Duke Energy reports first quarter 2016 adjusted earnings

Share This Story

  • First quarter 2016 adjusted diluted earnings per share (EPS) were $1.13 compared to $1.24 for the first quarter of 2015, reflecting the impact of milder winter weather and the prior-year sale of the Midwest Generation business

  • Reported diluted EPS of $1.01 for first quarter 2016, compared to $1.22 for the first quarter of 2015

  • Company remains on track to achieve its 2016 adjusted diluted earnings guidance range of $4.50 to $4.70 per share

CHARLOTTE, N.C. -- Duke Energy (NYSE: DUK) today announced first quarter 2016 adjusted diluted EPS of $1.13, compared to $1.24 for first quarter 2015. First quarter 2016 reported EPS was $1.01, compared to $1.22 for first quarter 2015.

Adjusted diluted EPS for the first quarter of 2016 were lower than the prior year, primarily due to milder winter weather, the absence of prior-year Midwest Generation results, and higher winter storm costs. International's results were supported by a favorable tax adjustment and stronger results in Brazil. 

Based upon results through the first quarter, the company remains on track to achieve its 2016 adjusted diluted earnings guidance range of $4.50 to $4.70 per share.

"Operational excellence continues to underpin our commitment to our customers, communities and investors," said Lynn Good, chairman, president and CEO. "This was evidenced by our quick response in restoring more than 1.1 million customers after multiple winter storms in the Carolinas.

"Equally important, we continued to make investments to better serve our customers -- expanding natural gas and renewable generation investments, modernizing the electric grid and investing in infrastructure while continuing to efficiently manage our operations."

Business unit results

In addition to the summary business unit discussion below, a comprehensive table of quarterly adjusted earnings per share drivers compared to the prior year is provided on page 14.

The discussion below of first-quarter results includes adjusted segment income, which is a non-GAAP financial measure. The tables on pages 23 and 24 present a reconciliation of reported results to adjusted results.

During the first quarter of 2016, Duke Energy began to evaluate interim period segment performance based on financial information that includes the impact of income tax levelization within segment income. This represents a change from the previous measure, where the interim period impacts of income tax levelization were included within Other, and therefore excluded from segment income. As a result, prior period segment results presented in this release have been recast to conform to this change.

Regulated Utilities

Regulated Utilities recognized first quarter 2016 adjusted segment income of $695 million, compared to $774 million in the first quarter 2015, a decrease of $0.11 per share.

Lower quarterly results at Regulated Utilities were primarily driven by:

  • Milder winter weather compared to the prior year (-$0.10 per share), principally in the Carolinas and Midwest
  • Higher depreciation and amortization expense (-$0.06 per share), primarily resulting from additional plant-in-service, including the North Carolina Eastern Municipal Power Agency (NCEMPA) asset purchase in July 2015
  • Higher O&M expenses (-$0.01 per share), as a result of significant winter storm costs and the NCEMPA asset purchase, which were mostly offset by lower outage costs and ongoing cost efficiency initiatives

These unfavorable drivers were partially offset by:

  • Higher revenues from increased pricing and riders (+$0.07 per share) driven by the NCEMPA rider and energy efficiency programs

Commercial Portfolio

Commercial Portfolio recognized first quarter 2016 adjusted segment income of $27 million, compared to $101 million in the first quarter 2015, a decrease of $0.11 per share.

Lower quarterly results at Commercial Portfolio were primarily driven by the absence of earnings from the Midwest Generation business (-$0.12 per share), which was sold in April 2015, partially offset by stronger results from the renewables portfolio (+$0.01 per share).

International Energy

International Energy recognized first quarter 2016 adjusted segment income of $123 million, compared to $36 million in the first quarter 2015, an increase of $0.13 per share.

International Energy's improved quarterly earnings were driven by lower tax expense (+$0.11 per share) and stronger results in Brazil (+$0.05 per share), primarily due to improved hydrology. These results were partially offset by weaker foreign currency exchange rates (-$0.02 per share).

Other

On an adjusted basis, Other primarily includes corporate interest expense not allocated to the business units, results from Duke Energy's captive insurance company, and other investments.

Other recognized a first quarter 2016 adjusted net expense of $68 million, compared to net expense of $30 million in the first quarter 2015. The $0.06 per share decrease was primarily driven by tax adjustments in the prior year (-$0.04 per share) and higher interest expense (-$0.01 per share).

The consolidated adjusted effective tax rate for first quarter 2016 was 26 percent, compared to 32 percent in the first quarter of 2015. Adjusted effective tax rate is a non-GAAP financial measure. The tables on pages 25 and 26 present a reconciliation of reported effective tax rate to adjusted effective tax rate.

Accelerated stock repurchase program

In connection with the transaction to sell the Midwest Generation business to Dynegy for $2.8 billion, which closed on April 2, 2015, Duke Energy completed a $1.5 billion accelerated stock repurchase program (ASR). The program resulted in share retirements of approximately 19.8 million, providing a benefit to the first quarter 2016 results of approximately 4 cents per share.

Earnings conference call for analysts

An earnings conference call for analysts is scheduled for 10 a.m. ET today to discuss Duke Energy's financial performance for the quarter and other business and financial updates.

The conference call will be hosted by Lynn Good, chairman, president and chief executive officer, and Steve Young, executive vice president and chief financial officer. 

The call can be accessed via the investors' section (http://www.duke-energy.com/investors/) of Duke Energy's website or by dialing 877-856-1955 in the United States or 719-325-4765 outside the United States. The confirmation code is 7567946. Please call in 10 to 15 minutes prior to the scheduled start time.

A replay of the conference call will be available until 1 p.m. ET, May 13, 2016, by calling 888-203-1112 in the United States or 719-457-0820 outside the United States and using the code 7567946. A replay and transcript also will be available by accessing the investors' section of the company's website.

Special Items and Non-GAAP Reconciliation

Special items affecting Duke Energy's adjusted diluted EPS for quarterly results in 2016 and 2015 include:

(In millions, except per-share amounts)

After-Tax

Amount

1Q 2016

EPS

Impact

1Q 2015

 EPS

Impact

First Quarter 2016

     

     Cost to achieve, mergers

$(74)

$(0.11)

 

     Cost savings initiatives

(12)

(0.02)

 

     Discontinued operations

3

0.01

 

First Quarter 2015

     

     Cost to achieve, mergers

$(13)

 

$(0.02)

     Discontinued operations (1)

(4)

 

--

Total diluted EPS impact

 

$(0.12)

$(0.02)

(1)   Amounts exclude the Midwest Generation business operating results of $0.13 per diluted share included in reported income from discontinued operations, and included within adjusted diluted EPS. 

Reconciliation of reported to adjusted diluted EPS for the quarter:

 

1Q 2016
EPS

1Q 2015
EPS

Diluted EPS, as reported

$1.01

$1.22

Adjustments to reported EPS:

   

     Diluted EPS impact of special items and discontinued operations

0.12

0.02

Diluted EPS, adjusted

$1.13

$1.24

Non-GAAP financial measures

Management evaluates financial performance in part based on non-GAAP financial measures, adjusted earnings and adjusted diluted EPS. These items represent income from continuing operations net of income (loss) attributable to noncontrolling interests, adjusted for the dollar and per-share impact of special items. Special items represent certain charges and credits, which management believes will not be recurring on a regular basis. The special items for the period ended March 31, 2015, include the operating results of the nonregulated Midwest generation business and Duke Energy Retail Sales (collectively, the Disposal Group) which are classified as discontinued operations for GAAP purposes. Management believes inclusion of the Disposal Group's operating results within adjusted earnings and adjusted diluted EPS results in a better reflection of Duke Energy's financial performance. Costs to achieve mergers includes financing costs related to the Bridge Facility and the mark-to-market unrealized losses related to the forward-starting interest rate swaps used by Duke Energy to manage interest rate exposure for the expected financing of the Piedmont acquisition. The mark-to-market impact of forward-starting interest rate swaps is recognized in GAAP earnings immediately as the contracts do not qualify for hedge accounting or regulatory treatment. Management believes excluding the impact of the mark-to-market losses of the forward-starting interest rate swaps from adjusted earnings better reflects Duke Energy's financial performance and therefore has excluded these impacts from adjusted earnings and adjusted diluted EPS. Management believes the presentation of adjusted earnings and adjusted diluted EPS provides useful information to investors, as it provides them an additional relevant comparison of Duke Energy's performance across periods. Management uses these non-GAAP financial measures for planning and forecasting and for reporting results to the Board of Directors, employees, stockholders, analysts and investors concerning Duke Energy's financial performance. Adjusted diluted EPS is also used as a basis for employee incentive bonuses. The most directly comparable GAAP measures for adjusted earnings and adjusted diluted EPS are Net Income Attributable to Duke Energy Corporation and Diluted EPS Attributable to Duke Energy Corporation common stockholders.

Management evaluates segment performance based on segment income. Segment income is defined as income from continuing operations net of income attributable to noncontrolling interests. Segment income, as discussed below, includes intercompany revenues and expenses that are eliminated in the Condensed Consolidated Financial Statements. Management also uses adjusted segment income as a measure of historical and anticipated future segment performance. Adjusted segment income is a non-GAAP financial measure, as it is based upon segment income adjusted for special items, including the operating results of the Disposal Group classified as discontinued operations for GAAP purposes. Management believes the presentation of adjusted segment income as presented provides useful information to investors, as it provides them with an additional relevant comparison of a segment's performance across periods. The most directly comparable GAAP measure for adjusted segment income is segment income, which represents segment income from continuing operations not adjusted for any special items.

Due to the forward-looking nature of any forecasted adjusted earnings guidance, information to reconcile this non-GAAP financial measure to the most directly comparable GAAP financial measure is not available at this time, as management is unable to project all special items for future periods.

Due to the forward-looking nature of any forecasted adjusted segment income or adjusted Other net expenses and any related growth rates for future periods, information to reconcile these non-GAAP financial measures to the most directly comparable GAAP financial measures is not available at this time, as the company is unable to forecast all special items or any amounts that may be reported as discontinued operations or extraordinary items for future periods.

Duke Energy's adjusted earnings, adjusted diluted EPS, and adjusted segment income may not be comparable to similarly titled measures of another company because other entities may not calculate the measures in the same manner.

Duke Energy is one of the largest electric power holding companies in the United States. Its regulated utility operations serve approximately 7.4 million electric customers located in six states in the Southeast and Midwest, representing a population of approximately 24 million people. Its Commercial Portfolio and International business segments own and operate diverse power generation assets in North America and Latin America, including a growing portfolio of renewable energy assets in the United States.

Headquartered in Charlotte, N.C., Duke Energy is a S&P 100 Stock Index company traded on the New York Stock Exchange under the symbol DUK. More information about the company is available at duke-energy.com

The Duke Energy News Center serves as a multimedia resource for journalists and features news releases, helpful links, photos and videos. Hosted by Duke Energy, illumination is an online destination for stories about remarkable people, innovations, and community and environmental topics. It also offers glimpses into the past and insights into the future of energy.

Follow Duke Energy on Twitter, LinkedIn, Instagram and Facebook.

Forward-Looking Information

This document includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements are based on management's beliefs and assumptions and can often be identified by terms and phrases that include "anticipate," "believe," "intend," "estimate," "expect," "continue," "should," "could," "may," "plan," "project," "predict," "will," "potential," "forecast," "target," "guidance," "outlook" or other similar terminology. Various factors may cause actual results to be materially different than the suggested outcomes within forward-looking statements; accordingly, there is no assurance that such results will be realized. These factors include, but are not limited to: state, federal and foreign legislative and regulatory initiatives, including costs of compliance with existing and future environmental requirements or climate change, as well as rulings that affect cost and investment recovery or have an impact on rate structures or market prices; the extent and timing of costs and liabilities to comply with federal and state regulations related to coal ash, including amounts for the required closure of certain ash basins, are uncertain and difficult to estimate; the ability to recover eligible costs, including amounts associated with coal ash basin asset retirement obligations and future significant weather events, and earn an adequate return on investment through the regulatory process; the costs of decommissioning Crystal River Unit 3 and other nuclear facilities could prove to be more extensive than amounts estimated and all costs may not be fully recoverable through the regulatory process; credit ratings of the company or its subsidiaries may be different from what is expected; costs and effects of legal and administrative proceedings, settlements, investigations and claims; industrial, commercial and residential growth or decline in service territories or customer bases resulting from variations in customer usage patterns, including energy efficiency efforts and use of alternative energy sources, including self-generation and distributed generation technologies; advancements in technology; additional competition in electric markets and continued industry consolidation; political, economic and regulatory uncertainty in Brazil and other countries in which Duke Energy conducts business; the influence of weather and other natural phenomena on operations, including the economic, operational and other effects of severe storms, hurricanes, droughts, earthquakes and tornadoes; the ability to successfully operate electric generating facilities and deliver electricity to customers including direct or indirect effects to the company resulting from an incident that affects the U.S. electric grid or generating resources; the impact on facilities and business from a terrorist attack, cybersecurity threats, data security breaches, and other catastrophic events such as fires, explosions, pandemic health events or other similar occurrences; the inherent risks associated with the operation and potential construction of nuclear facilities, including environmental, health, safety, regulatory and financial risks; the timing and extent of changes in commodity prices, interest rates and foreign currency exchange rates and the ability to recover such costs through the regulatory process, where appropriate, and their impact on liquidity positions and the value of underlying assets; the results of financing efforts, including the ability to obtain financing on favorable terms, which can be affected by various factors, including credit ratings, interest rate fluctuations and general economic conditions; declines in the market prices of equity and fixed income securities and resultant cash funding requirements for defined benefit pension plans, other post-retirement benefit plans, and nuclear decommissioning trust funds; construction and development risks associated with the completion of Duke Energy and its subsidiaries' capital investment projects, including risks related to financing, obtaining and complying with terms of permits, meeting construction budgets and schedules, and satisfying operating and environmental performance standards, as well as the ability to recover costs from customers in a timely manner or at all; changes in rules for regional transmission organizations, including changes in rate designs and new and evolving capacity markets, and risks related to obligations created by the default of other participants; the ability to control operation and maintenance costs; the level of creditworthiness of counterparties to transactions; employee workforce factors, including the potential inability to attract and retain key personnel; the ability of subsidiaries to pay dividends or distributions to Duke Energy Corporation holding company (the Parent); the performance of projects undertaken by our nonregulated businesses and the success of efforts to invest in and develop new opportunities; the effect of accounting pronouncements issued periodically by accounting standard-setting bodies; the impact of potential goodwill impairments; the ability to successfully complete future merger, acquisition or divestiture plans; the expected timing and likelihood of completion of the proposed acquisition of Piedmont Natural Gas Company, Inc. (Piedmont), including the timing, receipt and terms and conditions of any required governmental and regulatory approvals of the proposed acquisition that could reduce anticipated benefits or cause the parties to abandon the acquisition, and under certain specified circumstance pay a termination fee of $250 million, as well as the ability to successfully integrate the businesses and realize anticipated benefits and the risk that the credit ratings of the combined company or its subsidiaries may be different from what the companies expect;  and the likelihood, terms and timing of the potential sale of International Energy, excluding the equity investment in National Methanol Company, could change the presentation of certain assets, liabilities and results of operations as assets held for sale, liabilities associated with assets held for sale, and discontinued operations, respectively.

Additional risks and uncertainties are identified and discussed in Duke Energy's and its subsidiaries' reports filed with the SEC and available at the SEC's website at www.sec.gov. In light of these risks, uncertainties and assumptions, the events described in the forward-looking statements might not occur or might occur to a different extent or at a different time than described. Forward-looking statements speak only as of the date they are made; Duke Energy expressly disclaims an obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

Media Contact: Tom Shiel
24-Hour: 800.559.3853

Analysts: Bill Currens
Office: 704.382.1603   

 

March 2016

QUARTERLY HIGHLIGHTS

(Unaudited)

       
 

Three Months Ended March 31,

 

(In millions, except per-share amounts and where noted)

2016

   

2015

 

Earnings Per Share - Basic and Diluted

     

Income from continuing operations attributable to Duke Energy Corporation common stockholders

     

Basic

$

1.00

   

$

1.09

 

Diluted

$

1.00

   

$

1.09

 
       

Income from discontinued operations attributable to Duke Energy Corporation common stockholders

     

Basic

$

0.01

   

$

0.13

 

Diluted

$

0.01

   

$

0.13

 
       

Net income attributable to Duke Energy Corporation common stockholders

     

Basic

$

1.01

   

$

1.22

 

Diluted

$

1.01

   

$

1.22

 
       

Weighted-average shares outstanding

     

Basic

689

   

708

 

Diluted

689

   

708

 
         

SEGMENT INCOME (LOSS) BY BUSINESS SEGMENT

     

Regulated Utilities

$

695

   

$

774

 

International Energy(a)

123

   

36

 

Commercial Portfolio

27

   

7

 

Total Reportable Segment Income

845

   

817

 

Other Net Expense(b)(c)

(154)

   

(43)

 

Intercompany Eliminations

   

(1)

 

Income from Discontinued Operations, net of tax

3

   

91

 

Net Income Attributable to Duke Energy Corporation

$

694

   

$

864

 
       

CAPITALIZATION

     

Total Common Equity

48%

   

49%

 

Total Debt

52%

   

51%

 
       

Total Debt

$

43,794

   

$

43,608

 

Book Value Per Share

$

57.98

   

$

58.03

 

Actual Shares Outstanding

689

   

708

 
       

CAPITAL AND INVESTMENT EXPENDITURES

     

Regulated Utilities

$

1,448

   

$

1,262

 

International Energy

5

   

12

 

Commercial Portfolio

214

   

122

 

Other

37

   

58

 

Total Capital and Investment Expenditures

$

1,704

   

$

1,454

 
       
       

Note: Prior period segment income (loss) has been recast to conform with the new segment income measure.

       

(a) Includes a tax benefit of $84 million related to lower income taxes resulting from the decision to divest the International Energy segment combined with more efficient utilization of foreign tax credits, net of the impact of no longer asserting indefinite reinvestment of foreign earnings for the three months ended March 31, 2016.

 

(b) Includes costs to achieve mergers of $74 million for the three months ended March 31, 2016 (net of tax of $46 million) and $13 million for the three months ended March 31, 2015 (net of tax of $8 million).

 

(c) Includes a charge of $12 million for the three months ended March 31, 2016, related to cost savings initiatives (net of tax of $8 million).

 

 

March 2016

QUARTERLY HIGHLIGHTS

(Unaudited)

       
 

Three Months Ended

 

March 31,

(In millions, except for GWh and MW amounts)

2016

   

2015

 

REGULATED UTILITIES

     

  Operating Revenues

$

5,259

   

$

5,723

 

  Operating Expenses

3,967

   

4,305

 

  Gains on Sales of Other Assets, net

1

   

7

 

  Operating Income

1,293

   

1,425

 

  Other Income and Expenses

64

   

72

 

  Interest Expense

277

   

275

 

  Income Before Income Taxes

1,080

   

1,222

 

  Income Tax Expense

385

   

448

 

  Segment Income

$

695

   

$

774

 
       

  Depreciation and Amortization

$

728

   

$

698

 
       

INTERNATIONAL ENERGY

     

  Operating Revenues

$

246

   

$

273

 

  Operating Expenses

154

   

207

 

  Operating Income

92

   

66

 

  Other Income and Expenses

16

   

14

 

  Interest Expense

22

   

23

 

  Income Before Income Taxes

86

   

57

 

  Income Tax (Benefit) Expense(a)

(39)

   

20

 

  Less: Income Attributable to Noncontrolling Interests

2

   

1

 

  Segment Income

$

123

   

$

36

 
       

  Depreciation and Amortization

$

22

   

$

23

 
       

  Sales, GWh

5,880

   

4,470

 

  Proportional MW Capacity in Operation

4,315

   

4,335

 
       

COMMERCIAL PORTFOLIO

     

  Operating Revenues

$

114

   

$

73

 

  Operating Expenses

111

   

89

 

  Gains on Sales of Other Assets, net

1

   

 

  Operating Income (Loss)

4

   

(16)

 

  Other Income and Expenses

2

   

2

 

  Interest Expense

12

   

12

 

  Loss Before Income Taxes

(6)

   

(26)

 

  Income Tax Benefit

(33)

   

(33)

 

  Segment Income

$

27

   

$

7

 
       

  Depreciation and Amortization

$

30

   

$

24

 
       

  Actual Renewable Plant Production, GWh

2,060

   

1,310

 

  Net Proportional MW Capacity in Operation

1,963

   

1,415

 
       

OTHER

     

  Operating Revenues

$

29

   

$

27

 

  Operating Expenses(b)(c)(d)

92

   

50

 

  Gains on Sales of Other Assets, net

7

   

7

 

  Operating Loss

(56)

   

(16)

 

  Other Income and Expenses

10

   

1

 

  Interest Expense(e)

205

   

97

 

  Loss Before Income Taxes

(251)

   

(112)

 

  Income Tax Benefit(f)(g)(h)

(100)

   

(71)

 

  Less: Income Attributable to Noncontrolling Interests

3

   

2

 

  Segment Net Expense

$

(154)

   

$

(43)

 
       

  Depreciation and Amortization

$

34

   

$

32

 
       
       

Note: Prior period has been recast to conform with the new segment income measure.

 

(a) Includes a tax benefit of $84 million related to lower income taxes resulting from the decision to divest the International Energy segment combined with more efficient utilization of foreign tax credits, net of the impact of no longer asserting indefinite reinvestment of foreign earnings, for the three months ended March 31, 2016.

(b) Includes costs to achieve mergers of $19 million for the three months ended March 31, 2016.

(c) Includes a charge of $20 million for the three months ended March 31, 2016, related to cost savings initiatives.

(d) Includes costs to achieve Progress merger of $21 million for the three months ended March 31, 2015.

(e) Includes costs to achieve mergers of $100 million for the three months ended March 31, 2016.

(f) Includes a tax benefit related to costs to achieve mergers of $46 million for the three months ended March 31, 2016.

(g) Includes a tax benefit related to cost savings initiatives of $8 million for the three months ended March 31, 2016.

(h) Includes a tax benefit related to costs to achieve Progress merger of $8 million for the three months ended March 31, 2015.

 

 

DUKE ENERGY CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(In millions, except per-share amounts)

       
 

Three Months Ended March 31,

 

2016

 

2015

Operating Revenues

     

Regulated electric

$

5,053

   

$

5,457

 

Nonregulated electric and other

400

   

377

 

Regulated natural gas

169

   

231

 

Total operating revenues

5,622

   

6,065

 

Operating Expenses

     

Fuel used in electric generation and purchased power - regulated

1,577

   

1,941

 

Fuel used in electric generation and purchased power - nonregulated

58

   

104

 

Cost of natural gas

60

   

111

 

Operation, maintenance and other

1,489

   

1,426

 

Depreciation and amortization

814

   

777

 

Property and other taxes

297

   

264

 

Impairment charges

3

   

 

Total operating expenses

4,298

   

4,623

 

Gains on Sales of Other Assets and Other, net

9

   

14

 

Operating Income

1,333

   

1,456

 

Other Income and Expenses

     

Equity in earnings of unconsolidated affiliates

8

   

13

 

Other income and expenses, net

79

   

74

 

Total other income and expenses

87

   

87

 

Interest Expense

511

   

403

 

Income from Continuing Operations before Income Taxes

909

   

1,140

 

Income Tax Expense from Continuing Operations

213

   

364

 

Income from Continuing Operations

696

   

776

 

Income from Discontinued Operations, net of tax

3

   

91

 

Net Income

699

   

867

 

Less: Net Income Attributable to Noncontrolling Interests

5

   

3

 

Net Income Attributable to Duke Energy Corporation

$

694

   

$

864

 
       
       

Earnings Per Share - Basic and Diluted

     

Income from continuing operations attributable to Duke Energy Corporation common stockholders

     

Basic

$

1.00

   

$

1.09

 

Diluted

$

1.00

   

$

1.09

 

Income from discontinued operations attributable to Duke Energy Corporation common stockholders

     

Basic

$

0.01

   

$

0.13

 

Diluted

$

0.01

   

$

0.13

 

Net income attributable to Duke Energy Corporation common stockholders

     

Basic

$

1.01

   

$

1.22

 

Diluted

$

1.01

   

$

1.22

 

Weighted-average shares outstanding

     

Basic

689

   

708

 

Diluted

689

   

708

 

 

 

DUKE ENERGY CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

 
         

(in million, except per-share amounts)

 

March 31, 2016

 

December 31, 2015

ASSETS

       

Current Assets

       

Cash and cash equivalents

 

$

778

   

$

857

 

Receivables (net of allowance for doubtful accounts of $18 at March 31, 2016 and December 31, 2015)

 

609

   

703

 

Restricted receivables of variable interest entities (net of allowance for doubtful accounts of $55 at March 31, 2016 and $53 at December 31, 2015)

 

1,714

   

1,748

 

Inventory

 

3,721

   

3,810

 

Regulatory assets

 

813

   

877

 

Other

 

308

   

327

 

Total current assets

 

7,943

   

8,322

 

Investments and Other Assets

       

Investments in equity method unconsolidated affiliates

 

547

   

499

 

Nuclear decommissioning trust funds

 

5,880

   

5,825

 

Goodwill

 

16,349

   

16,343

 

Other

 

3,036

   

3,042

 

Total investments and other assets

 

25,812

   

25,709

 

Property, Plant and Equipment

       

Cost

 

113,942

   

112,826

 

Accumulated depreciation and amortization

 

(38,154)

   

(37,665)

 

Generation facilities to be retired, net

 

644

   

548

 

Net property, plant and equipment

 

76,432

   

75,709

 

Regulatory Assets and Deferred Debits

       

Regulatory assets

 

11,483

   

11,373

 

Other

 

39

   

43

 

Total regulatory assets and deferred debits

 

11,522

   

11,416

 

Total Assets

 

$

121,709

   

$

121,156

 

LIABILITIES AND EQUITY

       

Current Liabilities

       

Accounts payable

 

$

2,086

   

$

2,400

 

Notes payable and commercial paper

 

3,486

   

3,633

 

Taxes accrued

 

394

   

348

 

Interest accrued

 

481

   

430

 

Current maturities of long-term debt

 

2,075

   

2,074

 

Regulatory liabilities

 

404

   

400

 

Other

 

1,965

   

2,115

 

Total current liabilities

 

10,891

   

11,400

 

Long-Term Debt

 

38,232

   

37,495

 

Deferred Credits and Other Liabilities

       

Deferred income taxes

 

12,825

   

12,705

 

Investment tax credits

 

493

   

472

 

Accrued pension and other post-retirement benefit costs

 

1,077

   

1,088

 

Asset retirement obligations

 

10,269

   

10,264

 

Regulatory liabilities

 

6,278

   

6,255

 

Other

 

1,703

   

1,706

 

Total deferred credits and other liabilities

 

32,645

   

32,490

 

Commitments and Contingencies

       

Equity

       

Common stock, $0.001 par value, 2 billion shares authorized; 689 million and 688 million shares outstanding at March 31, 2016 and December 31, 2015, respectively

 

1

   

1

 

Additional paid-in capital

 

37,969

   

37,968

 

Retained earnings

 

2,688

   

2,564

 

Accumulated other comprehensive income

 

(766)

   

(806)

 

Total Duke Energy Corporation stockholder's equity

 

39,892

   

39,727

 

Noncontrolling interests

 

49

   

44

 

Total equity

 

39,941

   

39,771

 

Total Liabilities and Equity

 

$

121,709

   

$

121,156

 

 

 

DUKE ENERGY CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In millions)

         
   

Three Months Ended March 31,

   

2016

 

2015

CASH FLOWS FROM OPERATING ACTIVITIES

       

Net Income

 

$

699

   

$

867

 

Adjustments to reconcile net income to net cash provided by operating activities

 

965

   

573

 

Net cash provided by operating activities

 

1,664

   

1,440

 
         

CASH FLOWS FROM INVESTING ACTIVITIES

       

Net cash used in investing activities

 

(1,758)

   

(1,456)

 
         

CASH FLOWS FROM FINANCING ACTIVITIES

       

Net cash provided by financing activities

 

15

   

801

 
         

Net (decrease) increase in cash and cash equivalents

 

(79)

   

785

 

Cash and cash equivalents at the beginning of period

 

857

   

2,036

 

Cash and cash equivalents at end of period

 

$

778

   

$

2,821

 

 

 

DUKE ENERGY CORPORATION

EARNINGS VARIANCES

March 2016 YTD vs. Prior Year

 

($ per share)

Regulated Utilities

 

International Energy

 

Commercial Portfolio

 

Other

 

Consolidated

2015 YTD Reported Earnings Per Share, Diluted

$

1.09

   

$

0.05

   

$

0.01

   

$

(0.06)

   

$

1.22

 

Costs to Achieve, Mergers

   

   

   

0.02

   

0.02

 

Midwest Generation Operations (offset in Discontinued Operations)

   

   

0.13

   

   

0.13

 

Discontinued Operations

               

(0.13)

 

2015 YTD Adjusted Earnings Per Share, Diluted

$

1.09

   

$

0.05

   

$

0.14

   

$

(0.04)

   

$

1.24

 

Stock repurchase (a)

0.03

   

   

0.01

   

   

0.04

 

Weather

(0.10)

   

   

   

   

(0.10)

 

Pricing and Riders (b)

0.07

   

   

   

   

0.07

 

Volume

(0.01)

   

   

   

   

(0.01)

 

Wholesale (c)

0.01

   

   

   

   

0.01

 

Operations and Maintenance, net of recoverables (d)

(0.01)

   

   

   

   

(0.01)

 

Latin America, including Foreign Exchange Rates (e)

   

0.04

   

   

   

0.04

 

National Methanol Company

   

(0.01)

   

   

   

(0.01)

 

Duke Energy Renewables, net of tax (f)

   

   

0.01

   

   

0.01

 

Midwest Generation, net of tax (g)

   

   

(0.12)

   

   

(0.12)

 

Interest Expense

   

   

   

(0.01)

   

(0.01)

 

Change in effective income tax rate (h)

0.01

   

0.11

   

   

(0.04)

   

0.08

 

Other (i)

(0.08)

   

(0.01)

   

   

(0.01)

   

(0.10)

 

2016 YTD Adjusted Earnings Per Share, Diluted

$

1.01

   

$

0.18

   

$

0.04

   

$

(0.10)

   

$

1.13

 

Cost to Achieve, Mergers

   

   

   

(0.11)

   

(0.11)

 

Cost Savings Initiatives

   

   

   

(0.02)

   

(0.02)

 

Discontinued Operations

               

0.01

 

2016 YTD Reported Earnings Per Share, Diluted

$

1.01

   

$

0.18

   

$

0.04

   

$

(0.23)

   

$

1.01

 
                     
 

Note 1: Earnings Per Share amounts are calculated using the consolidated statutory income tax rate.

 

Note 2: Adjusted and Reported Earnings Per Share amounts by segment may not recompute from other published schedules due to rounding.

 

Note 3: Prior year amounts have been recast to conform with the new segment income measure.

   

(a)

Due to the decrease in common shares outstanding as a result of stock repurchased and retired under the Accelerated Stock Repurchase Program. Weighted-average diluted shares outstanding decreased from 708 million shares for the three months ended March 31, 2015, to 689 million shares for the three months ended March 31, 2016.

(b)

Primarily due to higher retail pricing due to lower volumes for Duke Energy Carolinas and Duke Energy Indiana (+$0.03), the NCEMPA rider (+$0.02), higher recoveries on energy efficiency programs in the Carolinas (+$0.01).

(c)

Primarily due to the implementation of the new 30-year contract with NCEMPA (+$0.03), partially offset by lower sales volumes (-$0.02).

(d)

Primarily due to increased storm restoration costs and costs related to the NCEMPA asset purchase, partially offset by lower outage costs and cost efficiency initiatives.

(e)

Primarily due to higher results in Brazil due to improved hydrology (+$0.05), partially offset by weaker foreign currency exchange rates (-$0.02).

(f)

Primarily due to higher wind production.

(g)

Due to the absence of earnings from the nonregulated Midwest generation business, which was sold in April 2015.

(h)

Amount for International Energy includes lower income taxes resulting from the decision to divest the International Energy segment combined with more efficient utilization of foreign tax credits, net of the impact of no longer asserting indefinite reinvestment of foreign earnings.

(i)

Amount for Regulated Utilities includes increased depreciation and amortization expense (-$0.06) due to higher depreciable base and higher non-income taxes (-$0.02).

 

 

Regulated Utilities

Quarterly Highlights

Supplemental Regulated Utilities Electric Information

March 2016

                   
     

Three Months Ended March 31

     

2016

 

2015

 

%

Inc.(Dec.)

 

% Inc.(Dec.)

Weather

Normal (2)

GWH Sales (1)

               
 

Residential

 

21,662

   

24,030

   

(9.9%)

   

(0.3%)

 
 

General Service

 

17,850

   

18,282

   

(2.4%)

   

(1.5%)

 
 

Industrial

 

12,272

   

12,264

   

0.1%

   

0.9%

 
 

Other Energy Sales

 

146

   

152

   

(3.9%)

     
 

Unbilled Sales

 

(344)

   

(1,046)

   

67.1%

   

n/a

 
 

Total Retail Sales

 

51,586

   

53,682

   

(3.9%)

   

(0.4%)

 
 

Special Sales

 

11,145

   

9,519

   

17.1%

     
 

Total Consolidated Electric Sales - Regulated Utilities

 

62,731

   

63,201

   

(0.7%)

     
                   

Average Number of Customers (Electric)

               
 

Residential

 

6,425,427

   

6,342,548

   

1.3%

     
 

General Service

 

957,484

   

947,745

   

1.0%

     
 

Industrial

 

17,936

   

18,183

   

(1.4%)

     
 

Other Energy Sales

 

23,112

   

22,952

   

0.7%

     
 

Total Regular Sales

 

7,423,959

   

7,331,428

   

1.3%

     
 

Special Sales

 

62

   

65

   

(4.6%)

     
 

Total Average Number of Customers - Regulated Utilities

 

7,424,021

   

7,331,493

   

1.3%

     
                   

Sources of Electric Energy (GWh)

               
 

Generated - Net Output (3)

               
 

Coal

 

17,934

   

20,961

   

(14.4%)

     
 

Nuclear

 

17,999

   

17,389

   

3.5%

     
 

Hydro

 

1,047

   

495

   

111.5%

     
 

Oil and Natural Gas

 

16,083

   

14,271

   

12.7%

     
 

Renewable Energy

 

53

   

3

   

1,666.7%

     
 

Total Generation (4)

 

53,116

   

53,119

   

—%

     
 

Purchased Power and Net Interchange (5)

 

12,513

   

13,384

   

(6.5%)

     
 

Total Sources of Energy

 

65,629

   

66,503

   

(1.3%)

     
 

Less: Line Loss and Company Usage

 

2,898

   

3,302

   

(12.2%)

     
 

Total GWh Sources

 

62,731

   

63,201

   

(0.7%)

     
                   

Owned MW Capacity (3)

               
 

Summer

 

50,157

   

49,739

         
 

Winter

 

53,346

   

52,994

         

Nuclear Capacity Factor (%) (6)

 

95

   

94

         
                   
                   
 

(1)  Except as indicated in footnote (2), represents non-weather normalized billed sales, with energy delivered but not yet billed (i.e. unbilled sales) reflected as a single amount and not allocated to the respective retail classes.

                   
 

(2)  Represents weather normal total retail calendar sales (i.e. billed and unbilled sales).

                   
 

(3)  Statistics reflect Duke Energy's ownership share of jointly owned stations.

                   
 

(4)  Generation by source is reported net of auxiliary power.

                   
 

(5)  Purchased power includes renewable energy purchases.

                   
 

(6)  Statistics reflect 100% of jointly owned stations.

                   

 

 

Regulated Utilities

Quarterly Highlights

Supplemental Regulated Utilities Electric Information

March 2016

                   
     

Three Months Ended March 31

   
     

2016

 

2015

 

%

Inc.(Dec.)

   

Heating and Cooling Degree Days

               
 

Carolinas - Actual

               
 

Heating Degree Days

 

1,588

   

1,904

   

(16.6%)

     
 

Cooling Degree Days

 

28

   

4

   

600.0%

     
                   
 

Variance from Normal

               
 

Heating Degree Days

 

(6.5%)

   

15.0%

   

n/a

     
 

Cooling Degree Days

 

250.0%

   

(60.0%)

   

n/a

     
                   
 

Midwest - Actual

               
 

Heating Degree Days

 

2,435

   

3,120

   

(22.0%)

     
 

Cooling Degree Days

 

   

   

—%

     
                   
 

Variance from Normal

               
 

Heating Degree Days

 

(9.4%)

   

18.6%

   

n/a

     
 

Cooling Degree Days

 

(100.0%)

   

(100.0%)

   

n/a

     
                   
 

Florida - Actual

               
 

Heating Degree Days

 

401

   

373

   

7.5%

     
 

Cooling Degree Days

 

199

   

234

   

(15.0%)

     
                   
 

Variance from Normal

               
 

Heating Degree Days

 

4.2%

   

(4.1%)

   

n/a

     
 

Cooling Degree Days

 

7.6%

   

36.0%

   

n/a

     
                   
                   
                   
                   

 

 

Duke Energy Carolinas

Quarterly Highlights

Supplemental Regulated Utilities Electric Information

March 2016

                   
     

Three Months Ended March 31

     

2016

 

2015

 

%

Inc.(Dec.)

 

% Inc.(Dec.)

Weather

Normal (2)

GWH Sales (1)

               
 

Residential

 

7,580

   

8,478

   

(10.6%)

     
 

General Service

 

6,664

   

6,859

   

(2.8%)

     
 

Industrial

 

5,078

   

5,075

   

0.1%

     
 

Other Energy Sales

 

76

   

77

   

(1.3%)

     
 

Unbilled Sales

 

5

   

(489)

   

101.0%

     
 

Total Regular Electric Sales

 

19,403

   

20,000

   

(3.0%)

   

0.3%

 
 

Special Sales

 

2,222

   

2,468

   

(10.0%)

     
 

Total Consolidated Electric Sales - Duke Energy Carolinas

 

21,625

   

22,468

   

(3.8%)

     
                   

Average Number of Customers

               
 

Residential

 

2,138,535

   

2,108,669

   

1.4%

     
 

General Service

 

347,329

   

343,194

   

1.2%

     
 

Industrial

 

6,333

   

6,471

   

(2.1%)

     
 

Other Energy Sales

 

15,133

   

14,954

   

1.2%

     
 

Total Regular Sales

 

2,507,330

   

2,473,288

   

1.4%

     
 

Special Sales

 

24

   

26

   

(7.7%)

     
 

Total Average Number of Customers - Duke Energy Carolinas

 

2,507,354

   

2,473,314

   

1.4%

     
                   

Sources of Electric Energy (GWh)

               
 

Generated - Net Output (3)

               
 

Coal

 

5,579

   

7,835

   

(28.8%)

     
 

Nuclear

 

10,993

   

11,316

   

(2.9%)

     
 

Hydro

 

725

   

257

   

182.1%

     
 

Oil and Natural Gas

 

2,986

   

2,233

   

33.7%

     
 

Renewable Energy

 

3

   

3

   

—%

     
 

Total Generation (4)

 

20,286

   

21,644

   

(6.3%)

     
 

Purchased Power and Net Interchange (5)

 

2,619

   

2,122

   

23.4%

     
 

Total Sources of Energy

 

22,905

   

23,766

   

(3.6%)

     
 

Less: Line Loss and Company Usage

 

1,280

   

1,298

   

(1.4%)

     
 

Total GWh Sources

 

21,625

   

22,468

   

(3.8%)

     
                   

Owned MW Capacity (3)

               
 

Summer

 

19,678

   

19,645

         
 

Winter

 

20,383

   

20,357

         

Nuclear Capacity Factor (%) (6)

 

97

   

95

         
                   

Heating and Cooling Degree Days

               
 

Actual

               
 

Heating Degree Days

 

1,661

   

1,941

   

(14.4%)

     
 

Cooling Degree Days

 

19

   

1

   

1,800.0%

     
                   
 

Variance from Normal

               
 

Heating Degree Days

 

(5.9%)

   

13.1%

   

n/a

     
 

Cooling Degree Days

 

171.4%

   

(90.0%)

   

n/a

     
                   
                   
 

(1)  Except as indicated in footnote (2), represents non-weather normalized billed sales, with energy delivered but not yet billed (i.e. unbilled sales) reflected as a single amount and not allocated to the respective retail classes.

                   
 

(2)  Represents weather normal total retail calendar sales (i.e. billed and unbilled sales).

                   
 

(3)  Statistics reflect Duke Energy's ownership share of jointly owned stations.

                   
 

(4)  Generation by source is reported net of auxiliary power.

                   
 

(5)  Purchased power includes renewable energy purchases.

                   
 

(6)  Statistics reflect 100% of jointly owned stations.

 

 

Duke Energy Progress

Quarterly Highlights

Supplemental Regulated Utilities Electric Information

March 2016

                   
     

Three Months Ended March 31

     

2016

 

2015

 

%

Inc.(Dec.)

 

% Inc.(Dec.)

Weather

Normal (2)

GWH Sales (1)

               
 

Residential

 

5,000

   

5,767

   

(13.3%)

     
 

General Service

 

3,660

   

3,749

   

(2.4%)

     
 

Industrial

 

2,439

   

2,437

   

0.1%

     
 

Other Energy Sales

 

24

   

28

   

(14.3%)

     
 

Unbilled Sales

 

(135)

   

(441)

   

69.4%

     
 

Total Regular Electric Sales

 

10,988

   

11,540

   

(4.8%)

   

0.8%

 
 

Special Sales

 

6,161

   

5,225

   

17.9%

     
 

Total Consolidated Electric Sales - Duke Energy Progress

 

17,149

   

16,765

   

2.3%

     
                   

Average Number of Customers

               
 

Residential

 

1,285,880

   

1,269,070

   

1.3%

     
 

General Service

 

227,523

   

224,411

   

1.4%

     
 

Industrial

 

4,159

   

4,230

   

(1.7%)

     
 

Other Energy Sales

 

1,601

   

1,688

   

(5.2%)

     
 

Total Regular Sales

 

1,519,163

   

1,499,399

   

1.3%

     
 

Special Sales

 

15

   

15

   

—%

     
 

Total Average Number of Customers - Duke Energy Progress

 

1,519,178

   

1,499,414

   

1.3%

     
                   

Sources of Electric Energy (GWh)

               
 

Generated - Net Output (3)

               
 

Coal

 

2,107

   

4,004

   

(47.4%)

     
 

Nuclear

 

7,006

   

6,073

   

15.4%

     
 

Hydro

 

253

   

182

   

39.0%

     
 

Oil and Natural Gas

 

6,472

   

5,821

   

11.2%

     
 

Total Generation (4)

 

15,888

   

16,080

   

(1.2%)

     
 

Purchased Power and Net Interchange (5)

 

1,765

   

1,514

   

16.6%

     
 

Total Sources of Energy

 

17,653

   

17,594

   

0.3%

     
 

Less: Line Loss and Company Usage

 

504

   

829

   

(39.2%)

     
 

Total GWh Sources

 

17,149

   

16,765

   

2.3%

     
                   

Owned MW Capacity (3)

               
 

Summer

 

12,935

   

12,222

         
 

Winter

 

14,034

   

13,319

         

Nuclear Capacity Factor (%) (6)

 

91

   

92

         
                   

Heating and Cooling Degree Days

               
 

Actual

               
 

Heating Degree Days

 

1,514

   

1,867

   

(18.9%)

     
 

Cooling Degree Days

 

36

   

7

   

414.3%

     
                   
 

Variance from Normal

               
 

Heating Degree Days

 

(7.1%)

   

17.1%

   

n/a

     
 

Cooling Degree Days

 

260.0%

   

(36.4%)

   

n/a

     
                   
                   
 

(1)  Except as indicated in footnote (2), represents non-weather normalized billed sales, with energy delivered but not yet billed (i.e. unbilled sales) reflected as a single amount and not allocated to the respective retail classes.

                   
 

(2)  Represents weather normal total retail calendar sales (i.e. billed and unbilled sales).

                   
 

(3)  Statistics reflect Duke Energy's ownership share of jointly owned stations.

                   
 

(4)  Generation by source is reported net of auxiliary power.

                   
 

(5)  Purchased power includes renewable energy purchases.

                   
 

(6)  Statistics reflect 100% of jointly owned stations.

 

 

Duke Energy Florida

Quarterly Highlights

Supplemental Regulated Utilities Electric Information

March 2016

                   
     

Three Months Ended March 31

     

2016

 

2015

 

%

Inc.(Dec.)

 

% Inc.(Dec.)

Weather

Normal (2)

GWH Sales (1)

               
 

Residential

 

4,173

   

4,104

   

1.7%

     
 

General Service

 

3,241

   

3,235

   

0.2%

     
 

Industrial

 

752

   

760

   

(1.1%)

     
 

Other Energy Sales

 

6

   

6

   

—%

     
 

Unbilled Sales

 

(11)

   

114

   

(109.6%)

     
 

Total Regular Electric Sales

 

8,161

   

8,219

   

(0.7%)

   

(1.0%)

 
 

Special Sales

 

295

   

254

   

16.1%

     
 

Total Electric Sales - Duke Energy Florida

 

8,456

   

8,473

   

(0.2%)

     
                   

Average Number of Customers

               
 

Residential

 

1,541,555

   

1,516,509

   

1.7%

     
 

General Service

 

194,707

   

192,560

   

1.1%

     
 

Industrial

 

2,202

   

2,256

   

(2.4%)

     
 

Other Energy Sales

 

1,536

   

1,542

   

(0.4%)

     
 

Total Regular Sales

 

1,740,000

   

1,712,867

   

1.6%

     
 

Special Sales

 

13

   

15

   

(13.3%)

     
 

Total Average Number of Customers - Duke Energy Florida

 

1,740,013

   

1,712,882

   

1.6%

     
                   

Sources of Electric Energy (GWh)

               
 

Generated - Net Output (3)

               
 

Coal

 

1,451

   

2,153

   

(32.6%)

     
 

Oil and Natural Gas

 

6,123

   

5,483

   

11.7%

     
 

Total Generation (4)

 

7,574

   

7,636

   

(0.8%)

     
 

Purchased Power and Net Interchange (5)

 

1,509

   

1,384

   

9.0%

     
 

Total Sources of Energy

 

9,083

   

9,020

   

0.7%

     
 

Less: Line Loss and Company Usage

 

627

   

547

   

14.6%

     
 

Total GWh Sources

 

8,456

   

8,473

   

(0.2%)

     
                   

Owned MW Capacity (3)

               
 

Summer

 

8,989

   

9,154

         
 

Winter

 

9,894

   

10,120

         
                   

Heating and Cooling Degree Days

               
 

Actual

               
 

Heating Degree Days

 

401

   

373

   

7.5%

     
 

Cooling Degree Days

 

199

   

234

   

(15.0%)

     
                   
 

Variance from Normal

               
 

Heating Degree Days

 

4.2%

   

(4.1%)

   

n/a

     
 

Cooling Degree Days

 

7.6%

   

36.05

   

n/a

     
                   
                   
 

(1)  Except as indicated in footnote (2), represents non-weather normalized billed sales, with energy delivered but not yet billed (i.e. unbilled sales) reflected as a single amount and not allocated to the respective retail classes.

                   
 

(2)  Represents weather normal total retail calendar sales (i.e. billed and unbilled sales).

                   
 

(3)  Statistics reflect Duke Energy's ownership share of jointly owned stations.

                   
 

(4)  Generation by source is reported net of auxiliary power.

                   
 

(5)  Purchased power includes renewable energy purchases.

 

 

Duke Energy Ohio

Quarterly Highlights

Supplemental Regulated Utilities Electric Information

March 2016

                   
     

Three Months Ended March 31

     

2016

 

2015

 

%

Inc.(Dec.)

 

% Inc.(Dec.)

Weather

Normal (2)

GWH Sales (1)

               
 

Residential

 

2,320

   

2,681

   

(13.5%)

     
 

General Service

 

2,297

   

2,363

   

(2.8%)

     
 

Industrial

 

1,444

   

1,448

   

(0.3%)

     
 

Other Energy Sales

 

27

   

28

   

(3.6%)

     
 

Unbilled Sales

 

(92)

   

(133)

   

30.8%

     
 

Total Regular Electric Sales

 

5,996

   

6,387

   

(6.1%)

   

(2.1%)

 
 

Special Sales

 

111

   

380

   

(70.8%)

     
 

Total Electric Sales - Duke Energy Ohio

 

6,107

   

6,767

   

(9.8%)

     
                   

Average Number of Customers

               
 

Residential

 

753,189

   

747,619

   

0.7%

     
 

General Service

 

87,441

   

87,173

   

0.3%

     
 

Industrial

 

2,529

   

2,536

   

(0.3%)

     
 

Other Energy Sales

 

3,245

   

3,206

   

1.2%

     
 

Total Regular Sales

 

846,404

   

840,534

   

0.7%

     
 

Special Sales

 

1

   

1

   

—%

     
 

Total Average Number of Customers - Duke Energy Ohio

 

846,405

   

840,535

   

0.7%

     
                   

Sources of Electric Energy (GWh)

               
 

Generated - Net Output (3)

               
 

Coal

 

928

   

1,220

   

(23.9%)

     
 

Oil and Natural Gas

 

1

   

20

   

(95.0%)

     
 

Total Generation (4)

 

929

   

1,240

   

(25.1%)

     
 

Purchased Power and Net Interchange (5)

 

5,555

   

5,950

   

(6.6%)

     
 

Total Sources of Energy

 

6,484

   

7,190

   

(9.8%)

     
 

Less: Line Loss and Company Usage

 

377

   

423

   

(10.9%)

     
 

Total GWh Sources

 

6,107

   

6,767

   

(9.8%)

     
                   

Owned MW Capacity (3)

               
 

Summer

 

1,062

   

1,225

         
 

Winter

 

1,164

   

1,327

         
                   

Heating and Cooling Degree Days

               
 

Actual

               
 

Heating Degree Days

 

2,349

   

2,962

   

(20.7%)

     
 

Cooling Degree Days

 

   

   

—%

     
                   
 

Variance from Normal

               
 

Heating Degree Days

 

(9.5%)

   

16.4%

   

n/a

     
 

Cooling Degree Days

 

(100.0%)

   

(100.0%)

   

n/a

     
                   
                   
 

(1)  Except as indicated in footnote (2), represents non-weather normalized billed sales, with energy delivered but not yet billed (i.e. unbilled sales) reflected as a single amount and not allocated to the respective retail classes.

                   
 

(2)  Represents weather normal total retail calendar sales (i.e. billed and unbilled sales).

                   
 

(3)  Statistics reflect Duke Energy's ownership share of jointly owned stations.

                   
 

(4)  Generation by source is reported net of auxiliary power.

                   
 

(5)  Purchased power includes renewable energy purchases.

 

 

Duke Energy Ohio

Quarterly Highlights

Supplemental Regulated Utilities Gas Information

March 2016

                   
     

Three Months Ended March 31

     

2016

 

2015

 

%

Inc.(Dec.)

 

% Inc.(Dec.)

Weather

Normal (2)

MCF Sales (1)

               
 

Residential

 

16,697,555

   

22,178,905

   

(24.7%)

     
 

General Service

 

10,079,678

   

13,071,081

   

(22.9%)

     
 

Industrial

 

2,478,003

   

3,075,861

   

(19.4%)

     
 

Other Energy Sales

 

5,825,284

   

6,216,151

   

(6.3%)

     
 

Unbilled Sales

 

(339,000)

   

(353,000)

   

4.0%

     
 

Total Gas Sales - Duke Energy Ohio

 

34,741,520

   

44,188,998

   

(21.4%)

   

(9.8%)

 
                   
                   

Average Number of Customers

               
 

Residential

 

480,519

   

478,136

   

0.5%

     
 

General Service

 

45,224

   

45,340

   

(0.3%)

     
 

Industrial

 

1,699

   

1,706

   

(0.4%)

     
 

Other Energy Sales

 

143

   

144

   

(0.7%)

     
 

Total Average Number of Gas Customers - Duke Energy Ohio

 

527,585

   

525,326

   

0.4%

     
                   
                   
                   

Heating and Cooling Degree Days

               
 

Actual

               
 

Heating Degree Days

 

2,349

   

2,962

   

(20.7%)

     
 

Cooling Degree Days

 

   

   

—%

     
                   
 

Variance from Normal

               
 

Heating Degree Days

 

(9.5%)

   

16.4%

   

n/a

     
 

Cooling Degree Days

 

(100.0%)

   

(100.0%)

   

n/a

     
                   
                   
 

(1)  Except as indicated in footnote (2), represents non-weather normalized billed sales, with energy delivered but not yet billed (i.e. unbilled sales) reflected as a single amount and not allocated to the respective retail classes.

                   
 

(2)  Represents weather normal total retail calendar sales (i.e. billed and unbilled sales).

                   
                   

 

 

Duke Energy Indiana

Quarterly Highlights

Supplemental Regulated Utilities Electric Information

March 2016

                   
     

Three Months Ended March 31

     

2016

 

2015

 

%

Inc.(Dec.)

 

% Inc.(Dec.)

Weather

Normal (2)

GWH Sales (1)

               
 

Residential

 

2,589

   

3,000

   

(13.7%)

     
 

General Service

 

1,988

   

2,076

   

(4.2%)

     
 

Industrial

 

2,559

   

2,544

   

0.6%

     
 

Other Energy Sales

 

13

   

13

   

—%

     
 

Unbilled Sales

 

(111)

   

(97)

   

(14.4%)

     
 

Total Regular Electric Sales

 

7,038

   

7,536

   

(6.6%)

   

(2.2%)

 
 

Special Sales

 

2,356

   

1,192

   

97.7%

     
 

Total Electric Sales - Duke Energy Indiana

 

9,394

   

8,728

   

7.6%

     
                   

Average Number of Customers

               
 

Residential

 

706,268

   

700,681

   

0.8%

     
 

General Service

 

100,484

   

100,407

   

0.1%

     
 

Industrial

 

2,713

   

2,690

   

0.9%

     
 

Other Energy Sales

 

1,597

   

1,562

   

2.2%

     
 

Total Regular Sales

 

811,062

   

805,340

   

0.7%

     
 

Special Sales

 

9

   

8

   

12.5%

     
 

Total Average Number of Customers - Duke Energy Indiana

 

811,071

   

805,348

   

0.7%

     
                   

Sources of Electric Energy (GWh)

               
 

Generated - Net Output (3)

               
 

Coal

 

7,869

   

5,749

   

36.9%

     
 

Hydro

 

69

   

56

   

23.2%

     
 

Oil and Natural Gas

 

501

   

714

   

(29.8%)

     
 

Total Generation (4)

 

8,439

   

6,519

   

29.5%

     
 

Purchased Power and Net Interchange (5)

 

1,065

   

2,414

   

(55.9%)

     
 

Total Sources of Energy

 

9,504

   

8,933

   

6.4%

     
 

Less: Line Loss and Company Usage

 

110

   

205

   

(46.3%)

     
 

Total GWh Sources

 

9,394

   

8,728

   

7.6%

     
                   

Owned MW Capacity (3)

               
 

Summer

 

7,493

   

7,493

         
 

Winter

 

7,871

   

7,871

         
                   

Heating and Cooling Degree Days

               
 

Actual

               
 

Heating Degree Days

 

2,521

   

3,278

   

(23.1%)

     
 

Cooling Degree Days

 

   

   

—%

     
                   
 

Variance from Normal

               
 

Heating Degree Days

 

(9.3%)

   

20.7%

   

n/a

     
 

Cooling Degree Days

 

(100.0%)

   

(100.0%)

   

n/a

     
                   
                   
 

(1)  Except as indicated in footnote (2), represents non-weather normalized billed sales, with energy delivered but not yet billed (i.e. unbilled sales) reflected as a single amount and not allocated to the respective retail classes.

                   
 

(2)  Represents weather normal total retail calendar sales (i.e. billed and unbilled sales).

                   
 

(3)  Statistics reflect Duke Energy's ownership share of jointly owned stations.

                   
 

(4)  Generation by source is reported net of auxiliary power.

                   
 

(5)  Purchased power includes renewable energy purchases.

 

 

DUKE ENERGY CORPORATION

ADJUSTED TO REPORTED EARNINGS RECONCILIATION

Three Months Ended March 31, 2016

(Dollars in millions, except per-share amounts)

 
       

Special Items

           
   

Adjusted Earnings

 

Costs to Achieve, Mergers

 

Cost Savings Initiatives

 

Discontinued Operations

 

Total Adjustments

 

Reported Earnings

SEGMENT INCOME

                       
                         

Regulated Utilities

 

$

695

   

$

   

$

   

$

   

$

   

$

695

 
                         

International Energy

 

123

   

   

   

   

   

123

 
                         

Commercial Portfolio

 

27

   

   

   

   

   

27

 
                         

Total Reportable Segment Income

 

845

   

   

   

   

   

845

 
                         

Other

 

(68)

   

(74)

 

A

(12)

 

B

   

(86)

   

(154)

 
                         

Total Reportable Segment Income and Other Net Expense

 

777

   

(74)

   

(12)

   

   

(86)

   

691

 
                         

Discontinued Operations

 

   

   

   

3

 

C

3

   

3

 
                         

Net Income Attributable to Duke Energy Corporation

 

$

777

   

$

(74)

   

$

(12)

   

$

3

   

$

(83)

   

$

694

 
                         

EPS ATTRIBUTABLE TO DUKE ENERGY CORPORATION, BASIC

 

$

1.13

   

$

(0.11)

   

$

(0.02)

   

$

0.01

   

$

(0.12)

   

$

1.01

 
                         

EPS ATTRIBUTABLE TO DUKE ENERGY CORPORATION, DILUTED

 

$

1.13

   

$

(0.11)

   

$

(0.02)

   

$

0.01

   

$

(0.12)

   

$

1.01

 
                         

A - Net of $46 million tax benefit. Includes $1 million recorded within Operating Revenues, $19 million recorded within Operating Expenses and $100 million recorded within Interest Expense on the Condensed Consolidated Statements of Operations.

B - Net of $8 million tax benefit. Consists of severance costs recorded within Operation, maintenance and other on the Condensed Consolidated Statements of Operations.

C - Recorded in Income (Loss) From Discontinued Operations, net of tax on the Condensed Consolidated Statements of Operations.

 

Weighted Average Shares (reported and adjusted) - in millions

            Basic                                      689

            Diluted                                   689

 

 

 

DUKE ENERGY CORPORATION

ADJUSTED TO REPORTED EARNINGS RECONCILIATION

Three Months Ended March 31, 2015

(Dollars in millions, except per-share amounts)

 
       

Special Items

           
   

Adjusted Earnings

 

Costs to Achieve, Progress Merger

 

Midwest Generation Operations

 

Discontinued Operations

 

Total Adjustments

 

Reported Earnings

SEGMENT INCOME

                       
                         

Regulated Utilities

 

$

774

   

$

   

$

   

$

   

$

   

$

774

 
                         

International Energy

 

36

   

   

   

   

   

36

 
                         

Commercial Portfolio

 

101

   

   

(94)

 

B

   

(94)

   

7

 
                         

Total Reportable Segment Income

 

911

   

   

(94)

   

   

(94)

   

817

 
                         

Other

 

(30)

   

(13)

 

A

   

   

(13)

   

(43)

 
                         

Intercompany Eliminations

 

   

   

   

(1)

 

D

(1)

   

(1)

 
                         

Total Reportable Segment Income and Other Net Expense

 

881

   

(13)

   

(94)

   

(1)

   

(108)

   

773

 
                         

Discontinued Operations

 

   

   

94

 

B

(3)

 

C

91

   

91

 
                         

Net Income Attributable to Duke Energy Corporation

 

$

881

   

$

(13)

   

$

   

$

(4)

   

$

(17)

   

$

864

 
                         

EPS ATTRIBUTABLE TO DUKE ENERGY CORPORATION, BASIC

 

$

1.24

   

$

(0.02)

   

$

   

$

   

$

(0.02)

   

$

1.22

 
                         

EPS ATTRIBUTABLE TO DUKE ENERGY CORPORATION, DILUTED

 

$

1.24

   

$

(0.02)

   

$

   

$

   

$

(0.02)

   

$

1.22

 
                         

A - Net of $8 million tax benefit. Recorded within Operating Expenses on the Condensed Consolidated Statements of Operations.

B - Operating results of the nonregulated Midwest generation business that had been classified from discontinued operations after adjustment for special items and economic hedges (net of $53 million tax benefit).

C - Recorded in Income (Loss) From Discontinued Operations, net of tax on the Condensed Consolidated Statements of Operations.

D - Reverses the impact on eliminations of classifying the nonregulated Midwest generation business as discontinued operations.

 

Weighted Average Shares (reported and adjusted) - in millions

                Basic                                      708

                Diluted                                   708

 

 

DUKE ENERGY CORPORATION

 

ADJUSTED EFFECTIVE TAX RECONCILIATION

 

Three Months Ended March 31, 2016

 

(Dollars in Millions)

 
   
   

Three Months Ended

March 31, 2016

 
   

Balance

 

Effective Tax Rate

 
           

Adjusted Earnings, Pretax Income

 

$

1,044

       

Costs to Achieve, Mergers

 

(120)

       

Cost Savings Initiatives

 

(20)

       

Noncontrolling interests

 

5

       

Reported Income From Continuing Operations Before Income Taxes

 

$

909

       
           
           
           

Adjusted Tax Expense

 

$

267

   

26%

*

 

Costs to Achieve, Mergers

 

(46)

       

Cost Savings Initiatives

 

(8)

       

Reported Income Tax Expense From Continuing Operations

 

$

213

   

23%

   
           

*Adjusted effective tax rate is a non-GAAP financial measure as the rate is calculated using pretax earnings and income tax expense, both adjusted for the impact of special items. The most directly comparable GAAP measure for adjusted effective tax rate is reported effective tax rate, which includes the impact of special items.

 

 

 

DUKE ENERGY CORPORATION

 

ADJUSTED EFFECTIVE TAX RECONCILIATION

 

Three Months Ended March 31, 2015

 

(Dollars in Millions)

 
   
   

Three Months Ended
March 31, 2015

 
   

Balance

 

Effective Tax Rate

 
           

Adjusted Earnings, Pretax Income

 

$

1,305

       

Costs to Achieve, Mergers

 

(21)

       

Midwest Generation Operations

 

(147)

       

Noncontrolling interests

 

3

       

Reported Income From Continuing Operations Before Income Taxes

 

$

1,140

       
           
           
           

Adjusted Tax Expense

 

$

425

   

32%

*

 

Costs to Achieve, Mergers

 

(8)

       

Midwest Generation Operations

 

(53)

       

Reported Income Tax Expense From Continuing Operations

 

$

364

   

32%

   
           

*Adjusted effective tax rate is a non-GAAP financial measure as the rate is calculated using pretax earnings and income tax expense, both adjusted for the impact of special items. The most directly comparable GAAP measure for adjusted effective tax rate is reported effective tax rate, which includes the impact of special items.

 

Media Contact: Tom Shiel
24-Hour: 800.559.3853


Analysts: Bill Currens
Office: 704.382.1603