XML 101 R40.htm IDEA: XBRL DOCUMENT v3.3.1.900
Debt and Credit Facilities (Tables)
12 Months Ended
Dec. 31, 2015
Debt Disclosure [Abstract]  
Schedule of Debt
The following tables show short-term obligations classified as long-term debt.
  
December 31, 2015
 
 
 
Duke

 
Duke

 
Duke

 
Duke

 
Duke

 
Energy

 
Energy

 
Energy

 
Energy

(in millions)  
Energy

 
Carolinas

 
Progress

 
Ohio

 
Indiana

Tax-exempt bonds  
$
347

 
$
35

 
$

 
$
27

 
$
285

Commercial paper(a)
625

 
300

 
150

 
25

 
150

Total  
$
972


$
335

 
$
150


$
52


$
435

  
December 31, 2014
 
 
 
Duke

 
Duke

 
Duke

 
Duke

 
Energy

 
Energy

 
Energy

(in millions)  
Energy

 
Carolinas

 
Ohio

 
Indiana

Tax-exempt bonds  
$
347

 
$
35

 
$
27

 
$
285

Commercial paper  
475

 
300

 
25

 
150

Secured debt(b)
200

 

 

 

Total  
$
1,022


$
335


$
52


$
435

(a)
Progress Energy amounts are equal to Duke Energy Progress amounts. 
(b)
In December 2015, Duke Energy used cash held by the lender to repay debt. Instrument had 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 tables summarize outstanding debt.
  
December 31, 2015
 
Weighted

 
 
 
 
 
 
 
 
 
Average

 
 
Duke

 
Duke

Duke

Duke

Duke

 
Interest

 
Duke

Energy

Progress

Energy

Energy

Energy

Energy

(in millions)  
Rate  

 
Energy

Carolinas

Energy

Progress

Florida

Ohio

Indiana

Unsecured debt, maturing 2016 - 2073  
4.99
%
 
$
13,392

$
1,152

$
3,850

$

$
150

$
765

$
740

Secured debt, maturing 2016 - 2037
2.57
%
 
2,635

425

479

254

225



First mortgage bonds, maturing 2016 - 2045(a)
4.74
%
 
18,980

6,161

9,750

5,975

3,775

750

2,319

Capital leases, maturing 2016 - 2051(b)
5.38
%
 
1,336

24

300

144

156

13

14

Tax-exempt bonds, maturing 2017 - 2041(c)
2.59
%
 
1,053

355

48

48


77

572

Notes payable and commercial paper(d)
0.88
%
 
4,258







Money pool/intercompany borrowings  
  
 

300

1,458

359

813

128

150

Fair value hedge carrying value adjustment  
  
 
6

6






Unamortized debt discount and premium, net(e)
  
 
1,712

(17
)
(28
)
(16
)
(8
)
(28
)
(8
)
Unamortized debt issuance costs(f)
 
 
(170
)
(39
)
(85
)
(37
)
(32
)
(4
)
(19
)
Total debt  
4.25
%
 
$
43,202

$
8,367

$
15,772

$
6,727

$
5,079

$
1,701

$
3,768

Short-term notes payable and commercial paper  
  
 
(3,633
)






Short-term money pool/intercompany borrowings  
 
 


(1,308
)
(209
)
(813
)
(103
)

Current maturities of long-term debt(g)
  
 
(2,074
)
(356
)
(315
)
(2
)
(13
)
(106
)
(547
)
Total long-term debt(g)

 
$
37,495

$
8,011

$
14,149

$
6,516

$
4,253

$
1,492

$
3,221

(a)
Substantially all electric utility property is mortgaged under mortgage bond indentures.
(b)
Duke Energy includes $114 million and $731 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 $625 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 for commercial paper was 15 days.
(e)
Duke Energy includes $1,798 million in purchase accounting adjustments related to the merger with Progress Energy.
(f)
Duke Energy includes $59 million in purchase accounting adjustments primarily related to the merger with Progress Energy.
(g)
Refer to Note 17 for additional information on amounts from consolidated VIEs.
  
December 31, 2014
 
Weighted

 
 
 
 
 
 
 
 
 
Average

 
 
Duke

 
Duke

Duke

Duke

Duke

 
Interest

 
Duke

Energy

Progress

Energy

Energy

Energy

Energy

(in millions)  
Rate  

 
Energy

Carolinas

Energy

Progress

Florida

Ohio

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
)
Unamortized debt issuance costs
 
 
(152
)
(38
)
(86
)
(31
)
(37
)
(6
)
(22
)
Total debt  
4.29
%
 
$
42,382

$
8,353

$
15,503

$
6,170

$
4,907

$
2,251

$
3,840

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






Short-term money pool/intercompany 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)

 
$
37,061

$
7,846

$
13,161

$
5,225

$
4,261

$
1,603

$
3,764

(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 for commercial paper was 27 days.
(e)
Duke Energy includes $1,975 million in purchase accounting adjustments related to the merger with Progress Energy.
(f)
Refer to Note 17 for additional information on amounts from consolidated VIEs.
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, 2015

Unsecured Debt
 
 
 
 
 
Progress Energy (Parent)
January 2016
 
5.625
%
 
$
300

Duke Energy Indiana
June 2016
 
6.05
%
 
325

Duke Energy (Parent)
November 2016
 
2.150
%
 
500

First Mortgage Bonds
 
 
 
 
 
Duke Energy Indiana
July 2016
 
0.670
%
 
150

Duke Energy Carolinas
December 2016
 
1.750
%
 
350

Other
 
 
 
 
449

Current maturities of long-term debt
 
 
 
 
$
2,074

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, 2015
 
 
 
Duke

 
 
 
Duke

 
Duke

 
Duke

 
Duke

 
Duke

 
Energy

 
Progress

 
Energy

 
Energy

 
Energy

 
Energy

(in millions)
Energy(a)

 
Carolinas

 
Energy

 
Progress

 
Florida

 
Ohio

 
Indiana

2016
$
2,074

 
$
356

 
$
315

 
$
2

 
$
13

 
$
106

 
$
547

2017
2,468

 
115

 
923

 
446

 
482

 
1

 
2

2018
3,441

 
1,629

 
510

 

 
512

 
5

 
3

2019
3,022

 
5

 
1,667

 
855

 
14

 
552

 
63

2020
2,091

 
755

 
415

 
152

 
265

 
25

 
653

Thereafter
24,616

 
5,507

 
10,634

 
5,063

 
2,980

 
909

 
2,500

Total long-term debt, including current maturities
$
37,712


$
8,367


$
14,464


$
6,518


$
4,266


$
1,598


$
3,768

(a)
Excludes $1,857 million in purchase accounting adjustments related to the merger with Progress Energy.
Schedule of Long-term Debt Instruments
The following tables summarize significant debt issuances (in millions).
 
 
 
 
 
Year Ended December 31, 2015
 
 
 
 
 
 
 
Duke

 
Duke

 
Duke

 
Maturity
 
Interest

 
Duke

 
Energy

 
Energy

 
Energy

Issuance Date
Date
 
Rate

 
Energy

 
(Parent)

 
Carolinas

 
Progress

Unsecured Debt
 
 
 
 
 
 
 
 
 
 
 
November 2015(a)(b)
April 2024
 
3.750
%
 
$
400

 
$
400

 
$

 
$

November 2015(a)(b)
December 2045
 
4.800
%
 
600

 
600

 

 

First Mortgage Bonds
 
 
 
 


 
 
 
 
 
 
March 2015(c)
June 2045
 
3.750
%
 
500

 

 
500

 

August 2015(a)(d)
August 2025
 
3.250
%
 
500

 

 

 
500

August 2015(a)(d)
August 2045
 
4.200
%
 
700

 

 

 
700

Total issuances
 
 
 
 
$
2,700

 
$
1,000


$
500

 
$
1,200

(a)
Proceeds were used to repay short-term money pool and commercial paper borrowing issued to fund a portion of the NCEMPA acquisition, see Note 2 for further information.
(b)
Proceeds were used to refinance at maturity $300 million of unsecured notes at Progress Energy due January 2016.
(c)
Proceeds were used to redeem at maturity $500 million of first mortgage bonds due October 2015.
(d)
Proceeds were used to refinance at maturity $400 million of first mortgage bonds due December 2015.
 
 
 
 
 
Year Ended December 31, 2014
 
 
 
 
 
 
 
Duke

 
Duke

 
Duke

 
Maturity
 
Interest

 
Duke

 
Energy

 
Energy

 
Energy

Issuance Date
Date
 
Rate

 
Energy

 
(Parent)

 
Progress

 
Florida

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
 
 
 
 
$
2,922

 
$
1,000


$
1,350


$
225

(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. The interest rates include country specific risk premiums.
(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 were 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.
Schedule Of Line Of Credit Facilities
The table below includes the current borrowing sublimits and available capacity under the Master Credit Facility.
  
December 31, 2015
 
 
 
Duke

 
Duke

 
Duke

 
Duke

 
Duke

 
Duke

 
Duke

 
Energy

 
Energy

 
Energy

 
Energy

 
Energy

 
Energy

(in millions)  
Energy

 
(Parent)

 
Carolinas

 
Progress

 
Florida

 
Ohio

 
Indiana

Facility size(a)
$
7,500

 
$
3,475

 
$
800

 
$
1,000

 
$
1,200

 
$
425

 
$
600

Reduction to backstop issuances  
  
 
 
 
 
 
 
 
 
 
 
 
 
Commercial paper(b)
(3,138
)
 
(1,531
)
 
(300
)
 
(333
)
 
(709
)
 
(115
)
 
(150
)
Outstanding letters of credit  
(72
)
 
(65
)
 
(4
)
 
(2
)
 
(1
)
 

 

Tax-exempt bonds  
(116
)
 

 
(35
)
 

 

 

 
(81
)
Coal ash set-aside(c)
(500
)
 

 
(250
)
 
(250
)
 

 

 

Available capacity  
$
3,674


$
1,879


$
211


$
415


$
490


$
310


$
369

(a)
Represents the sublimit of each borrower.
(b)
Duke Energy issued $625 million of commercial paper and loaned the proceeds through the money pool to Duke Energy Carolinas, Duke Energy Progress, Duke Energy Ohio and Duke Energy Indiana. The balances are classified as Long-Term Debt Payable to Affiliated Companies in the Consolidated Balance Sheets.
(c)
On May 14, 2015, the United States District Court for the Eastern District of North Carolina approved the separate Plea Agreements entered into by Duke Energy Carolinas, Duke Energy Progress and DEBS, a wholly owned subsidiary of Duke Energy, in connection with the investigation initiated by the USDOJ. Duke Energy Carolinas and Duke Energy Progress are required to each maintain $250 million of available capacity under the Master Credit Facility as security to meet their obligations under the Plea Agreements, in addition to certain other conditions. See Note 5 for further details.