Duke Energy reports third quarter 2016 financial results

November 4, 2016 7:00 AM EDT

CHARLOTTE, N.C., Nov. 4, 2016 /PRNewswire/ -- 

  • Third quarter 2016 GAAP reported diluted earnings per share (EPS) were $1.70 compared to $1.35 for the third quarter of 2015
  • Adjusted diluted EPS of $1.68 for third quarter 2016, compared to $1.47 for the third quarter of 2015
  • Company trending toward the high end of its original 2016 adjusted diluted earnings guidance range of $4.50 to $4.70 per share, excluding costs associated with Hurricane Matthew

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

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

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

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

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

Business segment results

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

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

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

Regulated Utilities

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

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

Higher quarterly results at Regulated Utilities were primarily driven by:

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

Commercial Portfolio

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

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

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

International Energy

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

Other

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

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

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

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

Discontinued Operations

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

Earnings conference call for analysts

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

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

The call can be accessed via the investors' section (http://www.duke-energy.com/investors/) of Duke Energy's website or by dialing 877-741-4253 in the United States or 719-325-4802 outside the United States. The confirmation code is 4938179. Please call in 10 to 15 minutes prior to the scheduled start time.

A replay of the conference call will be available until 1 p.m. ET, Nov. 14, 2016, by calling 888-203-1112 in the United States or 719-457-0820 outside the United States and using the code 4938179. A replay and transcript also will be available by accessing the investors' section of the company's website.

Special Items and Non-GAAP Reconciliation

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

(In millions, except per-share amounts)

After-Tax Amount

3Q 2016 EPS

3Q 2015 EPS

Diluted EPS, as reported

$

1.70

$

1.35

Adjustments to reported EPS:

Third Quarter 2016

Costs to achieve, mergers

$

52

0.07

Cost saving initiatives

12

0.02

Commercial Renewables impairment

45

0.07

Discontinued operations

(122)

(0.18)

Third Quarter 2015

Costs to achieve, Progress merger

15

0.02

Edwardsport Settlement

56

0.08

Ash Basin Settlement

4

0.01

Discontinued operations

5

0.01

Total adjustments

$

(0.02)

$

0.12

Diluted EPS, as adjusted

$

1.68

$

1.47

Non-GAAP financial measures

Management evaluates financial performance in part based on non-GAAP financial measures, adjusted earnings and adjusted diluted EPS. These items represent income from continuing operations net of income (loss) attributable to noncontrolling interests, adjusted for the dollar and per-share impact of special items. Special items represent certain charges and credits, which management believes are not indicative of our ongoing performance, and are discussed below. Management believes the presentation of adjusted earnings and adjusted diluted EPS provides useful information to investors, as it provides them with an additional relevant comparison of Duke Energy's performance across periods. Management uses these non-GAAP financial measures for planning and forecasting and for reporting results to the Board of Directors, employees, stockholders, analysts and investors concerning Duke Energy's financial performance. Adjusted diluted EPS is also used as a basis for employee incentive bonuses. The most directly comparable GAAP measures for adjusted earnings and adjusted diluted EPS are Net Income Attributable to Duke Energy Corporation and Diluted EPS Attributable to Duke Energy Corporation common stockholders.

Special items included in the periods presented include the following:

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

Due to the forward-looking nature of any forecasted adjusted earnings guidance, information to reconcile this non-GAAP financial measure to the most directly comparable GAAP financial measure is not available at this time, as management is unable to project all special items for future periods (such as legal settlements, the impact of regulatory orders, or asset impairments).

Management evaluates segment performance based on segment income and other net expense. Segment income is defined as income from continuing operations net of income attributable to noncontrolling interests. Segment income includes intercompany revenues and expenses that are eliminated in the Condensed Consolidated Financial Statements. Management also uses adjusted segment income as a measure of historical and anticipated future segment performance. Adjusted segment income is a non-GAAP financial measure, as it is based upon segment income adjusted for special items, which are discussed above. Management believes the presentation of adjusted segment income provides useful information to investors, as it provides them with an additional relevant comparison of a segment's performance across periods. The most directly comparable GAAP measure for adjusted segment income or adjusted other net expense is segment income and other net expense.

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

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

Duke Energy is one of the largest electric power holding companies in the United States. Its regulated utility operations serve approximately 7.4 million electric customers located in six states in the Southeast and Midwest, representing a population of approximately 24 million people. The company also distributes natural gas to more than 1.5 million customers in the Carolinas, Ohio, Kentucky and Tennessee. Its Commercial Portfolio and International business segments own and operate diverse power generation assets in North America and Latin America, including a growing portfolio of renewable energy assets in the United States.

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

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

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

Forward-Looking Information

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

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

 

September 2016

QUARTERLY HIGHLIGHTS

(Unaudited)

Three Months Ended September 30,

Nine Months Ended September 30,

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

2016

2015

2016

2015

Earnings Per Share - Basic and Diluted

Income from continuing operations attributable to Duke Energy Corporation common stockholders

Basic

$

1.52

$

1.36

$

3.27

$

3.31

Diluted

$

1.52

$

1.36

$

3.26

$

3.31

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

Basic

$

0.18

$

(0.01)

$

0.18

$

0.05

Diluted

$

0.18

$

(0.01)

$

0.18

$

0.05

Net income attributable to Duke Energy Corporation common stockholders

Basic

$

1.70

$

1.35

$

3.45

$

3.36

Diluted

$

1.70

$

1.35

$

3.44

$

3.36

Weighted average shares outstanding

Basic

689

688

689

696

Diluted

691

688

690

696

SEGMENT INCOME (LOSS) BY BUSINESS SEGMENT

Regulated Utilities(a)

$

1,200

$

905

$

2,613

$

2,311

International Energy(b)

64

69

85

157

Commercial Portfolio(c)(d)

(21)

8

20

(15)

Total Reportable Segment Income

1,243

982

2,718

2,453

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

(189)

(45)

(463)

(139)

Intercompany Eliminations

(4)

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

122

(5)

124

29

Net Income Attributable to Duke Energy Corporation

$

1,176

$

932

$

2,379

$

2,339

CAPITALIZATION

Total Common Equity (%)

45 %

48 %

Total Debt (%)

55 %

52 %

Total Debt

$

50,176

$

42,457

Book Value Per Share

$

58.85

$

57.92

Actual Shares Outstanding

689

688

CAPITAL AND INVESTMENT EXPENDITURES

Regulated Utilities(j)

$

1,674

$

2,539

$

4,687

$

5,212

International Energy

11

14

26

33

Commercial Portfolio

192

374

614

757

Other

44

52

123

166

Total Capital and Investment Expenditures

$

1,921

$

2,979

$

5,450

$

6,168

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

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

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

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

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

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

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

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

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

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

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

 

 

September 2016

QUARTERLY HIGHLIGHTS

(Unaudited)

Three Months Ended

Nine Months Ended

September 30,

September 30,

(In millions, except for GWh and MW amounts)

2016

2015

2016

2015

REGULATED UTILITIES

  Operating Revenues

$

6,430

$

6,147

$

16,788

$

17,090

  Operating Expenses

4,385

4,481

12,124

12,789

  Gains on Sales of Other Assets and Other, net

1

1

3

10

  Operating Income

2,046

1,667

4,667

4,311

  Other Income and Expenses

75

56

213

187

  Interest Expense

293

280

848

829

  Income Before Income Taxes

1,828

1,443

4,032

3,669

  Income Tax Expense

628

538

1,419

1,358

  Segment Income

$

1,200

$

905

$

2,613

$

2,311

  Depreciation and Amortization

$

749

$

691

$

2,198

$

2,096

INTERNATIONAL ENERGY

  Operating Revenues

$

245

$

281

$

761

$

841

  Operating Expenses

177

200

713

639

  Loss on Sales of Other Assets and Other, net

(1)

(2)

(1)

  Operating Income

67

81

46

201

  Other Income and Expenses

23

24

62

69

  Interest Expense

19

21

63

66

  Income Before Income Taxes

71

84

45

204

  Income Tax Expense (Benefit)

4

14

(48)

44

  Less: Income Attributable to Noncontrolling Interests

3

1

8

3

  Segment Income

$

64

$

69

$

85

$

157

  Depreciation and Amortization

$

18

$

23

$

62

$

69

  Sales, GWh

5,017

4,590

16,522

13,580

  Proportional MW Capacity in Operation

4,315

4,333

COMMERCIAL PORTFOLIO

  Operating Revenues

$

140

$

66

$

366

$

214

  Operating Expenses

141

82

373

255

  Gains on Sales of Other Assets and Other, net

1

3

6

  Operating Loss

(16)

(4)

(35)

  Other Income and Expenses

(69)

(3)

(63)

(3)

  Interest Expense

15

11

38

33

  Loss Before Income Taxes

(84)

(30)

(105)

(71)

  Income Tax Benefit

(62)

(37)

(123)

(55)

  Less: Loss Attributable to Noncontrolling Interests

(1)

(1)

(2)

(1)

  Segment (Loss) Income

$

(21)

$

8

$

20

$

(15)

  Depreciation and Amortization

$

33

$

27

$

96

$

77

  Actual Renewable Plant Production, GWh

1,801

1,230

5,619

3,913

  Net Proportional MW Capacity in Operation

2,725

1,634

OTHER

  Operating Revenues

$

32

$

17

$

91

$

78

  Operating Expenses

128

64

316

177

  Gains on Sales of Other Assets and Other, net

5

3

16

16

  Operating Loss

(91)

(44)

(209)

(83)

  Other Income and Expenses

12

(2)

30

8

  Interest Expense

157

91

553

285

  Loss Before Income Taxes

(236)

(137)

(732)

(360)

  Income Tax Benefit

(50)

(95)

(276)

(229)

  Less: Income Attributable to Noncontrolling Interests

3

3

7

8

  Other Net Expense

$

(189)

$

(45)

$

(463)

$

(139)

  Depreciation and Amortization

$

37

$

33

$

108

$

99

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

 

 

DUKE ENERGY CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(In millions, except per-share amounts)

Three Months Ended September 30,

Nine Months Ended September 30,

2016

2015

2016

2015

Operating Revenues

Regulated electric

$

6,303

$

6,017

$

16,321

$

16,564

Nonregulated electric and other

429

377

1,251

1,157

Regulated natural gas

89

89

355

416

Total operating revenues

6,821

6,483

17,927

18,137

Operating Expenses

Fuel used in electric generation and purchased power - regulated

2,016

2,113

5,102

5,775

Fuel used in electric generation and purchased power - nonregulated

75

61

215

283

Cost of natural gas

17

21

98

158

Operation, maintenance and other

1,547

1,426

4,467

4,274

Depreciation and amortization

837

774

2,464

2,341

Property and other taxes

303

293

893

836

Impairment charges

10

111

208

111

Total operating expenses

4,805

4,799

13,447

13,778

Gains on Sales of Other Assets and Other, net

6

4

20

31

Operating Income

2,022

1,688

4,500

4,390

Other Income and Expenses

Equity in earnings (losses) of unconsolidated affiliates

(60)

17

(37)

53

Other income and expenses, net

99

57

270

203

Total other income and expenses

39

74

233

256

Interest Expense

482

402

1,493

1,208

Income From Continuing Operations Before Income Taxes

1,579

1,360

3,240

3,438

Income Tax Expense from Continuing Operations

520

420

972

1,118

Income From Continuing Operations

1,059

940

2,268

2,320

Income (Loss) From Discontinued Operations, net of tax

122

(5)

124

29

Net Income

1,181

935

2,392

2,349

Less: Net Income Attributable to Noncontrolling Interests

5

3

13

10

Net Income Attributable to Duke Energy Corporation

$

1,176

$

932

$

2,379

$

2,339

Earnings Per Share - Basic and Diluted

Income from continuing operations attributable to Duke Energy Corporation common stockholders

Basic

$

1.52

$

1.36

$

3.27

$

3.31

Diluted

$

1.52

$

1.36

$

3.26

$

3.31

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

Basic

$

0.18

$

(0.01)

$

0.18

$

0.05

Diluted

$

0.18

$

(0.01)

$

0.18

$

0.05

Net income attributable to Duke Energy Corporation common stockholders

Basic

$

1.70

$

1.35

$

3.45

$

3.36

Diluted

$

1.70

$

1.35

$

3.44

$

3.36

Weighted average shares outstanding

Basic

689

688

689

696

Diluted

691

688

690

696

 

 

DUKE ENERGY CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(in millions)

September 30, 2016

December 31, 2015

ASSETS

Current Assets

Cash and cash equivalents

$

6,179

$

857

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

583

703

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

2,139

1,748

Inventory

3,351

3,810

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

853

877

Other

429

327

Total current assets

13,534

8,322

Investments and Other Assets

Investments in equity method unconsolidated affiliates

604

499

Nuclear decommissioning trust funds

6,112

5,825

Goodwill

16,354

16,343

Other

2,948

3,042

Total investments and other assets

26,018

25,709

Property, Plant and Equipment

Cost

116,376

112,826

Accumulated depreciation and amortization

(38,812)

(37,665)

Generation facilities to be retired, net

652

548

Net property, plant and equipment

78,216

75,709

Regulatory Assets and Deferred Debits

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

11,896

11,373

Other

22

43

Total regulatory assets and deferred debits

11,918

11,416

Total Assets

$

129,686

$

121,156

LIABILITIES AND EQUITY

Current Liabilities

Accounts payable

$

2,138

$

2,400

Notes payable and commercial paper

3,011

3,633

Taxes accrued

636

348

Interest accrued

504

430

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

3,201

2,074

Asset retirement obligations

539

Regulatory liabilities

319

400

Other

1,728

2,115

Total current liabilities

12,076

11,400

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

43,964

37,495

Deferred Credits and Other Liabilities

Deferred income taxes

13,201

12,705

Investment tax credits

486

472

Accrued pension and other post-retirement benefit costs

1,030

1,088

Asset retirement obligations

10,291

10,264

Regulatory liabilities

6,241

6,255

Other

1,851

1,706

Total deferred credits and other liabilities

33,100

32,490

Commitments and Contingencies

Equity

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

1

1

Additional paid-in capital

37,997

37,968

Retained earnings

3,212

2,564

Accumulated other comprehensive loss

(721)

(806)

Total Duke Energy Corporation stockholders' equity

40,489

39,727

Noncontrolling interests

57

44

Total equity

40,546

39,771

Total Liabilities and Equity

$

129,686

$

121,156

 

 

DUKE ENERGY CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In millions)

Nine Months Ended September 30,

2016

2015

CASH FLOWS FROM OPERATING ACTIVITIES

Net Income

$

2,392

$

2,349

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

3,200

3,047

Net cash provided by operating activities

5,592

5,396

CASH FLOWS FROM INVESTING ACTIVITIES

Net cash used in investing activities

(5,555)

(3,291)

CASH FLOWS FROM FINANCING ACTIVITIES

Net cash provided by (used in) financing activities

5,285

(2,771)

Net increase (decrease) in cash and cash equivalents

5,322

(666)

Cash and cash equivalents at the beginning of period

857

2,036

Cash and cash equivalents at end of period

$

6,179

$

1,370

 

 

DUKE ENERGY CORPORATION

EARNINGS VARIANCES

September 2016 QTD vs. Prior Year

($ per share)

Regulated Utilities

International Energy

Commercial Portfolio

Other

Discontinued Operations

Consolidated

2015 QTD Reported Earnings Per Share, Diluted

$

1.31

$

0.10

$

0.01

$

(0.06)

$

(0.01)

$

1.35

Costs to Achieve, Progress Merger

0.02

0.02

Edwardsport Settlement

0.08

0.08

Ash Basin Settlement

0.01

0.01

Discontinued Operations

0.01

0.01

2015 QTD Adjusted Earnings Per Share, Diluted

$

1.40

$

0.10

$

0.01

$

(0.04)

$

$

1.47

Weather

0.14

0.14

Pricing and Riders (a)

0.05

0.05

Volume

0.04

0.04

Wholesale (b)

0.03

0.03

Operations and Maintenance, net of recoverables

0.02

0.02

Latin America, including Foreign Exchange Rates

National Methanol Company

(0.01)

(0.01)

Duke Energy Renewables (c)

0.02

0.02

Commercial Transmission, Pipeline and Other

Interest Expense

(0.01)

(0.01)

(0.02)

Change in effective income tax rate

0.08

0.01

(0.13)

(0.04)

Other

(0.01)

(0.01)

(0.02)

2016 QTD Adjusted Earnings Per Share, Diluted

$

1.74

$

0.09

$

0.03

$

(0.18)

$

$

1.68

Costs to Achieve, Mergers

(0.07)

(0.07)

Cost Savings Initiatives

(0.02)

(0.02)

Commercial Renewables Impairment

(0.07)

(0.07)

Discontinued Operations

0.18

0.18

2016 QTD Reported Earnings Per Share, Diluted

$

1.74

$

0.09

$

(0.04)

$

(0.27)

$

0.18

$

1.70

Note 1: Earnings Per Share amounts are calculated using the consolidated statutory income tax rate for all variance drivers except Duke Energy Renewables, which uses an effective tax rate.

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

Note 3: Certain prior period amounts have been reclassified to conform to the current year presentation.

(a)

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

(b)

Primarily due to the implementation of new contracts.

(c)

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

 

 

DUKE ENERGY CORPORATION

EARNINGS VARIANCES

September 2016 YTD vs. Prior Year

($ per share)

Regulated Utilities

International Energy

Commercial Portfolio

Other

Discontinued Operations

Consolidated

2015 YTD Reported Earnings Per Share, Diluted

$

3.32

$

0.22

$

(0.03)

$

(0.19)

$

0.04

$

3.36

Costs to Achieve, Progress Merger

0.05

0.05

Edwardsport Settlement

0.08

0.08

Midwest Generation Operations

0.14

0.14

Ash Basin Settlement

0.01

0.01

Discontinued Operations

0.06

(0.04)

0.02

2015 YTD Adjusted Earnings Per Share, Diluted

$

3.41

$

0.22

$

0.17

$

(0.14)

$

$

3.66

Stock repurchase (a)

0.03

0.01

0.04

Weather

0.03

0.03

Pricing and Riders (b)

0.16

0.16

Volume

0.04

0.04

Wholesale (c)

0.07

0.07

Operations and Maintenance, net of recoverables (d)

0.06

0.06

Latin America, including Foreign Exchange Rates (e)

0.05

0.05

National Methanol Company

(0.05)

(0.05)

Duke Energy Renewables (f)

0.03

0.03

Commercial Transmission, Pipeline and Other

0.01

0.01

Midwest Generation (g)

(0.12)

(0.12)

Interest Expense

(0.01)

(0.03)

(0.04)

Change in effective income tax rate (h)

0.10

0.10

(0.14)

0.06

Other (i)

(0.10)

(0.02)

(0.12)

2016 YTD Adjusted Earnings Per Share, Diluted

$

3.79

$

0.33

$

0.09

$

(0.33)

$

$

3.88

Costs to Achieve, Mergers

(0.28)

(0.28)

International Impairment

(0.21)

(0.21)

Cost Savings Initiatives

(0.06)

(0.06)

Commercial Renewables Impairment

(0.07)

(0.07)

Discontinued Operations

0.18

0.18

2016 YTD Reported Earnings Per Share, Diluted

$

3.79

$

0.12

$

0.02

$

(0.67)

$

0.18

$

3.44

Note 1: Earnings Per Share amounts are calculated using the consolidated statutory income tax rate for all variance drivers except Duke Energy Renewables, which uses an effective tax rate.

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

Note 3: Certain prior period amounts have been reclassified to conform to the current year presentation.

(a)

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

(b)

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

(c)

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

(d)

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

(e)

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

(f)

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

(g)

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

(h)

International Energy includes lower income taxes resulting from the decision to divest the International Energy segment combined with more efficient utilization of foreign tax credits.

(i)

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

 

 

Regulated Utilities

Quarterly Highlights

Supplemental Regulated Utilities Electric Information

September 2016

Three Months Ended September 30,

Nine Months Ended September 30,

2016

2015

%

Inc.(Dec.)

% Inc.(Dec.)

Weather

Normal (2)

2016

2015

%

Inc.(Dec.)

% Inc.(Dec.)

Weather

Normal (2)

GWh Sales (1)

Residential

26,103

24,176

8.0%

2.3%

65,450

66,195

(1.1%)

1.0%

General Service

22,768

22,047

3.3%

2.1%

59,291

59,124

0.3%

0.2%

Industrial

13,854

14,001

(1.0%)

(1.1%)

39,147

39,370

(0.6%)

(0.4%)

Other Energy Sales

144

149

(3.4%)

435

450

(3.3%)

Unbilled Sales

(703)

(1,808)

61.1%

n/a

1,078

(476)

326.5%

n/a

Total Retail Sales

62,166

58,565

6.1%

1.4%

165,401

164,663

0.4%

0.4%

Special Sales

12,102

10,450

15.8%

33,783

28,551

18.3%

Total Consolidated Electric Sales - Regulated Utilities

74,268

69,015

7.6%

199,184

193,214

3.1%

Average Number of Customers (Electric)

Residential

6,455,615

6,365,092

1.4%

6,439,699

6,351,973

1.4%

General Service

964,893

954,659

1.1%

961,246

951,350

1.0%

Industrial

17,807

18,105

(1.6%)

17,868

18,150

(1.6%)

Other Energy Sales

23,138

23,113

0.1%

23,117

23,024

0.4%

Total Regular Sales

7,461,453

7,360,969

1.4%

7,441,930

7,344,497

1.3%

Special Sales

61

64

(4.7%)

61

63

(3.2%)

Total Average Number of Customers - Regulated Utilities

7,461,514

7,361,033

1.4%

7,441,991

7,344,560

1.3%

Sources of Electric Energy (GWh)

Generated - Net Output (3)

Coal

24,665

23,509

4.9%

58,367

62,433

(6.5%)

Nuclear

19,177

18,469

3.8%

55,785

52,580

6.1%

Hydro

131

91

44.0%

1,502

1,025

46.5%

Oil and Natural Gas

17,594

16,533

6.4%

48,461

46,054

5.2%

Renewable Energy

60

3

1,900.0%

158

10

1,480.0%

Total Generation (4)

61,627

58,605

5.2%

164,273

162,102

1.3%

Purchased Power and Net Interchange (5)

17,105

(2,765)

718.6%

45,757

24,461

87.1%

Total Sources of Energy

78,732

55,840

41.0%

210,030

186,563

12.6%

Less: Line Loss and Company Usage

4,464

2,604

71.4%

10,846

9,128

18.8%

Total GWh Sources

74,268

53,236

39.5%

199,184

177,435

12.3%

Owned MW Capacity (3)

Summer

49,839

50,081

Winter

53,028

53,346

Nuclear Capacity Factor (%) (6)

96

95

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

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

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

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

(5)  Purchased power includes renewable energy purchases.

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

 

 

Duke Energy Carolinas

Quarterly Highlights

Supplemental Regulated Utilities Electric Information

 September 2016

Three Months Ended September 30,

Nine Months Ended September 30,

2016

2015

%

Inc.(Dec.)

% Inc.(Dec.)

Weather

Normal (2)

2016

2015

%

Inc.(Dec.)

% Inc.(Dec.)

Weather

Normal (2)

GWh Sales (1)

Residential

8,804

8,213

7.2%

22,055

22,445

(1.7%)

General Service

8,507

8,273

2.8%

22,105

22,074

0.1%

Industrial

5,923

6,041

(2.0%)

16,546

16,730

(1.1%)

Other Energy Sales

76

76

—%

228

229

(0.4%)

Unbilled Sales

(446)

(1,047)

57.4%

244

(693)

135.2%

Total Regular Electric Sales

22,864

21,556

6.1%

1.5%

61,178

60,785

0.6%

0.4%

Special Sales

2,644

2,181

21.2%

6,712

6,726

(0.2%)

Total Consolidated Electric Sales - Duke Energy Carolinas

25,508

23,737

7.5%

67,890

67,511

0.6%

Average Number of Customers

Residential

2,151,654

2,120,091

1.5%

2,144,598

2,113,735

1.5%

General Service

350,252

346,039

1.2%

348,819

344,699

1.2%

Industrial

6,276

6,414

(2.2%)

6,303

6,444

(2.2%)

Other Energy Sales

15,224

15,095

0.9%

15,170

15,014

1.0%

Total Regular Sales

2,523,406

2,487,639

1.4%

2,514,890

2,479,892

1.4%

Special Sales

24

24

—%

24

25

(4.0%)

Total Average Number of Customers - Duke Energy Carolinas

2,523,430

2,487,663

1.4%

2,514,914

2,479,917

1.4%

Sources of Electric Energy (GWh)

Generated - Net Output (3)

Coal

9,395

8,597

9.3%

20,056

22,127

(9.4%)

Nuclear

11,607

10,991

5.6%

33,409

34,110

(2.1%)

Hydro

(35)

(40)

12.5%

802

436

83.9%

Oil and Natural Gas

3,216

2,945

9.2%

8,893

7,936

12.1%

Renewable Energy

3

3

—%

10

10

—%

Total Generation (4)

24,186

22,496

7.5%

63,170

64,619

(2.2%)

Purchased Power and Net Interchange (5)

2,729

2,731

(0.1%)

8,796

6,988

25.9%

Total Sources of Energy

26,915

25,227

6.7%

71,966

71,607

0.5%

Less: Line Loss and Company Usage

1,407

1,490

(5.6%)

4,076

4,096

(0.5%)

Total GWh Sources

25,508

23,737

7.5%

67,890

67,511

0.6%

Owned MW Capacity (3)

Summer

19,678

19,645

Winter

20,383

20,360

Nuclear Capacity Factor (%) (6)

96

97

Heating and Cooling Degree Days

Actual

Heating Degree Days

5

(100.0%)

1,861

2,109

(11.8%)

Cooling Degree Days

1,301

1,085

19.9%

1,890

1,709

10.6%

Variance from Normal

Heating Degree Days

(100.0%)

(51.6%)

n/a

(7.1%)

9.4%

n/a

Cooling Degree Days

33.6%

6.2%

n/a

29.0%

9.8%

n/a

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

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

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

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

(5)  Purchased power includes renewable energy purchases.

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

 

 

Duke Energy Progress

Quarterly Highlights

Supplemental Regulated Utilities Electric Information

September 2016

Three Months Ended September 30,

Nine Months Ended September 30,

2016

2015

%

Inc.(Dec)

% Inc.(Dec.)

Weather

Normal (2)

2016

2015

%

Inc.(Dec)

% Inc.(Dec.)

Weather

Normal (2)

GWh Sales (1)

Residential

5,406

5,107

5.9%

14,003

14,547

(3.7%)

General Service

4,667

4,563

2.3%

12,007

12,000

0.1%

Industrial

2,806

2,788

0.6%

7,792

7,790

—%

Other Energy Sales

22

26

(15.4%)

68

81

(16.0%)

Unbilled Sales

(112)

(481)

76.7%

98

(352)

127.8%

Total Regular Electric Sales

12,789

12,003

6.5%

1.4%

33,968

34,066

(0.3%)

0.2%

Special Sales

7,244

6,280

15.4%

20,043

15,934

25.8%

Total Consolidated Electric Sales - Duke Energy Progress

20,033

18,283

9.6%

54,011

50,000

8.0%

Average Number of Customers

Residential

1,294,491

1,276,474

1.4%

1,289,892

1,272,450

1.4%

General Service

229,854

227,015

1.3%

228,698

225,721

1.3%

Industrial

4,131

4,204

(1.7%)

4,142

4,221

(1.9%)

Other Energy Sales

1,505

1,683

(10.6%)

1,549

1,687

(8.2%)

Total Regular Sales

1,529,981

1,509,376

1.4%

1,524,281

1,504,079

1.3%

Special Sales

15

15

—%

15

15

—%

Total Average Number of Customers - Duke Energy Progress

1,529,996

1,509,391

1.4%

1,524,296

1,504,094

1.3%

Sources of Electric Energy (GWh)

Generated - Net Output (3)

Coal

5,073

4,110

23.4%

9,508

11,454

(17.0%)

Nuclear

7,570

7,478

1.2%

22,376

18,470

21.1%

Hydro

71

55

29.1%

449

389

15.4%

Oil and Natural Gas

5,942

5,857

1.5%

18,037

17,183

5.0%

Renewable Energy

55

n/a

146

n/a

Total Generation (4)

18,711

17,500

6.9%

50,516

47,496

6.4%

Purchased Power and Net Interchange (5)

2,129

1,447

47.1%

5,391

4,627

16.5%

Total Sources of Energy

20,840

18,947

10.0%

55,907

52,123

7.3%

Less: Line Loss and Company Usage

807

664

21.5%

1,896

2,123

(10.7%)

Total GWh Sources

20,033

18,283

9.6%

54,011

50,000

8.0%

Owned MW Capacity (3)

Summer

12,935

12,923

Winter

14,034

14,042

Nuclear Capacity Factor (%) (6)

96

89

Heating and Cooling Degree Days

Actual

Heating Degree Days

1

(100.0%)

1,693

2,004

(15.5%)

Cooling Degree Days

1,343

1,131

18.7%

1,955

1,779

9.9%

Variance from Normal

Heating Degree Days

(100.0%)

(78.3%)

n/a

(7.4%)

13.3%

n/a

Cooling Degree Days

28.5%

2.7%

n/a

23.3%

5.8%

n/a

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

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

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

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

(5)  Purchased power includes renewable energy purchases.

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

 

 

Duke Energy Florida

Quarterly Highlights

Supplemental Regulated Utilities Electric Information

September 2016

Three Months Ended September 30,

Nine Months Ended September 30,

2016

2015

%

Inc.(Dec)

% Inc.(Dec.)

Weather

Normal (2)

2016

2015

%

Inc.(Dec)

% Inc.(Dec.)

Weather

Normal (2)

GWh Sales (1)

Residential

6,608

6,152

7.4%

15,653

15,200

3.0%

General Service

4,432

4,309

2.9%

11,493

11,401

0.8%

Industrial

817

861

(5.1%)

2,381

2,442

(2.5%)

Other Energy Sales

6

6

—%

18

18

—%

Unbilled Sales

(160)

(226)

29.2%

498

567

(12.2%)

Total Regular Electric Sales

11,703

11,102

5.4%

1.4%

30,043

29,628

1.4%

1.1%

Special Sales

737

411

79.3%

1,499

1,160

29.2%

Total Electric Sales - Duke Energy Florida

12,440

11,513

8.1%

31,542

30,788

2.4%

Average Number of Customers

Residential

1,550,574

1,526,065

1.6%

1,546,245

1,521,345

1.6%

General Service

196,142

193,645

1.3%

195,402

193,161

1.2%

Industrial

2,168

2,249

(3.6%)

2,184

2,250

(2.9%)

Other Energy Sales

1,529

1,534

(0.3%)

1,534

1,537

(0.2%)

Total Regular Sales

1,750,413

1,723,493

1.6%

1,745,365

1,718,293

1.6%

Special Sales

14

14

—%

14

14

—%

Total Average Number of Customers - Duke Energy Florida

1,750,427

1,723,507

1.6%

1,745,379

1,718,307

1.6%

Sources of Electric Energy (GWh)

Generated - Net Output (3)

Coal

2,823

2,909

(3.0%)

6,605

8,106

(18.5%)

Oil and Natural Gas

7,610

7,215

5.5%

19,371

19,128

1.3%

Renewable Energy

2

n/a

2

n/a

Total Generation (4)

10,435

10,124

3.1%

25,978

27,234

(4.6%)

Purchased Power and Net Interchange (5)

2,768

1,986

39.4%

7,407

5,280

40.3%

Total Sources of Energy

13,203

12,110

9.0%

33,385

32,514

2.7%

Less: Line Loss and Company Usage

763

597

27.8%

1,843

1,726

6.8%

Total GWh Sources

12,440

11,513

8.1%

31,542

30,788

2.4%

Owned MW Capacity (3)

Summer

9,021

8,958

Winter

9,926

9,909

Heating and Cooling Degree Days

Actual

Heating Degree Days

—%

401

373

7.5%

Cooling Degree Days

1,598

1,487

7.5%

2,909

2,977

(2.3%)

Variance from Normal

Heating Degree Days

—%

—%

n/a

1.3%

(6.2%)

n/a

Cooling Degree Days

8.0%

(1.6%)

n/a

7.9%

8.8%

n/a

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

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

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

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

(5)  Purchased power includes renewable energy purchases.

 

 

Duke Energy Ohio

Quarterly Highlights

Supplemental Regulated Utilities Electric Information

September 2016

Three Months Ended September 30,

Nine Months Ended September 30,

2016

2015

%

Inc.(Dec)

% Inc.(Dec.)

Weather

Normal (2)

2016

2015

%

Inc.(Dec)

% Inc.(Dec.)

Weather

Normal (2)

GWh Sales (1)

Residential

2,735

2,399

14.0%

6,802

6,891

(1.3%)

General Service

2,751

2,603

5.7%

7,326

7,281

0.6%

Industrial

1,577

1,580

(0.2%)

4,478

4,507

(0.6%)

Other Energy Sales

27

28

(3.6%)

82

82

—%

Unbilled Sales

16

(57)

128.1%

136

(8)

1,800.0%

Total Regular Electric Sales

7,106

6,553

8.4%

3.1%

18,824

18,753

0.4%

0.3%

Special Sales

108

145

(25.5%)

293

945

(69.0%)

Total Electric Sales - Duke Energy Ohio

7,214

6,698

7.7%

19,117

19,698

(2.9%)

Average Number of Customers

Residential

752,157

744,927

1.0%

752,530

746,183

0.9%

General Service

87,582

87,234

0.4%

87,522

87,203

0.4%

Industrial

2,506

2,525

(0.8%)

2,517

2,531

(0.6%)

Other Energy Sales

3,259

3,223

1.1%

3,253

3,215

1.2%

Total Regular Sales

845,504

837,909

0.9%

845,822

839,132

0.8%

Special Sales

1

1

—%

1

1

—%

Total Average Number of Customers - Duke Energy Ohio

845,505

837,910

0.9%

845,823

839,133

0.8%

Sources of Electric Energy (GWh)

Generated - Net Output (3)

Coal

1,186

1,065

11.4%

2,650

3,453

(23.3%)

Oil and Natural Gas

17

13

30.8%

28

43

(34.9%)

Total Generation (4)

1,203

1,078

11.6%

2,678

3,496

(23.4%)

Purchased Power and Net Interchange (5)

6,655

(10,721)

162.1%

18,141

725

2,402.2%

Total Sources of Energy

7,858

(9,643)

181.5%

20,819

4,221

393.2%

Less: Line Loss and Company Usage

644

(562)

214.6%

1,702

302

463.6%

Total GWh Sources

7,214

(9,081)

179.4%

19,117

3,919

387.8%

Owned MW Capacity (3)

Summer

1,062

1,062

Winter

1,164

1,164

Heating and Cooling Degree Days

Actual

Heating Degree Days

24

21

14.3%

2,848

3,331

(14.5%)

Cooling Degree Days

973

703

38.4%

1,345

1,094

22.9%

Variance from Normal

Heating Degree Days

(60.0%)

(50.0%)

n/a

(8.2%)

11.3%

n/a

Cooling Degree Days

29.9%

(13.6%)

n/a

24.9%

(7.5%)

n/a

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

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

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

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

(5)  Purchased power includes renewable energy purchases.

 

 

Duke Energy Ohio

Quarterly Highlights

Supplemental Regulated Utilities Gas Information

September 2016

Three Months Ended September 30,

Nine Months Ended September 30,

2016

2015

%

Inc.(Dec)

% Inc.(Dec.)

Weather

Normal (2)

2016

2015

%

Inc.(Dec)

% Inc.(Dec.)

Weather

Normal (2)

MCF Sales (1)

Residential

1,664,506

1,755,562

(5.2%)

23,292,149

28,986,782

(19.6%)

General Service

1,805,312

1,838,773

(1.8%)

15,372,608

18,463,853

(16.7%)

Industrial

1,134,323

1,192,994

(4.9%)

5,017,068

5,604,282

(10.5%)

Other Energy Sales

4,904,296

4,439,138

10.5%

15,717,935

15,194,003

3.4%

Unbilled Sales

59,903

24,000

149.6%

(2,375,774)

(3,221,000)

26.2%

Total Gas Sales - Duke Energy Ohio

9,568,340

9,250,467

3.4%

2.7%

57,023,986

65,027,920

(12.3%)

(6.1%)

Average Number of Customers

Residential

473,823

471,005

0.6%

477,385

474,704

0.6%

General Service

41,180

41,294

(0.3%)

43,100

43,212

(0.3%)

Industrial

1,524

1,544

(1.3%)

1,608

1,618

(0.6%)

Other Energy Sales

143

142

0.7%

144

143

0.7%

Total Average Number of Gas Customers - Duke Energy Ohio

516,670

513,985

0.5%

522,237

519,677

0.5%

Heating and Cooling Degree Days

Actual

Heating Degree Days

24

21

14.3%

2,848

3,331

(14.5%)

Cooling Degree Days

973

703

38.4%

1,345

1,094

22.9%

Variance from Normal

Heating Degree Days

(60.0%)

(50.0%)

n/a

(8.2%)

11.3%

n/a

Cooling Degree Days

29.9%

(13.6%)

n/a

24.9%

(7.5%)

n/a

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

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

 

 

Duke Energy Indiana

Quarterly Highlights

Supplemental Regulated Utilities Electric Information

September 2016

Three Months Ended September 30,

Nine Months Ended September 30,

2016

2015

%

Inc.(Dec)

% Inc.(Dec.)

Weather

Normal (2)

2016

2015

%

Inc.(Dec)

% Inc.(Dec.)

Weather

Normal (2)

GWh Sales (1)

Residential

2,550

2,305

10.6%

6,937

7,112

(2.5%)

General Service

2,411

2,299

4.9%

6,360

6,368

(0.1%)

Industrial

2,731

2,731

—%

7,950

7,901

0.6%

Other Energy Sales

13

13

—%

39

40

(2.5%)

Unbilled Sales

(1)

3

(133.3%)

102

10

920.0%

Total Regular Electric Sales

7,704

7,351

4.8%

(0.2%)

21,388

21,431

(0.2%)

(0.4%)

Special Sales

1,369

1,433

(4.5%)

5,236

3,786

38.3%

Total Electric Sales - Duke Energy Indiana

9,073

8,784

3.3%

26,624

25,217

5.6%

Average Number of Customers

Residential

706,739

697,535

1.3%

706,434

698,260

1.2%

General Service

101,063

100,726

0.3%

100,805

100,566

0.2%

Industrial

2,726

2,713

0.5%

2,722

2,704

0.7%

Other Energy Sales

1,621

1,578

2.7%

1,611

1,571

2.5%

Total Regular Sales

812,149

802,552

1.2%

811,572

803,101

1.1%

Special Sales

7

10

(30.0%)

7

8

(12.5%)

Total Average Number of Customers - Duke Energy Indiana

812,156

802,562

1.2%

811,579

803,109

1.1%

Sources of Electric Energy (GWh)

Generated - Net Output (3)

Coal

6,188

6,828

(9.4%)

19,548

17,293

13.0%

Hydro

95

76

25.0%

251

200

25.5%

Oil and Natural Gas

809

503

60.8%

2,132

1,764

20.9%

Total Generation (4)

7,092

7,407

(4.3%)

21,931

19,257

13.9%

Purchased Power and Net Interchange (5)

2,824

1,792

57.6%

6,022

6,841

(12.0%)

Total Sources of Energy

9,916

9,199

7.8%

27,953

26,098

7.1%

Less: Line Loss and Company Usage

843

415

103.1%

1,329

881

50.9%

Total GWh Sources

9,073

8,784

3.3%

26,624

25,217

5.6%

Owned MW Capacity (3)

Summer

7,143

7,493

Winter

7,521

7,871

Heating and Cooling Degree Days

Actual

Heating Degree Days

21

26

(19.2%)

3,064

3,715

(17.5%)

Cooling Degree Days

932

706

32.0%

1,308

1,070

22.2%

Variance from Normal

Heating Degree Days

(69.1%)

(45.7%)

n/a

(8.3%)

15.9%

n/a

Cooling Degree Days

26.5%

(12.6%)

n/a

22.5%

(9.5%)

n/a

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

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

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

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

(5)  Purchased power includes renewable energy purchases.

 

 

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

Special Items

Reported Earnings

Costs to Achieve, Mergers

Cost Savings Initiatives

Commercial Renewables Impairment

Discontinued Operations

Total Adjustments

Adjusted Earnings

SEGMENT INCOME

Regulated Utilities

$

1,200

$

$

$

$

$

$

1,200

International Energy

64

64

Commercial Portfolio

(21)

45

C

45

24

Total Reportable Segment Income

1,243

45

45

1,288

Other

(189)

52

A

12

B

64

(125)

Total Reportable Segment Income and Other Net Expense

1,054

52

12

45

109

1,163

Discontinued Operations

122

(122)

D

(122)

Net Income Attributable to Duke Energy Corporation

$

1,176

$

52

$

12

$

45

$

(122)

$

(13)

$

1,163

EPS ATTRIBUTABLE TO DUKE ENERGY CORPORATION, BASIC

$

1.70

$

0.08

$

0.02

$

0.07

$

(0.18)

$

(0.01)

$

1.69

EPS ATTRIBUTABLE TO DUKE ENERGY CORPORATION, DILUTED

$

1.70

$

0.07

$

0.02

$

0.07

$

(0.18)

$

(0.02)

$

1.68

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

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

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

D - Tax adjustments related to previously disposed businesses recorded in Income (Loss) From Discontinued Operations, net of tax on the Condensed Consolidated Statements of Operations.

Weighted Average Shares (reported and adjusted) - in millions

Basic        

689

Diluted 

691

 

 

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

Special Items

Reported Earnings

Costs to Achieve, Mergers

International Impairment

Cost Savings Initiatives

Commercial Renewables Impairment

Discontinued Operations

Total Adjustments

Adjusted Earnings

SEGMENT INCOME

Regulated Utilities

$

2,613

$

$

$

$

$

$

$

2,613

International Energy

85

145

B

145

230

Commercial Portfolio

20

45

D

45

65

Total Reportable Segment Income

2,718

145

45

190

2,908

Other

(463)

195

A

39

C

234

(229)

Total Reportable Segment Income and Other Net Expense

2,255

195

145

39

45

424

2,679

Discontinued Operations

124

(124)

E

(124)

Net Income Attributable to Duke Energy Corporation

$

2,379

$

195

$

145

$

39

$

45

$

(124)

$

300

$

2,679

EPS ATTRIBUTABLE TO DUKE ENERGY CORPORATION, BASIC

$

3.45

$

0.27

$

0.21

$

0.06

$

0.07

$

(0.18)

$

0.43

$

3.88

EPS ATTRIBUTABLE TO DUKE ENERGY CORPORATION, DILUTED

$

3.44

$

0.28

$

0.21

$

0.06

$

0.07

$

(0.18)

$

0.44

$

3.88

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

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

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

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

E - Tax adjustments related to previously disposed businesses recorded in Income (Loss) From Discontinued Operations, net of tax on the Condensed Consolidated Statements of Operations.

Weighted Average Shares (reported and adjusted) - in millions

Basic       

689

Diluted  

690

 

 

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

Special Items

Reported Earnings

Costs to Achieve, Progress Merger

Edwardsport Settlement

Ash Basin Settlement

Economic Hedges (Mark-to-Market) *

Discontinued Operations

Total Adjustments

Adjusted Earnings

SEGMENT INCOME

Regulated Utilities

$

905

$

$

56

B

$

4

C

$

$

$

60

$

965

International Energy

69

69

Commercial Portfolio

8

(1)

D

(1)

7

Total Reportable Segment Income

982

56

4

(1)

59

1,041

Other

(45)

15

A

15

(30)

Total Reportable Segment Income and Other Net Expense

937

15

56

4

(1)

74

1,011

Discontinued Operations

(5)

5

E

5

Net Income Attributable to Duke Energy Corporation

$

932

$

15

$

56

$

4

$

(1)

$

5

$

79

$

1,011

EPS ATTRIBUTABLE TO DUKE ENERGY CORPORATION, BASIC

$

1.35

$

0.02

$

0.08

$

0.01

$

$

0.01

$

0.12

$

1.47

EPS ATTRIBUTABLE TO DUKE ENERGY CORPORATION, DILUTED

$

1.35

$

0.02

$

0.08

$

0.01

$

$

0.01

$

0.12

$

1.47

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

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

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

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

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

Weighted Average Shares (reported and adjusted) - in millions

Basic

688

Diluted

688

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

 

 

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

Special Items

Reported Earnings

Costs to Achieve, Progress Merger

Edwardsport Settlement

Midwest Generation Operations

Ash Basin Settlement

Economic Hedges (Mark-to-Market) *

Discontinued Operations

Total Adjustments

Adjusted Earnings

SEGMENT INCOME

Regulated Utilities

$

2,311

$

$

56

B

$

$

4

D

$

$

$

60

$

2,371

International Energy

157

157

Commercial Portfolio

(15)

94

C

(1)

E

41

F

134

119

Total Reportable Segment Income

2,453

56

94

4

(1)

41

194

2,647

Other

(139)

42

A

42

(97)

Intercompany Eliminations

(4)

4

G

4

Total Reportable Segment Income and Other Net Expense

2,310

42

56

94

4

(1)

45

240

2,550

Discontinued Operations

29

(94)

C

65

H

(29)

Net Income Attributable to Duke Energy Corporation

$

2,339

$

42

$

56

$

$

4

$

(1)

$

110

$

211

$

2,550

EPS ATTRIBUTABLE TO DUKE ENERGY CORPORATION, BASIC

$

3.36

$

0.05

$

0.08

$

$

0.01

$

$

0.16

$

0.30

$

3.66

EPS ATTRIBUTABLE TO DUKE ENERGY CORPORATION, DILUTED

$

3.36

$

0.05

$

0.08

$

$

0.01

$

$

0.16

$

0.30

$

3.66

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

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

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

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

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

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

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

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

Weighted Average Shares (reported and adjusted) - in millions

Basic

696

Diluted

696

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

 

 

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

Three Months Ended September 30, 2016

Nine Months Ended September 30, 2016

Balance

Effective Tax Rate

Balance

Effective Tax Rate

Reported Income From Continuing Operations Before Income Taxes

$

1,579

$

3,240

Costs to Achieve, Mergers

84

315

International Impairment

194

Cost Savings Initiatives

19

63

Commercial Renewables Impairment

71

71

Noncontrolling Interests

(5)

(13)

Adjusted Pretax Income

$

1,748

$

3,870

Reported Income Tax Expense From Continuing Operations

$

520

32.9%

$

972

30.0%

Costs to Achieve, Mergers

32

120

International Impairment

49

Cost Savings Initiatives

7

24

Commercial Renewables Impairment

26

26

Adjusted Tax Expense

$

585

33.5%  *

$

1,191

30.8%  *

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

 

 

DUKE ENERGY CORPORATION ADJUSTED EFFECTIVE TAX RECONCILIATION Three and Nine Months Ended September 30, 2015 (Dollars in Millions)

Three Months Ended September 30, 2015

Nine Months Ended September 30, 2015

Balance

Effective Tax Rate

Balance

Effective Tax Rate

Reported Income From Continuing Operations Before Income Taxes

$

1,360

$

3,438

Costs to Achieve, Progress Energy Merger

24

67

Edwardsport Settlement

90

90

Midwest Generation Operations

147

Ash Basin Settlement

7

7

Economic Hedges (Mark-to-Market)

(1)

(1)

Noncontrolling Interests

(3)

(10)

Intercompany Eliminations

4

Adjusted Pretax Income

$

1,477

$

3,742

Reported Income Tax Expense From Continuing Operations

$

420

30.9%

$

1,118

32.5%

Tax Adjustment Related to Midwest Generation Sale

(41)

Costs to Achieve, Progress Energy Merger

9

25

Edwardsport Settlement

34

34

Midwest Generation Operations

53

Ash Basin Settlement

3

3

Adjusted Tax Expense

$

466

31.6%  *

$

1,192

31.9%  *

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

 

Logo - http://photos.prnewswire.com/prnh/20130322/CL81938LOGO

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/duke-energy-reports-third-quarter-2016-financial-results-300357287.html

SOURCE Duke Energy



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

Press Releases

Related Entities

Twitter, Dividend, Stock Buyback, Earnings, Definitive Agreement