XML 203 R41.htm IDEA: XBRL DOCUMENT v2.4.1.9
Debt and Credit Facilities (Tables)
12 Months Ended
Dec. 31, 2014
Debt Disclosure [Abstract]  
Schedule of Debt
The following tables show short-term obligations classified as long-term debt.
  
December 31, 2014
(in millions)  
Duke Energy

 
Duke Energy Carolinas

 
Duke Energy Ohio

 
Duke Energy Indiana

Tax-exempt bonds  
$
347

 
$
35

 
$
27

 
$
285

Commercial paper  
475

 
300

 
25

 
150

Secured debt(a)
200

 

 

 

Total  
$
1,022


$
335


$
52


$
435


  
December 31, 2013
(in millions)  
Duke Energy

 
Duke Energy Carolinas

 
Duke Energy Ohio

 
Duke Energy Indiana

Tax exempt bonds  
$
471

 
$
75

 
$
111

 
$
285

Commercial paper  
450

 
300

 

 
150

Secured debt(a)
200

 

 

 

Total  
$
1,121


$
375


$
111


$
435

(a)
Instrument has a term of less than one year with the right to extend the maturity date for additional one-year periods with a final maturity date no later than December 2026.
The following table shows the significant components of Current maturities of Long-Term Debt on the Consolidated Balance Sheets. The Duke Energy Registrants currently anticipate satisfying these obligations with cash on hand and proceeds from additional borrowings.
(in millions)
Maturity Date
 
Interest Rate

 
December 31, 2014

Unsecured Debt
 
 
 
 
 
Duke Energy (Parent)
April 2015
 
3.350
%
 
$
450

First Mortgage Bonds
 
 
 
 
 
Duke Energy Ohio
March 2015
 
0.375
%
 
150

Duke Energy Progress
April 2015
 
5.150
%
 
300

Duke Energy Carolinas
October 2015
 
5.300
%
 
500

Duke Energy Florida
November 2015
 
0.650
%
 
250

Duke Energy Florida
December 2015
 
5.100
%
 
300

Duke Energy Progress
December 2015
 
5.250
%
 
400

Tax-exempt Bonds
 
 
 
 
 
Duke Energy Progress
January 2015
 
0.108
%
 
243

Other
 
 
 
 
214

Current maturities of long-term debt
 
 
 
 
$
2,807

The following tables summarize outstanding debt.
  
December 31, 2014
(in millions)  
Weighted Average Interest Rate  

 
Duke Energy

Duke Energy Carolinas

Progress Energy

Duke Energy Progress

Duke Energy Florida

Duke Energy Ohio

Duke Energy Indiana

Unsecured debt, maturing 2015 - 2073  
4.92
%
 
$
12,937

$
1,155

$
3,850

$

$
150

$
773

$
742

Secured debt, maturing 2016 - 2037  
2.50
%
 
2,806

400

525

300

225



First mortgage bonds, maturing 2015 - 2044(a)
4.76
%
 
19,180

6,161

9,800

5,475

4,325

900

2,319

Capital leases, maturing 2015 - 2051(b)
5.30
%
 
1,428

27

314

146

168

20

16

Tax-exempt bonds, maturing 2015 - 2041(c)
2.13
%
 
1,296

355

291

291


77

573

Notes payable and commercial paper(d)
0.70
%
 
2,989







Money pool/intercompany borrowings  
  
 

300

835


84

516

221

Fair value hedge carrying value adjustment  
  
 
8

8






Unamortized debt discount and premium, net(e)
  
 
1,890

(15
)
(26
)
(11
)
(8
)
(29
)
(9
)
Total debt  
4.29
%
 
$
42,534

$
8,391

$
15,589

$
6,201

$
4,944

$
2,257

$
3,862

Short-term notes payable and commercial paper  
  
 
(2,514
)






Short-term money pool borrowings  
 
 


(835
)

(84
)
(491
)
(71
)
Current maturities of long-term debt(f)
  
 
(2,807
)
(507
)
(1,507
)
(945
)
(562
)
(157
)
(5
)
Total long-term debt(f)
4.58
%
 
$
37,213

$
7,884

$
13,247

$
5,256

$
4,298

$
1,609

$
3,786

(a)    Substantially all electric utility property is mortgaged under mortgage bond indentures.
(b)
Duke Energy includes $129 million and $787 million of capital lease purchase accounting adjustments related to Duke Energy Progress and Duke Energy Florida, respectively, related to power purchase agreements that are not accounted for as capital leases in their respective financial statements because of grandfathering provisions in GAAP.
(c)
Substantially all tax-exempt bonds are secured by first mortgage bonds or letters of credit.
(d)
Includes $475 million that was classified as Long-Term Debt on the Consolidated Balance Sheets due to the existence of long-term credit facilities that back-stop these commercial paper balances, along with Duke Energy’s ability and intent to refinance these balances on a long-term basis. The weighted-average days to maturity was 27 days.
(e)
Duke Energy includes $1,975 million in purchase accounting adjustments related to the merger with Progress Energy. See Note 2 for additional information.
(f)
Refer to Note 17 for additional information on amounts from consolidated VIE’s.
  
December 31, 2013
(in millions)  
Weighted Average Interest Rate  

 
Duke Energy

Duke Energy Carolinas

Progress Energy

Duke Energy Progress

Duke Energy Florida

Duke Energy Ohio

Duke Energy Indiana

Unsecured debt, maturing 2014 - 2073  
5.18
%
 
$
13,550

$
1,157

$
4,150

$

$
150

$
805

$
744

Secured debt, maturing 2014 - 2037  
2.69
%
 
2,559

400

305

305




First mortgage bonds, maturing 2015 - 2043(a)
4.90
%
 
17,831

6,161

8,450

4,125

4,325

900

2,319

Capital leases, maturing 2014 - 2051(b)
5.23
%
 
1,516

30

327

148

179

27

20

Other debt, maturing 2027  
4.77
%
 
8





8


Tax-exempt bonds, maturing 2014 - 2041(c)
1.28
%
 
2,356

395

910

669

241

479

573

Notes payable and commercial paper(d)
1.02
%
 
1,289







Money pool/intercompany borrowings  
  
 

300

1,213

462

181

43

150

Fair value hedge carrying value adjustment  
  
 
9

9






Unamortized debt discount and premium, net(e)
  
 
1,977

(16
)
(27
)
(12
)
(9
)
(31
)
(10
)
Total debt  
4.52
%
 
$
41,095

$
8,436

$
15,328

$
5,697

$
5,067

$
2,231

$
3,796

Short-term notes payable and commercial paper  
  
 
(839
)






Short-term money pool borrowings  
 
 


(1,213
)
(462
)
(181
)
(43
)

Current maturities of long-term debt(f)
  
 
(2,104
)
(47
)
(485
)
(174
)
(11
)
(47
)
(5
)
Total long-term debt(f)
4.59
%
 
$
38,152

$
8,389

$
13,630

$
5,061

$
4,875

$
2,141

$
3,791

(a)    Substantially all electric utility property is mortgaged under mortgage bond indentures.
(b)
Duke Energy includes $144 million and $838 million of capital lease purchase accounting adjustments related to Duke Energy Progress and Duke Energy Florida, respectively, related to power purchase agreements that are not accounted for as capital leases in their respective financial statements because of grandfathering provisions in GAAP.
(c)
Substantially all tax-exempt bonds are secured by first mortgage bonds or letters of credit.
(d)
Includes $450 million that was classified as Long-Term Debt on the Consolidated Balance Sheets due to the existence of long-term credit facilities that back-stop these commercial paper balances, along with Duke Energy’s ability and intent to refinance these balances on a long-term basis. The weighted-average days to maturity was 49 days.
(e)
Duke Energy includes $2,067 million in purchase accounting adjustments related to the merger with Progress Energy. See Note 2 for additional information.
(f)
Refer to Note 17 for additional information on amounts from consolidated VIE’s.

Schedule of Maturities of Long-term Debt
The following table shows the annual maturities of long-term debt for the next five years and thereafter. Amounts presented exclude short-term notes payable and commercial paper and money pool borrowings for the Subsidiary Registrants.
  
December 31, 2014
(in millions)
Duke Energy(a)

 
Duke Energy Carolinas

 
Progress Energy

 
Duke Energy Progress

 
Duke Energy Florida

 
Duke Energy Ohio

 
Duke Energy Indiana

2015
$
2,793

 
$
507

 
$
1,507

 
$
945

 
$
562

 
$
157

 
$
5

2016
2,980

 
756

 
614

 
302

 
12

 
57

 
480

2017
2,452

 
116

 
940

 
453

 
487

 
3

 
3

2018
3,207

 
1,505

 
515

 
3

 
512

 
28

 
153

2019
2,810

 
5

 
1,418

 
606

 
12

 
552

 
62

Thereafter
23,803

 
5,502

 
9,760

 
3,892

 
3,275

 
969

 
3,088

Total long-term debt, including current maturities
$
38,045


$
8,391


$
14,754


$
6,201


$
4,860


$
1,766


$
3,791

(a)
Excludes $1,975 million in purchase accounting adjustments related to the merger with Progress Energy. See Note 2 for additional information.
Schedule of Long-term Debt Instruments
The following tables summarize significant debt issuances (in millions).
 
 
 
 
 
Year Ended December 31, 2014
Issuance Date
Maturity Date
 
Interest Rate

 
Duke Energy (Parent)

 
Duke Energy Progress

 
Duke Energy Florida

 
Duke Energy

Unsecured Debt
 
 
 
 
 
 
 
 
 
 
 
April 2014(a)
April 2024
 
3.750
%
 
600

 

 

 
600

April 2014(a)(b)
April 2017
 
0.613
%
 
400

 

 

 
400

June 2014(c)
May 2019
 
11.970
%
 

 

 

 
108

June 2014(c)
May 2021
 
13.680
%
 

 

 

 
110

Secured Debt
 
 
 
 
 
 
 
 
 
 


March 2014(d)
March 2017
 
0.863
%
 

 

 
225

 
225

July 2014(e)
July 2036
 
5.340
%
 

 

 

 
129

First Mortgage Bonds
 
 
 
 
 
 
 
 
 
 


March 2014(f)
March 2044
 
4.375
%
 

 
400

 

 
400

March 2014(f)(g)
March 2017
 
0.435
%
 

 
250

 

 
250

November 2014(h)
December 2044
 
4.150
%
 

 
500

 

 
500

November 2014(g)(h)
November 2017
 
0.432
%
 

 
200

 

 
200

Total issuances
 
 
 
 
$
1,000


$
1,350


$
225


$
2,922

(a)
Proceeds were used to redeem $402 million of tax-exempt bonds at Duke Energy Ohio, the repayment of outstanding commercial paper and for general corporate purposes. See Note 13 for additional information related to the redemption of Duke Energy Ohio's tax-exempt bonds.
(b)
The debt is floating rate based on three-month London Interbank Offered Rate (LIBOR) plus a fixed credit spread of 38 basis points.
(c)
Proceeds were used to repay $196 million of debt for International Energy and for general corporate purposes.
(d)
Relates to the securitization of accounts receivable at a subsidiary of Duke Energy Florida. Proceeds were used to repay short-term borrowings under the intercompany money pool borrowing arrangement and for general corporate purposes. See Note 17 for further details.
(e)
Proceeds were used to fund a portion of Duke Energy's prior investment in the existing Wind Star renewables portfolio.
(f)
Proceeds were used to repay short-term borrowings under the intercompany money pool borrowing arrangement and for general corporate purposes.
(g)
The debt is floating rate based on three-month LIBOR plus a fixed credit spread of 20 basis points.
(h)
Proceeds will be used to redeem $450 million of tax-exempt bonds, repay short-term borrowings under the intercompany money pool borrowing arrangement and for general corporate purposes.
  
  
 
  
 
Year Ended December 31, 2013
Issuance Date  
Maturity Date
 
Interest Rate

 
Duke Energy (Parent)

 
Duke Energy Progress

 
Duke Energy Ohio

 
Duke Energy Indiana

 
Duke Energy

Unsecured Debt
 
 
  
 
  
 
  
 
  
 
  
 
  
January 2013(a)
January 2073
 
5.125
%
 
$
500

 
$

 
$

 
$

 
$
500

June 2013(b)
June 2018
 
2.100
%
 
500

 

 

 

 
500

August 2013(c)(d)
August 2023
 
11.000
%
 
―   

 

 

 

 
220

October 2013(e)
October 2023
 
3.950
%
 
400

 

 

 

 
400

Secured Debt
 
 
  
 
 
 
  
 
  
 
  
 
  
February 2013(f)(g)
December 2030
 
2.043
%
 

 

 

 

 
203

February 2013(f)
June 2037
 
4.740
%
 

 

 

 

 
220

April 2013(h)
April 2026
 
5.456
%
 

 

 

 

 
230

December 2013(i)
December 2016
 
0.852
%
 

 
300

 

 

 
300

First Mortgage Bonds
 
 
  
 
  
 
  
 
 
 
  
 


March 2013(j)
March 2043
 
4.100
%
 

 
500

 

 

 
500

July 2013(k)
July 2043
 
4.900
%
 

 

 

 
350

 
350

July 2013(k)(l)
July 2016
 
0.619
%
 

 

 

 
150

 
150

September 2013(m)
September 2023
 
3.800
%
 

 

 
300

 

 
300

September 2013(m)(n)
March 2015
 
0.400
%
 

 

 
150

 

 
150

Total issuances
 
 
  
 
$
1,400

 
$
800

 
$
450

 
$
500

 
$
4,023

(a)
Callable after January 2018 at par. Proceeds were used to redeem the $300 million 7.10% Cumulative Quarterly Income Preferred Securities (QUIPS) and to repay a portion of outstanding commercial paper and for general corporate purposes.
(b)
Proceeds were used to repay $250 million of current maturities and for general corporate purposes, including the repayment of outstanding commercial paper.
(c)
Proceeds were used to repay $200 million of current maturities. The maturity date included above applies to half of the instrument. The remaining half matures in August 2018.
(d)
The debt is floating rate based on a consumer price index and an overnight funds rate in Brazil. The debt is denominated in Brazilian Real.
(e)
Proceeds were used to repay commercial paper as well as for general corporate purposes.
(f)
Represents the conversion of construction loans related to two renewable energy projects issued in December 2012 to term loans. No cash proceeds were received in conjunction with the conversion. The term loans have varying maturity dates. The maturity date presented represents the latest date for all components of the respective loans.
(g)
The debt is floating rate. Duke Energy has entered into a pay fixed-receive floating interest rate swap for 95 percent of the loans.
(h)
Represents the conversion of a $190 million bridge loan issued in conjunction with the acquisition of Ibener in December 2012. Duke Energy received incremental proceeds of $40 million upon conversion of the bridge loan. The debt is floating rate and is denominated in U.S. dollars. Duke Energy has entered into a pay fixed-receive floating interest rate swap for 75 percent of the loan.
(i)
Relates to the securitization of accounts receivable at a subsidiary of Duke Energy Progress; the proceeds were used to repay short-term debt. See Note 17 for further details.
(j)
Proceeds were used to repay notes payable to affiliated companies as well as for general corporate purposes.
(k)
Proceeds were used to repay $400 million of current maturities.
(l)
The debt is floating rate based on three-month LIBOR and a fixed credit spread of 35 basis points.
(m)
Proceeds were used for general corporate purposes including the repayment of short-term notes payable, a portion of which was incurred to fund the retirement of $250 million of first mortgage bonds that matured in the first half of 2013.
(n)
The debt is floating rate based on three-month LIBOR plus a fixed credit spread of 14 basis points.
Schedule Of Line Of Credit Facilities
The table below includes the current borrowing sublimits and available capacity under the Master Credit Facility.
  
December 31, 2014
(in millions)  
Duke Energy

 
Duke Energy (Parent)

 
Duke Energy Carolinas

 
Duke Energy Progress

 
Duke Energy Florida

 
Duke Energy Ohio

 
Duke Energy Indiana

Facility size(a)
$
6,000

 
$
2,250

 
$
1,000

 
$
750

 
$
650

 
$
650

 
$
700

Reduction to backstop issuances  
  
 
  
 
  
 
  
 
  
 
  
 
  
Commercial paper(b)
(2,021
)
 
(1,479
)
 
(300
)
 

 
(29
)
 
(38
)
 
(175
)
Outstanding letters of credit  
(70
)
 
(62
)
 
(4
)
 
(2
)
 
(1
)
 

 
(1
)
Tax-exempt bonds  
(116
)
 

 
(35
)
 

 

 

 
(81
)
Available capacity  
$
3,793


$
709


$
661


$
748


$
620


$
612


$
443

(a)
Represents the sublimit of each borrower.
(b)
Duke Energy issued $475 million of commercial paper and loaned the proceeds through the money pool to Duke Energy Carolinas, Duke Energy Ohio and Duke Energy Indiana. The balances are classified as Long-Term Debt Payable to Affiliated Companies in the Consolidated Balance Sheets.