UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

 

FORM 8-K

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

Date of report

(Date of earliest event reported): August 7, 2014

DUKE ENERGY CORPORATION

(Exact Name of Registrant as Specified in Charter)

 

Delaware   001-32853   20-2777218

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File No.)

 

(IRS Employer

Identification No.)

550 South Tryon Street, Charlotte, North Carolina, 28202

(Address of principal executive offices, including zip code)

(704) 594-6200

(Registrant’s telephone number, including area code)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))


Item 2.02 Results of Operations and Financial Condition

On August 7, 2014, Duke Energy Corporation issued a news release announcing its financial results for the second quarter ended June 30, 2014. A copy of this news release is attached hereto as Exhibit 99.1. The information in Exhibit 99.1 is being furnished pursuant to this Item 2.02.

Item 9.01 Financial Statements and Exhibits

 

  (d) Exhibits

 

99.1    News Release issued by Duke Energy Corporation on August 7, 2014

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this Report to be signed on its behalf by the undersigned thereunto duly authorized.

 

DUKE ENERGY CORPORATION

/s/ BRIAN D. SAVOY

Brian D. Savoy
Vice President, Chief Accounting Officer, and Controller

Dated: August 7, 2014


EXHIBIT INDEX

 

Exhibit

  

Description

99.1    News Release issued by Duke Energy Corporation on August 7, 2014

EX-99.1

Exhibit 99.1

 

 

LOGO   LOGO

Media Contact: Tom Shiel

Office: 704.382.2355 | 24-Hour: 800.559.3853

Analysts: Bill Currens

Office: 704.382.1603

Aug. 7, 2014

Duke Energy posts strong second quarter 2014 results; increases outlook for 2014

 

    Second quarter 2014 adjusted diluted earnings per share (EPS) was $1.11, compared to 87 cents for the second quarter 2013

 

    Reported diluted EPS for the second quarter 2014 of 86 cents, compared to reported diluted EPS of 48 cents for the second quarter 2013

 

    Company increases its 2014 adjusted earnings guidance range from $4.45 to $4.60 per share to $4.50 to $4.65 per share

CHARLOTTE, N.C. – Duke Energy today announced second quarter 2014 adjusted diluted EPS of $1.11, compared to 87 cents for second quarter 2013, and reported diluted EPS of 86 cents, compared to 48 cents for the same period last year.

The company saw strong performance from all of its business units in the quarter, led by Regulated Utilities, which continued to benefit from favorable weather and a lower effective tax rate, and International Energy, which recognized a tax benefit resulting from the reorganization of the company’s operations in Chile.

Based upon results through the first half of the year, the company is increasing its 2014 adjusted earnings guidance range from $4.45 to $4.60 per share to $4.50 to $4.65 per share.

“Our strong second quarter performance and continued focus on operational excellence leaves us well-positioned to meet our financial objectives in 2014 and beyond. We are committed to maintaining affordable customer rates and to supporting the strength of our local communities, as evidenced by our recent agreement with the North Carolina Eastern Municipal Power Agency,” said Lynn Good, president and CEO.

“We are executing our strategy to position the business for long-term sustainable growth, benefitting our customers and shareholders,” she added.


Duke Energy News Release    2

 

Business Unit Results

In addition to the summary business unit discussion below, a comprehensive table of quarterly and year-to-date earnings per share drivers compared to the prior year are provided on pages 10 and 11.

The discussion below of second-quarter results includes adjusted segment income, which is a non-GAAP financial measure. The tables on pages 24 through 27 present a reconciliation of reported results to adjusted results.

Regulated Utilities

Regulated Utilities recognized second quarter 2014 adjusted segment income of $689 million, compared to $590 million in the second quarter 2013, an increase of $0.13 per share.

Increased quarterly results at Regulated Utilities were primarily driven by:

 

    Higher revenues from increased pricing and riders (+$0.07 per share) primarily related to the implementation of revised customer rates

 

    Favorable weather (+$0.07 per share) driven by warmer than normal temperatures across Duke Energy’s service territories

 

    Lower effective tax rate (+$0.05 per share) primarily due to a state tax settlement that resulted in a favorable adjustment to deferred taxes

 

    Lower operating and maintenance expenses (+$0.03 per share) primarily driven by a prior-year donation associated with the 2013 Duke Energy Progress rate case settlement as well as the benefit of nuclear outage cost levelization

 

    Increased wholesale net margins (+$0.02 per share) primarily resulting from growth in contracted amounts

These favorable drivers were partially offset by:

 

    Higher depreciation and amortization expense (-$0.07 per share) primarily resulting from additional plant in service and a decrease in cost of removal amortization

 

    Higher interest expense (-$0.03 per share) primarily due to lower post-in-service debt returns on projects now reflected in customer rates

 

    Lower AFUDC equity (-$0.01 per share) primarily due to the completion of certain major capital projects


Duke Energy News Release    3

 

On a year-to-date basis, Regulated Utilities recognized adjusted segment income of $1,426 million, compared to $1,246 million in the comparable year-to-date period of 2013, an increase of $0.26 per share.

Increased year-to-date results at Regulated Utilities were primarily driven by:

 

    Higher revenues from increased pricing and riders (+$0.20 per share) primarily related to the implementation of revised customer rates

 

    Favorable weather (+$0.15 per share) across Duke Energy’s service territories

 

    Higher weather-normal retail volumes (+$0.06 per share) of 1.5 percent compared to 2013 primarily driven by strong results in the first quarter

 

    Lower effective tax rate (+$0.05 per share) primarily due to a state tax settlement that resulted in a favorable adjustment to deferred taxes

 

    Increased wholesale net margins (+$0.05 per share) primarily resulting from growth in contracted amounts and favorable weather

These favorable drivers were partially offset by:

 

    Higher depreciation and amortization expense (-$0.14 per share) due to additional plant in service and the prior-year impact of cost of removal amortization primarily in Florida

 

    Higher interest expense (-$0.06 per share) due to lower post-in-service debt returns on projects now reflected in customer rates

 

    Lower AFUDC equity (-$0.03 per share) primarily due to the completion of certain major capital projects

International Energy

International Energy recognized second quarter 2014 adjusted segment income of $146 million, compared to $87 million in the second quarter 2013, an increase of $0.09 per share.

International Energy’s improved quarterly earnings were driven by:

 

    Favorable results in Latin America (+$0.08 per share) primarily due to a tax benefit resulting from the reorganization of the company’s operations in Chile

 

    Higher results at National Methanol Company (+$0.02 per share) due to a prior-year extended planned maintenance outage

These favorable drivers were partially offset by unfavorable foreign currency exchange rates (-$0.01 per share).


Duke Energy News Release    4

 

On a year-to-date basis, International Energy recognized adjusted segment income of $276 million, compared to $184 million in the comparable year-to-date period of 2013, an increase of $0.13 per share.

International Energy’s improved year-to-date earnings were driven by:

 

    Stronger results in Latin America (+$0.13 per share), primarily due to a tax benefit resulting from the reorganization of the company’s operations in Chile and higher average volumes and pricing in Brazil

 

    Higher results at National Methanol Company (+$0.02 per share) due to a prior-year extended planned maintenance outage

These drivers were partially offset by unfavorable foreign currency exchange rates (-$0.03 per share).

Commercial Power

Commercial Power recognized second quarter 2014 adjusted segment income of $16 million, compared to a segment loss of $3 million in the second quarter 2013, an increase of $0.02 per share.

Commercial Power’s improved quarterly earnings were primarily driven by:

 

    Higher results from the Midwest coal and gas generation fleets (+$0.02 per share) primarily due to higher PJM capacity prices

 

    Increased results at the renewables business (+$0.01 per share) due to higher production of the wind and solar portfolio

On a year-to-date basis, Commercial Power recognized adjusted segment income of $26 million, compared to $3 million in the comparable year-to-date period of 2013, an increase of $0.03 per share.

Commercial Power’s improved year-to-date earnings were primarily driven by:

 

    Increased results from the renewables business (+$0.03 per share) due to higher production of the wind and solar portfolio and lower operating costs

 

    Higher results from the Midwest coal and gas generation fleets (+$0.03 per share) primarily due to higher PJM capacity prices

These results were partially offset by lower earnings from the company’s competitive retail business, Duke Energy Retail (-$0.02 per share).


Duke Energy News Release    5

 

Other

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

Other recognized a second quarter 2014 adjusted net expense of $65 million, compared to $57 million in the second quarter 2013. On a year-to-date basis, Other recognized adjusted net expense of $113 million, compared to $100 million in the comparable period of 2013.

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 updates.

The conference call will be hosted by Lynn Good, 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 877-718-5108 in the United States or 719-325-4765 outside the United States. The confirmation code is 6615300. 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, Aug. 17, 2014, by calling 888-203-1112 in the United States or 719-457-0820 outside the United States and using the code 6615300. A replay and transcript also will be available by accessing the investors’ section of the company’s website.

Special Items and Non-GAAP Reconciliation

Special items affecting Duke Energy’s adjusted diluted EPS for second quarter 2014 and second quarter 2013 include:

 

(In millions, except per-share amounts)

   Pre-Tax
Amount
    Tax
Effect
    2Q2014
EPS

Impact
    2Q2013
EPS
Impact
 

Second Quarter 2014

        

•     Economic hedges (mark-to-market)

   $ (213   $ 77      $ (0.19  

•     Costs to achieve, Progress Energy merger

   $ (61   $ 23      $ (0.06  

•     Discontinued operations

   $ (13   $ 10        —       

Second Quarter 2013

        

•     Crystal River Unit 3 impairment

   $ (295   $ 115        $ (0.26

•     Nuclear development charges

   $ (87   $ 30        $ (0.08

•     Costs to achieve, Progress Energy merger

   $ (82   $ 31        $ (0.07

•     Litigation reserve

   $ (50   $ 19        $ (0.04

•     Economic hedges (mark-to-market)

   $ 73      $ (29     $ 0.06   

•     Discontinued operations

   $ (5   $ 2          —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total diluted EPS impact

       $ (0.25   $ (0.39
  

 

 

   

 

 

   

 

 

   

 

 

 


Duke Energy News Release    6

 

Reconciliation of reported to adjusted diluted EPS for the quarters:

 

     2Q2014
EPS
     2Q2013
EPS
 

Diluted EPS, as reported

   $ 0.86       $ 0.48   

Adjustments to reported EPS:

     

•       Diluted EPS impact of special items, mark-to-market in Commercial
Power, and discontinued operations (net of tax)

   $ 0.25       $ 0.39   
  

 

 

    

 

 

 

Diluted EPS, adjusted

   $ 1.11       $ 0.87   
  

 

 

    

 

 

 

Non-GAAP financial measures

Management evaluates financial performance in part based on the non-GAAP financial measures, adjusted earnings and adjusted diluted earnings per share (EPS). These items are measured as income from continuing operations after deducting income attributable to noncontrolling interests, adjusted for the dollar and per share impact of special items and mark-to-market impacts of economic hedges in the Commercial Power segment. Special items represent certain charges and credits, which management believes will not be recurring on a regular basis, although it is reasonably possible such charges and credits could recur. 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 Power segment and also relate to existing derivative positions that may have tenors beyond the planned disposal date of the nonregulated Midwest generation business. 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. However, due to the divestiture of the nonregulated Midwest generation business as mentioned above, certain derivative positions have tenors beyond the planned disposal date of these assets. As such, management expects to exclude any settlement of these derivative positions from adjusted diluted EPS as these realized gains and losses more closely relate to the loss on disposal of these assets. Management believes the presentation of adjusted earnings and adjusted diluted EPS provides useful information to investors, as it provides them an additional relevant comparison of Duke Energy’s performance across periods. Management uses these non-GAAP financial measures for planning and forecasting and for reporting results to the Board of Directors, employees, shareholders, 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


Duke Energy News Release    7

 

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 shareholders, which include the dollar and per share impact of special items, mark-to-market impacts of economic hedges in the Commercial Power segment and discontinued operations. Management evaluates segment performance based on segment income. Segment income is defined as income from continuing operations net of income attributable to noncontrolling interests. Segment income, as discussed below, includes intercompany revenues and expenses that are eliminated in the Condensed Consolidated Financial Statements. Management also uses adjusted segment income as a measure of historical and anticipated future segment performance. Adjusted segment income is a non-GAAP financial measure, as it is based upon segment income adjusted for special items and mark-to-market impacts of economic hedges in the Commercial Power segment. 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 is segment income, which represents segment income from continuing operations, including any special items and mark-to-market impacts of economic hedges in the Commercial Power segment.

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 or mark-to-market adjustments for future periods. The earnings guidance range assumptions for 2014 include a full-year of earnings contributions from the nonregulated Midwest generation business, which management has begun a process to exit. Irrespective of whether this business is reclassified as discontinued operations for accounting purposes, management expects to continue including any nonregulated Midwest generation business earnings in adjusted earnings, adjusted diluted EPS, and adjusted segment income. Management believes it is unlikely a sale transaction will close in 2014.

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, the mark-to-market impacts of economic hedges in the Commercial Power segment, or any amounts that may be reported as discontinued operations or extraordinary items for future periods.

Duke Energy is the largest electric power holding company in the United States with more than $115 billion in total assets. Its regulated utility operations serve approximately 7.2 million electric customers located in six states in the Southeast and


Duke Energy News Release    8

 

Midwest. Its commercial power and international business segments own and operate diverse power generation assets in North America and Latin America, including a growing portfolio of renewable energy assets in the United States.

Headquartered in Charlotte, N.C., Duke Energy is a Fortune 250 company traded on the New York Stock Exchange under the symbol DUK. More information about the company is available at duke-energy.com.

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.

These forward-looking statements are identified by terms and phrases such as “anticipate,” “believe,” “intend,” “estimate,” “expect,” “continue,” “should,” “could,” “may,” “plan,” “project,” “predict,” “will,” “potential,” “forecast,” “target,” “outlook,” “guidance,” and similar expressions. Forward-looking statements involve risks and uncertainties that may cause actual results to be materially different from the results predicted. Factors that could cause actual results to differ materially from those indicated in any forward-looking statement 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 the costs and liabilities relating to the Dan River ash basin release and future regulatory changes related to the management of coal ash; the ability to recover eligible costs, including those associated with future significant weather events, and earn an adequate return on investment through the regulatory process; the costs of decommissioning Crystal River Unit 3 could prove to be more extensive than is currently identified and all costs may not be fully recoverable through the regulatory process; the risk that the credit ratings of the combined company or its subsidiaries may be different from what the companies expect; 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 customer usage patterns, including energy efficiency effort and use of alternative energy sources including self-generation and distributed generation technologies; additional competition in electric markets and continued industry consolidation; political and regulatory uncertainty in 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 and tornadoes; the ability to successfully operate electric generating facilities and deliver electricity to customers; the impact on facilities and business from a terrorist attack, cyber security threats, data security breaches and other


Duke Energy News Release    9

 

catastrophic events; 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 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; 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 reinvest retained earnings of foreign subsidiaries or repatriate such earnings on a tax-free basis; and the ability to successfully complete future merger, acquisition or divestiture plans.

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 Duke Energy has described. Duke Energy undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

###


DUKE ENERGY CORPORATION

EARNINGS VARIANCES

June 2014 QTD vs. Prior Year

 

($ per share)    Regulated
Utilities
    International
Energy
     Commercial
Power
    Other     Consolidated  

2013 QTD Reported Earnings Per Share, Diluted

   $ 0.50      $ 0.12       $ 0.06      $ (0.20   $ 0.48   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Crystal River Unit 3 Impairment

     0.26        —           —          —          0.26   

Nuclear Development Charges

     0.08        —           —          —          0.08   

Costs to Achieve, Progress Merger

     —          —           —          0.07        0.07   

Litigation Reserve

     —          —           —          0.04        0.04   

Economic Hedges (Mark-to-Market)

     —          —           (0.06     —          (0.06
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

2013 QTD Adjusted Earnings Per Share, Diluted

   $ 0.84      $ 0.12       $ —        $ (0.09   $ 0.87   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Weather

     0.07        —           —          —          0.07   

Pricing and Riders (a)

     0.07        —           —          —          0.07   

Operation and Maintenance, net of recoverables (b)

     0.03        —           —          —          0.03   

Latin America, including Foreign Exchange Rates (c)

     —          0.07         —          —          0.07   

National Methanol Company

     —          0.02         —          —          0.02   

Midwest Generation (d)

     —          —           0.02        —          0.02   

Duke Energy Renewables (e)

     —          —           0.01        —          0.01   

Interest Expense (f)

     (0.03     —           (0.01     0.01        (0.03

Change in effective income tax rate

     0.05        —           (0.01     —          0.04   

Other (g)

     (0.06     —           0.01        (0.01     (0.06
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

2014 QTD Adjusted Earnings Per Share, Diluted

   $ 0.97      $ 0.21       $ 0.02      $ (0.09   $ 1.11   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Costs to Achieve, Progress Merger

     —          —           —          (0.06     (0.06

Economic Hedges (Mark-to-Market)

     —          —           (0.19     —          (0.19
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

2014 QTD Reported Earnings Per Share, Diluted

   $ 0.97      $ 0.21       $ (0.17   $ (0.15   $ 0.86   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

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

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

 

(a) Primarily due to the September 2013 implementation of revised base rates for Duke Energy Carolinas (+$0.06), the June 2013 implementation of revised base rates for Duke Energy Progress (+$0.02), and the May 2013 implementation of revised electric distribution rates for Duke Energy Ohio (+$0.01).
(b) Primarily driven by lower donations and the impact of nuclear outage cost levelization.
(c) Primarily driven by favorable results in Latin America (+$0.08) due to a tax benefit related to the reorganization of the company’s operations in Chile, partially offset by unfavorable foreign currency exchange rates (-$0.01).
(d) Primarily due to lower depreciation and amortization due to ceasing depreciation on assets held for sale in the second quarter of 2014 (+$0.03) and higher PJM capacity revenues (+$0.02), partially offset by lower coal generation margins (-$0.01) and the impairment of ongoing capital maintenance investments that are not expected to change the estimated fair value of the generation business (-$0.02).
(e) Primarily due to higher production of the wind and solar portfolio.
(f) Amount for Regulated Utilities is primarily due to the discontinuation of booking a post in-service debt return on projects that are now reflected in customer rates.
(g) Amount for Regulated Utilities includes an increase in depreciation and amortization expense (-$0.07) due to higher depreciable base and lower adjustments to the cost of removal reserve, and lower AFUDC-equity (-$0.01), partially offset by higher wholesale net margins, including new contracts (+$0.02).

 

10


DUKE ENERGY CORPORATION

EARNINGS VARIANCES

June 2014 YTD vs. Prior Year

 

($ per share)    Regulated
Utilities
    International
Energy
     Commercial
Power
    Other     Consolidated  

2013 YTD Reported Earnings Per Share, Diluted

   $ 1.42      $ 0.26       $ (0.01   $ (0.30   $ 1.37   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Crystal River Unit 3 Impairment

     0.26        —           —          —          0.26   

Nuclear Development Charges

     0.08        —           —          —          0.08   

Costs to Achieve, Progress Merger

     —          —           —          0.13        0.13   

Litigation Reserve

     —          —           —          0.04        0.04   

Economic Hedges (Mark-to-Market)

     —          —           0.01        —          0.01   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

2013 YTD Adjusted Earnings Per Share, Diluted

   $ 1.76      $ 0.26       $ —        $ (0.13   $ 1.89   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Weather

     0.15        —           —          —          0.15   

Pricing and Riders (a)

     0.20        —           —          —          0.20   

Volumes

     0.06        —           —          —          0.06   

Operation and Maintenance, net of recoverables (b)

     (0.01     —           —          —          (0.01

Latin America, including Foreign Exchange Rates (c)

     —          0.10         —          —          0.10   

National Methanol Company

     —          0.02         —          —          0.02   

Midwest Generation (d)

     —          —           0.03        —          0.03   

Duke Energy Retail

     —          —           (0.02     —          (0.02

Duke Energy Renewables (e)

     —          —           0.03        —          0.03   

Interest Expense (f)

     (0.06     —           (0.01     (0.01     (0.08

Change in effective income tax rate

     0.05        —           (0.01     0.01        0.05   

Other (g)

     (0.13     0.01         0.01        (0.03     (0.14
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

2014 YTD Adjusted Earnings Per Share, Diluted

   $ 2.02      $ 0.39       $ 0.03      $ (0.16   $ 2.28   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Midwest Generation Impairment

     —          —           (1.23     —          (1.23

Costs to Achieve, Progress Merger

     —          —           —          (0.10     (0.10

Economic Hedges (Mark-to-Market)

     —          —           (0.22     —          (0.22

Discontinued Operations

              (0.01
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

2014 YTD Reported Earnings Per Share, Diluted

   $ 2.02      $ 0.39       $ (1.42   $ (0.26   $ 0.72   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

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

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

 

(a) Primarily due to the September 2013 implementation of revised base rates for Duke Energy Carolinas (+$0.12), the June 2013 implementation of revised base rates for Duke Energy Progress (+$0.06), and the May 2013 implementation of revised electric distribution rates for Duke Energy Ohio (+$0.02).
(b) Primarily driven by storm costs in the Carolinas, the 2013 deferral of Crystal River Unit 3 costs, and clean up costs related to the Dan River coal ash spill. These drivers are partially offset by the impact of nuclear outage cost levelization and lower nuclear generation operating expenses.
(c) Primarily driven by a tax benefit related to the reorganization of the company’s operations in Chile (+$0.07) and higher pricing and volumes in Brazil (+$0.04), partially offset by unfavorable foreign exchange rates (-$0.03).
(d) Primarily due to lower depreciation and amortization due to ceasing depreciation on assets held for sale in the second quarter of 2014 (+$0.03), higher PJM capacity revenues (+$0.02), and higher gas generation margins (+$0.02), partially offset by lower coal generation margins (-$0.03) and the impairment of ongoing capital maintenance investments that are not expected to change the estimated fair value of the generation business (-$0.02).
(e) Primarily due to higher production of the wind and solar portfolio and lower operating costs.
(f) Amount for Regulated Utilities is primarily due to the discontinuation of booking a post in-service debt return on projects that are now reflected in customer rates.
(g) Amount for Regulated Utilities includes an increase in depreciation and amortization expense (-$0.14) due to higher depreciable base and the 2013 reduction in the cost of removal component of amortization expense for Duke Energy Florida, lower AFUDC-equity (-$0.03), and higher non-income taxes (-$0.01), partially offset by higher wholesale net margins (+$0.05).

 

11


June 2014

QUARTERLY HIGHLIGHTS

(Unaudited)

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 

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

   2014     2013     2014     2013  

COMMON STOCK DATA

        

Income from continuing operations attributable to Duke Energy Corporation common shareholders

        

Basic

   $ 0.86      $ 0.48      $ 0.73      $ 1.37   

Diluted

   $ 0.86      $ 0.48      $ 0.73      $ 1.37   

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

        

Basic

   $ —        $ —        $ (0.01   $ —     

Diluted

   $ —        $ —        $ (0.01   $ —     

Net income attributable to Duke Energy Corporation common shareholders

        

Basic

   $ 0.86      $ 0.48      $ 0.72      $ 1.37   

Diluted

   $ 0.86      $ 0.48      $ 0.72      $ 1.37   

Dividends Declared Per Share

   $ 0.78      $ 1.545      $ 1.56      $ 2.310   

Weighted-Average Shares Outstanding

        

Basic

     707        706        707        705   

Diluted

     707        706        707        706   

SEGMENT INCOME BY BUSINESS SEGMENT

        

Regulated Utilities(a)(b)

   $ 689      $ 353      $ 1,426      $ 1,009   

International Energy

     146        87        276        184   

Commercial Power(c)(d)

     (120     41        (999     (1
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Reportable Segment Income

     715        481        703        1,192   

Other Net Expense(e)(f)

     (103     (139     (185     (216

Loss from Discontinued Operations, net of tax

     (3     (3     (6     (3
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income Attributable to Duke Energy Corporation

   $ 609      $ 339      $ 512      $ 973   
  

 

 

   

 

 

   

 

 

   

 

 

 

CAPITALIZATION

        

Total Common Equity

         48     49

Total Debt

         52     51

Total Debt

       $ 42,460      $ 41,408   

Book Value Per Share

       $ 57.80      $ 56.95   

Actual Shares Outstanding

         707        706   

CAPITAL AND INVESTMENT EXPENDITURES

        

Regulated Utilities

   $ 1,073      $ 1,250      $ 2,175      $ 2,543   

International Energy

     16        42        25        67   

Commercial Power

     100        14        168        26   

Other

     25        64        86        128   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Capital and Investment Expenditures

   $ 1,214      $ 1,370      $ 2,454      $ 2,764   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) Includes an impairment charge of $180 million for the three and six months ended June 30, 2013 related to the Crystal River Unit 3 Nuclear Station (net of tax of $115 million).
(b) Includes impairment charges of $57 million for the three and six months ended June 30, 2013 related to nuclear development costs (net of tax of $30 million).
(c) Includes an impairment charge related to the planned sale of the Midwest Generation assets of $867 million for the six months ended June 30, 2014 (net of tax of $514 million).
(d) Includes mark-to-market losses on economic hedges of $136 million for the three months ended June 30, 2014 (net of tax of $77 million), and $158 million for the six months ended June 30, 2014 (net of tax of $89 million).
(e) Includes costs to achieve Progress merger of $38 million for the three months ended June 30, 2014 (net of tax of $23 million), and $72 million for the six months ended June 30, 2014 (net of tax of $44 million).
(f) Includes costs to achieve Progress merger of $51 million for the three months ended June 30, 2013 (net of tax of $31 million), and $85 million for the six months ended June 30, 2013 (net of tax of $52 million).

 

12


June 2014

QUARTERLY HIGHLIGHTS

(Unaudited)

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 

(In millions, except where noted)

   2014     2013     2014     2013  

REGULATED UTILITIES

        

Operating Revenues

   $ 5,283      $ 4,920      $ 11,088      $ 9,980   

Operating Expenses(a)(b)

     4,019        4,165        8,446        8,005   

Gains on Sales of Other Assets, net

     —          4        1        6   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income

     1,264        759        2,643        1,981   

Other Income and Expenses

     62        48        131        109   

Interest Expense

     275        242        545        478   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income Before Income Taxes

     1,051        565        2,229        1,612   

Income Tax Expense(c)(d)

     362        212        803        603   
  

 

 

   

 

 

   

 

 

   

 

 

 

Segment Income

   $ 689      $ 353      $ 1,426      $ 1,009   
  

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation and Amortization

   $ 688      $ 556      $ 1,365      $ 1,092   

Duke Energy Carolinas GWh sales

     20,836        20,202        44,529        42,448   

Duke Energy Progress GWh sales

     14,693        14,055        30,854        28,756   

Duke Energy Florida GWh sales

     9,840        9,853        18,501        17,869   

Duke Energy Ohio GWh sales

     5,824        5,800        12,303        11,978   

Duke Energy Indiana GWh sales

     8,455        7,937        17,329        16,442   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total GWh sales

     59,648        57,847        123,516        117,493   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Proportional MW Capacity in Operation

         49,452        49,560   

INTERNATIONAL ENERGY

        

Operating Revenues

   $ 364      $ 406      $ 746      $ 798   

Operating Expenses

     254        270        485        533   

Gains on Sales of Other Assets, net

     5        —          5        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income

     115        136        266        265   

Other Income and Expenses

     52        14        109        47   

Interest Expense

     23        17        46        38   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income Before Income Taxes

     144        133        329        274   

Income Tax Expense

     (5     42        46        84   

Less: Income Attributable to Noncontrolling Interests

     3        4        7        6   
  

 

 

   

 

 

   

 

 

   

 

 

 

Segment Income

   $ 146      $ 87      $ 276      $ 184   
  

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation and Amortization

   $ 27      $ 24      $ 50      $ 50   

Sales, GWh

     4,281        4,926        9,522        9,682   

Proportional MW Capacity in Operation

         4,411        4,584   

COMMERCIAL POWER

        

Operating Revenues(e)

   $ 309      $ 557      $ 758      $ 1,009   

Operating Expenses(f)

     502        508        2,364        1,041   

Gains on Sales of Other Assets, net

     1        1        1        1   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating (Loss) Income

     (192     50        (1,605     (31

Other Income and Expenses

     5        —          10        11   

Interest Expense

     23        17        38        32   
  

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) Income Before Income Taxes

     (210     33        (1,633     (52

Income Tax Benefit(g)(h)

     (90     (8     (634     (51
  

 

 

   

 

 

   

 

 

   

 

 

 

Segment (Loss) Income

   $ (120   $ 41      $ (999   $ (1
  

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation and Amortization

   $ 20      $ 62      $ 81      $ 125   

Actual Coal-fired Plant Production, GWh

     3,087        4,185        7,798        8,734   

Actual Gas-fired Plant Production, GWh

     3,981        3,341        7,773        7,238   

Actual Renewable Plant Production, GWh

     1,469        1,415        3,058        2,820   
  

 

 

   

 

 

   

 

 

   

 

 

 

Actual Plant Production, GWh

     8,537        8,941        18,629        18,792   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Proportional MW Capacity in Operation

         7,839        8,127   

OTHER

        

Operating Revenues

   $ 28      $ 36      $ 53      $ 71   

Operating Expenses(i)(j)

     100        156        184        246   

Losses on Sales of Other Assets, net

     —          (4     —          (4
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating Loss

     (72     (124     (131     (179

Other Income and Expenses

     15        8        22        19   

Interest Expense

     103        105        208        200   
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss Before Income Taxes

     (160     (221     (317     (360

Income Tax Benefit(k)(l)

     (58     (81     (133     (141

Less: Income (Loss) Attributable to Noncontrolling Interests

     1        (1     1        (3
  

 

 

   

 

 

   

 

 

   

 

 

 

Segment Net Expense

   $ (103   $ (139   $ (185   $ (216
  

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation and Amortization

   $ 26      $ 36      $ 55      $ 71   

 

(a) Includes a pre-tax impairment charge of $295 million for the three and six months ended June 30, 2013, related to the Crystal River Unit 3 Nuclear Station.
(b) Includes pre-tax impairment charges of $87 million for the three and six months ended June 30, 2013, related to nuclear development costs.
(c) Includes a tax benefit of $115 million for the three and six months ended June 30, 2013, on the impairment related to the Crystal River Unit 3 Nuclear Station.
(d) Includes a tax benefit of $30 million for the three and six months ended June 30, 2013, on the impairment related to nuclear development costs.
(e) Includes mark-to-market losses on economic hedges of $185 million for the three months ended June 30, 2014 and $309 million for the six months ended June 30, 2014.
(f) Includes a pre-tax impairment charge of $1,381 million for the six months ended June 30, 2014, related to the planned sale of the Midwest Generation assets.
(g) Includes a tax benefit of $77 million for the three months ended June 30, 2014 and $89 million for the six months ended June 30, 2014, related to the mark-to-market losses on economic hedges.
(h) Includes a tax benefit of $514 million for the six months ended June 30, 2014, on the impairment related to the planned sale of the Midwest Generation assets.
(i) Includes costs to achieve Progress merger of $61 million recorded in Operating Expense for the three months ended June 30, 2014, and $114 million recorded in Operating Expense for the six months ended June 30, 2014.
(j) Includes costs to achieve Progress merger of $92 million recorded in Operating Expense for the three months ended June 30, 2013, and $162 million recorded in Operating Expense for the six months ended June 30, 2013.
(k) Includes tax benefit related to costs to achieve Progress merger of $23 million for the three months ended June 30, 2014, and $44 million for the six months ended June 30, 2014.
(l) Includes tax benefit related to costs to achieve Progress merger of $31 million for the three months ended June 30, 2013, and $52 million for the six months ended June 30, 2013.

 

13


DUKE ENERGY CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(In millions, except per-share amounts)

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2014     2013     2014     2013  

Operating Revenues

        

Regulated electric

   $ 5,167      $ 4,834      $ 10,745      $ 9,723   

Nonregulated electric, natural gas, and other

     675        951        1,499        1,775   

Regulated natural gas

     107        94        329        279   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating revenues

     5,949        5,879        12,573        11,777   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating Expenses

        

Fuel used in electric generation and purchased power - regulated

     1,808        1,678        3,808        3,381   

Fuel used in electric generation and purchased power - nonregulated

     436        447        845        901   

Cost of natural gas and other

     43        43        165        147   

Operation, maintenance and other

     1,467        1,504        2,973        2,925   

Depreciation and amortization

     761        678        1,551        1,338   

Property and other taxes

     318        323        676        666   

Impairment charges

     6        386        1,388        386   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     4,839        5,059        11,406        9,744   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gains on Sales of Other Assets and Other, net

     6        1        7        3   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income

     1,116        821        1,174        2,036   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other Income and Expenses

        

Equity in earnings of unconsolidated affiliates

     33        22        69        58   

Other income and expenses, net

     89        48        184        128   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other income and expenses

     122        70        253        186   
  

 

 

   

 

 

   

 

 

   

 

 

 

Interest Expense

     413        381        819        748   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income From Continuing Operations Before Income Taxes

     825        510        608        1,474   

Income Tax Expense from Continuing Operations

     209        165        82        495   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income From Continuing Operations

     616        345        526        979   
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss From Discontinued Operations, net of tax

     (3     (3     (6     (3
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income

     613        342        520        976   

Less: Net Income Attributable to Noncontrolling Interests

     4        3        8        3   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income Attributable to Duke Energy Corporation

   $ 609      $ 339      $ 512      $ 973   
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings Per Share - Basic and Diluted

        

Income from continuing operations attributable to Duke Energy Corporation common shareholders

        

Basic

   $ 0.86      $ 0.48      $ 0.73      $ 1.37   

Diluted

   $ 0.86      $ 0.48      $ 0.73      $ 1.37   

Loss from discontinued operations attributable to Duke Energy Corporation common shareholders

        

Basic

   $ —        $ —        $ (0.01   $ —     

Diluted

   $ —        $ —        $ (0.01   $ —     

Net Income attributable to Duke Energy Corporation common shareholders

        

Basic

   $ 0.86      $ 0.48      $ 0.72      $ 1.37   

Diluted

   $ 0.86      $ 0.48      $ 0.72      $ 1.37   

Weighted-average shares outstanding

        

Basic

     707        706        707        705   

Diluted

     707        706        707        706   

 

14


DUKE ENERGY CORPORATION

CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In millions)

 

     June 30,
2014
    December 31,
2013
 

ASSETS

    

Current Assets

    

Cash and cash equivalents

   $ 2,008      $ 1,501   

Short-term investments

     —          44   

Receivables (net of allowance for doubtful accounts of $18 at June 30, 2014 and $30 at December 31, 2013)

     877        1,286   

Restricted receivables of variable interest entities (net of allowance for doubtful accounts of $54 at June 30, 2014 and $43 at December 31, 2013)

     2,118        1,719   

Inventory

     3,056        3,250   

Assets held for sale

     409        —     

Regulatory assets

     1,349        895   

Other

     1,698        1,821   
  

 

 

   

 

 

 

Total current assets

     11,515        10,516   
  

 

 

   

 

 

 

Investments and Other Assets

    

Investments in equity method unconsolidated affiliates

     381        390   

Nuclear decommissioning trust funds

     5,417        5,132   

Goodwill

     16,343        16,340   

Assets held for sale

     2,195        107   

Other

     3,227        3,432   
  

 

 

   

 

 

 

Total investments and other assets

     27,563        25,401   
  

 

 

   

 

 

 

Property, Plant and Equipment

    

Cost

     100,885        103,115   

Accumulated depreciation and amortization

     (33,977     (33,625
  

 

 

   

 

 

 

Net property, plant and equipment

     66,908        69,490   
  

 

 

   

 

 

 

Regulatory Assets and Deferred Debits

    

Regulatory assets

     9,009        9,191   

Other

     178        181   
  

 

 

   

 

 

 

Total regulatory assets and deferred debits

     9,187        9,372   
  

 

 

   

 

 

 

Total Assets

   $ 115,173      $ 114,779   
  

 

 

   

 

 

 

LIABILITIES AND EQUITY

    

Current Liabilities

    

Accounts payable

   $ 1,782      $ 2,391   

Notes payable and commercial paper

     1,867        839   

Taxes accrued

     522        551   

Interest accrued

     453        440   

Current maturities of long-term debt

     1,887        2,104   

Liabilities associated with assets held for sale

     271        7   

Regulatory liabilities

     140        316   

Other

     1,786        1,996   
  

 

 

   

 

 

 

Total current liabilities

     8,708        8,644   
  

 

 

   

 

 

 

Long-term Debt

     38,706        38,152   
  

 

 

   

 

 

 

Deferred Credits and Other Liabilities

    

Deferred income taxes

     12,014        12,097   

Investment tax credits

     435        442   

Accrued pension and other post-retirement benefit costs

     1,263        1,322   

Liabilities associated with assets held for sale

     75        66   

Asset retirement obligations

     5,030        4,950   

Regulatory liabilities

     6,338        5,949   

Other

     1,723        1,749   
  

 

 

   

 

 

 

Total deferred credits and other liabilities

     26,878        26,575   
  

 

 

   

 

 

 

Equity

    

Common stock, $0.001 par value, 2 billion shares authorized; 707 million and 706 million shares outstanding at June 30, 2014 and December 31, 2013, respectively

     1        1   

Additional paid-in capital

     39,389        39,365   

Retained earnings

     1,768        2,363   

Accumulated other comprehensive loss

     (355     (399
  

 

 

   

 

 

 

Total Duke Energy Corporation stockholders’ equity

     40,803        41,330   

Noncontrolling interests

     78        78   
  

 

 

   

 

 

 

Total equity

     40,881        41,408   
  

 

 

   

 

 

 

Total Liabilities and Equity

   $ 115,173      $ 114,779   
  

 

 

   

 

 

 

 

15


DUKE ENERGY CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In millions)

 

     Six Months Ended
June 30,
 
     2014     2013  

CASH FLOWS FROM OPERATING ACTIVITIES

    

Net Income

   $ 520      $ 976   

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

     2,099        1,867   
  

 

 

   

 

 

 

Net cash provided by operating activities

     2,619        2,843   
  

 

 

   

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

    

Net cash used in investing activities

     (2,367     (2,562
  

 

 

   

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

    

Net cash provided by (used in) financing activities

     255        (134
  

 

 

   

 

 

 

Net increase in cash and cash equivalents

     507        147   

Cash and cash equivalents at beginning of period

     1,501        1,424   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 2,008      $ 1,571   
  

 

 

   

 

 

 

 

16


Regulated Utilities

Quarterly Highlights

Supplemental Regulated Utilities Electric Information

June 2014

 

    Three Months Ended
June 30
    Six Months Ended
June 30
 
    2014     2013     %
Inc. (Dec.)
    % Inc. (Dec.)
Weather
Normal (2)
    2014     2013     %
Inc. (Dec.)
    % Inc. (Dec.)
Weather
Normal (2)
 

GWH Sales (1)

               

Residential

    17,911        17,857        0.3     0.1     42,104        39,591        6.3     1.6

General Service

    18,725        18,431        1.6     0.5     36,872        35,976        2.5     2.0

Industrial

    13,081        12,821        2.0     0.8     25,136        24,746        1.6     0.6

Other Energy Sales

    153        149        2.7       303        300        1.0  

Unbilled Sales

    1,164        549        112.0     n/a        580        343        69.1     n/a   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Retail Sales

    51,034        49,807        2.5     0.4     104,995        100,956        4.0     1.5

Special Sales

    8,614        8,040        7.1       18,521        16,537        12.0  
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

Total Consolidated Electric Sales -
Regulated Utilities

    59,648        57,847        3.1       123,516        117,493        5.1  

Average Number of Customers

               

Residential

    6,266,316        6,205,209        1.0       6,265,818        6,203,184        1.0  

General Service

    941,986        935,671        0.7       940,517        933,951        0.7  

Industrial

    18,308        18,635        (1.8 %)        18,341        18,662        (1.7 %)   

Other Energy Sales

    22,468        22,193        1.2       22,464        22,152        1.4  
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

Total Regular Sales

    7,249,078        7,181,708        0.9       7,247,140        7,177,949        1.0  

Special Sales

    60        61        (1.6 %)        62        62        0.0  
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

Total Average Number of Customers -
Regulated Utilities

    7,249,138        7,181,769        0.9       7,247,202        7,178,011        1.0  

Heating and Cooling Degree Days (3)

               

Carolinas - Actual

               

Heating Degree Days

    156        232        (32.8 %)        2,125        2,007        5.9  

Cooling Degree Days

    593        466        27.3       593        467        27.0  

Variance from Normal

               

Heating Degree Days

    (15.7 %)      22.8     n/a          15.4     6.6     n/a     

Cooling Degree Days

    10.2     (14.3 %)      n/a          8.2     (15.2 %)      n/a     

Midwest - Actual

               

Heating Degree Days

    443        462        (4.1 %)        3,756        3,296        14.0  

Cooling Degree Days

    350        338        3.6       350        338        3.6  

Variance from Normal

               

Heating Degree Days

    4.2     3.6     n/a          22.3     5.3     n/a     

Cooling Degree Days

    (0.3 %)      (0.9 %)      n/a          (1.7 %)      (1.5 %)      n/a     

Florida - Actual

               

Heating Degree Days

    1        —          n/a          418        338        23.7  

Cooling Degree Days

    1,061        1,041        1.9       1,205        1,220        (1.2 %)   

Variance from Normal

               

Heating Degree Days

    (90.9 %)      (100.0 %)      n/a          0.7     (18.8 %)      n/a     

Cooling Degree Days

    0.7     (1.2 %)      n/a          (2.1 %)      (0.8 %)      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) Certain 2013 data has been recast to conform to the 2014 methodology which provides for consistency across all Regulated Utilities’ jurisdictions.

 

17


Duke Energy Carolinas

Quarterly Highlights

Supplemental Regulated Utilities Electric Information

June 2014

 

    Three Months Ended     Six Months Ended  
    June 30     June 30  
                      % Inc. (Dec.)                       % Inc. (Dec.)  
                %     Weather                 %     Weather  
    2014     2013     Inc. (Dec.)     Normal (2)     2014     2013     Inc. (Dec.)     Normal (2)  

GWH Sales (1)

               

Residential

    5,872        5,818        0.9       14,436        13,523        6.8  

General Service

    6,953        6,777        2.6       13,734        13,303        3.2  

Industrial

    5,467        5,329        2.6       10,381        10,140        2.4  

Other Energy Sales

    76        72        5.6       149        146        2.1  

Unbilled Sales

    366        16        2187.5       185        26        611.5  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Regular Electric Sales

    18,734        18,012        4.0     0.6     38,885        37,138        4.7     1.5

Special Sales

    2,102        2,190        (4.0 %)        5,644        5,310        6.3  
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

Total Electric Sales - Duke Energy Carolinas

    20,836        20,202        3.1       44,529        42,448        4.9  

Average Number of Customers

               

Residential

    2,083,576        2,064,385        0.9       2,082,721        2,063,362        0.9  

General Service

    341,212        338,779        0.7       340,700        338,147        0.8  

Industrial

    6,531        6,627        (1.4 %)        6,527        6,639        (1.7 %)   

Other Energy Sales

    14,505        14,412        0.6       14,495        14,381        0.8  
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

Total Regular Sales

    2,445,824        2,424,203        0.9       2,444,443        2,422,529        0.9  

Special Sales

    24        24        0.0       25        24        4.2  
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

Total Average Number of Customers - Duke Energy Carolinas

    2,445,848        2,424,227        0.9       2,444,468        2,422,553        0.9  

Heating and Cooling Degree Days (3)

               

Actual

               

Heating Degree Days

    181        249        (27.3 %)        2,223        2,106        5.6  

Cooling Degree Days

    557        438        27.2       557        438        27.2  

Variance from Normal

               

Heating Degree Days

    (10.0 %)      20.9     n/a          16.0     7.4     n/a     

Cooling Degree Days

    8.4     (15.1 %)      n/a          6.5     (16.3 %)      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) Certain 2013 data has been recast to conform to the 2014 methodology which provides for consistency across all Regulated Utilities’ jurisdictions.

 

18


Duke Energy Progress

Quarterly Highlights

Supplemental Regulated Utilities Electric Information

June 2014

 

    Three Months Ended
June 30
    Six Months Ended
June 30
 
                      % Inc. (Dec.)                       % Inc. (Dec.)  
                %     Weather                 %     Weather  
    2014     2013     Inc. (Dec.)     Normal (2)     2014     2013     Inc. (Dec.)     Normal (2)  

GWH Sales (1)

               

Residential

    3,959        3,812        3.9       9,539        8,771        8.8  

General Service

    3,769        3,675        2.6       7,410        7,157        3.5  

Industrial

    2,616        2,664        (1.8 %)        4,997        5,108        (2.2 %)   

Other Energy Sales

    29        30        (3.3 %)        59        60        (1.7 %)   

Unbilled Sales

    (30     (48     37.5       (27     (13     (107.7 %)   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Regular Electric Sales

    10,343        10,133        2.1     (1.5 %)      21,978        21,083        4.2     0.4

Special Sales

    4,350        3,922        10.9       8,876        7,673        15.7  
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

Total Electric Sales - Duke Energy Progress

    14,693        14,055        4.5       30,854        28,756        7.3  

Average Number of Customers

               

Residential

    1,253,519        1,240,416        1.1       1,252,564        1,238,992        1.1  

General Service

    223,061        221,592        0.7       222,477        220,900        0.7  

Industrial

    4,277        4,375        (2.2 %)        4,284        4,385        (2.3 %)   

Other Energy Sales

    1,730        1,812        (4.5 %)        1,741        1,812        (3.9 %)   
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

Total Regular Sales

    1,482,587        1,468,195        1.0       1,481,066        1,466,089        1.0  

Special Sales

    15        15        0.0       15        15        0.0  
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

Total Average Number of Customers - Duke Energy Progress

    1,482,602        1,468,210        1.0       1,481,081        1,466,104        1.0  

Heating and Cooling Degree Days (3)

               

Actual

               

Heating Degree Days

    131        214        (38.8 %)        2,027        1,909        6.2  

Cooling Degree Days

    629        494        27.3       629        496        26.8  

Variance from Normal

               

Heating Degree Days

    (22.0 %)      25.1     n/a          14.7     5.9     n/a     

Cooling Degree Days

    11.7     (13.5 %)      n/a          9.6     (14.3 %)      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) Certain 2013 data has been recast to conform to the 2014 methodology which provides for consistency across all Regulated Utilities’ jurisdictions.

 

19


Duke Energy Florida

Quarterly Highlights

Supplemental Regulated Utilities Electric Information

June 2014

 

    Three Months Ended     Six Months Ended  
    June 30     June 30  
                      % Inc. (Dec.)                       % Inc. (Dec.)  
                %     Weather                 %     Weather  
    2014     2013     Inc. (Dec.)     Normal (2)     2014     2013     Inc. (Dec.)     Normal (2)  

GWH Sales (1)

               

Residential

    4,396        4,491        (2.1 %)        8,447        8,235        2.6  

General Service

    3,702        3,694        0.2       6,950        6,918        0.5  

Industrial

    803        827        (2.9 %)        1,604        1,582        1.4  

Other Energy Sales

    6        6        0.0       12        12        0.0  

Unbilled Sales

    592        379        56.2       731        413        77.0  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Regular Sales

    9,499        9,397        1.1     0.5     17,744        17,160        3.4     1.8

Special Sales

    341        456        (25.2 %)        757        709        6.8  
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

Total Electric Sales - Duke Energy Florida

    9,840        9,853        (0.1 %)        18,501        17,869        3.5  

Average Number of Customers

               

Residential

    1,498,175        1,476,411        1.5       1,495,267        1,475,080        1.4  

General Service

    190,979        188,839        1.1       190,708        188,591        1.1  

Industrial

    2,279        2,357        (3.3 %)        2,290        2,359        (2.9 %)   

Other Energy Sales

    1,556        1,567        (0.7 %)        1,556        1,568        (0.8 %)   
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

Total Regular Sales

    1,692,989        1,669,174        1.4       1,689,821        1,667,598        1.3  

Special Sales

    14        15        (6.7 %)        15        15        0.0  
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

Total Average Number of Customers - Duke Energy Florida

    1,693,003        1,669,189        1.4       1,689,836        1,667,613        1.3  

Heating and Cooling Degree Days (3)

               

Actual

               

Heating Degree Days

    1        —          n/a          418        338        23.7  

Cooling Degree Days

    1,061        1,041        1.9       1,205        1,220        (1.2 %)   

Variance from Normal

               

Heating Degree Days

    (90.9 %)      (100.0 %)      n/a          0.7     (18.8 %)      n/a     

Cooling Degree Days

    0.7     (1.2 %)      n/a          (2.1 %)      (0.8 %)      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) Certain 2013 data has been recast to conform to the 2014 methodology which provides for consistency across all Regulated Utilities’ jurisdictions.

 

20


Duke Energy Ohio

Quarterly Highlights

Supplemental Regulated Utilities Electric Information

June 2014

 

    Three Months Ended     Six Months Ended  
    June 30     June 30  
                      % Inc. (Dec.)                       % Inc. (Dec.)  
                %     Weather                 %     Weather  
    2014     2013     Inc. (Dec.)     Normal (2)     2014     2013     Inc. (Dec.)     Normal (2)  

GWH Sales (1)

               

Residential

    1,813        1,837        (1.3 %)        4,592        4,335        5.9  

General Service

    2,299        2,283        0.7       4,671        4,565        2.3  

Industrial

    1,494        1,423        5.0       2,930        2,819        3.9  

Other Energy Sales

    28        28        0.0       56        56        0.0  

Unbilled Sales

    160        130        23.1       (82     (16     (412.5 %)   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Regular Electric Sales

    5,794        5,701        1.6     2.6     12,167        11,759        3.5     2.3

Special Sales

    30        99        (69.7 %)        136        219        (37.9 %)   
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

Total Electric Sales - Duke Energy Ohio

    5,824        5,800        0.4       12,303        11,978        2.7  

Average Number of Customers

               

Residential

    741,069        737,683        0.5       742,324        737,483        0.7  

General Service

    86,497        86,233        0.3       86,374        86,145        0.3  

Industrial

    2,519        2,557        (1.5 %)        2,521        2,559        (1.5 %)   

Other Energy

    3,171        2,934        8.1       3,171        2,930        8.2  
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

Total Regular Sales

    833,256        829,407        0.5       834,390        829,117        0.6  

Special Sales

    1        1        0.0       1        1        0.0  
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

Total Average Number of Electric Customers - Duke Energy Ohio

    833,257        829,408        0.5       834,391        829,118        0.6  

Heating and Cooling Degree Days (3)

               

Actual

               

Heating Degree Days

    361        423        (14.7 %)        3,470        3,126        11.0  

Cooling Degree Days

    382        346        10.4       382        346        10.4  

Variance from Normal

               

Heating Degree Days

    (11.7 %)      (0.7 %)      n/a          16.8     3.3     n/a     

Cooling Degree Days

    10.7     3.0     n/a          9.1     2.4     n/a     

 

(1) Except as indicated in footnote (2), represents non-weather normalized billed sales, with energy delivered but not yet billed (i.e. unbilled sales) reflected as a single amount and not allocated to the respective retail classes.
(2) Represents weather normal total retail calendar sales (i.e. billed and unbilled sales).
(3) Certain 2013 data has been recast to conform to the 2014 methodology which provides for consistency across all Regulated Utilities’ jurisdictions.

 

21


Duke Energy Ohio

Quarterly Highlights

Supplemental Regulated Utilities Gas Information

June 2014

 

    Three Months Ended     Six Months Ended  
    June 30     June 30  
                      % Inc. (Dec.)                       % Inc. (Dec.)  
                %     Weather                 %     Weather  
    2014     2013     Inc. (Dec.)     Normal (2)     2014     2013     Inc. (Dec.)     Normal (2)  

MCF Sales (1)

               

Residential

    5,948,555        6,575,647        (9.5 %)        29,534,496        26,620,497        10.9  

General Service

    3,931,932        4,151,037        (5.3 %)        17,624,423        15,799,582        11.5  

Industrial

    1,508,405        1,281,485        17.7       4,321,235        3,688,976        17.1  

Other Energy Sales

    4,822,263        4,733,817        1.9       11,419,293        10,888,315        4.9  

Unbilled Sales

    (2,435,000     (4,003,000     39.2       (4,902,000     (4,915,000     0.3  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Gas Sales - Duke Energy Ohio

    13,776,155        12,738,986        8.1     3.1     57,997,447        52,082,370        11.4     2.3

Average Number of Customers

               

Residential

    472,847        470,301        0.5       474,482        470,936        0.8  

General Service

    43,330        43,300        0.1       44,316        44,151        0.4  

Industrial

    1,609        1,625        (1.0 %)        1,663        1,657        0.4  

Other Energy

    155        165        (6.1 %)        156        166        (6.0 %)   
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

Total Average Number of Gas Customers - Duke Energy Ohio

    517,941        515,391        0.5       520,617        516,910        0.7  

Heating and Cooling Degree Days (3)

               

Actual

               

Heating Degree Days

    361        423        (14.7 %)        3,470        3,126        11.0  

Cooling Degree Days

    382        346        10.4       382        346        10.4  

Variance from Normal

               

Heating Degree Days

    (11.7 %)      (0.7 %)      n/a          16.8     3.3     n/a     

Cooling Degree Days

    10.7     3.0     n/a          9.1     2.4     n/a     

 

(1) Except as indicated in footnote (2), represents non-weather normalized billed sales, with energy delivered but not yet billed (i.e. unbilled sales) reflected as a single amount and not allocated to the respective retail classes.
(2) Represents weather normal total retail calendar sales (i.e. billed and unbilled sales).
(3) Certain 2013 data has been recast to conform to the 2014 methodology which provides for consistency across all Regulated Utilities’ jurisdictions.

 

22


Duke Energy Indiana

Quarterly Highlights

Supplemental Regulated Utilities Electric Information

June 2014

 

    Three Months Ended     Six Months Ended  
    June 30     June 30  
                      % Inc. (Dec.)                       % Inc. (Dec.)  
                %     Weather                 %     Weather  
    2014     2013     Inc. (Dec.)     Normal (2)     2014     2013     Inc. (Dec.)     Normal (2)  

GWH Sales (1)

               

Residential

    1,871        1,899        (1.5 %)        5,090        4,727        7.7  

General Service

    2,002        2,002        0.0       4,107        4,033        1.8  

Industrial

    2,701        2,578        4.8       5,224        5,097        2.5  

Other Energy Sales

    14        13        7.7       27        26        3.8  

Unbilled Sales

    76        72        5.6       (227     (67     (238.8 %)   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Regular Electric Sales

    6,664        6,564        1.5     1.2     14,221        13,816        2.9     2.0

Special Sales

    1,791        1,373        30.4       3,108        2,626        18.4  
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

Total Electric Sales - Duke Energy Indiana

    8,455        7,937        6.5       17,329        16,442        5.4  

Average Number of Customers

               

Residential

    689,977        686,314        0.5       692,942        688,267        0.7  

General Service

    100,237        100,228        0.0       100,258        100,168        0.1  

Industrial

    2,702        2,719        (0.6 %)        2,719        2,720        (0.0 %)   

Other Energy

    1,506        1,468        2.6       1,501        1,461        2.7  
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

Total Regular Sales

    794,422        790,729        0.5       797,420        792,616        0.6  

Special Sales

    6        6        0.0       6        7        (14.3 %)   
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

Total Average Number of Electric Customers - Duke Energy Indiana

    794,428        790,735        0.5       797,426        792,623        0.6  

Heating and Cooling Degree Days (3)

               

Actual

               

Heating Degree Days

    525        499        5.2       4,042        3,465        16.7  

Cooling Degree Days

    318        329        (3.3 %)        318        329        (3.3 %)   

Variance from Normal

               

Heating Degree Days

    18.5     7.8     n/a          27.5     7.1     n/a     

Cooling Degree Days

    (10.9 %)      -4.4     n/a          (12.2 %)      (4.9 %)      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) Certain 2013 data has been recast to conform to the 2014 methodology which provides for consistency across all Regulated Utilities’ jurisdictions.

 

23


DUKE ENERGY CORPORATION

ADJUSTED TO REPORTED EARNINGS RECONCILIATION

Three Months Ended June 30, 2014

(Dollars in millions, except per-share amounts)

 

           Special
Items
                         
     Adjusted
Earnings
    Costs to
Achieve,
Progress
Merger
    Economic
Hedges
(Mark- to-
Market) *
    Discontinued
Operations
    Total
Adjustments
    Reported
Earnings
 

SEGMENT INCOME

            

Regulated Utilities

   $ 689      $ —        $ —        $ —        $ —        $ 689   

International Energy

     146        —          —          —          —          146   

Commercial Power

     16        —          (136 )B      —          (136     (120
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Reportable Segment Income

     851        —          (136     —          (136     715   

Other

     (65     (38 )A      —          —          (38     (103
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Reportable Segment Income and Other Net Expense

     786        (38     (136     —          (174     612   

Discontinued Operations

     —          —          —          (3 )C      (3     (3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Income (Loss) Attributable to Duke Energy Corporation

   $ 786      $ (38   $ (136   $ (3   $ (177   $ 609   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EPS ATTRIBUTABLE TO DUKE ENERGY CORPORATION, BASIC

   $ 1.11      $ (0.06   $ (0.19   $ —        $ (0.25   $ 0.86   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EPS ATTRIBUTABLE TO DUKE ENERGY CORPORATION, DILUTED

   $ 1.11      $ (0.06   $ (0.19   $ —        $ (0.25   $ 0.86   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

A - Net of $23 million tax benefit. $61 million recorded in Operating Expenses on the Condensed Consolidated Statements of Operations.
- Net of $77 million tax benefit. $185 million loss recorded within Nonregulated electric, natural gas, and other (Operating Revenues) and $28 million loss recorded within Fuel used in electric generation and purchased power-nonregulated (Operating Expenses) on the Condensed Consolidated Statements of Operations.
- 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

     707  

Diluted

     707  

 

* 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 Power 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 operating 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 the presentation of adjusted earnings and adjusted diluted EPS provides useful information to investors, as it provides them an additional relevant comparison of Duke Energy’s performance across periods.

 

24


DUKE ENERGY CORPORATION

ADJUSTED TO REPORTED EARNINGS RECONCILIATION

Six Months Ended June 30, 2014

(Dollars in millions, except per-share amounts)

 

           Special Items                          
     Adjusted
Earnings
    Costs to
Achieve,
Progress
Merger
    Midwest
Generation
Impairment
    Economic
Hedges

(Mark-to-
Market) *
    Discontinued
Operations
    Total
Adjustments
    Reported
Earnings
 

SEGMENT INCOME

              

Regulated Utilities

   $ 1,426      $ —        $ —        $ —        $ —        $ —        $ 1,426   

International Energy

     276        —          —          —          —          —          276   

Commercial Power

     26        —          (867 )C      (158 )B      —          (1,025     (999
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Reportable Segment Income

     1,728        —          (867     (158     —          (1,025     703   

Other

     (113     (72 )A      —          —          —          (72     (185
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Reportable Segment Income and Other Net Expense

     1,615        (72     (867     (158     —          (1,097     518   

Discontinued Operations

     —          —          —          —          (6 )D      (6     (6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Income (Loss) Attributable to Duke Energy Corporation

   $ 1,615      $ (72   $ (867   $ (158   $ (6   $ (1,103   $ 512   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EPS ATTRIBUTABLE TO DUKE ENERGY CORPORATION, BASIC

   $ 2.28      $ (0.10   $ (1.23   $ (0.22   $ (0.01   $ (1.56   $ 0.72   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EPS ATTRIBUTABLE TO DUKE ENERGY CORPORATION, DILUTED

   $ 2.28      $ (0.10   $ (1.23   $ (0.22   $ (0.01   $ (1.56   $ 0.72   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

- Net of $44 million tax benefit. $1 million recorded as a decrease in Operating Revenues, $114 million recorded within Operating Expenses and $1 million recorded within Interest Expense on the Condensed Consolidated Statements of Operations.
- Net of $89 million tax benefit. $309 million loss recorded within Nonregulated electric, natural gas, and other (Operating Revenues) and $62 million gain recorded within Fuel used in electric generation and purchased power-nonregulated (Operating Expenses) on the Condensed Consolidated Statements of Operations.
C - Net of $514 million tax benefit. Recorded in Impairment charges (Operating Expenses) on the Condensed Consolidated Statement of Operations.
- 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

     707  

Diluted

     707  

 

* 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 Power 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 operating 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 the presentation of adjusted earnings and adjusted diluted EPS provides useful information to investors, as it provides them an additional relevant comparison of Duke Energy’s performance across periods.

 

25


DUKE ENERGY CORPORATION

ADJUSTED TO REPORTED EARNINGS RECONCILIATION

Three Months Ended June 30, 2013

(Dollars in millions, except per-share amounts)

 

           Special Items                          
     Adjusted
Earnings
    Costs to
Achieve,
Progress
Merger
    Nuclear
Development
Charges
    Litigation
Reserve
    Crystal River
Unit 3
Impairment
    Economic
Hedges

(Mark-to-
Market) *
    Discontinued
Operations
    Total
Adjustments
    Reported
Earnings
 

SEGMENT INCOME

                  

Regulated Utilities

   $ 590      $ —        $ (57 )D    $ —        $ (180 )F    $ —        $ —        $ (237   $ 353   

International Energy

     87        —          —          —          —          —          —          —          87   

Commercial Power

     (3     —          —          —          —          44 B      —          44        41   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Reportable Segment Income

     674        —          (57     —          (180     44        —          (193     481   

Other

     (57     (51 )A      —          (31 )E      —          —          —          (82     (139
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Reportable Segment Income and Other Net Expense

     617        (51     (57     (31     (180     44        —          (275     342   

Discontinued Operations

     —          —          —          —          —          —          (3 )C      (3     (3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Income (Loss) Attributable to Duke Energy Corporation

   $ 617      $ (51   $ (57   $ (31   $ (180   $ 44      $ (3   $ (278   $ 339   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EPS ATTRIBUTABLE TO DUKE ENERGY CORPORATION, BASIC

   $ 0.87      $ (0.07   $ (0.08   $ (0.04   $ (0.26   $ 0.06      $ —        $ (0.39   $ 0.48   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EPS ATTRIBUTABLE TO DUKE ENERGY CORPORATION, DILUTED

   $ 0.87      $ (0.07   $ (0.08   $ (0.04   $ (0.26   $ 0.06      $ —        $ (0.39   $ 0.48   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

- Net of $31 million tax benefit. $11 million recorded as an increase in Operating Revenues, $92 million recorded within Operating Expenses and $1 million recorded within Interest Expense on the Condensed Consolidated Statements of Operations.
- Net of $29 million tax expense. $79 million gain recorded within Nonregulated electric, natural gas, and other (Operating Revenues) and $10 million loss recorded within Fuel used in electric generation and purchased power-nonregulated (Operating Expenses) on the Condensed Consolidated Statements of Operations.
C - Recorded in Income (loss) From Discontinued Operations, net of tax on the Condensed Consolidated Statements of Operations.
- Net of $30 million tax benefit. Recorded in Impairment charges (Operating Expenses) on the Condensed Consolidated Statement of Operations.
- Net of $19 million tax benefit. Recorded in Operations, maintenance and other (Operating Expenses) on the Condensed Consolidated Statement of Operations.
- Net of $115 million tax benefit. Recorded in Impairment charges (Operating Expenses) on the Condensed Consolidated Statement of Operations.

Weighted Average Shares (reported and adjusted) - in millions

 

Basic

     706  

Diluted

     706  

 

* 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 Power 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 operating 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 the presentation of adjusted earnings and adjusted diluted EPS provides useful information to investors, as it provides them an additional relevant comparison of Duke Energy’s performance across periods.

 

26


DUKE ENERGY CORPORATION

ADJUSTED TO REPORTED EARNINGS RECONCILIATION

Six Months Ended June 30, 2013

(Dollars in millions, except per-share amounts)

 

           Special Items                          
     Adjusted
Earnings
    Costs to
Achieve,
Progress
Merger
    Nuclear
Development
Charges
    Litigation
Reserve
    Crystal River
Unit 3
Impairment
    Economic
Hedges

(Mark-to-
Market) *
    Discontinued
Operations
    Total
Adjustments
    Reported
Earnings
 

SEGMENT INCOME

                  

Regulated Utilities

   $ 1,246      $ —        $ (57 )D    $ —        $ (180 )F    $ —        $ —        $ (237   $ 1,009   

International Energy

     184        —          —          —          —          —          —          —          184   

Commercial Power

     3        —          —          —          —          (4 )B      —          (4     (1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Reportable Segment Income

     1,433        —          (57     —          (180     (4     —          (241     1,192   

Other

     (100     (85 )A      —          (31 )E      —          —          —          (116     (216
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Reportable Segment Income and Other Net Expense

     1,333        (85     (57     (31     (180     (4     —          (357     976   

Discontinued Operations

     —          —          —          —          —          —          (3 )C      (3     (3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Income (Loss) Attributable to Duke Energy Corporation

   $ 1,333      $ (85   $ (57   $ (31   $ (180   $ (4   $ (3   $ (360   $ 973   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EPS ATTRIBUTABLE TO DUKE ENERGY CORPORATION, BASIC

   $ 1.89      $ (0.13   $ (0.08   $ (0.04   $ (0.26   $ (0.01   $ —        $ (0.52   $ 1.37   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EPS ATTRIBUTABLE TO DUKE ENERGY CORPORATION, DILUTED

   $ 1.89      $ (0.13   $ (0.08   $ (0.04   $ (0.26   $ (0.01   $ —        $ (0.52   $ 1.37   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

- Net of $52 million tax benefit. $26 million recorded as an increase in Operating Revenues, $162 million recorded within Operating Expenses and $1 million recorded within Interest Expense on the Condensed Consolidated Statements of Operations.
- Net of $2 million tax benefit. $11 million gain recorded within Nonregulated electric, natural gas, and other (Operating Revenues) and $17 million loss recorded within Fuel used in electric generation and purchased power-nonregulated (Operating Expenses) on the Condensed Consolidated Statements of Operations.
C - Recorded in Income (loss) From Discontinued Operations, net of tax on the Condensed Consolidated Statements of Operations.
- Net of $30 million tax benefit. Recorded in Impairment charges (Operating Expenses) on the Condensed Consolidated Statement of Operations.
- Net of $19 million tax benefit. Recorded in Operations, maintenance and other (Operating Expenses) on the Condensed Consolidated Statement of Operations.
- Net of $115 million tax benefit. Recorded in Impairment charges (Operating Expenses) on the Condensed Consolidated Statement of Operations.

Weighted Average Shares (reported and adjusted) - in millions

 

Basic

     705  

Diluted

     706  

 

* 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 Power 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 operating 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 the presentation of adjusted earnings and adjusted diluted EPS provides useful information to investors, as it provides them an additional relevant comparison of Duke Energy’s performance across periods.

 

27