XML 118 R56.htm IDEA: XBRL DOCUMENT v2.4.1.9
Employee Benefit Plans (Tables)
12 Months Ended
Dec. 31, 2014
Defined Benefit Plan Disclosure [Line Items]  
Pension Plan Contributions
Duke Energy’s policy is to fund amounts on an actuarial basis to provide assets sufficient to meet benefit payments to be paid to plan participants. The following table includes information related to the Duke Energy Registrants’ contributions to its U.S. qualified defined benefit pension plans.
(in millions)  
Duke Energy

 
Duke Energy Carolinas

 
Progress Energy

 
Duke Energy Progress

 
Duke Energy Florida

 
Duke Energy Ohio

 
Duke Energy Indiana

Anticipated Contributions:  
  

 
  

 
  

 
  

 
  

 
  

 
  

2015
$
302

 
$
91

 
$
83

 
$
42

 
$
40

 
$
8

 
$
19

Contributions Made:  
  

 
  

 
  

 
  

 
  

 
  

 
  

2014
$

 
$

 
$

 
$

 
$

 
$

 
$

2013
250

 

 
250

 
63

 
133

 

 

2012
304

 

 
346

 
141

 
128

 

 

Employee Savings Plan Matching Contributions
The following table includes pretax employer matching contributions made by Duke Energy and expensed by the Subsidiary Registrants.
(in millions)  
Duke Energy

 
Duke Energy Carolinas

 
Progress Energy

 
Duke Energy Progress

 
Duke Energy Florida

 
Duke Energy Ohio

 
Duke Energy Indiana

Years ended December 31,  
  
 
  
 
  
 
  
 
  
 
  
 
  
2014(a)
$
143

 
$
47

 
$
43

 
$
30

 
$
14

 
$
3

 
$
7

2013
134

 
45

 
45

 
25

 
14

 
3

 
7

2012
107

 
37

 
45

 
24

 
15

 
4

 
6


(a)
For 2014, amounts include the additional employer contribution of 4 percent of eligible pay per pay period for employees not eligible to participate in a defined benefit plan.
Master Trust [Member]  
Defined Benefit Plan Disclosure [Line Items]  
Fair Value and Allocation of Plan Assets
The following tables provide the fair value measurement amounts for the Duke Energy Master Retirement Trust qualified pension and other post-retirement assets.
  
December 31, 2014
(in millions)  
Total Fair Value  

 
Level 1

 
Level 2

 
Level 3

Equity securities  
$
2,346

 
$
1,625

 
$
721

 
$

Corporate debt securities  
4,349

 

 
4,348

 
1

Short-term investment funds  
333

 
171

 
162

 

Partnership interests  
298

 

 

 
298

Hedge funds  
146

 

 
146

 

Real estate limited partnerships  
104

 

 

 
104

U.S. government securities  
917

 

 
916

 
1

Guaranteed investment contracts  
32

 

 

 
32

Governments bonds - foreign  
44

 

 
44

 

Cash  
30

 
30

 

 

Government and commercial mortgage backed securities  
9

 

 
9

 

Net pending transactions and other investments  
10

 
(10
)
 
20

 

Total assets(a)
$
8,618

 
$
1,816

 
$
6,366

 
$
436

(a)
Duke Energy Carolinas, Progress Energy, Duke Energy Progress, Duke Energy Florida, Duke Energy Ohio and Duke Energy Indiana were allocated approximately 28 percent, 31 percent, 15 percent, 16 percent, 5 percent and 8 percent, respectively, of the Duke Energy Master Retirement Trust assets at December 31, 2014. Accordingly, all Level 1, 2 and 3 amounts included in the table above are allocable to the Subsidiary Registrants using these percentages.
  
December 31, 2013
(in millions)  
Total Fair Value  

 
Level 1

 
Level 2

 
Level 3

Equity securities  
$
2,877

 
$
1,801

 
$
1,022

 
$
54

Corporate debt securities  
2,604

 

 
2,601

 
3

Short-term investment funds  
1,158

 
254

 
904

 

Partnership interests  
307

 

 

 
307

Hedge funds  
164

 

 
111

 
53

Real estate limited partnerships  
95

 

 

 
95

U.S. government securities  
927

 

 
927

 

Guarantees investment contracts  
33

 

 

 
33

Governments bonds - foreign  
19

 

 
18

 
1

Cash  
58

 
58

 

 

Asset backed securities  
7

 

 
7

 

Net pending transactions and other investments  
12

 
7

 
5

 

Total assets(a)
$
8,261

 
$
2,120

 
$
5,595

 
$
546

(a)
Duke Energy Carolinas, Progress Energy, Duke Energy Progress, Duke Energy Florida, Duke Energy Ohio and Duke Energy Indiana were allocated approximately 28 percent, 35 percent, 16 percent, 16 percent, 5 percent and 8 percent, respectively, of the Duke Energy Master Retirement Trust assets at December 31, 2013. Accordingly, all Level 1, 2 and 3 amounts included in the table above are allocable to the Subsidiary Registrants using these percentages.
The following table includes the target asset allocations by asset class at December 31, 2014 and the actual asset allocations for the Duke Energy Master Retirement Trust.
  
  
 
Actual Allocation at December 31,
  
Target Allocation

 
2014

 
2013

U.S. equity securities  
10
%
 
10
%
 
10
%
Non-U.S. equity securities  
8
%
 
8
%
 
8
%
Global equity securities  
10
%
 
10
%
 
10
%
Global private equity securities  
3
%
 
3
%
 
3
%
Debt securities  
63
%
 
63
%
 
63
%
Hedge funds  
2
%
 
3
%
 
3
%
Real estate and cash  
2
%
 
1
%
 
1
%
Other global securities  
2
%
 
2
%
 
2
%
Total  
100
%
 
100
%
 
100
%
Master Trust Level 3 Rollforward
The following table provides a reconciliation of beginning and ending balances of assets of master trusts measured at fair value on a recurring basis where the determination of fair value includes significant unobservable inputs (Level 3).
(in millions)  
2014

 
2013

Balance at January 1  
$
546

 
$
352

Combination of trust assets(a)

 
288

Purchases, sales, issuances and settlements  
  

 
  

Purchases  
17

 
25

Sales  
(164
)
 
(152
)
Total gains (losses) and other, net  
37

 
33

Balance at December 31  
$
436

 
$
546


(a)
As of January 1, 2013, assets previously held in the Progress Energy Master Retirement Trust were transferred into the Duke Energy Master Retirement Trust.
Voluntary Employee Beneficiary Association [Member]  
Defined Benefit Plan Disclosure [Line Items]  
Fair Value and Allocation of Plan Assets
The following table presents target and actual asset allocations for VEBA I at December 31, 2014.
  
  
 
Actual Allocation at December 31,
  
Target Allocation

 
2014

 
2013

U.S. equity securities  
30
%
 
29
%
 
29
%
Debt securities  
45
%
 
28
%
 
29
%
Cash  
25
%
 
43
%
 
42
%
Total  
100
%
 
100
%
 
100
%
The following tables provide the fair value measurement amounts for VEBA I other post-retirement assets.
  
December 31, 2014
(in millions)  
Total Fair Value

 
Level 1

 
Level 2

 
Level 3

Cash and cash equivalents  
$
21

 

 
$
21

 

Equity securities  
14

 

 
14

 

Debt securities  
13

 

 
13

 

Total assets  
$
48

 

 
$
48

 


  
December 31, 2013
(in millions)  
Total Fair Value

 
Level 1

 
Level 2

 
Level 3

Cash and cash equivalents  
$
21

 

 
$
21

 

Equity securities  
15

 

 
15

 

Debt securities  
15

 

 
15

 

Total assets  
$
51

 

 
$
51

 

 
Qualified Pension Plans [Member]  
Defined Benefit Plan Disclosure [Line Items]  
Components of Net Periodic Pension Costs
Components of Net Periodic Pension Costs
  
Year Ended December 31, 2014
(in millions)  
Duke Energy

 
Duke Energy Carolinas

 
Progress Energy

 
Duke Energy Progress

 
Duke Energy Florida

 
Duke Energy Ohio

 
Duke Energy Indiana

Service cost  
$
135

 
$
41

 
$
40

 
$
21

 
$
20

 
$
4

 
$
9

Interest cost on projected benefit obligation  
344

 
85

 
112

 
54

 
57

 
20

 
29

Expected return on plan assets  
(511
)
 
(132
)
 
(173
)
 
(85
)
 
(85
)
 
(27
)
 
(41
)
Amortization of actuarial loss  
150

 
36

 
68

 
32

 
32

 
4

 
13

Amortization of prior service credit   
(15
)
 
(8
)
 
(3
)
 
(2
)
 
(1
)
 

 

Other  
8

 
2

 
3

 
1

 
1

 

 
1

Net periodic pension costs
$
111

 
$
24

 
$
47

 
$
21

 
$
24

 
$
1

 
$
11


  
Year Ended December 31, 2013
(in millions)  
Duke Energy

 
Duke Energy Carolinas

 
Progress Energy

 
Duke Energy Progress

 
Duke Energy Florida

 
Duke Energy Ohio

 
Duke Energy Indiana

Service cost  
$
167

 
$
49

 
$
60

 
$
22

 
$
30

 
$
6

 
$
11

Interest cost on projected benefit obligation  
320

 
80

 
116

 
50

 
53

 
21

 
28

Expected return on plan assets  
(549
)
 
(148
)
 
(199
)
 
(94
)
 
(87
)
 
(31
)
 
(46
)
Amortization of actuarial loss  
244

 
60

 
101

 
46

 
49

 
13

 
24

Amortization of prior service (credit) cost   
(11
)
 
(6
)
 
(4
)
 
(1
)
 
(2
)
 

 
1

Other  
7

 
2

 
2

 
1

 
1

 

 
1

Net periodic pension costs
$
178

 
$
37

 
$
76

 
$
24

 
$
44

 
$
9

 
$
19


  
Year Ended December 31, 2012
(in millions)  
Duke Energy

 
Duke Energy Carolinas

 
Progress Energy

 
Duke Energy Progress

 
Duke Energy Florida

 
Duke Energy Ohio

 
Duke Energy Indiana

Service cost  
$
122

 
$
35

 
$
63

 
$
25

 
$
30

 
$
6

 
$
9

Interest cost on projected benefit obligation  
307

 
90

 
127

 
58

 
56

 
31

 
30

Expected return on plan assets  
(472
)
 
(146
)
 
(188
)
 
(96
)
 
(81
)
 
(45
)
 
(46
)
Amortization of actuarial loss  
144

 
45

 
93

 
37

 
48

 
10

 
15

Amortization of prior service cost (credit)  
10

 
1

 
9

 
8

 
(1
)
 
1

 
1

Other  
6

 
2

 
2

 
1

 
1

 

 

Net periodic pension costs
$
117

 
$
27

 
$
106

 
$
33

 
$
53

 
$
3

 
$
9

Amounts Recognized in AOCI and Regulatory Assets and Liabilities
Amounts Recognized in Accumulated Other Comprehensive Income and Regulatory Assets
  
Year Ended December 31, 2014
(in millions)  
Duke Energy

 
Duke Energy Carolinas

 
Progress Energy

 
Duke Energy Progress

 
Duke Energy Florida

 
Duke Energy Ohio

 
Duke Energy Indiana

Regulatory assets, net increase (decrease)
$
112

 
$
30

 
$
(73
)
 
$
(17
)
 
$
11

 
$
17

 
$
4

Accumulated other comprehensive (income) loss  
  

 
  

 
  

 
  

 
  

 
  

 
  

Deferred income tax expense
$
(10
)
 

 
(2
)
 

 

 

 

Actuarial losses arising during the year  
29

 

 

 

 

 

 

Prior year service credit arising during the year  

 

 

 

 

 

 

Amortization of prior year actuarial losses  
(9
)
 

 

 

 

 

 

Reclassification of actuarial losses to regulatory assets  
(1
)
 

 

 

 

 

 

Net amount recognized in accumulated other comprehensive income  
$
9

 
$

 
$
(2
)
 
$

 
$

 
$

 
$


  
Year Ended December 31, 2013
(in millions)  
Duke Energy

 
Duke Energy Carolinas

 
Progress Energy

 
Duke Energy Progress

 
Duke Energy Florida

 
Duke Energy Ohio

 
Duke Energy Indiana

Regulatory assets, net decrease
$
(788
)
 
$
(205
)
 
$
(253
)
 
$
(109
)
 
$
(146
)
 
$
(96
)
 
$
(99
)
Accumulated other comprehensive (income) loss  
  

 
  

 
  

 
  

 
  

 
  

 
  

Deferred income tax benefit   
$
18

 
$

 
$

 
$

 
$

 
$

 
$

Actuarial gains arising during the year  
(33
)
 

 
(2
)
 

 

 

 

Prior year service credit arising during the year  
(1
)
 

 

 

 

 

 

Amortization of prior year actuarial losses  
(15
)
 

 
(3
)
 

 

 

 

Reclassification of actuarial losses to regulatory assets  
3

 

 

 

 

 

 

Net amount recognized in accumulated other comprehensive income  
$
(28
)
 
$

 
$
(5
)
 
$

 
$

 
$

 
$

Reconciliation of Funded Status to Net Amount Recognized
Reconciliation of Funded Status to Net Amount Recognized
  
Year Ended December 31, 2014
(in millions)  
Duke Energy

 
Duke Energy Carolinas

 
Progress Energy

 
Duke Energy Progress

 
Duke Energy Florida

 
Duke Energy Ohio

 
Duke Energy Indiana

Change in Projected Benefit Obligation  
  

 
  
 
  
 
  
 
  
 
  
 
  
Obligation at prior measurement date  
$
7,510

 
$
1,875

 
$
2,739

 
$
1,172

 
$
1,233

 
$
442

 
$
632

Service cost  
135

 
41

 
40

 
21

 
20

 
4

 
9

Interest cost  
344

 
85

 
112

 
54

 
57

 
20

 
29

Actuarial loss(a)
618

 
132

 
211

 
98

 
105

 
41

 
41

Transfers  

 
37

 
(375
)
 
(61
)
 
(9
)
 
(6
)
 

Plan amendments  
(4
)
 
(1
)
 

 

 

 
(1
)
 

Benefits paid  
(496
)
 
(116
)
 
(170
)
 
(97
)
 
(71
)
 
(31
)
 
(38
)
Obligation at measurement date  
$
8,107

 
$
2,053

 
$
2,557

 
$
1,187

 
$
1,335

 
$
469

 
$
673

Accumulated Benefit Obligation at measurement date  
$
7,966

 
$
2,052

 
$
2,519

 
$
1,187

 
$
1,297

 
$
459

 
$
645

Change in Fair Value of Plan Assets  
  

 
  

 
  

 
  

 
  

 
  

 
  

Plan assets at prior measurement date  
$
8,142

 
$
2,162

 
$
2,944

 
$
1,330

 
$
1,299

 
$
448

 
$
654

Actual return on plan assets  
852

 
217

 
300

 
149

 
144

 
45

 
65

Benefits paid  
(496
)
 
(116
)
 
(170
)
 
(97
)
 
(71
)
 
(31
)
 
(38
)
Transfers  

 
37

 
(352
)
 
(61
)
 
(9
)
 
(6
)
 

Plan assets at measurement date  
$
8,498

 
$
2,300

 
$
2,722

 
$
1,321

 
$
1,363

 
$
456

 
$
681

Funded status of plan  
$
391

 
$
247

 
$
165

 
$
134

 
$
28

 
$
(13
)
 
$
8


(a)
Includes an increase in benefit obligation of $180 million as a result of changes in Duke Energy's mortality assumptions.
  
Year Ended December 31, 2013
(in millions)  
Duke Energy

 
Duke Energy Carolinas

 
Progress Energy

 
Duke Energy Progress

 
Duke Energy Florida

 
Duke Energy Ohio

 
Duke Energy Indiana

Change in Projected Benefit Obligation  
  
 
  
 
  
 
  
 
  
 
  
 
  
Obligation at prior measurement date  
8,030

 
2,028

 
2,868

 
1,264

 
1,309

 
527

 
684

Service cost  
167

 
49

 
60

 
22

 
30

 
6

 
11

Interest cost  
320

 
80

 
116

 
50

 
53

 
21

 
28

Actuarial gains
(399
)
 
(73
)
 
(118
)
 
(26
)
 
(75
)
 
(71
)
 
(56
)
Transfers  

 
(26
)
 
(7
)
 
(45
)
 
(17
)
 
(2
)
 
(2
)
Plan amendments  
(41
)
 
(13
)
 
(19
)
 
(8
)
 
(7
)
 

 

Benefits paid  
(567
)
 
(170
)
 
(161
)
 
(85
)
 
(60
)
 
(39
)
 
(33
)
Obligation at measurement date  
7,510

 
1,875

 
2,739

 
1,172

 
1,233

 
442

 
632

Accumulated Benefit Obligation at measurement date  
7,361

 
1,875

 
2,698

 
1,172

 
1,192

 
429

 
608

Change in Fair Value of Plan Assets  
  

 
  

 
  

 
  

 
  

 
  

 
  

Plan assets at prior measurement date  
7,754

 
2,151

 
2,647

 
1,289

 
1,150

 
446

 
627

Actual return on plan assets  
705

 
207

 
215

 
108

 
93

 
43

 
62

Benefits paid  
(567
)
 
(170
)
 
(161
)
 
(85
)
 
(60
)
 
(39
)
 
(33
)
Transfers  

 
(26
)
 
(7
)
 
(45
)
 
(17
)
 
(2
)
 
(2
)
Employer contributions  
250

 

 
250

 
63

 
133

 

 

Plan assets at measurement date  
$
8,142

 
$
2,162

 
$
2,944

 
$
1,330

 
$
1,299

 
$
448

 
$
654

Funded status of plan  
$
632

 
$
287

 
$
205

 
$
158

 
$
66

 
$
6

 
$
22

Amounts Recognized in the Consolidated Balance Sheet
Amounts Recognized in the Consolidated Balance Sheets
  
December 31, 2014
(in millions)  
Duke Energy

 
Duke Energy Carolinas

 
Progress Energy

 
Duke Energy Progress

 
Duke Energy Florida

 
Duke Energy Ohio

 
Duke Energy Indiana

Prefunded pension(a)
$
441

 
$
247

 
$
165

 
$
134

 
$
28

 
$

 
$
8

Non-current pension liability(b)
$
50

 
$

 
$

 
$

 
$

 
$
13

 
$

Net asset recognized  
$
391

 
$
247

 
$
165

 
$
134

 
$
28

 
$
(13
)
 
$
8

Regulatory assets  
$
1,711

 
$
407

 
$
753

 
$
346

 
$
406

 
$
65

 
$
151

Accumulated other comprehensive (income) loss  
  

 
  

 
  

 
  

 
  

 
  

 
  

Deferred income tax asset  
$
(51
)
 
$

 
$
(11
)
 
$

 
$

 
$

 
$

Prior service credit  
(5
)
 

 

 

 

 

 

Net actuarial loss  
140

 

 
21

 

 

 

 

Net amounts recognized in accumulated other comprehensive loss(c)
$
84

 
$

 
$
10

 
$

 
$

 
$

 
$

Amounts to be recognized in net periodic pension expense in the next year  
  

 
  

 
  

 
  

 
  

 
  

 
  

Unrecognized net actuarial loss  
$
166

 
$
39

 
$
65

 
$
34

 
$
31

 
$
6

 
$
14

Unrecognized prior service credit  
(15
)
 
(8
)
 
(3
)
 
(2
)
 
(1
)
 

 


  
December 31, 2013
(in millions)  
Duke Energy

 
Duke Energy Carolinas

 
Progress Energy

 
Duke Energy Progress

 
Duke Energy Florida

 
Duke Energy Ohio

 
Duke Energy Indiana

Prefunded pension(a)
$
632

 
$
287

 
$
230

 
$
158

 
$
66

 
$
2

 
$
75

Non-current pension liability(b)
$

 
$

 
$
25

 
$

 
$

 
$
(4
)
 
$
53

Net asset recognized  
$
632

 
$
287

 
$
205

 
$
158

 
$
66

 
$
6

 
$
22

Regulatory assets  
$
1,599

 
$
377

 
$
826

 
$
363

 
$
395

 
$
48

 
$
147

Accumulated other comprehensive (income) loss  
  

 
  

 
  

 
  

 
  

 
  

 
  

Deferred income tax asset  
$
(41
)
 
$

 
$
(9
)
 
$

 
$

 
$

 
$

Prior service credit  
(5
)
 

 

 

 

 

 

Net actuarial loss  
121

 

 
21

 

 

 

 

Net amounts recognized in accumulated other comprehensive loss(c)
$
75

 
$

 
$
12

 
$

 
$

 
$

 
$


(a)
Included in Other within Investments and Other Assets on the Consolidated Balance Sheets.
(b)
Included in Accrued pension and other post-retirement benefit costs on the Consolidated Balance Sheets.
(c)
Excludes accumulated other comprehensive income of $22 million and $16 million as of 2014 and 2013, respectively, net of tax, associated with a Brazilian retirement plan.
Information for Plans with Accumulated Benefit Obligation in Excess of Plan Assets
Information for Plans with Accumulated Benefit Obligation in Excess of Plan Assets
  
December 31, 2014
(in millions)  
Duke Energy

 
Duke Energy Ohio

Projected benefit obligation  
$
702

 
$
315

Accumulated benefit obligation  
672

 
306

Fair value of plan assets  
652

 
302

Assumptions Used for Pension Benefits Accounting
The following tables present the assumptions or range of assumptions used for pension benefit accounting.
  
 
December 31,
  
 
2014
 
2013
 
2012(a)
Benefit Obligations
 
 
 
  
 
 
 
  
 
 
 
  
Discount rate  
 
 
 
4.10%
 
 
 
4.70%
 
 
 
4.10%
Salary increase  
 
4.00
%
-
4.40%
 
4.00
%
-
4.40%
 
4.00
%
-
4.30%
Net Periodic Benefit Cost
 
 
 
  
 
 
 
  
 
 
 
  
Discount rate  
 
 
 
4.70%
 
 
 
4.10%
 
4.60
%
-
5.10%
Salary increase  
 
4.00
%
-
4.40%
 
4.00
%
-
4.30%
 
4.00
%
-
4.40%
Expected long-term rate of return on plan assets  
 
 
 
6.75%
 
 
 
7.75%
 
8.00
%
-
8.25%

(a)
For Progress Energy plans, the assumptions used in 2012 to determine net periodic pension costs reflect remeasurement as of July 1, 2012, due to the merger between Duke Energy and Progress Energy.
Expected Benefit Payments
Expected Benefit Payments
(in millions)  
Duke Energy

Duke Energy Carolinas

Progress Energy

Duke Energy Progress

Duke Energy Florida

Duke Energy Ohio

Duke Energy Indiana

Years ending December 31,  
  
  
  
  
  
  
  
2015
$
584

$
175

$
150

$
80

$
67

$
34

$
45

2016
604

184

158

85

70

35

46

2017
616

195

161

86

73

34

45

2018
625

200

165

87

76

34

46

2019
626

194

168

88

78

34

46

2020 - 2024  
3,107

924

868

437

420

168

229

Non-Qualified Pension Plans [Member]  
Defined Benefit Plan Disclosure [Line Items]  
Components of Net Periodic Pension Costs
Components of Net Periodic Pension Costs
  
Year Ended December 31, 2014
(in millions)  
Duke Energy

Duke Energy Carolinas

Progress Energy

Duke Energy Progress

Duke Energy Florida

Duke Energy Ohio

Duke Energy Indiana

Service cost  
$
3

$

$
1

$
1

$

$

$

Interest cost on projected benefit obligation  
14

1

5

1

2



Amortization of actuarial loss  
3


2





Amortization of prior service credit  
(1
)

(1
)




Net periodic pension costs  
$
19

$
1

$
7

$
2

$
2

$

$


  
Year Ended December 31, 2013
(in millions)  
Duke Energy

Duke Energy Carolinas

Progress Energy

Duke Energy Progress

Duke Energy Florida

Duke Energy Ohio

Duke Energy Indiana

Service cost  
$
3

$

$
1

$
1

$

$

$

Interest cost on projected benefit obligation  
13

1

7

1

1



Amortization of actuarial loss  
5


3

1

1



Amortization of prior service credit  
(1
)

(1
)




Net periodic pension costs  
$
20

$
1

$
10

$
3

$
2

$

$


  
Year Ended December 31, 2012
(in millions)  
Duke Energy

Duke Energy Carolinas

Progress Energy

Duke Energy Progress

Duke Energy Florida

Duke Energy Ohio

Duke Energy Indiana

Service cost  
$
2

$

$
2

$
1

$

$

$

Interest cost on projected benefit obligation  
12

1

8

1

2



Amortization of actuarial loss  
4


5

1




Amortization of prior service cost (credit)  
1


(1
)




Net periodic pension costs  
$
19

$
1

$
14

$
3

$
2

$

$

Amounts Recognized in AOCI and Regulatory Assets and Liabilities
Amounts Recognized in Accumulated Other Comprehensive Income and Regulatory Assets and Liabilities
  
Year Ended December 31, 2014
(in millions)  
Duke Energy

Duke Energy Carolinas

Progress Energy

Duke Energy Progress

Duke Energy Florida

Duke Energy Ohio

Duke Energy Indiana

Regulatory assets, net increase   
$
44

$
1

$
14

$
4

$
19

$
1

$
2

Regulatory liabilities, net decrease  
$
(7
)
$

$

$

$

$

$

Accumulated other comprehensive (income) loss  
  

  

  

  

  

  

  

Deferred income tax benefit   
$
4

$

$
5

$

$

$

$

Actuarial gains arising during the year  
(9
)

(11
)




Net amount recognized in accumulated other comprehensive loss (income)   
$
(5
)
$

$
(6
)
$

$

$

$


  
Year Ended December 31, 2013
(in millions)  
Duke Energy

Duke Energy Carolinas

Progress Energy

Duke Energy Progress

Duke Energy Florida

Duke Energy Ohio

Duke Energy Indiana

Regulatory assets, net (decrease) increase   
$
(14
)
$
1

$
(16
)
$
(4
)
$
(3
)
$

$
(2
)
Regulatory liabilities, net increase  
$
5

$

$

$

$

$

$

Accumulated other comprehensive (income) loss  
  

  

  

  

  

  

  

Deferred income tax benefit   
$

$

$
1

$

$

$

$

Actuarial losses (gains) arising during the year  
2


(5
)




Prior year service credit arising during the year  
(1
)






Net amount recognized in accumulated other comprehensive loss (income)   
$
1

$

$
(4
)
$

$

$

$

Reconciliation of Funded Status to Net Amount Recognized
Reconciliation of Funded Status to Net Amount Recognized
  
Year Ended December 31, 2014
(in millions)  
Duke Energy

Duke Energy Carolinas

Progress Energy

Duke Energy Progress

Duke Energy Florida

Duke Energy Ohio

Duke Energy Indiana

Change in Projected Benefit Obligation  
  

  

  

  

  

  

  

Obligation at prior measurement date  
$
304

$
15

$
140

$
34

$
39

$
3

$
5

Service cost  
3


1

1




Interest cost  
14

1

5

1

2



Actuarial losses(a)  
43

2

11

2

20

1

1

Settlements  







Plan amendments  







Transfers  


(32
)

4



Benefits paid  
(27
)
(2
)
(9
)
(3
)
(4
)

(1
)
Obligation at measurement date  
$
337

$
16

$
116

$
35

$
61

$
4

$
5

Accumulated Benefit Obligation at measurement date  
$
333

$
15

$
116

$
35

$
61

$
4

$
5

Change in Fair Value of Plan Assets  
  

  

  

  

  

  

  

Plan assets at prior measurement date  







Benefits paid  
(27
)
(2
)
(9
)
(3
)
(4
)

(1
)
Employer contributions  
27

2

9

3

4


1

Plan assets at measurement date  
$

$

$

$

$

$

$


(a)
Includes an increase in benefit obligation of $21 million as a result of changes in Duke Energy's mortality assumptions.
  
Year Ended December 31, 2013
(in millions)  
Duke Energy

Duke Energy Carolinas

Progress Energy

Duke Energy Progress

Duke Energy Florida

Duke Energy Ohio

Duke Energy Indiana

Change in Projected Benefit Obligation  
  
  

  

  

  

  

  

Obligation at prior measurement date  
$
335

$
16

$
176

$
38

$
45

$
4

$
5

Service cost  
3


1

1




Interest cost  
13

1

7

1

1



Actuarial (gains) losses  
(15
)
1

(11
)
(3
)
(3
)
(1
)

Settlements  
(5
)






Plan amendments  
(1
)






Transfers  


(21
)




Benefits paid  
(26
)
(3
)
(12
)
(3
)
(4
)


Obligation at measurement date  
$
304

$
15

$
140

$
34

$
39

$
3

$
5

Accumulated Benefit Obligation at measurement date  
$
302

$
15

$
140

$
34

$
39

$
3

$
5

Change in Fair Value of Plan Assets  
  

  

  

  

  

  

  

Plan assets at prior measurement date  







Benefits paid  
(26
)
(3
)
(12
)
(3
)
(4
)


Employer contributions  
26

3

12

3

4



Plan assets at measurement date  
$

$

$

$

$

$

$

Amounts Recognized in the Consolidated Balance Sheet
Amounts Recognized in the Consolidated Balance Sheets
  
December 31, 2014
(in millions)  
Duke Energy

Duke Energy Carolinas

Progress Energy

Duke Energy Progress

Duke Energy Florida

Duke Energy Ohio

Duke Energy Indiana

Current pension liability(a)
$
27

$
2

$
8

$
3

$
4

$

$

Non-current pension liability(b)
310

14

108

32

57

4

5

Total accrued pension liability  
$
337

$
16

$
116

$
35

$
61

$
4

$
5

Regulatory assets  
$
89

$
5

$
32

$
7

$
25

$
1

$
2

Regulatory liabilities  
$

$

$

$

$

$

$

Accumulated other comprehensive (income) loss  
  

  

  

  

  

  

  

Deferred income tax asset  
4


$
2





Prior service credit  
(1
)






Net actuarial gain  
(8
)

(4
)




Net amounts recognized in accumulated other comprehensive income
$
(5
)
$

$
(2
)
$

$

$

$

Amounts to be recognized in net periodic pension expense in the next year  
  

  

  

  

  

  

  

Unrecognized net actuarial loss  
$
6


$
2

$
1

2



Unrecognized prior service credit  
(1
)







  
December 31, 2013
(in millions)  
Duke Energy

Duke Energy Carolinas

Progress Energy

Duke Energy Progress

Duke Energy Florida

Duke Energy Ohio

Duke Energy Indiana

Current pension liability(a)
$
30

$
2

$
11

$
2

$
3

$

$

Non-current pension liability(b)
274

13

129

32

36

3

5

Total accrued pension liability  
$
304

$
15

$
140

$
34

$
39

$
3

$
5

Regulatory assets  
$
45

$
4

$
18

$
3

$
6

$

$

Regulatory liabilities  
$
7

$

$

$

$

$

$

Accumulated other comprehensive (income) loss  
  

  

  

  

  

  

  

Deferred income tax asset  
$

$

$
(3
)
$

$

$

$

Prior service credit  
(1
)






Net actuarial loss  
1


7





Net amounts recognized in accumulated other comprehensive loss  
$

$

$
4

$

$

$

$


(a)
Included in Other within Current Liabilities on the Consolidated Balance Sheets.
(b)
Included in Accrued pension and other post-retirement benefit costs on the Consolidated Balance Sheets.
Information for Plans with Accumulated Benefit Obligation in Excess of Plan Assets
Information for Plans with Accumulated Benefit Obligation in Excess of Plan Assets
  
December 31, 2014
(in millions)  
Duke Energy

Duke Energy Carolinas

Progress Energy

Duke Energy Progress

Duke Energy Florida

Duke Energy Ohio

Duke Energy Indiana

Projected benefit obligation  
$
337

$
16

$
116

$
35

$
61

$
4

$
5

Accumulated benefit obligation  
333

15

116

35

61

4

5


  
December 31, 2013
(in millions)  
Duke Energy

Duke Energy Carolinas

Progress Energy

Duke Energy Progress

Duke Energy Florida

Duke Energy Ohio

Duke Energy Indiana

Projected benefit obligation  
$
304

$
15

$
140

$
34

$
39

$
3

$
5

Accumulated benefit obligation  
302

15

140

34

39

3

5

Assumptions Used for Pension Benefits Accounting
The following tables present the assumptions used for pension benefit accounting.
  
 
December 31,
  
 
2014

 
2013

 
2012(a)
Benefit Obligations  
 
  

 
  

 
 
 
  
Discount rate  
 
4.10
%
 
4.70
%
 
 
 
4.10%
Salary increase   
 
4.40
%
 
4.40
%
 
 
 
4.30%
Net Periodic Benefit Cost  
 
  

 
  

 
 
 
  
Discount rate  
 
4.70
%
 
4.10
%
 
4.60
%
-
5.10%
Salary increase  
 
4.40
%
 
4.30
%
 
 
 
4.40%

(a)
For Progress Energy plans, the assumptions used in 2012 to determine net periodic pension costs reflect remeasurement as of July 1, 2012, due to the merger between Duke Energy and Progress Energy.
Expected Benefit Payments
Expected Benefit Payments
(in millions)  
Duke Energy

Duke Energy Carolinas

Progress Energy

Duke Energy Progress

Duke Energy Florida

Duke Energy Ohio

Duke Energy Indiana

Years ending December 31,  
  
  
  
  
  
  
  
2015
$
28

$
2

$
8

$
3

$
4

$

$

2016
27

2

8

3

4



2017
27

2

8

3

4



2018
24

2

8

3

4



2019
24

2

8

3

4



2020 - 2024  
116

6

38

13

19

2

2

Other Post-Retirement Benefit Plans [Member]  
Defined Benefit Plan Disclosure [Line Items]  
Components of Net Periodic Pension Costs
Components of Net Periodic Other Post-Retirement Benefit Costs
  
Year Ended December 31, 2014
(in millions)  
Duke Energy

 
Duke Energy Carolinas

 
Progress Energy

 
Duke Energy Progress

 
Duke Energy Florida

 
Duke Energy Ohio

 
Duke Energy Indiana

Service cost  
$
10

 
$
2

 
$
4

 
$
1

 
$
3

 
$

 
$
1

Interest cost on accumulated post-retirement benefit obligation  
49

 
12

 
22

 
11

 
12

 
2

 
5

Expected return on plan assets  
(13
)
 
(9
)
 

 

 

 

 
(1
)
Amortization of actuarial loss (gain)  
39

 
3

 
42

 
31

 
10

 
(2
)
 

Amortization of prior service credit  
(125
)
 
(11
)
 
(95
)
 
(73
)
 
(21
)
 

 

Net periodic post-retirement benefit costs
$
(40
)
 
$
(3
)
 
$
(27
)
 
$
(30
)
 
$
4

 
$

 
$
5


  
Year Ended December 31, 2013
(in millions)  
Duke Energy

 
Duke Energy Carolinas

 
Progress Energy

 
Duke Energy Progress

 
Duke Energy Florida

 
Duke Energy Ohio

 
Duke Energy Indiana

Service cost  
$
24

 
$
2

 
$
18

 
$
9

 
$
7

 
$
1

 
$
1

Interest cost on accumulated post-retirement benefit obligation  
68

 
13

 
41

 
22

 
16

 
2

 
5

Expected return on plan assets  
(14
)
 
(11
)
 

 

 

 
(1
)
 
(1
)
Amortization of actuarial loss (gain)  
52

 
3

 
57

 
34

 
16

 
(1
)
 
1

Amortization of prior service credit  
(41
)
 
(7
)
 
(30
)
 
(20
)
 
(6
)
 
(1
)
 

Net periodic post-retirement benefit costs
$
89

 
$

 
$
86

 
$
45

 
$
33

 
$

 
$
6


  
Year Ended December 31, 2012
(in millions)  
Duke Energy

 
Duke Energy Carolinas

 
Progress Energy

 
Duke Energy Progress

 
Duke Energy Florida

 
Duke Energy Ohio

 
Duke Energy Indiana

Service cost  
$
16

 
$
2

 
$
17

 
$
8

 
$
7

 
$
1

 
$
1

Interest cost on accumulated post-retirement benefit obligation  
56

 
15

 
43

 
23

 
18

 
3

 
6

Expected return on plan assets  
(17
)
 
(10
)
 
(2
)
 

 
(2
)
 
(1
)
 
(1
)
Amortization of actuarial loss (gain)  
14

 
3

 
35

 
20

 
12

 
(2
)
 

Amortization of prior service credit  
(8
)
 
(5
)
 

 

 

 
(1
)
 

Amortization of net transition liability  
10

 
7

 
4

 

 
3

 

 

Special termination benefit cost  
9

 
1

 
5

 
2

 
1

 

 

Net periodic post-retirement benefit costs
$
80

 
$
13

 
$
102

 
$
53

 
$
39

 
$

 
$
6

Amounts Recognized in AOCI and Regulatory Assets and Liabilities
Amounts Recognized in Accumulated Other Comprehensive Income and Regulatory Assets and Liabilities
  
Year Ended December 31, 2014
(in millions)  
Duke Energy

 
Duke Energy Carolinas

 
Progress Energy

 
Duke Energy Progress

 
Duke Energy Florida

 
Duke Energy Ohio

 
Duke Energy Indiana

Regulatory assets, net increase (decrease)
$
162

 
$
34

 
$
129

 
$
97

 
$
(4
)
 
$

 
$
(7
)
Regulatory liabilities, net increase (decrease)  
$
249

 
$
76

 
$
122

 
$
61

 
$
61

 
$
(2
)
 
$
14

Accumulated other comprehensive (income) loss  
  

 
  

 
 
 
  

 
  

 
  

 
  

Deferred income tax benefit   
$
1

 
$

 
$
1

 
$

 
$

 
$

 
$

Actuarial losses (gains) arising during the year  
1

 

 
(2
)
 

 

 

 

Prior year service credit arising during the year  
(6
)
 

 

 

 

 

 

Amortization of prior year prior service credit  
2

 

 

 

 

 

 

Net amount recognized in accumulated other comprehensive income  
$
(2
)
 
$

 
$
(1
)
 
$

 
$

 
$

 
$


  
Year Ended December 31, 2013
(in millions)  
Duke Energy

 
Duke Energy Carolinas

 
Progress Energy

 
Duke Energy Progress

 
Duke Energy Florida

 
Duke Energy Ohio

 
Duke Energy Indiana

Regulatory assets, net (decrease) increase   
$
(683
)
 
$
(51
)
 
$
(634
)
 
$
(388
)
 
$
(166
)
 
$

 
$
(6
)
Regulatory liabilities, net increase (decrease)  
$
30

 
$

 
$

 
$

 
$

 
$
3

 
$
9

Accumulated other comprehensive (income) loss  
  

 
  

 
 
 
  

 
  

 
  

 
  

Deferred income tax benefit   
$
2

 
$

 
$

 
$

 
$

 
$

 
$

Actuarial gains arising during the year  
(4
)
 

 

 

 

 

 

Prior year service credit arising during the year  
(3
)
 

 

 

 

 

 

Amortization of prior year actuarial loss  
1

 

 

 

 

 

 

Net amount recognized in accumulated other comprehensive income  
$
(4
)
 
$

 
$

 
$

 
$

 
$

 
$

Reconciliation of Funded Status to Net Amount Recognized
Reconciliation of Funded Status to Accrued Other Post-Retirement Benefit Costs
  
Year Ended December 31, 2014
(in millions)  
Duke Energy

 
Duke Energy Carolinas

 
Progress Energy

 
Duke Energy Progress

 
Duke Energy Florida

 
Duke Energy Ohio

 
Duke Energy Indiana

Change in Projected Benefit Obligation  
  

 
  
 
  
 
  
 
  
 
  
 
  
Accumulated post-retirement benefit obligation at prior measurement date  
$
1,106

 
$
265

 
$
533

 
$
233

 
$
253

 
$
42

 
$
118

Service cost  
10

 
2

 
4

 
1

 
3

 

 
1

Interest cost  
49

 
12

 
22

 
11

 
12

 
2

 
5

Plan participants' contributions  
25

 
10

 
8

 
4

 
4

 

 
2

Actuarial gains(a)
(87
)
 
(35
)
 
(19
)
 
(21
)
 

 

 
(20
)
Transfers  

 
1

 
(48
)
 
(2
)
 

 
(1
)
 

Plan amendments  
(85
)
 
(4
)
 
(77
)
 

 
(78
)
 
(1
)
 

Benefits paid  
(103
)
 
(31
)
 
(44
)
 
(19
)
 
(24
)
 
(3
)
 
(10
)
Accrued retiree drug subsidy  
1

 

 

 

 

 

 

Accumulated post-retirement benefit obligation at measurement date  
$
916

 
$
220

 
$
379

 
$
207

 
$
170

 
$
39

 
$
96

Change in Fair Value of Plan Assets  
  

 
  

 
  

 
  

 
  

 
  

 
  

Plan assets at prior measurement date  
$
214

 
$
143

 

 

 

 
$
8

 
$
18

Actual return on plan assets  
18

 
12

 

 

 

 

 
2

Benefits paid  
(103
)
 
(31
)
 
(44
)
 
(19
)
 
(24
)
 
(3
)
 
(10
)
Transfers

 
(1
)
 

 

 

 

 

Employer contributions  
73

 
12

 
36

 
14

 
20

 
3

 
11

Plan participants' contributions  
25

 
10

 
8

 
4

 
4

 

 
2

Plan assets at measurement date  
$
227

 
$
145

 
$

 
$
(1
)
 
$

 
$
8

 
$
23


(a)
Includes an increase in benefit obligation of $7 million as a result of changes in Duke Energy's mortality assumptions.
  
Year Ended December 31, 2013
(in millions)  
Duke Energy

 
Duke Energy Carolinas

 
Progress Energy

 
Duke Energy Progress

 
Duke Energy Florida

 
Duke Energy Ohio

 
Duke Energy Indiana

Change in Projected Benefit Obligation  
  
 
  
 
  
 
  
 
  
 
  
 
  
Accumulated post-retirement benefit obligation at prior measurement date  
$
1,794

 
$
316

 
$
1,128

 
$
612

 
$
413

 
$
48

 
$
136

Service cost  
24

 
2

 
18

 
9

 
7

 
1

 
1

Interest cost  
68

 
13

 
41

 
22

 
16

 
2

 
5

Plan participants' contributions  
47

 
15

 
14

 
6

 
7

 
3

 
3

Actuarial gains  
(227
)
 
(32
)
 
(156
)
 
(73
)
 
(70
)
 
(6
)
 
(12
)
Transfers  

 

 
(1
)
 
(8
)
 

 

 

Plan amendments  
(476
)
 
(16
)
 
(455
)
 
(311
)
 
(91
)
 

 
(3
)
Benefits paid  
(132
)
 
(36
)
 
(60
)
 
(26
)
 
(31
)
 
(6
)
 
(14
)
Accrued retiree drug subsidy  
8

 
3

 
4

 
2

 
2

 

 
2

Accumulated post-retirement benefit obligation at measurement date  
$
1,106

 
$
265

 
$
533

 
$
233

 
$
253

 
$
42

 
$
118

Change in Fair Value of Plan Assets  
  

 
  

 
  

 
  

 
  

 
  

 
  

Plan assets at prior measurement date  
$
198

 
$
134

 
$

 
$

 
$

 
$
7

 
$
17

Actual return on plan assets  
18

 
13

 

 

 

 
2

 
2

Benefits paid  
(132
)
 
(36
)
 
(60
)
 
(26
)
 
(31
)
 
(6
)
 
(14
)
Transfers

 
(1
)
 

 

 

 

 

Employer contributions  
83

 
18

 
46

 
20

 
24

 
2

 
10

Plan participants' contributions  
47

 
15

 
14

 
6

 
7

 
3

 
3

Plan assets at measurement date  
$
214

 
$
143

 
$

 
$

 
$

 
$
8

 
$
18

Amounts Recognized in the Consolidated Balance Sheet
Amounts Recognized in the Consolidated Balance Sheets
  
December 31, 2014
(in millions)  
Duke Energy

 
Duke Energy Carolinas

 
Progress Energy

 
Duke Energy Progress

 
Duke Energy Florida

 
Duke Energy Ohio

 
Duke Energy Indiana

Current post-retirement liability(a)
$
35

 
$

 
$
29

 
$
16

 
$
14

 
$
2

 
$

Non-current post-retirement liability(b)
654

 
75

 
350

 
192

 
156

 
29

 
73

Total accrued post-retirement liability  
$
689

 
$
75

 
$
379

 
$
208

 
$
170

 
$
31

 
$
73

Regulatory assets  
$

 
$

 
$

 
$

 
$

 
$

 
$
64

Regulatory liabilities  
$
380

 
$
76

 
$
122

 
$
61

 
$
61

 
$
19

 
$
91

Accumulated other comprehensive (income) loss  
  

 
  

 
  

 
  

 
  

 
  

 
  

Deferred income tax liability  
$
5

 
$

 
$
1

 
$

 
$

 
$

 
$

Prior service credit  
(9
)
 

 

 

 

 

 

Net actuarial gain  
(5
)
 

 
(2
)
 

 

 

 

Net amounts recognized in accumulated other comprehensive income  
$
(9
)
 
$

 
$
(1
)
 
$

 
$

 
$

 
$

Amounts to be recognized in net periodic pension expense in the next year  
  

 
  

 
  

 
  

 
  

 
  

 
  

Unrecognized net actuarial loss (gain)  
$
16

 
$
(1
)
 
$
28

 
$
18

 
$
10

 
$
(2
)
 
$

Unrecognized prior service credit
(140
)
 
(14
)
 
(103
)
 
(68
)
 
(35
)
 

 


  
December 31, 2013
(in millions)  
Duke Energy

 
Duke Energy Carolinas

 
Progress Energy

 
Duke Energy Progress

 
Duke Energy Florida

 
Duke Energy Ohio

 
Duke Energy Indiana

Current post-retirement liability(a)
$
39

 
$

 
$
36

 
$
17

 
$
16

 
$
2

 
$

Non-current post-retirement liability(b)
853

 
122

 
497

 
216

 
237

 
32

 
100

Total accrued post-retirement liability  
$
892

 
$
122

 
$
533

 
$
233

 
$
253

 
$
34

 
$
100

Regulatory assets  
$
(162
)
 
$
(34
)
 
$
(129
)
 
$
(97
)
 
$
4

 
$

 
$
71

Regulatory liabilities  
$
131

 
$

 
$

 
$

 
$

 
$
21

 
$
77

Accumulated other comprehensive (income) loss  
  

 
  

 
  

 
  

 
  

 
  

 
  

Deferred income tax liability  
$
4

 
$

 
$

 
$

 
$

 
$

 
$

Prior service credit  
(5
)
 

 

 

 

 

 

Net actuarial gain  
(6
)
 

 

 

 

 

 

Net amounts recognized in accumulated other comprehensive income  
$
(7
)
 
$

 
$

 
$

 
$

 
$

 
$

(a)
Included in Other within Current Liabilities on the Consolidated Balance Sheets. 
(b)
Included in Accrued pension and other post-retirement benefit costs on the Consolidated Balance Sheets.
Assumptions Used for Pension Benefits Accounting
The following tables present the assumptions used for other post-retirement benefits accounting.
  
 
December 31,
  
 
2014

 
2013

 
2012(a)
Benefit Obligations  
 
  

 
  

 
 
 
  
Discount rate  
 
4.10
%
 
4.70
%
 
 
 
4.10
%
Net Periodic Benefit Cost  
 
  

 
  

 
 
 
  
Discount rate  
 
4.70
%
 
4.10
%
 
4.60
%
-
5.10
%
Expected long-term rate of return on plan assets  
 
6.75
%
 
7.75
%
 
5.00
%
-
8.00
%
Assumed tax rate  
 
35
%
 
35
%
 
 
 
35
%

(a)
For Progress Energy plans, the assumptions used in 2012 to determine net periodic post-retirement benefit costs reflect remeasurement as of July 1, 2012, due to the merger between Duke Energy and Progress Energy.
Assumed Health Care Cost Trend Rate
Assumed Health Care Cost Trend Rate
  
December 31,
  
2014

 
2013

Health care cost trend rate assumed for next year  
6.75
%
 
8.50
%
Rate to which the cost trend is assumed to decline (the ultimate trend rate)  
4.75
%
 
5.00
%
Year that rate reaches ultimate trend  
2023

 
2021

Sensitivity to Changes in Assumed Health Care Cost Trend Rates
Sensitivity to Changes in Assumed Health Care Cost Trend Rates
  
Year Ended December 31, 2014
(in millions)  
Duke Energy

Duke Energy Carolinas

Progress Energy

Duke Energy Progress

Duke Energy Florida

Duke Energy Ohio

Duke Energy Indiana

1-Percentage Point Increase  
  
  
  
  
  

  
  
Effect on total service and interest costs  
$
2

$
1

$
1

$

$
1

$

$

Effect on post-retirement benefit obligation  
36

9

15

8

7

2

4

1-Percentage Point Decrease
  

  

  

  

  

  

  

Effect on total service and interest costs  
(2
)
(1
)
(1
)

(1
)


Effect on post-retirement benefit obligation  
(31
)
(8
)
(13
)
(7
)
(6
)
(1
)
(3
)
Expected Benefit Payments
Expected Benefit Payments
(in millions)
Duke Energy

Duke Energy Carolinas

Progress Energy

Duke Energy Progress

Duke Energy Florida

Duke Energy Ohio

Duke Energy Indiana

Years ending December 31,
  
  
  
  
  
  

  
2015
$
77

$
17

$
30

$
16

$
14

$
4

$
10

2016
77

18

30

16

14

4

10

2017
76

18

29

15

14

3

9

2018
74

19

29

15

14

3

9

2019
73

19

29

15

13

3

8

2020 - 2024
332

84

132

70

61

15

35