Variable Interest Entities (Tables)
|
3 Months Ended |
Mar. 31, 2017 |
| Variable Interest Entity, Primary Beneficiary [Member] |
|
| Variable Interest Entities [Line Items] |
|
| Schedule Of Variable Interest Entities |
The following table summarizes the amounts and expiration dates of the credit facilities described above. | | | | | | | | | | | | | | | | | | Duke Energy | | | | Duke Energy |
| | Duke Energy |
| | Duke Energy |
| | | | Carolinas |
| | Progress |
| | Florida |
| (in millions) | CRC |
| | DERF |
| | DEPR |
| | DEFR |
| Expiration date | December 2018 |
| | December 2018 |
| | February 2019 |
| | April 2019 |
| Credit facility amount | $ | 325 |
| | $ | 425 |
| | $ | 300 |
| | $ | 225 |
| Amounts borrowed at March 31, 2017 | 325 |
| | 425 |
| | 300 |
| | 225 |
| Amounts borrowed at December 31, 2016 | 325 |
| | 425 |
| | 300 |
| | 225 |
|
|
| Variable Interest Entity, Not Primary Beneficiary [Member] |
|
| Variable Interest Entities [Line Items] |
|
| Schedule Of Variable Interest Entities |
The following tables summarize the impact of non-consolidated VIEs on the Condensed Consolidated Balance Sheets. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | March 31, 2017 | | Duke Energy | | Duke |
| | Duke |
| | | | Pipeline |
| | Commercial |
| | Other |
| | | | Energy |
| | Energy |
| | | (in millions) | Investments |
| | Renewables |
| | VIEs |
| | Total |
| | Ohio |
| | Indiana |
| | Piedmont |
| Receivables from affiliated companies | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | 53 |
| | $ | 69 |
| | $ | — |
| Investments in equity method unconsolidated affiliates | 673 |
| | 173 |
| | 92 |
| | 938 |
| | — |
| | — |
| | 152 |
| Other noncurrent assets | 12 |
| | — |
| | — |
| | 12 |
| | — |
| | — |
| | — |
| Total assets | $ | 685 |
| | $ | 173 |
| | $ | 92 |
| | $ | 950 |
| | $ | 53 |
| | $ | 69 |
| | $ | 152 |
| Taxes accrued(a) | 23 |
| | — |
| | — |
| | 23 |
| | — |
| | — |
| | (1 | ) | Other current liabilities | — |
| | — |
| | 2 |
| | 2 |
| | — |
| | — |
| | — |
| Deferred income taxes(a) | (7 | ) | | — |
| | — |
| | (7 | ) | | — |
| | — |
| | 4 |
| Other noncurrent liabilities | — |
| | — |
| | 13 |
| | 13 |
| | — |
| | — |
| | — |
| Total liabilities | $ | 16 |
| | $ | — |
| | $ | 15 |
| | $ | 31 |
| | $ | — |
| | $ | — |
| | $ | 3 |
| Net assets | $ | 669 |
| | $ | 173 |
| | $ | 77 |
| | $ | 919 |
| | $ | 53 |
| | $ | 69 |
| | $ | 149 |
|
| | (a) | Taxes accrued and Deferred income taxes are netted by jurisdiction on a consolidated basis on the Condensed Consolidated Balance Sheets. |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | December 31, 2016 | | Duke Energy | | Duke |
| | Duke |
| | | | Pipeline |
| | Commercial |
| | Other |
| | | | Energy |
| | Energy |
| | | (in millions) | Investments |
| | Renewables |
| | VIEs |
| | Total |
| | Ohio |
| | Indiana |
| | Piedmont |
| Receivables from affiliated companies | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | 82 |
| | $ | 101 |
| | $ | — |
| Investments in equity method unconsolidated affiliates | 487 |
| | 174 |
| | 90 |
| | 751 |
| | — |
| | — |
| | 139 |
| Other noncurrent assets | 12 |
| | — |
| | — |
| | 12 |
| | — |
| | — |
| | — |
| Total assets | $ | 499 |
| | $ | 174 |
| | $ | 90 |
| | $ | 763 |
| | $ | 82 |
| | $ | 101 |
| | $ | 139 |
| Other current liabilities | — |
| | — |
| | 3 |
| | 3 |
| | — |
| | — |
| | — |
| Other noncurrent liabilities | — |
| | — |
| | 13 |
| | 13 |
| | — |
| | — |
| | 4 |
| Total liabilities | $ | — |
| | $ | — |
| | $ | 16 |
| | $ | 16 |
| | $ | — |
| | $ | — |
| | 4 |
| Net assets | $ | 499 |
| | $ | 174 |
| | $ | 74 |
| | $ | 747 |
| | $ | 82 |
| | $ | 101 |
| | $ | 135 |
|
|
| DEFPF [Member] | Variable Interest Entity, Primary Beneficiary [Member] |
|
| Variable Interest Entities [Line Items] |
|
| Schedule Of Variable Interest Entities |
The following table summarizes the impact of DEFPF on Duke Energy Florida's Condensed Consolidated Balance Sheets. | | | | | | | | (in millions) | March 31, 2017 |
| December 31, 2016 |
| Receivables of VIEs | $ | 4 |
| $ | 6 |
| Current Assets: Regulatory assets | 53 |
| 50 |
| Current Assets: Other | 14 |
| 53 |
| Other Noncurrent Assets: Regulatory assets | 1,131 |
| 1,142 |
| Current Liabilities: Other | 3 |
| 17 |
| Current maturities of long-term debt | 55 |
| 62 |
| Long-Term Debt | 1,189 |
| 1,217 |
|
|
| Renewables [Member] | Variable Interest Entity, Primary Beneficiary [Member] |
|
| Variable Interest Entities [Line Items] |
|
| Schedule Of Variable Interest Entities |
The table below presents material balances reported on Duke Energy's Condensed Consolidated Balance Sheets related to renewables VIEs. | | | | | | | | (in millions) | March 31, 2017 |
| December 31, 2016 |
| Current Assets: Other | $ | 336 |
| $ | 223 |
| Property, plant and equipment, cost | 3,671 |
| 3,419 |
| Accumulated depreciation and amortization | (448 | ) | (453 | ) | Current maturities of long-term debt | 227 |
| 198 |
| Long-Term Debt | 1,645 |
| 1,097 |
| Deferred income taxes | 321 |
| 275 |
| Other Noncurrent Liabilities: Other | 251 |
| 252 |
|
|
| Pipeline Investments [Member] | Variable Interest Entity, Not Primary Beneficiary [Member] |
|
| Variable Interest Entities [Line Items] |
|
| Schedule Of Variable Interest Entities |
The table below presents the ownership interest and investment balances in these joint ventures. | | | | | | | | | | | | | | | | | | | | | | | | Duke Energy | | Piedmont | | | | Investment Amount (in millions) | | | | Investment Amount (in millions) | | Ownership | | March 31, | | December 31, | | Ownership | | March 31, | | December 31, | Entity Name | Interest | | 2017 | | 2016 | | Interest(a) | | 2017 | | 2016 | ACP | 47 | % | | $ | 403 |
| | $ | 265 |
| | 7 | % | | $ | 59 |
| | $ | 46 |
| Sabal Trail | 7.5 | % | | 188 |
| | 140 |
| | | | | | | Constitution(b) | 24 | % | | 82 |
| | 82 |
| | 24 | % | | 93 |
| | 93 |
| Total | | | $ | 673 |
| | $ | 487 |
| | | | $ | 152 |
| | $ | 139 |
|
| | (a) | On April 1, 2017, Piedmont transferred its ownership interests in ACP and Constitution to a wholly owned subsidiary of Duke Energy at Piedmont's book value. |
| | (b) | Duke Energy's investment amount includes purchase accounting adjustments not recorded at the Piedmont registrant. |
|
| Cinergy Receivables [Member] | Variable Interest Entity, Not Primary Beneficiary [Member] |
|
| Variable Interest Entities [Line Items] |
|
| Schedule Of Variable Interest Entities |
Key assumptions used in estimating fair value are detailed in the following table. | | | | | | | | | | | | | | Duke Energy Ohio | | Duke Energy Indiana | | 2017 |
| | 2016 |
| | 2017 |
| | 2016 |
| Anticipated credit loss ratio | 0.5 | % | | 0.5 | % | | 0.3 | % | | 0.3 | % | Discount rate | 1.8 | % | | 1.5 | % | | 1.8 | % | | 1.5 | % | Receivable turnover rate | 13.4 | % | | 13.3 | % | | 10.7 | % | | 10.6 | % |
The following table shows the gross and net receivables sold. | | | | | | | | | | | | | | | | | | Duke Energy Ohio | | Duke Energy Indiana | (in millions) | March 31, 2017 |
| | December 31, 2016 |
| | March 31, 2017 |
| | December 31, 2016 |
| Receivables sold | $ | 238 |
| | $ | 267 |
| | $ | 277 |
| | $ | 306 |
| Less: Retained interests | 53 |
| | 82 |
| | 69 |
| | 101 |
| Net receivables sold | $ | 185 |
| | $ | 185 |
| | $ | 208 |
| | $ | 205 |
|
The following table shows sales and cash flows related to receivables sold. | | | | | | | | | | | | | | | | | | Duke Energy Ohio | | Duke Energy Indiana | | Three Months Ended | | Three Months Ended | | March 31, | | March 31, | (in millions) | 2017 |
| | 2016 |
| | 2017 |
| | 2016 |
| Sales | | | | | | | | Receivables sold | $ | 533 |
| | $ | 532 |
| | $ | 664 |
| | $ | 635 |
| Loss recognized on sale | 2 |
| | 3 |
| | 3 |
| | 3 |
| Cash flows | | | | | | | | Cash proceeds from receivables sold | $ | 559 |
| | $ | 537 |
| | $ | 693 |
| | $ | 643 |
| Return received on retained interests | 1 |
| | 1 |
| | 2 |
| | 1 |
|
|