XML 251 R52.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2019
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Fair Value Measurement Amounts For Assets And Liabilities
The following tables provide recorded balances for assets and liabilities measured at fair value on a recurring basis on the Consolidated Balance Sheets. Derivative amounts in the tables below for all Duke Energy Registrants exclude cash collateral, which is disclosed in Note 15. See Note 16 for additional information related to investments by major security type for the Duke Energy Registrants.
 
December 31, 2019
(in millions)
Total Fair Value

Level 1

Level 2

Level 3

Not Categorized

NDTF equity securities
$
5,684

$
5,633

$

$

$
51

NDTF debt securities
2,469

826

1,643



Other equity securities
122

122




Other debt securities
310

91

219



Derivative assets
25

3

7

15


Total assets
8,610

6,675

1,869

15

51

NDTF equity security contracts
(23
)

(23
)


Derivative liabilities
(277
)
(15
)
(145
)
(117
)

Net assets (liabilities)
$
8,310

$
6,660

$
1,701

$
(102
)
$
51


 
December 31, 2018
(in millions)
Total Fair Value

Level 1

Level 2

Level 3

Not Categorized

NDTF equity securities
$
4,475

$
4,410

$

$

$
65

NDTF debt securities
2,231

576

1,655



Other equity securities
99

99




Other debt securities
270

67

203



Derivative assets
57

4

25

28


Total assets
7,132

5,156

1,883

28

65

Derivative liabilities
(242
)
(11
)
(90
)
(141
)

Net assets (liabilities)
$
6,890

$
5,145

$
1,793

$
(113
)
$
65


Reconciliation Of Assets And Liabilities Measured At Fair Value On A Recurring Basis Using Unobservable Inputs
The following table provides reconciliations of beginning and ending balances of assets and liabilities measured at fair value using Level 3 measurements.
 
December 31, 2019
 
December 31, 2018
 
 
 
 
(in millions)
Derivatives (net)

 
Derivatives (net)

Balance at beginning of period
$
(113
)
 
$
(114
)
Purchases, sales, issuances and settlements:
 
 
 
Purchases
37

 
57

Settlements
(44
)
 
(57
)
Total gains included on the Consolidated Balance Sheet
18

 
1

Balance at end of period
$
(102
)
 
$
(113
)

Quantitative Information Table - Level 3
The following tables include quantitative information about the Duke Energy Registrants' derivatives classified as Level 3.
 
December 31, 2019
 
 
 
 
 
 
 
 
Weighted
 
Fair Value
 
 
 
 
 
Average
Investment Type
(in millions)
Valuation Technique
Unobservable Input
Range
Range
Duke Energy Ohio
 
 
 
 
 
 
 
FTRs
$
4

RTO auction pricing
FTR price – per MWh
$
0.59

$
3.47

$
2.07

Duke Energy Indiana
 
 
 
 
 
 
 
FTRs
11

RTO auction pricing
FTR price – per MWh
(0.66
)
9.24

1.15

Piedmont
 
 
 
 
 
 
 
Natural gas contracts
(117
)
Discounted cash flow
Forward natural gas curves – price per MMBtu
1.59

2.46

1.91

Duke Energy
 
 
 
 
 
 
 
Total Level 3 derivatives
$
(102
)
 
 
 
 
 
 
 
December 31, 2018
 
Fair Value
 
 
 
 
 
Investment Type
(in millions)
Valuation Technique
Unobservable Input
Range
Duke Energy Ohio
 
 
 
 
 
 
FTRs
$
6

RTO auction pricing
FTR price – per MWh
$
1.19

$
4.59

Duke Energy Indiana
 
 
 
 
 
 
FTRs
22

RTO auction pricing
FTR price – per MWh
(2.07
)
8.27

Piedmont
 
 
 
 
 
 
Natural gas contracts
(141
)
Discounted cash flow
Forward natural gas curves – price per MMBtu
1.87

2.95

Duke Energy
 
 
 
 
 
 
Total Level 3 derivatives
$
(113
)
 
 
 
 
 

Schedule of Long-term debt Fair Value
The fair value and book value of long-term debt, including current maturities, is summarized in the following table. Estimates determined are not necessarily indicative of amounts that could have been settled in current markets. Fair value of long-term debt uses Level 2 measurements.
 
December 31, 2019
 
December 31, 2018
(in millions)
Book Value

 
Fair Value

 
Book Value

 
Fair Value

Duke Energy(a)
$
58,126

 
$
63,062

 
$
54,529

 
$
54,534

Duke Energy Carolinas
11,900

 
13,516

 
10,939

 
11,471

Progress Energy
19,634

 
22,291

 
18,911

 
19,885

Duke Energy Progress
9,058

 
9,934

 
8,204

 
8,300

Duke Energy Florida
7,987

 
9,131

 
7,321

 
7,742

Duke Energy Ohio
2,619

 
2,964

 
2,165

 
2,239

Duke Energy Indiana
4,057

 
4,800

 
3,782

 
4,158

Piedmont
2,384

 
2,642

 
2,138

 
2,180


(a)
Book value of long-term debt includes $1.5 billion as of December 31, 2019, and $1.6 billion as of December 31, 2018, of unamortized debt discount and premium, net in purchase accounting adjustments related to the mergers with Progress Energy and Piedmont that are excluded from fair value of long-term debt.
Duke Energy Carolinas  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Fair Value Measurement Amounts For Assets And Liabilities
The following tables provide recorded balances for assets and liabilities measured at fair value on a recurring basis on the Consolidated Balance Sheets.
 
December 31, 2019
(in millions)
Total Fair Value

Level 1

Level 2

Not Categorized

NDTF equity securities
$
3,154

$
3,103

$

$
51

NDTF debt securities
1,193

227

966


Total assets
4,347

3,330

966

51

Derivative liabilities
(49
)

(49
)

Net assets
$
4,298

$
3,330

$
917

$
51


 
December 31, 2018
(in millions)
Total Fair Value

Level 1

Level 2

Not Categorized

NDTF equity securities
$
2,484

$
2,419

$

$
65

NDTF debt securities
1,069

149

920


Derivative assets
3


3


Total assets
3,556

2,568

923

65

Derivative liabilities
(33
)

(33
)

Net assets
$
3,523

$
2,568

$
890

$
65


Progress Energy  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Fair Value Measurement Amounts For Assets And Liabilities
The following table provides recorded balances for assets and liabilities measured at fair value on a recurring basis on the Consolidated Balance Sheets.
 
December 31, 2019
 
December 31, 2018
(in millions)
Total Fair Value

Level 1

Level 2

 
Total Fair Value

Level 1

Level 2

NDTF equity securities
$
2,530

$
2,530

$

 
$
1,991

$
1,991

$

NDTF debt securities
1,276

599

677

 
1,162

427

735

Other debt securities
100

49

51

 
64

17

47

Derivative assets
7


7

 
4


4

Total assets
3,913

3,178

735

 
3,221

2,435

786

NDTF equity security contracts
(23
)

(23
)
 



Derivative liabilities
(65
)

(65
)
 
(44
)

(44
)
Net assets
$
3,825

$
3,178

$
647

 
$
3,177

$
2,435

$
742


Duke Energy Progress  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Fair Value Measurement Amounts For Assets And Liabilities
The following table provides recorded balances for assets and liabilities measured at fair value on a recurring basis on the Consolidated Balance Sheets.
 
December 31, 2019
 
December 31, 2018
(in millions)
Total Fair Value

Level 1

Level 2

 
Total Fair Value

Level 1

Level 2

NDTF equity securities
$
2,077

$
2,077

$

 
$
1,588

$
1,588

$

NDTF debt securities
974

297

677

 
906

294

612

Other debt securities
2

2


 
6

6


Derivative assets



 
4


4

Total assets
3,053

2,376

677

 
2,504

1,888

616

Derivative liabilities
(49
)

(49
)
 
(27
)

(27
)
Net assets
$
3,004

$
2,376

$
628

 
$
2,477

$
1,888

$
589


Duke Energy Florida  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Fair Value Measurement Amounts For Assets And Liabilities
The following table provides recorded balances for assets and liabilities measured at fair value on a recurring basis on the Consolidated Balance Sheets.
 
December 31, 2019
 
December 31, 2018
(in millions)
Total Fair Value

Level 1

Level 2

 
Total Fair Value

Level 1

Level 2

NDTF equity securities
$
453

$
453

$

 
$
403

$
403

$

NDTF debt securities
302

302


 
256

133

123

Other debt securities
55

4

51

 
48

1

47

Derivative assets
7


7

 



Total assets
817

759

58

 
707

537

170

NDTF equity security contracts
(23
)

(23
)
 



Derivative liabilities
(1
)

(1
)
 
(9
)

(9
)
Net assets
$
793

$
759

$
34

 
$
698

$
537

$
161


Duke Energy Indiana  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Fair Value Measurement Amounts For Assets And Liabilities
The following table provides recorded balances for assets and liabilities measured at fair value on a recurring basis on the Consolidated Balance Sheets.
 
December 31, 2019
 
December 31, 2018
(in millions)
Total Fair Value

Level 1

Level 2

Level 3

 
Total Fair Value

Level 1

Level 2

Level 3

Other equity securities
$
81

$
81

$

$

 
$
67

$
67

$

$

Other debt securities
44


44


 
41


41


Derivative assets
13

2


11

 
23

1


22

Total assets
138

83

44

11

 
131

68

41

22

Derivative liabilities
(1
)
(1
)


 




Total assets
$
137

$
82

$
44

$
11

 
$
131

$
68

$
41

$
22


Reconciliation Of Assets And Liabilities Measured At Fair Value On A Recurring Basis Using Unobservable Inputs
The following table provides a reconciliation of beginning and ending balances of assets and liabilities measured at fair value using Level 3 measurements.
 
Derivatives (net)
 
Years Ended December 31,
(in millions)
2019

 
2018

Balance at beginning of period
$
22

 
$
27

Purchases, sales, issuances and settlements:
 
 
 
Purchases
28

 
50

Settlements
(36
)
 
(53
)
Total losses included on the Consolidated Balance Sheet
(3
)
 
(2
)
Balance at end of period
$
11

 
$
22


Piedmont  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Fair Value Measurement Amounts For Assets And Liabilities
The following table provides recorded balances for assets and liabilities measured at fair value on a recurring basis on the Consolidated Balance Sheets.
 
December 31, 2019
 
December 31, 2018
(in millions)
Total Fair Value

Level 1

Level 3

 
Total Fair Value

Level 1

Level 3

Derivative assets
$
1

$
1

$

 
$
3

$
3

$

Derivative liabilities
(117
)

(117
)
 
(141
)

(141
)
Net (liabilities) assets
$
(116
)
$
1

$
(117
)
 
$
(138
)
$
3

$
(141
)

Reconciliation Of Assets And Liabilities Measured At Fair Value On A Recurring Basis Using Unobservable Inputs
The following table provides a reconciliation of beginning and ending balances of assets and liabilities measured at fair value using Level 3 measurements.
 
Derivatives (net)
 
Years Ended December 31,
(in millions)
2019

 
2018

Balance at beginning of period
$
(141
)
 
$
(142
)
Total gains and settlements
24

 
1

Balance at end of period
$
(117
)
 
$
(141
)