Duke Energy reports third quarter 2016 financial results

Share This Story

  • Third quarter 2016 GAAP reported diluted earnings per share (EPS) were $1.70 compared to $1.35 for the third quarter of 2015

  • Adjusted diluted EPS of $1.68 for third quarter 2016, compared to $1.47 for the third quarter of 2015

  • Company trending toward the high end of its original 2016 adjusted diluted earnings guidance range of $4.50 to $4.70 per share, excluding costs associated with Hurricane Matthew

CHARLOTTE, N.C. -- Duke Energy today announced third quarter 2016 reported diluted EPS, prepared in accordance with Generally Accepted Accounting Principles (GAAP) of $1.70, compared to $1.35 for third quarter 2015. Third quarter 2016 adjusted diluted EPS was $1.68, compared to $1.47 for third quarter 2015.

GAAP reported diluted EPS includes the impact of special items, which are excluded from adjusted diluted EPS. Special items during the third quarter of 2016 include favorable tax adjustments on previously disposed businesses, charges related to costs to achieve mergers and cost savings initiatives, and an impairment of certain wind projects within commercial renewables.

Third quarter adjusted diluted EPS was higher than the prior year driven by warm summer weather throughout Duke Energy's service territories, higher retail volumes and rider revenues, and ongoing cost management efforts.

Based upon strong results through the third quarter, and the early closing of Piedmont Natural Gas, the company is trending toward the high end of its original 2016 adjusted diluted earnings guidance range of $4.50 to $4.70 per share, excluding fourth-quarter costs associated with Hurricane Matthew.

"We delivered strong financial results again this quarter underpinned by solid operational performance and reached pivotal milestones in transitioning our business portfolio," said Lynn Good, Duke Energy chairman, president and CEO. "The recent closing of our Piedmont Natural Gas acquisition, complemented by the announced sale of our international business, advances our portfolio transition and positions us as a premier regulated energy company."

Business segment results

In addition to the quarterly business segment discussion below, a comprehensive table of quarterly and year-to-date earnings per share drivers compared to the prior year is provided on pages 14 and 15.

The discussion below of the third-quarter results includes both GAAP segment income and adjusted segment income, which is a non-GAAP financial measure. The tables on pages 23 through 26 present a detail of special items and a reconciliation of GAAP 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

On a reported basis, Regulated Utilities recognized third quarter 2016 segment income of $1,200 million, compared to $905 million in the third quarter of 2015. In addition to the drivers outlined below, quarterly results were impacted by a $56 million after-tax impairment charge in the prior year related to the September 2015 Edwardsport settlement. This charge was treated as a special item and therefore excluded from adjusted earnings.

On an adjusted basis, Regulated Utilities recognized third quarter 2016 adjusted segment income of $1,200 million, compared to $965 million in the third quarter 2015, an increase of $0.34 per share.

Higher quarterly results at Regulated Utilities were primarily driven by:

  • Favorable weather (+$0.14 per share) driven by warmer temperatures across all Duke Energy service territories
  • Lower effective tax rate (+$0.08 per share) due to prior year income tax adjustments
  • Higher rider revenues (+$0.05 per share) primarily related to energy efficiency and grid investment riders at Duke Energy Progress and Duke Energy Ohio, respectively
  • Increased weather-normal retail customer volumes (+$0.04 per share)
  • Lower O&M expenses (+$0.02 per share), primarily as a result of ongoing cost savings initiatives, despite higher storm costs (-$0.02 per share)

Commercial Portfolio

On a reported basis, Commercial Portfolio recognized a third quarter 2016 segment loss of $21 million, compared to segment income of $8 million in the third quarter of 2015. In addition to the drivers outlined below, quarterly results were impacted by a $45 million after-tax impairment charge in the current year associated with equity method investments in certain wind projects. This charge was treated as a special item and therefore excluded from adjusted earnings.

On an adjusted basis, Commercial Portfolio recognized third quarter 2016 adjusted segment income of $24 million, compared to $7 million in the third quarter 2015, an increase of $0.02 per share.

Higher quarterly results at Commercial Portfolio were primarily driven by additional wind and solar plants placed in service and improved wind resources.

International Energy

International Energy recognized third quarter 2016 reported and adjusted segment income of $64 million, compared to $69 million in the third quarter 2015, a decrease of $0.01 per share.

Other

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

On a reported basis, Other recognized third quarter 2016 net expense of $189 million, compared to net expense of $45 million in the third quarter of 2015. In addition to the drivers outlined below, quarterly results were impacted by $37 million of higher costs to achieve mergers and $12 million of charges in the current year related to cost savings initiatives, both net of tax. These charges were treated as special items and therefore excluded from adjusted earnings.

On an adjusted basis, Other recognized third quarter 2016 adjusted net expense of $125 million, compared to adjusted net expense of $30 million in the third quarter 2015, a decrease of $0.14 per share. The increased net expense was primarily driven by a higher effective tax rate (-$0.13 per share) due to prior year income tax benefits and an unfavorable audit settlement in the current year.

The consolidated reported effective tax rate for third quarter 2016 was 32.9 percent, compared to 30.9 percent in the third quarter of 2015. The consolidated adjusted effective tax rate for third quarter 2016 was 33.5 percent, compared to 31.6 percent in the third quarter of 2015. Adjusted effective tax rate is a non-GAAP financial measure. The tables on pages 27 and 28 present a reconciliation of GAAP reported effective tax rate to adjusted effective tax rate.

Discontinued Operations

In the third quarter, Duke Energy recognized an income tax benefit of $122 million within Discontinued Operations due to deferred tax liability adjustments related to the Midwest Generation Disposal Group and another previously sold business.

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 877-741-4253 in the United States or 719-325-4802 outside the United States. The confirmation code is 4938179. 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, Nov. 14, 2016, by calling 888-203-1112 in the United States or 719-457-0820 outside the United States and using the code 4938179. A replay and transcript also will be available by accessing the investors' section of the company's website.

Special Items and Non-GAAP Reconciliation

The following table presents a reconciliation of GAAP reported to adjusted diluted EPS for quarterly results in 2016 and 2015:

 

(In millions, except per-share amounts)

After-Tax
Amount

3Q 2016
EPS

3Q 2015
EPS

Diluted EPS, as reported

 

$

1.70

 

$

1.35

 

Adjustments to reported EPS:

     

Third Quarter 2016

     

Costs to achieve, mergers

$

52

 

0.07

   

Cost saving initiatives

12

 

0.02

   

Commercial Renewables impairment

45

 

0.07

   

Discontinued operations

(122)

 

(0.18)

   

Third Quarter 2015

     

Costs to achieve, Progress merger

15

   

0.02

 

Edwardsport Settlement

56

   

0.08

 

Ash Basin Settlement

4

   

0.01

 

Discontinued operations

5

   

0.01

 

Total adjustments

 

$

(0.02)

 

$

0.12

 

Diluted EPS, as adjusted

 

$

1.68

 

$

1.47

 

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 are not indicative of our ongoing performance, and are discussed below. Management believes the presentation of adjusted earnings and adjusted diluted EPS provides useful information to investors, as it provides them with 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.

Special items included in the periods presented include the following:

  • Costs to achieve mergers and International impairment represent charges that result from potential or completed strategic acquisitions and divestitures that do not reflect ongoing costs.
  • Cost savings initiatives represents severance charges related to company-wide initiatives to standardize processes and systems, leverage technology and workforce optimization, which are not representative of ongoing costs.
  • Commercial Renewables Impairment represents an other-than-temporary impairment of certain equity method investments. Management believes the impairment does not reflect an ongoing cost.
  • Edwardsport settlement and Ash basin settlement represent charges related to settlement agreements with regulators and other governmental entities and do not represent ongoing costs.
  • Midwest generation operations represents the operating results of the nonregulated Midwest generation business and Duke Energy Retail Sales (collectively, the Midwest Generation Disposal Group), which have been classified as discontinued operations. Management believes inclusion of the Midwest Generation Disposal Group's operating results within adjusted earnings and adjusted diluted EPS results in a better reflection of Duke Energy's financial performance during the period.

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 (such as legal settlements, the impact of regulatory orders, or asset impairments).

Management evaluates segment performance based on segment income and other net expense. Segment income is defined as income from continuing operations net of income attributable to noncontrolling interests. Segment income 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, which are discussed above. Management believes the presentation of adjusted segment income 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 or adjusted other net expense is segment income and other net expense.

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 for future periods, as discussed above.

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. The company also distributes natural gas to more than 1.5 million customers in the Carolinas, Ohio, Kentucky and Tennessee. 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 an 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 impoundments, are uncertain and difficult to estimate; the ability to recover eligible costs, including amounts associated with coal ash impoundment retirement obligations and costs related to significant weather events, and to 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 ability to complete necessary or desirable pipeline expansion or infrastructure projects in our natural gas business; operational interruptions to our gas distribution and transmission activities; 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, including the proposed sale of International Energy, excluding the equity investment in National Methanol Company; and the ability to successfully integrate the natural gas businesses since the acquisition of Piedmont Natural Gas Company, Inc. 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.

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.

 

September 2016

QUARTERLY HIGHLIGHTS

(Unaudited)

               
 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

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

2016

 

2015

 

2016

 

2015

Earnings Per Share - Basic and Diluted

             

Income from continuing operations attributable to Duke Energy Corporation common stockholders

             

Basic

$

1.52

   

$

1.36

   

$

3.27

   

$

3.31

 

Diluted

$

1.52

   

$

1.36

   

$

3.26

   

$

3.31

 
               

Income (Loss) from discontinued operations attributable to Duke Energy Corporation common stockholders

             

Basic

$

0.18

   

$

(0.01)

   

$

0.18

   

$

0.05

 

Diluted

$

0.18

   

$

(0.01)

   

$

0.18

   

$

0.05

 
               

Net income attributable to Duke Energy Corporation common stockholders

             

Basic

$

1.70

   

$

1.35

   

$

3.45

   

$

3.36

 

Diluted

$

1.70

   

$

1.35

   

$

3.44

   

$

3.36

 
               

Weighted average shares outstanding

             

Basic

689

   

688

   

689

   

696

 

Diluted

691

   

688

   

690

   

696

 
               

SEGMENT INCOME (LOSS) BY BUSINESS SEGMENT

             

Regulated Utilities(a)

$

1,200

   

$

905

   

$

2,613

   

$

2,311

 

International Energy(b)

64

   

69

   

85

   

157

 

Commercial Portfolio(c)(d)

(21)

   

8

   

20

   

(15)

 

Total Reportable Segment Income

1,243

   

982

   

2,718

   

2,453

 

Other Net Expense(e)(f)(g)

(189)

   

(45)

   

(463)

   

(139)

 

Intercompany Eliminations

   

   

   

(4)

 

Income (Loss) from Discontinued Operations, net of tax(h)(i)

122

   

(5)

   

124

   

29

 

Net Income Attributable to Duke Energy Corporation

$

1,176

   

$

932

   

$

2,379

   

$

2,339

 
               

CAPITALIZATION

             

Total Common Equity (%)

       

45 %

   

48 %

 

Total Debt (%)

       

55 %

   

52 %

 
               

Total Debt

       

$

50,176

   

$

42,457

 

Book Value Per Share

       

$

58.85

   

$

57.92

 

Actual Shares Outstanding

       

689

   

688

 
               

CAPITAL AND INVESTMENT EXPENDITURES

             

Regulated Utilities(j)

$

1,674

   

$

2,539

   

$

4,687

   

$

5,212

 

International Energy

11

   

14

   

26

   

33

 

Commercial Portfolio

192

   

374

   

614

   

757

 

Other

44

   

52

   

123

   

166

 

Total Capital and Investment Expenditures

$

1,921

   

$

2,979

   

$

5,450

   

$

6,168

 
               
               

Note: Certain prior period amounts have been reclassified to conform to the current year presentation.

               

(a) Includes a charge of $56 million (net of tax of $34 million) related to the Edwardsport settlement for the three and nine months ended September 30, 2015.

(b) Includes an impairment charge of $145 million (net of tax of $49 million) for the nine months ended September 30, 2016, related to certain assets in Central America, as well as a tax benefit of $95 million resulting from the ability to more efficiently utilize foreign tax credits.

(c) Includes an impairment charge of $45 million (net of tax of $26 million) for the three and nine months ended September 30, 2016, related to certain equity investments in wind projects.

(d) Includes a tax charge of $41 million for the nine months ended September 30, 2015, resulting from the completion of the sale of the nonregulated Midwest generation business.

(e) Includes costs to achieve mergers of $52 million for the three months ended September 30, 2016 (net of tax of $32 million), and $195 million for the nine months ended September 30, 2016 (net of tax of $120 million). These costs primarily consist of losses on forward-starting interest rate swaps associated with the Piedmont acquisition financing.

(f) Includes costs to achieve Progress merger of $15 million for the three months ended September 30, 2015 (net of tax of $9 million), and $42 million for the nine months ended September 30, 2015 (net of tax of $25 million).

(g) Includes a charge of $12 million for the three months ended September 30, 2016 (net of tax of $7 million) and $39 million for the nine months ended September 30, 2016 (net of tax of $24 million), primarily consisting of severance expense related to cost savings initiatives.

(h) Includes an income tax benefit of $122 million for the three and nine months ended September 30, 2016, resulting from deferred tax liability adjustments related to the Midwest Generation Disposal Group and another previously sold business.

(i) Includes the impact of a litigation reserve related to the nonregulated Midwest generation business of $53 million for the nine months ended September 30, 2015 (net of tax of $28 million).

(j) Includes $1.25 billion related to the NCEMPA acquisition for the three and nine months ended September 30, 2015.

 

 

September 2016

QUARTERLY HIGHLIGHTS

(Unaudited)

               
 

Three Months Ended

 

Nine Months Ended

 

September 30,

 

September 30,

(In millions, except for GWh and MW amounts)

2016

 

2015

 

2016

 

2015

REGULATED UTILITIES

             

  Operating Revenues

$

6,430

   

$

6,147

   

$

16,788

   

$

17,090

 

  Operating Expenses

4,385

   

4,481

   

12,124

   

12,789

 

  Gains on Sales of Other Assets and Other, net

1

   

1

   

3

   

10

 

  Operating Income

2,046

   

1,667

   

4,667

   

4,311

 

  Other Income and Expenses

75

   

56

   

213

   

187

 

  Interest Expense

293

   

280

   

848

   

829

 

  Income Before Income Taxes

1,828

   

1,443

   

4,032

   

3,669

 

  Income Tax Expense

628

   

538

   

1,419

   

1,358

 

  Segment Income

$

1,200

   

$

905

   

$

2,613

   

$

2,311

 
               

  Depreciation and Amortization

$

749

   

$

691

   

$

2,198

   

$

2,096

 

INTERNATIONAL ENERGY

             

  Operating Revenues

$

245

   

$

281

   

$

761

   

$

841

 

  Operating Expenses

177

   

200

   

713

   

639

 

  Loss on Sales of Other Assets and Other, net

(1)

   

   

(2)

   

(1)

 

  Operating Income

67

   

81

   

46

   

201

 

  Other Income and Expenses

23

   

24

   

62

   

69

 

  Interest Expense

19

   

21

   

63

   

66

 

  Income Before Income Taxes

71

   

84

   

45

   

204

 

  Income Tax Expense (Benefit)

4

   

14

   

(48)

   

44

 

  Less: Income Attributable to Noncontrolling Interests

3

   

1

   

8

   

3

 

  Segment Income

$

64

   

$

69

   

$

85

   

$

157

 
               

  Depreciation and Amortization

$

18

   

$

23

   

$

62

   

$

69

 
               

  Sales, GWh

5,017

   

4,590

   

16,522

   

13,580

 

  Proportional MW Capacity in Operation

       

4,315

   

4,333

 

COMMERCIAL PORTFOLIO

             

  Operating Revenues

$

140

   

$

66

   

$

366

   

$

214

 

  Operating Expenses

141

   

82

   

373

   

255

 

  Gains on Sales of Other Assets and Other, net

1

   

   

3

   

6

 

  Operating Loss

   

(16)

   

(4)

   

(35)

 

  Other Income and Expenses

(69)

   

(3)

   

(63)

   

(3)

 

  Interest Expense

15

   

11

   

38

   

33

 

  Loss Before Income Taxes

(84)

   

(30)

   

(105)

   

(71)

 

  Income Tax Benefit

(62)

   

(37)

   

(123)

   

(55)

 

  Less: Loss Attributable to Noncontrolling Interests

(1)

   

(1)

   

(2)

   

(1)

 

  Segment (Loss) Income

$

(21)

   

$

8

   

$

20

   

$

(15)

 
               

  Depreciation and Amortization

$

33

   

$

27

   

$

96

   

$

77

 
               

  Actual Renewable Plant Production, GWh

1,801

   

1,230

   

5,619

   

3,913

 

  Net Proportional MW Capacity in Operation

       

2,725

   

1,634

 

OTHER

             

  Operating Revenues

$

32

   

$

17

   

$

91

   

$

78

 

  Operating Expenses

128

   

64

   

316

   

177

 

  Gains on Sales of Other Assets and Other, net

5

   

3

   

16

   

16

 

  Operating Loss

(91)

   

(44)

   

(209)

   

(83)

 

  Other Income and Expenses

12

   

(2)

   

30

   

8

 

  Interest Expense

157

   

91

   

553

   

285

 

  Loss Before Income Taxes

(236)

   

(137)

   

(732)

   

(360)

 

  Income Tax Benefit

(50)

   

(95)

   

(276)

   

(229)

 

  Less: Income Attributable to Noncontrolling Interests

3

   

3

   

7

   

8

 

  Other Net Expense

$

(189)

   

$

(45)

   

$

(463)

   

$

(139)

 
               

  Depreciation and Amortization

$

37

   

$

33

   

$

108

   

$

99

 
               

Note: Certain prior period amounts have been reclassified to conform to the current year presentation.

 

 

 

DUKE ENERGY CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(In millions, except per-share amounts)

               
 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

2016

 

2015

 

2016

 

2015

Operating Revenues

             

Regulated electric

$

6,303

   

$

6,017

   

$

16,321

   

$

16,564

 

Nonregulated electric and other

429

   

377

   

1,251

   

1,157

 

Regulated natural gas

89

   

89

   

355

   

416

 

Total operating revenues

6,821

   

6,483

   

17,927

   

18,137

 

Operating Expenses

             

Fuel used in electric generation and purchased power - regulated

2,016

   

2,113

   

5,102

   

5,775

 

Fuel used in electric generation and purchased power - nonregulated

75

   

61

   

215

   

283

 

Cost of natural gas

17

   

21

   

98

   

158

 

Operation, maintenance and other

1,547

   

1,426

   

4,467

   

4,274

 

Depreciation and amortization

837

   

774

   

2,464

   

2,341

 

Property and other taxes

303

   

293

   

893

   

836

 

Impairment charges

10

   

111

   

208

   

111

 

Total operating expenses

4,805

   

4,799

   

13,447

   

13,778

 

Gains on Sales of Other Assets and Other, net

6

   

4

   

20

   

31

 

Operating Income

2,022

   

1,688

   

4,500

   

4,390

 

Other Income and Expenses

             

Equity in earnings (losses) of unconsolidated affiliates

(60)

   

17

   

(37)

   

53

 

Other income and expenses, net

99

   

57

   

270

   

203

 

Total other income and expenses

39

   

74

   

233

   

256

 

Interest Expense

482

   

402

   

1,493

   

1,208

 

Income From Continuing Operations Before Income Taxes

1,579

   

1,360

   

3,240

   

3,438

 

Income Tax Expense from Continuing Operations

520

   

420

   

972

   

1,118

 

Income From Continuing Operations

1,059

   

940

   

2,268

   

2,320

 

Income (Loss) From Discontinued Operations, net of tax

122

   

(5)

   

124

   

29

 

Net Income

1,181

   

935

   

2,392

   

2,349

 

Less: Net Income Attributable to Noncontrolling Interests

5

   

3

   

13

   

10

 

Net Income Attributable to Duke Energy Corporation

$

1,176

   

$

932

   

$

2,379

   

$

2,339

 
               

Earnings Per Share - Basic and Diluted

             

Income from continuing operations attributable to Duke Energy Corporation common stockholders

             

Basic

$

1.52

   

$

1.36

   

$

3.27

   

$

3.31

 

Diluted

$

1.52

   

$

1.36

   

$

3.26

   

$

3.31

 

Income (Loss) from discontinued operations attributable to Duke Energy Corporation common stockholders

             

Basic

$

0.18

   

$

(0.01)

   

$

0.18

   

$

0.05

 

Diluted

$

0.18

   

$

(0.01)

   

$

0.18

   

$

0.05

 

Net income attributable to Duke Energy Corporation common stockholders

             

Basic

$

1.70

   

$

1.35

   

$

3.45

   

$

3.36

 

Diluted

$

1.70

   

$

1.35

   

$

3.44

   

$

3.36

 

Weighted average shares outstanding

             

Basic

689

   

688

   

689

   

696

 

Diluted

691

   

688

   

690

   

696

 

 

 

DUKE ENERGY CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

 
         

(in millions)

 

September 30, 2016

 

December 31, 2015

ASSETS

       

Current Assets

       

Cash and cash equivalents

 

$

6,179

   

$

857

 

Receivables (net of allowance for doubtful accounts of $25 at 2016 and $18 at 2015)

 

583

   

703

 

Receivables of VIEs (net of allowance for doubtful accounts of $54 at 2016 and $53 at 2015)

 

2,139

   

1,748

 

Inventory

 

3,351

   

3,810

 

Regulatory assets (includes $51 related to VIEs at 2016)

 

853

   

877

 

Other

 

429

   

327

 

Total current assets

 

13,534

   

8,322

 

Investments and Other Assets

       

Investments in equity method unconsolidated affiliates

 

604

   

499

 

Nuclear decommissioning trust funds

 

6,112

   

5,825

 

Goodwill

 

16,354

   

16,343

 

Other

 

2,948

   

3,042

 

Total investments and other assets

 

26,018

   

25,709

 

Property, Plant and Equipment

       

Cost

 

116,376

   

112,826

 

Accumulated depreciation and amortization

 

(38,812)

   

(37,665)

 

Generation facilities to be retired, net

 

652

   

548

 

Net property, plant and equipment

 

78,216

   

75,709

 

Regulatory Assets and Deferred Debits

       

Regulatory assets (includes $1,156 related to VIEs at 2016)

 

11,896

   

11,373

 

Other

 

22

   

43

 

Total regulatory assets and deferred debits

 

11,918

   

11,416

 

Total Assets

 

$

129,686

   

$

121,156

 

LIABILITIES AND EQUITY

       

Current Liabilities

       

Accounts payable

 

$

2,138

   

$

2,400

 

Notes payable and commercial paper

 

3,011

   

3,633

 

Taxes accrued

 

636

   

348

 

Interest accrued

 

504

   

430

 

Current maturities of long-term debt (includes $258 at 2016 and $125 at 2015 related to VIEs)

 

3,201

   

2,074

 

Asset retirement obligations

 

539

   

 

Regulatory liabilities

 

319

   

400

 

Other

 

1,728

   

2,115

 

Total current liabilities

 

12,076

   

11,400

 

Long-Term Debt (includes $3,641 at 2016 and $2,197 at 2015 related to VIEs)

 

43,964

   

37,495

 

Deferred Credits and Other Liabilities

       

Deferred income taxes

 

13,201

   

12,705

 

Investment tax credits

 

486

   

472

 

Accrued pension and other post-retirement benefit costs

 

1,030

   

1,088

 

Asset retirement obligations

 

10,291

   

10,264

 

Regulatory liabilities

 

6,241

   

6,255

 

Other

 

1,851

   

1,706

 

Total deferred credits and other liabilities

 

33,100

   

32,490

 

Commitments and Contingencies

       

Equity

       

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

 

1

   

1

 

Additional paid-in capital

 

37,997

   

37,968

 

Retained earnings

 

3,212

   

2,564

 

Accumulated other comprehensive loss

 

(721)

   

(806)

 

Total Duke Energy Corporation stockholders' equity

 

40,489

   

39,727

 

Noncontrolling interests

 

57

   

44

 

Total equity

 

40,546

   

39,771

 

Total Liabilities and Equity

 

$

129,686

   

$

121,156

 

 

 

DUKE ENERGY CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In millions)

         
   

Nine Months Ended September 30,

   

2016

 

2015

CASH FLOWS FROM OPERATING ACTIVITIES

       

Net Income

 

$

2,392

   

$

2,349

 

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

 

3,200

   

3,047

 

Net cash provided by operating activities

 

5,592

   

5,396

 
         

CASH FLOWS FROM INVESTING ACTIVITIES

       

Net cash used in investing activities

 

(5,555)

   

(3,291)

 
         

CASH FLOWS FROM FINANCING ACTIVITIES

       

Net cash provided by (used in) financing activities

 

5,285

   

(2,771)

 
         

Net increase (decrease) in cash and cash equivalents

 

5,322

   

(666)

 

Cash and cash equivalents at the beginning of period

 

857

   

2,036

 

Cash and cash equivalents at end of period

 

$

6,179

   

$

1,370

 

 

 

DUKE ENERGY CORPORATION

EARNINGS VARIANCES

September 2016 QTD vs. Prior Year

 

($ per share)

Regulated Utilities

 

International Energy

 

Commercial Portfolio

 

Other

 

Discontinued Operations

 

Consolidated

2015 QTD Reported Earnings Per Share, Diluted

$

1.31

   

$

0.10

   

$

0.01

   

$

(0.06)

   

$

(0.01)

   

$

1.35

 

Costs to Achieve, Progress Merger

   

   

   

0.02

   

   

0.02

 

Edwardsport Settlement

0.08

   

   

   

   

   

0.08

 

Ash Basin Settlement

0.01

   

   

   

   

   

0.01

 

Discontinued Operations

   

   

   

   

0.01

   

0.01

 

2015 QTD Adjusted Earnings Per Share, Diluted

$

1.40

   

$

0.10

   

$

0.01

   

$

(0.04)

   

$

   

$

1.47

 

Weather

0.14

   

   

   

   

   

0.14

 

Pricing and Riders (a)

0.05

   

   

   

   

   

0.05

 

Volume

0.04

   

   

   

   

   

0.04

 

Wholesale (b)

0.03

   

   

   

   

   

0.03

 

Operations and Maintenance, net of recoverables

0.02

   

   

   

   

   

0.02

 

Latin America, including Foreign Exchange Rates

   

   

   

   

   

 

National Methanol Company

   

(0.01)

   

   

   

   

(0.01)

 

Duke Energy Renewables (c)

   

   

0.02

   

   

   

0.02

 

Commercial Transmission, Pipeline and Other

   

   

   

   

   

 

Interest Expense

(0.01)

   

   

   

(0.01)

   

   

(0.02)

 

Change in effective income tax rate

0.08

   

0.01

   

   

(0.13)

   

   

(0.04)

 

Other

(0.01)

   

(0.01)

   

   

   

   

(0.02)

 

2016 QTD Adjusted Earnings Per Share, Diluted

$

1.74

   

$

0.09

   

$

0.03

   

$

(0.18)

   

$

   

$

1.68

 

Costs to Achieve, Mergers

   

   

   

(0.07)

   

   

(0.07)

 

Cost Savings Initiatives

   

   

   

(0.02)

   

   

(0.02)

 

Commercial Renewables Impairment

   

   

(0.07)

   

   

   

(0.07)

 

Discontinued Operations

   

   

   

   

0.18

   

0.18

 

2016 QTD Reported Earnings Per Share, Diluted

$

1.74

   

$

0.09

   

$

(0.04)

   

$

(0.27)

   

$

0.18

   

$

1.70

 
                         
 

Note 1: Earnings Per Share amounts are calculated using the consolidated statutory income tax rate for all variance drivers except Duke Energy Renewables, which uses an effective 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: Certain prior period amounts have been reclassified to conform to the current year presentation.

   

(a)

Primarily due to the NCEMPA rider (+$0.02) and higher energy efficiency recoveries at Duke Energy Progress (+$0.01).

(b)

Primarily due to the implementation of new contracts.

(c)

Primarily due to new wind and solar growth and higher wind production.

 

 

DUKE ENERGY CORPORATION

EARNINGS VARIANCES

September 2016 YTD vs. Prior Year

 

($ per share)

Regulated Utilities

 

International Energy

 

Commercial Portfolio

 

Other

 

Discontinued Operations

 

Consolidated

2015 YTD Reported Earnings Per Share, Diluted

$

3.32

   

$

0.22

   

$

(0.03)

   

$

(0.19)

   

$

0.04

   

$

3.36

 

Costs to Achieve, Progress Merger

   

   

   

0.05

   

   

0.05

 

Edwardsport Settlement

0.08

   

   

   

   

   

0.08

 

Midwest Generation Operations

   

   

0.14

   

   

   

0.14

 

Ash Basin Settlement

0.01

   

   

   

   

   

0.01

 

Discontinued Operations

   

   

0.06

   

   

(0.04)

   

0.02

 

2015 YTD Adjusted Earnings Per Share, Diluted

$

3.41

   

$

0.22

   

$

0.17

   

$

(0.14)

   

$

   

$

3.66

 

Stock repurchase (a)

0.03

   

0.01

   

   

   

   

0.04

 

Weather

0.03

   

   

   

   

   

0.03

 

Pricing and Riders (b)

0.16

   

   

   

   

   

0.16

 

Volume

0.04

   

   

   

   

   

0.04

 

Wholesale (c)

0.07

   

   

   

   

   

0.07

 

Operations and Maintenance, net of recoverables (d)

0.06

   

   

   

   

   

0.06

 

Latin America, including Foreign Exchange Rates (e)

   

0.05

   

   

   

   

0.05

 

National Methanol Company

   

(0.05)

   

   

   

   

(0.05)

 

Duke Energy Renewables (f)

   

   

0.03

   

   

   

0.03

 

Commercial Transmission, Pipeline and Other

   

   

0.01

   

   

   

0.01

 

Midwest Generation (g)

   

   

(0.12)

   

   

   

(0.12)

 

Interest Expense

(0.01)

   

   

   

(0.03)

   

   

(0.04)

 

Change in effective income tax rate (h)

0.10

   

0.10

   

   

(0.14)

   

   

0.06

 

Other (i)

(0.10)

   

   

   

(0.02)

   

   

(0.12)

 

2016 YTD Adjusted Earnings Per Share, Diluted

$

3.79

   

$

0.33

   

$

0.09

   

$

(0.33)

   

$

   

$

3.88

 

Costs to Achieve, Mergers

   

   

   

(0.28)

   

   

(0.28)

 

International Impairment

   

(0.21)

   

   

   

   

(0.21)

 

Cost Savings Initiatives

   

   

   

(0.06)

   

   

(0.06)

 

Commercial Renewables Impairment

   

   

(0.07)

   

   

   

(0.07)

 

Discontinued Operations

   

   

   

   

0.18

   

0.18

 

2016 YTD Reported Earnings Per Share, Diluted

$

3.79

   

$

0.12

   

$

0.02

   

$

(0.67)

   

$

0.18

   

$

3.44

 
                         
 

Note 1: Earnings Per Share amounts are calculated using the consolidated statutory income tax rate for all variance drivers except Duke Energy Renewables, which uses an effective 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: Certain prior period amounts have been reclassified to conform to the current year presentation.

   

(a)

Due to the decrease in common shares outstanding as a result of the Accelerated Stock Repurchase Program. Weighted average diluted shares outstanding decreased from 696 million shares to 690 million shares.

(b)

Primarily due to the NCEMPA rider (+$0.06), higher energy efficiency recoveries in the Carolinas (+$0.05), and a prior year unfavorable regulatory order in Ohio related to energy efficiency (+$0.02).

(c)

Primarily due to the implementation of the new 30-year contract with NCEMPA.

(d)

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

(e)

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

(f)

Primarily due to new wind and solar growth and higher wind production.

(g)

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

(h)

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.

(i)

Regulated Utilities includes increased depreciation and amortization expense (-$0.08) due to higher depreciable base including the NCEMPA asset purchase, and higher non-income taxes (-$0.05) primarily due to increased property taxes.

 

 

Regulated Utilities

Quarterly Highlights

Supplemental Regulated Utilities Electric Information

September 2016

                                 
   

Three Months Ended September 30,

 

Nine Months Ended September 30,

   

2016

 

2015

 

%

Inc.(Dec.)

 

% Inc.(Dec.)

Weather

Normal (2)

 

2016

 

2015

 

%

Inc.(Dec.)

 

% Inc.(Dec.)

Weather

Normal (2)

GWh Sales (1)

                             
 

Residential

26,103

   

24,176

   

8.0%

   

2.3%

   

65,450

   

66,195

   

(1.1%)

   

1.0%

 
 

General Service

22,768

   

22,047

   

3.3%

   

2.1%

   

59,291

   

59,124

   

0.3%

   

0.2%

 
 

Industrial

13,854

   

14,001

   

(1.0%)

   

(1.1%)

   

39,147

   

39,370

   

(0.6%)

   

(0.4%)

 
 

Other Energy Sales

144

   

149

   

(3.4%)

       

435

   

450

   

(3.3%)

     
 

Unbilled Sales

(703)

   

(1,808)

   

61.1%

   

n/a

   

1,078

   

(476)

   

326.5%

   

n/a

 
 

Total Retail Sales

62,166

   

58,565

   

6.1%

   

1.4%

   

165,401

   

164,663

   

0.4%

   

0.4%

 
 

Special Sales

12,102

   

10,450

   

15.8%

       

33,783

   

28,551

   

18.3%

     
 

Total Consolidated Electric Sales - Regulated Utilities

74,268

   

69,015

   

7.6%

       

199,184

   

193,214

   

3.1%

     
                                 

Average Number of Customers (Electric)

                             
 

Residential

6,455,615

   

6,365,092

   

1.4%

       

6,439,699

   

6,351,973

   

1.4%

     
 

General Service

964,893

   

954,659

   

1.1%

       

961,246

   

951,350

   

1.0%

     
 

Industrial

17,807

   

18,105

   

(1.6%)

       

17,868

   

18,150

   

(1.6%)

     
 

Other Energy Sales

23,138

   

23,113

   

0.1%

       

23,117

   

23,024

   

0.4%

     
 

Total Regular Sales

7,461,453

   

7,360,969

   

1.4%

       

7,441,930

   

7,344,497

   

1.3%

     
 

Special Sales

61

   

64

   

(4.7%)

       

61

   

63

   

(3.2%)

     
 

Total Average Number of Customers - Regulated Utilities

7,461,514

   

7,361,033

   

1.4%

       

7,441,991

   

7,344,560

   

1.3%

     
                                 

Sources of Electric Energy (GWh)

                             
 

Generated - Net Output (3)

                             
 

Coal

24,665

   

23,509

   

4.9%

       

58,367

   

62,433

   

(6.5%)

     
 

Nuclear

19,177

   

18,469

   

3.8%

       

55,785

   

52,580

   

6.1%

     
 

Hydro

131

   

91

   

44.0%

       

1,502

   

1,025

   

46.5%

     
 

Oil and Natural Gas

17,594

   

16,533

   

6.4%

       

48,461

   

46,054

   

5.2%

     
 

Renewable Energy

60

   

3

   

1,900.0%

       

158

   

10

   

1,480.0%

     
 

Total Generation (4)

61,627

   

58,605

   

5.2%

       

164,273

   

162,102

   

1.3%

     
 

Purchased Power and Net Interchange (5)

17,105

   

(2,765)

   

718.6%

       

45,757

   

24,461

   

87.1%

     
 

Total Sources of Energy

78,732

   

55,840

   

41.0%

       

210,030

   

186,563

   

12.6%

     
 

Less: Line Loss and Company Usage

4,464

   

2,604

   

71.4%

       

10,846

   

9,128

   

18.8%

     
 

Total GWh Sources

74,268

   

53,236

   

39.5%

       

199,184

   

177,435

   

12.3%

     
                                 

Owned MW Capacity (3)

                             
 

Summer

               

49,839

   

50,081

         
 

Winter

               

53,028

   

53,346

         

Nuclear Capacity Factor (%) (6)

               

96

   

95

         
                                 
                                 
 

(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 Carolinas

Quarterly Highlights

Supplemental Regulated Utilities Electric Information

 September 2016

                                 
   

Three Months Ended September 30,

 

Nine Months Ended September 30,

   

2016

 

2015

 

%

Inc.(Dec.)

 

% Inc.(Dec.)

Weather

Normal (2)

 

2016

 

2015

 

%

Inc.(Dec.)

 

% Inc.(Dec.)

Weather

Normal (2)

GWh Sales (1)

                             
 

Residential

8,804

   

8,213

   

7.2%

       

22,055

   

22,445

   

(1.7%)

     
 

General Service

8,507

   

8,273

   

2.8%

       

22,105

   

22,074

   

0.1%

     
 

Industrial

5,923

   

6,041

   

(2.0%)

       

16,546

   

16,730

   

(1.1%)

     
 

Other Energy Sales

76

   

76

   

—%

       

228

   

229

   

(0.4%)

     
 

Unbilled Sales

(446)

   

(1,047)

   

57.4%

       

244

   

(693)

   

135.2%

     
 

Total Regular Electric Sales

22,864

   

21,556

   

6.1%

   

1.5%

   

61,178

   

60,785

   

0.6%

   

0.4%

 
 

Special Sales

2,644

   

2,181

   

21.2%

       

6,712

   

6,726

   

(0.2%)

     
 

Total Consolidated Electric Sales - Duke Energy Carolinas

25,508

   

23,737

   

7.5%

       

67,890

   

67,511

   

0.6%

     
                                 

Average Number of Customers

                             
 

Residential

2,151,654

   

2,120,091

   

1.5%

       

2,144,598

   

2,113,735

   

1.5%

     
 

General Service

350,252

   

346,039

   

1.2%

       

348,819

   

344,699

   

1.2%

     
 

Industrial

6,276

   

6,414

   

(2.2%)

       

6,303

   

6,444

   

(2.2%)

     
 

Other Energy Sales

15,224

   

15,095

   

0.9%

       

15,170

   

15,014

   

1.0%

     
 

Total Regular Sales

2,523,406

   

2,487,639

   

1.4%

       

2,514,890

   

2,479,892

   

1.4%

     
 

Special Sales

24

   

24

   

—%

       

24

   

25

   

(4.0%)

     
 

Total Average Number of Customers - Duke Energy Carolinas

2,523,430

   

2,487,663

   

1.4%

       

2,514,914

   

2,479,917

   

1.4%

     
                                 

Sources of Electric Energy (GWh)

                             
 

Generated - Net Output (3)

                             
 

Coal

9,395

   

8,597

   

9.3%

       

20,056

   

22,127

   

(9.4%)

     
 

Nuclear

11,607

   

10,991

   

5.6%

       

33,409

   

34,110

   

(2.1%)

     
 

Hydro

(35)

   

(40)

   

12.5%

       

802

   

436

   

83.9%

     
 

Oil and Natural Gas

3,216

   

2,945

   

9.2%

       

8,893

   

7,936

   

12.1%

     
 

Renewable Energy

3

   

3

   

—%

       

10

   

10

   

—%

     
 

Total Generation (4)

24,186

   

22,496

   

7.5%

       

63,170

   

64,619

   

(2.2%)

     
 

Purchased Power and Net Interchange (5)

2,729

   

2,731

   

(0.1%)

       

8,796

   

6,988

   

25.9%

     
 

Total Sources of Energy

26,915

   

25,227

   

6.7%

       

71,966

   

71,607

   

0.5%

     
 

Less: Line Loss and Company Usage

1,407

   

1,490

   

(5.6%)

       

4,076

   

4,096

   

(0.5%)

     
 

Total GWh Sources

25,508

   

23,737

   

7.5%

       

67,890

   

67,511

   

0.6%

     
                                 

Owned MW Capacity (3)

                             
 

Summer

               

19,678

   

19,645

         
 

Winter

               

20,383

   

20,360

         

Nuclear Capacity Factor (%) (6)

               

96

   

97

         
                                 

Heating and Cooling Degree Days

                             
 

Actual

                             
 

Heating Degree Days

   

5

   

(100.0%)

       

1,861

   

2,109

   

(11.8%)

     
 

Cooling Degree Days

1,301

   

1,085

   

19.9%

       

1,890

   

1,709

   

10.6%

     
                                 
 

Variance from Normal

                             
 

Heating Degree Days

(100.0%)

   

(51.6%)

   

n/a

       

(7.1%)

   

9.4%

   

n/a

     
 

Cooling Degree Days

33.6%

   

6.2%

   

n/a

       

29.0%

   

9.8%

   

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

September 2016

                                 
   

Three Months Ended September 30,

 

Nine Months Ended September 30,

   

2016

 

2015

 

%

Inc.(Dec)

 

% Inc.(Dec.)

Weather

Normal (2)

 

2016

 

2015

 

%

Inc.(Dec)

 

% Inc.(Dec.)

Weather

Normal (2)

GWh Sales (1)

                             
 

Residential

5,406

   

5,107

   

5.9%

       

14,003

   

14,547

   

(3.7%)

     
 

General Service

4,667

   

4,563

   

2.3%

       

12,007

   

12,000

   

0.1%

     
 

Industrial

2,806

   

2,788

   

0.6%

       

7,792

   

7,790

   

—%

     
 

Other Energy Sales

22

   

26

   

(15.4%)

       

68

   

81

   

(16.0%)

     
 

Unbilled Sales

(112)

   

(481)

   

76.7%

       

98

   

(352)

   

127.8%

     
 

Total Regular Electric Sales

12,789

   

12,003

   

6.5%

   

1.4%

   

33,968

   

34,066

   

(0.3%)

   

0.2%

 
 

Special Sales

7,244

   

6,280

   

15.4%

       

20,043

   

15,934

   

25.8%

     
 

Total Consolidated Electric Sales - Duke Energy Progress

20,033

   

18,283

   

9.6%

       

54,011

   

50,000

   

8.0%

     
                                 

Average Number of Customers

                             
 

Residential

1,294,491

   

1,276,474

   

1.4%

       

1,289,892

   

1,272,450

   

1.4%

     
 

General Service

229,854

   

227,015

   

1.3%

       

228,698

   

225,721

   

1.3%

     
 

Industrial

4,131

   

4,204

   

(1.7%)

       

4,142

   

4,221

   

(1.9%)

     
 

Other Energy Sales

1,505

   

1,683

   

(10.6%)

       

1,549

   

1,687

   

(8.2%)

     
 

Total Regular Sales

1,529,981

   

1,509,376

   

1.4%

       

1,524,281

   

1,504,079

   

1.3%

     
 

Special Sales

15

   

15

   

—%

       

15

   

15

   

—%

     
 

Total Average Number of Customers - Duke Energy Progress

1,529,996

   

1,509,391

   

1.4%

       

1,524,296

   

1,504,094

   

1.3%

     
                                 

Sources of Electric Energy (GWh)

                             
 

Generated - Net Output (3)

                             
 

Coal

5,073

   

4,110

   

23.4%

       

9,508

   

11,454

   

(17.0%)

     
 

Nuclear

7,570

   

7,478

   

1.2%

       

22,376

   

18,470

   

21.1%

     
 

Hydro

71

   

55

   

29.1%

       

449

   

389

   

15.4%

     
 

Oil and Natural Gas

5,942

   

5,857

   

1.5%

       

18,037

   

17,183

   

5.0%

     
 

Renewable Energy

55

   

   

n/a

       

146

   

   

n/a

     
 

Total Generation (4)

18,711

   

17,500

   

6.9%

       

50,516

   

47,496

   

6.4%

     
 

Purchased Power and Net Interchange (5)

2,129

   

1,447

   

47.1%

       

5,391

   

4,627

   

16.5%

     
 

Total Sources of Energy

20,840

   

18,947

   

10.0%

       

55,907

   

52,123

   

7.3%

     
 

Less: Line Loss and Company Usage

807

   

664

   

21.5%

       

1,896

   

2,123

   

(10.7%)

     
 

Total GWh Sources

20,033

   

18,283

   

9.6%

       

54,011

   

50,000

   

8.0%

     
                                 

Owned MW Capacity (3)

                             
 

Summer

               

12,935

   

12,923

         
 

Winter

               

14,034

   

14,042

         

Nuclear Capacity Factor (%) (6)

               

96

   

89

         
                                 

Heating and Cooling Degree Days

                             
 

Actual

                             
 

Heating Degree Days

   

1

   

(100.0%)

       

1,693

   

2,004

   

(15.5%)

     
 

Cooling Degree Days

1,343

   

1,131

   

18.7%

       

1,955

   

1,779

   

9.9%

     
                                 
 

Variance from Normal

                             
 

Heating Degree Days

(100.0%)

   

(78.3%)

   

n/a

       

(7.4%)

   

13.3%

   

n/a

     
 

Cooling Degree Days

28.5%

   

2.7%

   

n/a

       

23.3%

   

5.8%

   

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

September 2016

                                 
   

Three Months Ended September 30,

 

Nine Months Ended September 30,

   

2016

 

2015

 

%

Inc.(Dec)

 

% Inc.(Dec.)

Weather

Normal (2)

 

2016

 

2015

 

%

Inc.(Dec)

 

% Inc.(Dec.)

Weather

Normal (2)

GWh Sales (1)

                             
 

Residential

6,608

   

6,152

   

7.4%

       

15,653

   

15,200

   

3.0%

     
 

General Service

4,432

   

4,309

   

2.9%

       

11,493

   

11,401

   

0.8%

     
 

Industrial

817

   

861

   

(5.1%)

       

2,381

   

2,442

   

(2.5%)

     
 

Other Energy Sales

6

   

6

   

—%

       

18

   

18

   

—%

     
 

Unbilled Sales

(160)

   

(226)

   

29.2%

       

498

   

567

   

(12.2%)

     
 

Total Regular Electric Sales

11,703

   

11,102

   

5.4%

   

1.4%

   

30,043

   

29,628

   

1.4%

   

1.1%

 
 

Special Sales

737

   

411

   

79.3%

       

1,499

   

1,160

   

29.2%

     
 

Total Electric Sales - Duke Energy Florida

12,440

   

11,513

   

8.1%

       

31,542

   

30,788

   

2.4%

     
                                 

Average Number of Customers

                             
 

Residential

1,550,574

   

1,526,065

   

1.6%

       

1,546,245

   

1,521,345

   

1.6%

     
 

General Service

196,142

   

193,645

   

1.3%

       

195,402

   

193,161

   

1.2%

     
 

Industrial

2,168

   

2,249

   

(3.6%)

       

2,184

   

2,250

   

(2.9%)

     
 

Other Energy Sales

1,529

   

1,534

   

(0.3%)

       

1,534

   

1,537

   

(0.2%)

     
 

Total Regular Sales

1,750,413

   

1,723,493

   

1.6%

       

1,745,365

   

1,718,293

   

1.6%

     
 

Special Sales

14

   

14

   

—%

       

14

   

14

   

—%

     
 

Total Average Number of Customers - Duke Energy Florida

1,750,427

   

1,723,507

   

1.6%

       

1,745,379

   

1,718,307

   

1.6%

     
                                 

Sources of Electric Energy (GWh)

                             
 

Generated - Net Output (3)

                             
 

Coal

2,823

   

2,909

   

(3.0%)

       

6,605

   

8,106

   

(18.5%)

     
 

Oil and Natural Gas

7,610

   

7,215

   

5.5%

       

19,371

   

19,128

   

1.3%

     
 

Renewable Energy

2

   

   

n/a

       

2

   

   

n/a

     
 

Total Generation (4)

10,435

   

10,124

   

3.1%

       

25,978

   

27,234

   

(4.6%)

     
 

Purchased Power and Net Interchange (5)

2,768

   

1,986

   

39.4%

       

7,407

   

5,280

   

40.3%

     
 

Total Sources of Energy

13,203

   

12,110

   

9.0%

       

33,385

   

32,514

   

2.7%

     
 

Less: Line Loss and Company Usage

763

   

597

   

27.8%

       

1,843

   

1,726

   

6.8%

     
 

Total GWh Sources

12,440

   

11,513

   

8.1%

       

31,542

   

30,788

   

2.4%

     
                                 

Owned MW Capacity (3)

                             
 

Summer

               

9,021

   

8,958

         
 

Winter

               

9,926

   

9,909

         
                                 

Heating and Cooling Degree Days

                             
 

Actual

                             
 

Heating Degree Days

   

   

—%

       

401

   

373

   

7.5%

     
 

Cooling Degree Days

1,598

   

1,487

   

7.5%

       

2,909

   

2,977

   

(2.3%)

     
                                 
 

Variance from Normal

                             
 

Heating Degree Days

—%

   

—%

   

n/a

       

1.3%

   

(6.2%)

   

n/a

     
 

Cooling Degree Days

8.0%

   

(1.6%)

   

n/a

       

7.9%

   

8.8%

   

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

September 2016

                                 
   

Three Months Ended September 30,

 

Nine Months Ended September 30,

   

2016

 

2015

 

%

Inc.(Dec)

 

% Inc.(Dec.)

Weather

Normal (2)

 

2016

 

2015

 

%

Inc.(Dec)

 

% Inc.(Dec.)

Weather

Normal (2)

GWh Sales (1)

                             
 

Residential

2,735

   

2,399

   

14.0%

       

6,802

   

6,891

   

(1.3%)

     
 

General Service

2,751

   

2,603

   

5.7%

       

7,326

   

7,281

   

0.6%

     
 

Industrial

1,577

   

1,580

   

(0.2%)

       

4,478

   

4,507

   

(0.6%)

     
 

Other Energy Sales

27

   

28

   

(3.6%)

       

82

   

82

   

—%

     
 

Unbilled Sales

16

   

(57)

   

128.1%

       

136

   

(8)

   

1,800.0%

     
 

Total Regular Electric Sales

7,106

   

6,553

   

8.4%

   

3.1%

   

18,824

   

18,753

   

0.4%

   

0.3%

 
 

Special Sales

108

   

145

   

(25.5%)

       

293

   

945

   

(69.0%)

     
 

Total Electric Sales - Duke Energy Ohio

7,214

   

6,698

   

7.7%

       

19,117

   

19,698

   

(2.9%)

     
                                 

Average Number of Customers

                             
 

Residential

752,157

   

744,927

   

1.0%

       

752,530

   

746,183

   

0.9%

     
 

General Service

87,582

   

87,234

   

0.4%

       

87,522

   

87,203

   

0.4%

     
 

Industrial

2,506

   

2,525

   

(0.8%)

       

2,517

   

2,531

   

(0.6%)

     
 

Other Energy Sales

3,259

   

3,223

   

1.1%

       

3,253

   

3,215

   

1.2%

     
 

Total Regular Sales

845,504

   

837,909

   

0.9%

       

845,822

   

839,132

   

0.8%

     
 

Special Sales

1

   

1

   

—%

       

1

   

1

   

—%

     
 

Total Average Number of Customers - Duke Energy Ohio

845,505

   

837,910

   

0.9%

       

845,823

   

839,133

   

0.8%

     
                                 

Sources of Electric Energy (GWh)

                             
 

Generated - Net Output (3)

                             
 

Coal

1,186

   

1,065

   

11.4%

       

2,650

   

3,453

   

(23.3%)

     
 

Oil and Natural Gas

17

   

13

   

30.8%

       

28

   

43

   

(34.9%)

     
 

Total Generation (4)

1,203

   

1,078

   

11.6%

       

2,678

   

3,496

   

(23.4%)

     
 

Purchased Power and Net Interchange (5)

6,655

   

(10,721)

   

162.1%

       

18,141

   

725

   

2,402.2%

     
 

Total Sources of Energy

7,858

   

(9,643)

   

181.5%

       

20,819

   

4,221

   

393.2%

     
 

Less: Line Loss and Company Usage

644

   

(562)

   

214.6%

       

1,702

   

302

   

463.6%

     
 

Total GWh Sources

7,214

   

(9,081)

   

179.4%

       

19,117

   

3,919

   

387.8%

     
                                 

Owned MW Capacity (3)

                             
 

Summer

               

1,062

   

1,062

         
 

Winter

               

1,164

   

1,164

         
                                 

Heating and Cooling Degree Days

                             
 

Actual

                             
 

Heating Degree Days

24

   

21

   

14.3%

       

2,848

   

3,331

   

(14.5%)

     
 

Cooling Degree Days

973

   

703

   

38.4%

       

1,345

   

1,094

   

22.9%

     
                                 
 

Variance from Normal

                             
 

Heating Degree Days

(60.0%)

   

(50.0%)

   

n/a

       

(8.2%)

   

11.3%

   

n/a

     
 

Cooling Degree Days

29.9%

   

(13.6%)

   

n/a

       

24.9%

   

(7.5%)

   

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

September 2016

                                 
   

Three Months Ended September 30,

 

Nine Months Ended September 30,

   

2016

 

2015

 

%

Inc.(Dec)

 

% Inc.(Dec.)

Weather

Normal (2)

 

2016

 

2015

 

%

Inc.(Dec)

 

% Inc.(Dec.)

Weather

Normal (2)

MCF Sales (1)

                             
 

Residential

1,664,506

   

1,755,562

   

(5.2%)

       

23,292,149

   

28,986,782

   

(19.6%)

     
 

General Service

1,805,312

   

1,838,773

   

(1.8%)

       

15,372,608

   

18,463,853

   

(16.7%)

     
 

Industrial

1,134,323

   

1,192,994

   

(4.9%)

       

5,017,068

   

5,604,282

   

(10.5%)

     
 

Other Energy Sales

4,904,296

   

4,439,138

   

10.5%

       

15,717,935

   

15,194,003

   

3.4%

     
 

Unbilled Sales

59,903

   

24,000

   

149.6%

       

(2,375,774)

   

(3,221,000)

   

26.2%

     
 

Total Gas Sales - Duke Energy Ohio

9,568,340

   

9,250,467

   

3.4%

   

2.7%

   

57,023,986

   

65,027,920

   

(12.3%)

   

(6.1%)

 
                                 
                                 

Average Number of Customers

                             
 

Residential

473,823

   

471,005

   

0.6%

       

477,385

   

474,704

   

0.6%

     
 

General Service

41,180

   

41,294

   

(0.3%)

       

43,100

   

43,212

   

(0.3%)

     
 

Industrial

1,524

   

1,544

   

(1.3%)

       

1,608

   

1,618

   

(0.6%)

     
 

Other Energy Sales

143

   

142

   

0.7%

       

144

   

143

   

0.7%

     
 

Total Average Number of Gas Customers - Duke Energy Ohio

516,670

   

513,985

   

0.5%

       

522,237

   

519,677

   

0.5%

     
                                 
                                 
                                 

Heating and Cooling Degree Days

                             
 

Actual

                             
 

Heating Degree Days

24

   

21

   

14.3%

       

2,848

   

3,331

   

(14.5%)

     
 

Cooling Degree Days

973

   

703

   

38.4%

       

1,345

   

1,094

   

22.9%

     
                                 
 

Variance from Normal

                             
 

Heating Degree Days

(60.0%)

   

(50.0%)

   

n/a

       

(8.2%)

   

11.3%

   

n/a

     
 

Cooling Degree Days

29.9%

   

(13.6%)

   

n/a

       

24.9%

   

(7.5%)

   

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

September 2016

                                 
   

Three Months Ended September 30,

 

Nine Months Ended September 30,

   

2016

 

2015

 

%

Inc.(Dec)

 

% Inc.(Dec.)

Weather

Normal (2)

 

2016

 

2015

 

%

Inc.(Dec)

 

% Inc.(Dec.)

Weather

Normal (2)

GWh Sales (1)

                             
 

Residential

2,550

   

2,305

   

10.6%

       

6,937

   

7,112

   

(2.5%)

     
 

General Service

2,411

   

2,299

   

4.9%

       

6,360

   

6,368

   

(0.1%)

     
 

Industrial

2,731

   

2,731

   

—%

       

7,950

   

7,901

   

0.6%

     
 

Other Energy Sales

13

   

13

   

—%

       

39

   

40

   

(2.5%)

     
 

Unbilled Sales

(1)

   

3

   

(133.3%)

       

102

   

10

   

920.0%

     
 

Total Regular Electric Sales

7,704

   

7,351

   

4.8%

   

(0.2%)

   

21,388

   

21,431

   

(0.2%)

   

(0.4%)

 
 

Special Sales

1,369

   

1,433

   

(4.5%)

       

5,236

   

3,786

   

38.3%

     
 

Total Electric Sales - Duke Energy Indiana

9,073

   

8,784

   

3.3%

       

26,624

   

25,217

   

5.6%

     
                                 

Average Number of Customers

                             
 

Residential

706,739

   

697,535

   

1.3%

       

706,434

   

698,260

   

1.2%

     
 

General Service

101,063

   

100,726

   

0.3%

       

100,805

   

100,566

   

0.2%

     
 

Industrial

2,726

   

2,713

   

0.5%

       

2,722

   

2,704

   

0.7%

     
 

Other Energy Sales

1,621

   

1,578

   

2.7%

       

1,611

   

1,571

   

2.5%

     
 

Total Regular Sales

812,149

   

802,552

   

1.2%

       

811,572

   

803,101

   

1.1%

     
 

Special Sales

7

   

10

   

(30.0%)

       

7

   

8

   

(12.5%)

     
 

Total Average Number of Customers - Duke Energy Indiana

812,156

   

802,562

   

1.2%

       

811,579

   

803,109

   

1.1%

     
                                 

Sources of Electric Energy (GWh)

                             
 

Generated - Net Output (3)

                             
 

Coal

6,188

   

6,828

   

(9.4%)

       

19,548

   

17,293

   

13.0%

     
 

Hydro

95

   

76

   

25.0%

       

251

   

200

   

25.5%

     
 

Oil and Natural Gas

809

   

503

   

60.8%

       

2,132

   

1,764

   

20.9%

     
 

Total Generation (4)

7,092

   

7,407

   

(4.3%)

       

21,931

   

19,257

   

13.9%

     
 

Purchased Power and Net Interchange (5)

2,824

   

1,792

   

57.6%

       

6,022

   

6,841

   

(12.0%)

     
 

Total Sources of Energy

9,916

   

9,199

   

7.8%

       

27,953

   

26,098

   

7.1%

     
 

Less: Line Loss and Company Usage

843

   

415

   

103.1%

       

1,329

   

881

   

50.9%

     
 

Total GWh Sources

9,073

   

8,784

   

3.3%

       

26,624

   

25,217

   

5.6%

     
                                 

Owned MW Capacity (3)

                             
 

Summer

               

7,143

   

7,493

         
 

Winter

               

7,521

   

7,871

         
                                 

Heating and Cooling Degree Days

                             
 

Actual

                             
 

Heating Degree Days

21

   

26

   

(19.2%)

       

3,064

   

3,715

   

(17.5%)

     
 

Cooling Degree Days

932

   

706

   

32.0%

       

1,308

   

1,070

   

22.2%

     
                                 
 

Variance from Normal

                             
 

Heating Degree Days

(69.1%)

   

(45.7%)

   

n/a

       

(8.3%)

   

15.9%

   

n/a

     
 

Cooling Degree Days

26.5%

   

(12.6%)

   

n/a

       

22.5%

   

(9.5%)

   

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
REPORTED TO ADJUSTED EARNINGS RECONCILIATION
Three Months Ended September 30, 2016
(Dollars in millions, except per-share amounts)

 
       

Special Items

           
   

Reported Earnings

 

Costs to Achieve, Mergers

 

Cost Savings Initiatives

 

Commercial Renewables Impairment

 

Discontinued Operations

 

Total Adjustments

 

Adjusted Earnings

SEGMENT INCOME

                           

Regulated Utilities

 

$

1,200

   

$

   

$

   

$

   

$

   

$

   

$

1,200

 

International Energy

 

64

   

   

   

   

   

   

64

 

Commercial Portfolio

 

(21)

   

   

   

45C

 

 

   

45

   

24

 

Total Reportable Segment Income

 

1,243

   

   

   

45

   

   

45

   

1,288

 

Other

 

(189)

   

52A

 

 

12B

 

 

   

   

64

   

(125)

 

Total Reportable Segment Income and Other Net Expense

 

1,054

   

52

   

12

   

45

   

   

109

   

1,163

 

Discontinued Operations

 

122

   

   

   

   

(122)D

 

 

(122)

   

 

Net Income Attributable to Duke Energy Corporation

 

$

1,176

   

$

52

   

$

12

   

$

45

   

$

(122)

   

$

(13)

   

$

1,163

 

EPS ATTRIBUTABLE TO DUKE ENERGY CORPORATION, BASIC

 

$

1.70

   

$

0.08

   

$

0.02

   

$

0.07

   

$

(0.18)

   

$

(0.01)

   

$

1.69

 

EPS ATTRIBUTABLE TO DUKE ENERGY CORPORATION, DILUTED

 

$

1.70

   

$

0.07

   

$

0.02

   

$

0.07

   

$

(0.18)

   

$

(0.02)

   

$

1.68

 
 

A - Net of $32 million tax benefit. Includes $33 million recorded within Operating Expenses and $51 million recorded within Interest Expense on the Condensed Consolidated Statements of Operations.

 

B - Net of $7 million tax benefit. Primarily consists of severance costs recorded within Operation, maintenance and other on the Condensed Consolidated Statements of Operations.

 

C - Net of $26 million tax benefit. Other-than-temporary impairment included within Equity in earnings (losses) of unconsolidated affiliates on the Condensed Consolidated Statements of Operations.

 

D - Tax adjustments related to previously disposed businesses 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 

691

 

 

 

DUKE ENERGY CORPORATION
REPORTED TO ADJUSTED EARNINGS RECONCILIATION
Nine Months Ended September 30, 2016
(Dollars in millions, except per-share amounts)

 
       

Special Items

           
   

Reported Earnings

 

Costs to Achieve, Mergers

 

International Impairment

 

Cost Savings Initiatives

 

Commercial Renewables Impairment

 

Discontinued Operations

 

Total Adjustments

 

Adjusted Earnings

SEGMENT INCOME

                               

Regulated Utilities

 

$

2,613

   

$

   

$

   

$

   

$

   

$

   

$

   

$

2,613

 

International Energy

 

85

   

   

145B

 

 

   

   

   

145

   

230

 

Commercial Portfolio

 

20

   

   

   

   

45D

 

 

   

45

   

65

 

Total Reportable Segment Income

 

2,718

   

   

145

   

   

45

   

   

190

   

2,908

 

Other

 

(463)

   

195A

 

 

   

39C

 

 

   

   

234

   

(229)

 

Total Reportable Segment Income and Other Net Expense

 

2,255

   

195

   

145

   

39

   

45

   

   

424

   

2,679

 

Discontinued Operations

 

124

   

   

   

   

   

(124)E

 

 

(124)

   

 

Net Income Attributable to Duke Energy Corporation

 

$

2,379

   

$

195

   

$

145

   

$

39

   

$

45

   

$

(124)

   

$

300

   

$

2,679

 

EPS ATTRIBUTABLE TO DUKE ENERGY CORPORATION, BASIC

 

$

3.45

   

$

0.27

   

$

0.21

   

$

0.06

   

$

0.07

   

$

(0.18)

   

$

0.43

   

$

3.88

 

EPS ATTRIBUTABLE TO DUKE ENERGY CORPORATION, DILUTED

 

$

3.44

   

$

0.28

   

$

0.21

   

$

0.06

   

$

0.07

   

$

(0.18)

   

$

0.44

   

$

3.88

 
 

A - Net of $120 million tax benefit. Includes $1 million recorded within Operating Revenues, $80 million recorded within Operating Expenses and $234 million recorded within Interest Expense on the Condensed Consolidated Statements of Operations. The interest expense primarily relates to losses on forward-starting interest rate swaps associated with the Piedmont acquisition financing.

 

B - Net of $49 million tax benefit. Impairment of certain assets in Central America recorded within Impairment Charges on the Condensed Consolidated Statements of Operations.

 

C - Net of $24 million tax benefit. Primarily consists of severance costs recorded within Operation, maintenance and other on the Condensed Consolidated Statements of Operations.

 

D - Net of $26 million tax benefit. Other-than-temporary impairment included within Equity in earnings (losses) of unconsolidated affiliates on the Condensed Consolidated Statements of Operations.

 

E - Tax adjustments related to previously disposed businesses 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  

690

 

 

 

DUKE ENERGY CORPORATION
REPORTED TO ADJUSTED EARNINGS RECONCILIATION
Three Months Ended September 30, 2015
(Dollars in millions, except per-share amounts)

 
       

Special Items

             
   

Reported Earnings

 

Costs to Achieve, Progress Merger

 

Edwardsport Settlement

 

Ash Basin Settlement

 

Economic Hedges (Mark-to-Market) *

 

Discontinued Operations

 

Total Adjustments

 

Adjusted Earnings

SEGMENT INCOME

                               

Regulated Utilities

 

$

905

   

$

   

$

56B

 

 

$

4C

 

 

$

   

$

   

$

60

   

$

965

 

International Energy

 

69

   

   

   

   

   

   

   

69

 

Commercial Portfolio

 

8

   

   

   

   

(1)D

 

 

   

(1)

   

7

 

Total Reportable Segment Income

 

982

   

   

56

   

4

   

(1)

   

   

59

   

1,041

 

Other

 

(45)

   

15A

 

 

   

   

   

   

15

   

(30)

 

Total Reportable Segment Income and Other Net Expense

 

937

   

15

   

56

   

4

   

(1)

   

   

74

   

1,011

 

Discontinued Operations

 

(5)

   

   

   

   

   

5E

 

 

5

   

 

Net Income Attributable to Duke Energy Corporation

 

$

932

   

$

15

   

$

56

   

$

4

   

$

(1)

   

$

5

   

$

79

   

$

1,011

 

EPS ATTRIBUTABLE TO DUKE ENERGY CORPORATION, BASIC

 

$

1.35

   

$

0.02

   

$

0.08

   

$

0.01

   

$

   

$

0.01

   

$

0.12

   

$

1.47

 

EPS ATTRIBUTABLE TO DUKE ENERGY CORPORATION, DILUTED

 

$

1.35

   

$

0.02

   

$

0.08

   

$

0.01

   

$

   

$

0.01

   

$

0.12

   

$

1.47

 
 

A - Net of $9 million tax benefit. Recorded within Operating Expenses on the Condensed Consolidated Statements of Operations.

 

B - Net of $34 million tax benefit. $85 million recorded within Impairment charges and $5 million recorded within Other income and expenses, net on the Duke Energy Indiana Condensed Consolidated Statements of Operations.

 

C - Net of $3 million tax benefit. Recorded within Operation, maintenance and other on the Condensed Consolidated Statements of Operations. Includes $1 million and $6 million at Duke Energy Carolinas and Duke Energy Progress, respectively.

 

D - Recorded within Operating Revenues on the Condensed Consolidated Statements of Operations.

 

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

 

Weighted Average Shares (reported and adjusted) - in millions

 

Basic

688

 
 

Diluted

688

 
 

* Mark-to-market adjustments reflect the impact of derivative contracts, which are used in Duke Energy's hedging of a portion of the economic value of its generation assets in the Commercial Portfolio segment. The mark-to-market impact of derivative contracts is recognized in GAAP earnings immediately as such derivative contracts do not qualify for hedge accounting or regulatory treatment. The economic value of generation assets is subject to fluctuations in fair value due to market price volatility of input and output commodities (e.g. coal, electricity, natural gas). Economic hedging involves both purchases and sales of those input and output commodities related to generation assets. Operations of the generation assets are accounted for under the accrual method. Management believes excluding impacts of mark-to-market changes of the derivative contracts from adjusted earnings until settlement better matches the financial impacts of the derivative contract with the portion of economic value of the underlying hedged asset. Management believes that the presentation of adjusted diluted EPS Attributable to Duke Energy Corporation provides useful information to investors, as it provides them an additional relevant comparison of Duke Energy Corporation's performance across periods.

 


 

DUKE ENERGY CORPORATION
REPORTED TO ADJUSTED EARNINGS RECONCILIATION
Nine Months Ended September 30, 2015
(Dollars in millions, except per-share amounts)

 
       

Special Items

             
   

Reported Earnings

 

Costs to Achieve, Progress Merger

 

Edwardsport Settlement

 

Midwest Generation Operations

 

Ash Basin Settlement

 

Economic Hedges (Mark-to-Market) *

 

Discontinued Operations

 

Total Adjustments

 

Adjusted Earnings

SEGMENT INCOME

                                   

Regulated Utilities

 

$

2,311

   

$

   

$

56B

 

 

$

   

$

4D

 

 

$

   

$

   

$

60

   

$

2,371

 

International Energy

 

157

   

   

   

   

   

   

   

   

157

 

Commercial Portfolio

 

(15)

   

   

   

94C

 

 

   

(1)E

 

 

41F

 

 

134

   

119

 

Total Reportable Segment Income

 

2,453

   

   

56

   

94

   

4

   

(1)

   

41

   

194

   

2,647

 

Other

 

(139)

   

42A

 

 

   

   

   

   

   

42

   

(97)

 

Intercompany Eliminations

 

(4)

   

   

   

   

   

   

4

 

G

4

   

 

Total Reportable Segment Income and Other Net Expense

 

2,310

   

42

   

56

   

94

   

4

   

(1)

   

45

   

240

   

2,550

 

Discontinued Operations

 

29

   

   

   

(94)C

 

 

   

   

65H

 

 

(29)

   

 

Net Income Attributable to Duke Energy Corporation

 

$

2,339

   

$

42

   

$

56

   

$

   

$

4

   

$

(1)

   

$

110

   

$

211

   

$

2,550

 

EPS ATTRIBUTABLE TO DUKE ENERGY CORPORATION, BASIC

 

$

3.36

   

$

0.05

   

$

0.08

   

$

   

$

0.01

   

$

   

$

0.16

   

$

0.30

   

$

3.66

 

EPS ATTRIBUTABLE TO DUKE ENERGY CORPORATION, DILUTED

 

$

3.36

   

$

0.05

   

$

0.08

   

$

   

$

0.01

   

$

   

$

0.16

   

$

0.30

   

$

3.66

 
 

A - Net of $25 million tax benefit. Recorded within Operating Expenses on the Condensed Consolidated Statements of Operations.

 

B - Net of $34 million tax benefit. $85 million recorded within Impairment charges and $5 million recorded within Other income and expenses, net on the Duke Energy Indiana Condensed Consolidated Statements of Operations.

 

C - 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).

 

D - Net of $3 million tax benefit. Recorded within Operation, maintenance and other on the Condensed Consolidated Statements of Operations. Includes $1 million and $6 million at Duke Energy Carolinas and Duke Energy Progress, respectively.

 

E - Recorded within Operating Revenues on the Condensed Consolidated Statements of Operations.

 

F - State tax expense resulting from the completion of the sale of the nonregulated Midwest generation business.

 

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

 

H - Recorded in (Loss) Income From Discontinued Operations, net of tax on the Condensed Consolidated Statements of Operations, and includes the impact of a litigation reserve related to the nonregulated Midwest generation business.

 

Weighted Average Shares (reported and adjusted) - in millions

 

Basic

696

 
 

Diluted

696

 
 

* Mark-to-market adjustments reflect the impact of derivative contracts, which are used in Duke Energy's hedging of a portion of the economic value of its generation assets in the Commercial Portfolio segment. The mark-to-market impact of derivative contracts is recognized in GAAP earnings immediately as such derivative contracts do not qualify for hedge accounting or regulatory treatment. The economic value of generation assets is subject to fluctuations in fair value due to market price volatility of input and output commodities (e.g. coal, electricity, natural gas). Economic hedging involves both purchases and sales of those input and output commodities related to generation assets. Operations of the generation assets are accounted for under the accrual method. Management believes excluding impacts of mark-to-market changes of the derivative contracts from adjusted earnings until settlement better matches the financial impacts of the derivative contract with the portion of economic value of the underlying hedged asset. Management believes that the presentation of adjusted diluted EPS Attributable to Duke Energy Corporation provides useful information to investors, as it provides them an additional relevant comparison of Duke Energy Corporation's performance across periods.

 

 

DUKE ENERGY CORPORATION
ADJUSTED EFFECTIVE TAX RECONCILIATION
Three and Nine Months Ended September 30, 2016
(Dollars in Millions)

 
   

Three Months Ended
 September 30, 2016

 

Nine Months Ended
 September 30, 2016

   

Balance

 

Effective Tax Rate

 

Balance

 

Effective Tax Rate

                 

Reported Income From Continuing Operations Before Income Taxes

 

$

1,579

       

$

3,240

     

Costs to Achieve, Mergers

 

84

       

315

     

International Impairment

 

       

194

     

Cost Savings Initiatives

 

19

       

63

     

Commercial Renewables Impairment

 

71

       

71

     

Noncontrolling Interests

 

(5)

       

(13)

     

Adjusted Pretax Income

 

$

1,748

       

$

3,870

     
                 
                 
                 

Reported Income Tax Expense From Continuing Operations

 

$

520

   

32.9%

   

$

972

   

30.0%

 

Costs to Achieve, Mergers

 

32

       

120

     

International Impairment

 

       

49

     

Cost Savings Initiatives

 

7

       

24

     

Commercial Renewables Impairment

 

26

       

26

     

Adjusted Tax Expense

 

$

585

   

33.5%  *

   

$

1,191

   

30.8%  *

 
                 

*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 and Nine Months Ended September 30, 2015
(Dollars in Millions)

 
   
   

Three Months Ended
 September 30, 2015

 

Nine Months Ended
 September 30, 2015

 
   

Balance

 

Effective Tax Rate

 

Balance

 

Effective Tax Rate

 
                   

Reported Income From Continuing Operations Before Income Taxes

 

$

1,360

       

$

3,438

       

Costs to Achieve, Progress Energy Merger

 

24

       

67

       

Edwardsport Settlement

 

90

       

90

       

Midwest Generation Operations

 

       

147

       

Ash Basin Settlement

 

7

       

7

       

Economic Hedges (Mark-to-Market)

 

(1)

       

(1)

       

Noncontrolling Interests

 

(3)

       

(10)

       

Intercompany Eliminations

 

       

4

       

Adjusted Pretax Income

 

$

1,477

       

$

3,742

       
                   
                   
                   

Reported Income Tax Expense From Continuing Operations

 

$

420

   

30.9%

   

$

1,118

   

32.5%

   

Tax Adjustment Related to Midwest Generation Sale

 

       

(41)

       

Costs to Achieve, Progress Energy Merger

 

9

       

25

       

Edwardsport Settlement

 

34

       

34

       

Midwest Generation Operations

 

       

53

       

Ash Basin Settlement

 

3

       

3

       

Adjusted Tax Expense

 

$

466

   

31.6%  *

   

$

1,192

   

31.9%  *

   
                   

*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: Catherine Butler

24-Hour: 800.559.3853

Analysts: Mike Callahan

Office: 704.382.0459