XML 103 R41.htm IDEA: XBRL DOCUMENT v3.6.0.2
Debt and Credit Facilities (Tables)
12 Months Ended
Dec. 31, 2016
Debt Disclosure [Abstract]  
Schedule of Debt
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, 2016

Unsecured Debt
 
 
 
 
 
Duke Energy (Parent)
April 2017
 
1.226
%
 
$
400

Duke Energy (Parent)
August 2017
 
1.625
%
 
700

Piedmont Natural Gas
September 2017
 
8.510
%
 
35

First Mortgage Bonds
 
 
 
 
 
Duke Energy Progress
March 2017
 
1.146
%
 
250

Duke Energy Florida
September 2017
 
5.800
%
 
250

Duke Energy Progress
November 2017
 
1.111
%
 
200

Secured
 
 
 
 
 
Duke Energy
June 2017
 
2.365
%
 
45

Duke Energy
June 2017
 
2.260
%
 
34

Tax-exempt Bonds
 
 
 
 
 
Duke Energy Carolinas
February 2017
 
3.600
%
 
77

Duke Energy Carolinas
February 2017
 
0.810
%
 
10

Duke Energy Carolinas
February 2017
 
0.790
%
 
25

Other(a)
 
 
 
 
293

Current maturities of long-term debt
 
 
 
 
$
2,319


(a)
Includes capital lease obligations, amortizing debt and small bullet maturities.
The following tables show short-term obligations classified as long-term debt.
 
December 31, 2016
 
 
 
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, 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

(a)
Progress Energy amounts are equal to Duke Energy Progress amounts.
The following tables summarize outstanding debt.
 
December 31, 2016
 
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 2017 - 2073
4.30
%
 
$
17,812

$
1,150

$
3,551

$

$
150

$
810

$
415

Secured debt, maturing 2017 - 2037
2.60
%
 
3,909

425

1,819

300

1,519



First mortgage bonds, maturing 2017 - 2046(a)
4.61
%
 
21,879

7,410

10,800

6,425

4,375

1,000

2,669

Capital leases, maturing 2018 - 2051(b)
4.48
%
 
1,100

22

285

142

143

7

11

Tax-exempt bonds, maturing 2017 - 2041(c)
2.84
%
 
1,053

355

48

48


77

572

Notes payable and commercial paper(d)
1.01
%
 
3,112







Money pool/intercompany borrowings(e)
 
 

300

1,902

150

297

41

150

Fair value hedge carrying value adjustment
 
 
6

6






Unamortized debt discount and premium, net(f)
 
 
1,753

(20
)
(31
)
(16
)
(10
)
(28
)
(9
)
Unamortized debt issuance costs(g)
 
 
(242
)
(45
)
(104
)
(38
)
(52
)
(7
)
(22
)
Total debt
4.07
%
 
$
50,382

$
9,603

$
18,270

$
7,011

$
6,422

$
1,900

$
3,786

Short-term notes payable and commercial paper
 
 
(2,487
)






Short-term money pool/intercompany borrowings
 
 


(729
)

(297
)
(16
)

Current maturities of long-term debt(h)
 
 
(2,319
)
(116
)
(778
)
(452
)
(326
)
(1
)
(3
)
Total long-term debt(h)

 
$
45,576

$
9,487

$
16,763

$
6,559

$
5,799

$
1,883

$
3,783

(a)
Substantially all electric utility property is mortgaged under mortgage bond indentures.
(b)
Duke Energy includes $98 million and $670 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 backstop 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 Duke Energy and Piedmont's commercial paper programs were 14 days and eight days, respectively.
(e)
Progress Energy amount includes a $1 billion intercompany loan related to the sale of the International Disposal Group. See Note 2 for further discussion of the sale.
(f)
Duke Energy includes $1,653 million and $197 million in purchase accounting adjustments related to Progress Energy and Piedmont, respectively.
(g)
Duke Energy includes $53 million in purchase accounting adjustments primarily related to the merger with Progress Energy.
(h)
Refer to Note 17 for additional information on amounts from consolidated VIEs.
 
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
4.68
%
 
$
12,960

$
1,152

$
3,850

$

$
150

$
765

$
740

Secured debt, maturing 2016 - 2037
2.37
%
 
2,361

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)
5.39
%
 
1,335

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)
 
 
(164
)
(39
)
(85
)
(37
)
(32
)
(4
)
(19
)
Total debt
4.15
%
 
$
42,501

$
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)
 
 
(2,026
)
(356
)
(315
)
(2
)
(13
)
(106
)
(547
)
Total long-term debt(g)

 
$
36,842

$
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 backstop 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.
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, 2016
 
 
 
Duke

 
 
 
Duke

 
Duke

 
Duke

 
Duke

 
Duke

 
Energy

 
Progress

 
Energy

 
Energy

 
Energy

 
Energy

(in millions)
Energy(a)

 
Carolinas

 
Energy

 
Progress

 
Florida

 
Ohio

 
Indiana

2017
$
2,319

 
$
116

 
$
778

 
$
452

 
$
326

 
$
1

 
$
3

2018
3,466

 
1,629

 
559

 

 
561

 
3

 
3

2019
3,316

 
5

 
1,992

 
902

 
292

 
551

 
63

2020
2,112

 
755

 
469

 
152

 
319

 
25

 
653

2021
3,699

 
501

 
1,473

 
602

 
372

 
49

 
70

Thereafter
31,090

 
6,597

 
12,270

 
4,903

 
4,255

 
1,255

 
2,994

Total long-term debt, including current maturities
$
46,002


$
9,603


$
17,541


$
7,011


$
6,125


$
1,884


$
3,786

(a)
Excludes $1,893 million in purchase accounting adjustments related to the Progress Energy merger and the Piedmont acquisition.
Schedule of Long-term Debt Instruments
The following tables summarize significant debt issuances (in millions).
 
 
 
 
 
Year Ended December 31, 2016
 
 
 
 
 
 
 
 
 
Duke

 
Duke

 
Duke

 
Duke

 
Duke

 
Duke

 
Maturity
 
Interest

 
Duke

 
Energy

 
Energy

 
Energy

 
Energy

 
Energy

 
Energy

Issuance Date
Date
 
Rate

 
Energy

 
(Parent)

 
Carolinas

 
Progress

 
Florida

 
Ohio

 
Indiana

Unsecured Debt
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
April 2016(a)
April 2023
 
2.875
%
 
$
350

 
$
350

 
$

 
$

 
$

 
$

 
$

August 2016
September 2021
 
1.800
%
 
750

 
750

 

 

 

 

 

August 2016
September 2026
 
2.650
%
 
1,500

 
1,500

 

 

 

 

 

August 2016
September 2046
 
3.750
%
 
1,500

 
1,500

 

 

 

 

 

Secured Debt
 
 
 
 


 
 
 
 
 
 
 
 
 
 
 
 
June 2016(b)
March 2020
 
1.196
%
 
183

 

 

 

 
183

 

 

June 2016(b)
September 2022
 
1.731
%
 
150

 

 

 

 
150

 

 

June 2016(b)
September 2029
 
2.538
%
 
436

 

 

 

 
436

 

 

June 2016(b)
March 2033
 
2.858
%
 
250

 

 

 

 
250

 

 

June 2016(b)
September 2036
 
3.112
%
 
275

 

 

 

 
275

 

 

August 2016
June 2034
 
2.747
%
 
228

 

 

 

 

 

 

August 2016
June 2020
 
2.747
%
 
105

 

 

 

 

 

 

First Mortgage Bonds
 
 
 
 


 
 
 
 
 
 
 
 
 
 
 
 
March 2016(c)
March 2023
 
2.500
%
 
500

 

 
500

 

 

 

 

March 2016(c)
March 2046
 
3.875
%
 
500

 

 
500

 

 

 

 

May 2016(d)
May 2046
 
3.750
%
 
500

 

 

 

 

 

 
500

June 2016(c)
June 2046
 
3.700
%
 
250

 

 

 

 

 
250

 

September 2016(e)
October 2046
 
3.400
%
 
600

 

 

 

 
600

 

 

September 2016(c)
October 2046
 
3.700
%
 
450

 

 

 
450

 

 

 

November 2016(f)
December 2026
 
2.950
%
 
600

 

 
600

 

 

 

 

Total issuances
 
 
 
 
$
9,127

 
$
4,100


$
1,600

 
$
450

 
$
1,894

 
$
250

 
$
500

(a)
Proceeds were used to pay down outstanding commercial paper and for general corporate purposes.
(b)
The nuclear asset recovery bonds are sequential pay amortizing bonds. The maturity date above represents the scheduled final maturity date for the bonds.
(c)
Proceeds were used to fund capital expenditures for ongoing construction, capital maintenance and for general corporate purposes.
(d)
Proceeds were used to repay $325 million of unsecured debt due June 2016, $150 million of first mortgage bonds due July 2016 and for general corporate purposes.
(e)
Proceeds were used to fund capital expenditures for ongoing construction, capital maintenance, to repay short-term borrowings under the intercompany money pool borrowing arrangement and for general corporate purposes.
(f)
Proceeds were used to repay at maturity $350 million aggregate principal amount of certain bonds due December 2016, as well as to fund capital expenditures for ongoing construction and capital maintenance and for general corporate purposes.
 
 
 
 
 
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.
Schedule Of Line Of Credit Facilities
 
December 31, 2016
 
 
 
Duke

 
Duke

 
Duke

 
Duke

 
Duke

 
Duke

 
Duke

 
Energy

 
Energy

 
Energy

 
Energy

 
Energy

 
Energy

(in millions)
Energy(a)

 
(Parent)

 
Carolinas

 
Progress

 
Florida

 
Ohio

 
Indiana

Facility size(b)
$
8,350

 
$
3,400

 
$
1,100

 
$
1,000

 
$
950

 
$
450

 
$
600

Reduction to backstop issuances
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial paper(c)
(2,022
)
 
(977
)
 
(300
)
 
(150
)
 
(84
)
 
(31
)
 
(150
)
Outstanding letters of credit
(78
)
 
(69
)
 
(4
)
 
(2
)
 
(1
)
 

 

Tax-exempt bonds
(116
)
 

 
(35
)
 

 

 

 
(81
)
Coal ash set-aside
(500
)
 

 
(250
)
 
(250
)
 

 

 

Available capacity
$
5,634


$
2,354


$
511


$
598


$
865


$
419


$
369

(a)
Includes amounts related to Piedmont's $850 million credit facility.
(b)
Represents the sublimit of each borrower.
(c)
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.