946 |
|
2,367 |
|
1,902 |
|
| Income (Loss) From Discontinued Operations, net of tax |
378 |
|
62 |
|
(578) |
|
82 |
|
| Net income (loss) |
1,269 |
|
1,008 |
|
1,789 |
|
1,984 |
|
| Less: Net Income (Loss) Attributable to Noncontrolling Interests |
(5) |
|
4 |
|
3 |
|
7 |
|
| Net Income (Loss) Attributable to Parent |
1,274 |
|
1,004 |
|
1,786 |
|
1,977 |
|
| Other Comprehensive Loss, net of tax |
|
|
|
|
|
|
|
|
| Pension and OPEB adjustments |
1 |
|
|
|
1 |
|
5 |
|
| Net unrealized gain (loss) on cash flow hedges |
2 |
[1] |
1 |
[1] |
(10) |
[1] |
55 |
[1] |
| Reclassification into earnings from cash flow hedges |
2 |
|
1 |
|
5 |
|
1 |
|
| Unrealized gains (losses) on investments in available-for-sale securities |
|
|
(1) |
|
2 |
|
(5) |
|
| Other Comprehensive Loss, net of tax |
(97) |
|
(4) |
|
(52) |
|
(78) |
|
| Comprehensive Income (Loss) |
1,172 |
|
1,004 |
|
1,737 |
|
1,906 |
|
| Comprehensive Income (Loss), Net of Tax, Attributable to Noncontrolling Interest |
(1) |
|
4 |
|
8 |
|
3 |
|
| Comprehensive Income Attributable to Parent |
1,173 |
|
1,000 |
|
1,729 |
|
1,903 |
|
| Income from continuing operations attributable to Duke Energy Corporation common shareholders |
|
|
|
|
|
|
|
|
| Basic (usd per share) |
$ 1.25 |
|
$ 1.33 |
|
$ 3.33 |
|
$ 2.67 |
|
| Diluted (usd per share) |
$ 1.25 |
|
$ 1.33 |
|
$ 3.33 |
|
$ 2.67 |
|
| Income (Loss) from discontinued operations attributable to Duke Energy Corporation common shareholders |
|
|
|
|
|
|
|
|
| Basic (usd per share) |
$ 0.55 |
|
$ 0.09 |
|
$ (0.81) |
|
$ 0.12 |
|
| Diluted (usd per share) |
$ 0.55 |
|
$ 0.09 |
|
$ (0.81) |
|
$ 0.12 |
|
| Net Income attributable to Duke Energy Corporation common shareholders |
|
|
|
|
|
|
|
|
| Basic (usd per share) |
$ 1.80 |
|
$ 1.42 |
|
$ 2.52 |
|
$ 2.79 |
|
| Diluted (usd per share) |
$ 1.80 |
|
$ 1.42 |
|
$ 2.52 |
|
$ 2.79 |
|
| Weighted-average shares outstanding |
|
|
|
|
|
|
|
|
| Basic (shares) |
707 |
|
706 |
|
707 |
|
706 |
|
| Diluted (shares) |
707 |
|
706 |
|
707 |
|
706 |
|
|
Duke Energy Carolinas [Member]
|
|
|
|
|
|
|
|
|
| Operating Revenues |
|
|
|
|
|
|
|
|
| Total operating revenues |
1,938 |
|
1,919 |
|
5,693 |
|
5,239 |
|
| Operating Expenses |
|
|
|
|
|
|
|
|
| Fuel used in electric generation and purchased power - regulated |
524 |
|
539 |
|
1,685 |
|
1,500 |
|
| Operation, maintenance and other |
465 |
|
456 |
|
1,415 |
|
1,392 |
|
| Depreciation and amortization |
260 |
|
228 |
|
750 |
|
676 |
|
| Property and other taxes |
59 |
|
90 |
|
263 |
|
282 |
|
| Impairment charges |
|
|
|
|
3 |
|
|
|
| Total operating expenses |
1,308 |
|
1,313 |
|
4,116 |
|
3,850 |
|
| Gains (Losses) on Sales of Other Assets and Other, net |
|
|
(2) |
|
|
|
|
|
| Operating Income (Loss) |
630 |
|
604 |
|
1,577 |
|
1,389 |
|
| Other Income and Expenses |
|
|
|
|
|
|
|
|
| Other income and expenses, net |
44 |
|
29 |
|
137 |
|
94 |
|
| Interest Expense |
104 |
|
82 |
|
307 |
|
255 |
|
| Income (Loss) From Continuing Operations Before Income Taxes |
570 |
|
551 |
|
1,407 |
|
1,228 |
|
| Income Tax Expense (Benefit) from Continuing Operations |
193 |
|
209 |
|
474 |
|
461 |
|
| Net Income (Loss) Attributable to Parent |
377 |
|
342 |
|
933 |
|
767 |
|
| Other Comprehensive Loss, net of tax |
|
|
|
|
|
|
|
|
| Reclassification into earnings from cash flow hedges |
|
|
1 |
|
2 |
|
1 |
|
| Other Comprehensive Loss, net of tax |
|
|
|
|
2 |
|
1 |
|
| Comprehensive Income Attributable to Parent |
377 |
|
343 |
|
935 |
|
768 |
|
|
Progress Energy [Member]
|
|
|
|
|
|
|
|
|
| Operating Revenues |
|
|
|
|
|
|
|
|
| Total operating revenues |
2,863 |
|
2,766 |
|
7,825 |
|
7,233 |
|
| Operating Expenses |
|
|
|
|
|
|
|
|
| Fuel used in electric generation and purchased power - regulated |
1,214 |
|
1,154 |
|
3,234 |
|
2,932 |
|
| Operation, maintenance and other |
564 |
|
559 |
|
1,714 |
|
1,653 |
|
| Depreciation and amortization |
294 |
|
240 |
|
851 |
|
644 |
|
| Property and other taxes |
127 |
|
141 |
|
415 |
|
423 |
|
| Impairment charges |
1 |
|
2 |
|
(16) |
|
368 |
|
| Total operating expenses |
2,200 |
|
2,096 |
|
6,198 |
|
6,020 |
|
| Gains (Losses) on Sales of Other Assets and Other, net |
2 |
|
1 |
|
3 |
|
2 |
|
| Operating Income (Loss) |
665 |
|
671 |
|
1,630 |
|
1,215 |
|
| Other Income and Expenses |
|
|
|
|
|
|
|
|
| Other income and expenses, net |
26 |
|
26 |
|
54 |
|
63 |
|
| Interest Expense |
166 |
|
162 |
|
502 |
|
520 |
|
| Income (Loss) From Continuing Operations Before Income Taxes |
525 |
|
535 |
|
1,182 |
|
758 |
|
| Income Tax Expense (Benefit) from Continuing Operations |
195 |
|
207 |
|
441 |
|
289 |
|
| Income (Loss) from Continuing Operations Attributable to Parent |
329 |
|
327 |
|
739 |
|
467 |
|
| Income (Loss) From Continuing Operations |
330 |
|
328 |
|
741 |
|
469 |
|
| Income (Loss) From Discontinued Operations, net of tax |
|
|
14 |
|
(6) |
|
10 |
|
| Net income (loss) |
330 |
|
342 |
|
735 |
|
479 |
|
| Less: Net Income (Loss) Attributable to Noncontrolling Interests |
1 |
|
1 |
|
2 |
|
2 |
|
| Net Income (Loss) Attributable to Parent |
329 |
|
341 |
|
733 |
|
477 |
|
| Other Comprehensive Loss, net of tax |
|
|
|
|
|
|
|
|
| Pension and OPEB adjustments |
1 |
|
4 |
|
2 |
|
5 |
|
| Net unrealized gain (loss) on cash flow hedges |
|
|
(3) |
|
|
|
|
|
| Reclassification into earnings from cash flow hedges |
1 |
|
3 |
|
5 |
|
3 |
|
| Unrealized gains (losses) on investments in available-for-sale securities |
1 |
|
|
|
1 |
|
|
|
| Other Comprehensive Loss, net of tax |
3 |
|
4 |
|
8 |
|
8 |
|
| Comprehensive Income (Loss) |
333 |
|
346 |
|
743 |
|
487 |
|
| Comprehensive Income (Loss), Net of Tax, Attributable to Noncontrolling Interest |
1 |
|
1 |
|
2 |
|
2 |
|
| Comprehensive Income Attributable to Parent |
332 |
|
345 |
|
741 |
|
485 |
|
|
Duke Energy Progress [Member]
|
|
|
|
|
|
|
|
|
| Operating Revenues |
|
|
|
|
|
|
|
|
| Total operating revenues |
1,367 |
|
1,430 |
|
3,980 |
|
3,781 |
|
| Operating Expenses |
|
|
|
|
|
|
|
|
| Fuel used in electric generation and purchased power - regulated |
552 |
|
574 |
|
1,579 |
|
1,470 |
|
| Operation, maintenance and other |
346 |
|
352 |
|
1,074 |
|
1,044 |
|
| Depreciation and amortization |
155 |
|
143 |
|
441 |
|
393 |
|
| Property and other taxes |
29 |
|
59 |
|
150 |
|
172 |
|
| Impairment charges |
|
|
|
|
(18) |
|
22 |
|
| Total operating expenses |
1,082 |
|
1,128 |
|
3,226 |
|
3,101 |
|
| Gains (Losses) on Sales of Other Assets and Other, net |
|
|
1 |
|
1 |
|
1 |
|
| Operating Income (Loss) |
285 |
|
303 |
|
755 |
|
681 |
|
| Other Income and Expenses |
|
|
|
|
|
|
|
|
| Other income and expenses, net |
18 |
|
21 |
|
34 |
|
43 |
|
| Interest Expense |
57 |
|
52 |
|
172 |
|
147 |
|
| Income (Loss) From Continuing Operations Before Income Taxes |
246 |
|
272 |
|
617 |
|
577 |
|
| Income Tax Expense (Benefit) from Continuing Operations |
89 |
|
97 |
|
226 |
|
215 |
|
| Net Income (Loss) Attributable to Parent |
157 |
|
175 |
|
391 |
|
362 |
|
|
Duke Energy Florida [Member]
|
|
|
|
|
|
|
|
|
| Operating Revenues |
|
|
|
|
|
|
|
|
| Total operating revenues |
1,491 |
|
1,332 |
|
3,832 |
|
3,442 |
|
| Operating Expenses |
|
|
|
|
|
|
|
|
| Fuel used in electric generation and purchased power - regulated |
662 |
|
579 |
|
1,655 |
|
1,462 |
|
| Operation, maintenance and other |
212 |
|
207 |
|
626 |
|
616 |
|
| Depreciation and amortization |
139 |
|
95 |
|
410 |
|
237 |
|
| Property and other taxes |
99 |
|
81 |
|
266 |
|
245 |
|
| Impairment charges |
1 |
|
1 |
|
2 |
|
346 |
|
| Total operating expenses |
1,113 |
|
963 |
|
2,959 |
|
2,906 |
|
| Gains (Losses) on Sales of Other Assets and Other, net |
|
|
|
|
|
|
1 |
|
| Operating Income (Loss) |
378 |
|
369 |
|
873 |
|
537 |
|
| Other Income and Expenses |
|
|
|
|
|
|
|
|
| Other income and expenses, net |
6 |
|
6 |
|
17 |
|
19 |
|
| Interest Expense |
51 |
|
46 |
|
150 |
|
138 |
|
| Income (Loss) From Continuing Operations Before Income Taxes |
333 |
|
329 |
|
740 |
|
418 |
|
| Income Tax Expense (Benefit) from Continuing Operations |
128 |
|
132 |
|
285 |
|
168 |
|
| Net Income (Loss) Attributable to Parent |
205 |
|
197 |
|
455 |
|
250 |
|
| Other Comprehensive Loss, net of tax |
|
|
|
|
|
|
|
|
| Pension and OPEB adjustments |
|
|
(1) |
|
|
|
(1) |
|
| Reclassification into earnings from cash flow hedges |
|
|
|
|
1 |
|
|
|
| Other Comprehensive Loss, net of tax |
0 |
|
(1) |
|
1 |
|
(1) |
|
| Comprehensive Income Attributable to Parent |
205 |
|
196 |
|
456 |
|
249 |
|
|
Duke Energy Ohio [Member]
|
|
|
|
|
|
|
|
|
| Operating Revenues |
|
|
|
|
|
|
|
|
| Regulated electric |
352 |
|
338 |
|
998 |
|
957 |
|
| Nonregulated electric, natural gas and other |
6 |
|
16 |
|
17 |
|
28 |
|
| Regulated natural gas |
88 |
|
84 |
|
418 |
|
364 |
|
| Total operating revenues |
446 |
|
438 |
|
1,433 |
|
1,349 |
|
| Operating Expenses |
|
|
|
|
|
|
|
|
| Fuel used in electric generation and purchased power - regulated |
129 |
|
121 |
|
360 |
|
327 |
|
| Fuel used in electric generation and purchased power - nonregulated |
5 |
|
13 |
|
24 |
|
32 |
|
| Cost of natural gas and other |
8 |
|
9 |
|
129 |
|
102 |
|
| Operation, maintenance and other |
134 |
|
133 |
|
378 |
|
415 |
|
| Depreciation and amortization |
54 |
|
53 |
|
167 |
|
160 |
|
| Property and other taxes |
58 |
|
59 |
|
170 |
|
184 |
|
| Impairment charges |
|
|
|
|
94 |
|
|
|
| Total operating expenses |
388 |
|
388 |
|
1,322 |
|
1,220 |
|
| Gains (Losses) on Sales of Other Assets and Other, net |
|
|
|
|
|
|
4 |
|
| Operating Income (Loss) |
58 |
|
50 |
|
111 |
|
133 |
|
| Other Income and Expenses |
|
|
|
|
|
|
|
|
| Other income and expenses, net |
3 |
|
2 |
|
9 |
|
4 |
|
| Interest Expense |
20 |
|
14 |
|
60 |
|
47 |
|
| Income (Loss) From Continuing Operations Before Income Taxes |
41 |
|
38 |
|
60 |
|
90 |
|
| Income Tax Expense (Benefit) from Continuing Operations |
15 |
|
14 |
|
21 |
|
33 |
|
| Income (Loss) from Continuing Operations Attributable to Parent |
26 |
|
24 |
|
39 |
|
57 |
|
| Income (Loss) From Discontinued Operations, net of tax |
413 |
|
35 |
|
(597) |
|
39 |
|
| Net Income (Loss) Attributable to Parent |
439 |
|
59 |
|
(558) |
|
96 |
|
| Other Comprehensive Loss, net of tax |
|
|
|
|
|
|
|
|
| Pension and OPEB adjustments |
|
|
|
|
|
|
1 |
|
| Other Comprehensive Loss, net of tax |
|
|
|
|
|
|
1 |
|
| Comprehensive Income Attributable to Parent |
439 |
|
59 |
|
(558) |
|
97 |
|
|
Duke Energy Indiana [Member]
|
|
|
|
|
|
|
|
|
| Operating Revenues |
|
|
|
|
|
|
|
|
| Total operating revenues |
790 |
|
755 |
|
2,383 |
|
2,179 |
|
| Operating Expenses |
|
|
|
|
|
|
|
|
| Fuel used in electric generation and purchased power - regulated |
319 |
|
283 |
|
945 |
|
852 |
|
| Operation, maintenance and other |
160 |
|
176 |
|
485 |
|
489 |
|
| Depreciation and amortization |
104 |
|
72 |
|
309 |
|
227 |
|
| Property and other taxes |
25 |
|
21 |
|
69 |
|
59 |
|
| Total operating expenses |
608 |
|
552 |
|
1,808 |
|
1,627 |
|
| Operating Income (Loss) |
182 |
|
203 |
|
575 |
|
552 |
|
| Other Income and Expenses |
|
|
|
|
|
|
|
|
| Other income and expenses, net |
5 |
|
4 |
|
16 |
|
14 |
|
| Interest Expense |
40 |
|
43 |
|
127 |
|
127 |
|
| Income (Loss) From Continuing Operations Before Income Taxes |
147 |
|
164 |
|
464 |
|
439 |
|
| Income Tax Expense (Benefit) from Continuing Operations |
46 |
|
60 |
|
163 |
|
163 |
|
| Net Income (Loss) Attributable to Parent |
101 |
|
104 |
|
301 |
|
276 |
|
| Other Comprehensive Loss, net of tax |
|
|
|
|
|
|
|
|
| Reclassification into earnings from cash flow hedges |
|
|
(1) |
|
|
|
(2) |
|
| Other Comprehensive Loss, net of tax |
|
|
|
|
|
|
(2) |
|
| Comprehensive Income Attributable to Parent |
$ 101 |
|
$ 103 |
|
$ 301 |
|
$ 274 |
|
|
|
|