XML 92 R30.htm IDEA: XBRL DOCUMENT v3.6.0.2
Employee Benefit Plans
12 Months Ended
Dec. 31, 2016
Compensation and Retirement Disclosure [Abstract]  
Employee Benefit Plans
EMPLOYEE BENEFIT PLANS
DEFINED BENEFIT RETIREMENT PLANS
Duke Energy or its affiliates maintain, and the Subsidiary Registrants participate in, qualified, non-contributory defined benefit retirement plans. The plans cover most U.S. employees using a cash balance formula. Under a cash balance formula, a plan participant accumulates a retirement benefit consisting of pay credits based upon a percentage of current eligible earnings based on age, or age and years of service and interest credits. Certain employees are covered under plans that use a final average earnings formula. Under these average earnings formulas, a plan participant accumulates a retirement benefit equal to the sum of percentages of their (i) highest three-year, four-year, or five-year average earnings, (ii) highest three-year, four-year, or five-year average earnings in excess of covered compensation per year of participation (maximum of 35 years), (iii) highest three-year average earnings times years of participation in excess of 35 years. Duke Energy also maintains, and the Subsidiary Registrants participate in, non-qualified, non-contributory defined benefit retirement plans which cover certain executives. As of January 1, 2014, the qualified and non-qualified non-contributory defined benefit plans are closed to new and rehired non-union and certain unionized employees. Piedmont employees hired or rehired after December 31, 2007, cannot participate in the qualified non-contributory defined benefit plans, but are participants in the Money Purchase Pension (MPP) plan, discussed below.
Duke Energy uses a December 31 measurement date for its defined benefit retirement plan assets and obligations.
Net periodic benefit costs disclosed in the tables below represent the cost of the respective benefit plan for the periods presented. However, portions of the net periodic benefit costs disclosed in the tables below have been capitalized as a component of property, plant and equipment. Amounts presented in the tables below for the Subsidiary Registrants represent the amounts of pension and other post-retirement benefit cost allocated by Duke Energy for employees of the Subsidiary Registrants. Additionally, the Subsidiary Registrants are allocated their proportionate share of pension and post-retirement benefit cost for employees of Duke Energy’s shared services affiliate that provide support to the Subsidiary Registrants. These allocated amounts are included in the governance and shared service costs discussed in Note 13.
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.
 
 
 
Duke

 
 
 
Duke

 
Duke

 
Duke

 
Duke

 
Duke

 
Energy

 
Progress

 
Energy

 
Energy

 
Energy

 
Energy

(in millions)
Energy

 
Carolinas

 
Energy

 
Progress

 
Florida

 
Ohio

 
Indiana

Anticipated Contributions:  
  

 
  

 
  

 
  

 
  

 
  

 
  

2017
$
160

 
$
45

 
$
45

 
$
25

 
$
20

 
$
4

 
$
9

Contributions Made:  
  

 
  

 
  

 
  

 
  

 
  

 
  

2016
$
155

 
$
43

 
$
43

 
$
24

 
$
20

 
$
5

 
$
9

2015
302

 
91

 
83

 
42

 
40

 
8

 
19

2014

 

 

 

 

 

 


QUALIFIED PENSION PLANS
Components of Net Periodic Pension Costs
  
Year Ended December 31, 2016
 
 
 
Duke

 
 
 
Duke

 
Duke

 
Duke

 
Duke

 
Duke

 
Energy

 
Progress

 
Energy

 
Energy

 
Energy

 
Energy

(in millions)  
Energy

 
Carolinas

 
Energy

 
Progress

 
Florida

 
Ohio

 
Indiana

Service cost  
$
147

 
$
48

 
$
42

 
$
24

 
$
19

 
$
4

 
$
9

Interest cost on projected benefit obligation  
335

 
86

 
106

 
49

 
55

 
19

 
28

Expected return on plan assets  
(519
)
 
(142
)
 
(168
)
 
(82
)
 
(84
)
 
(27
)
 
(42
)
Amortization of actuarial loss  
134

 
33

 
51

 
23

 
29

 
4

 
11

Amortization of prior service credit
(17
)
 
(8
)
 
(3
)
 
(2
)
 
(1
)
 

 
(1
)
Settlement charge
3

 

 

 

 

 

 

Other  
8

 
2

 
3

 
1

 
1

 
1

 
1

Net periodic pension costs(a)(b)
$
91


$
19

 
$
31

 
$
13

 
$
19

 
$
1

 
$
6

  
Year Ended December 31, 2015
 
 
 
Duke

 
 
 
Duke

 
Duke

 
Duke

 
Duke

 
Duke

 
Energy

 
Progress

 
Energy

 
Energy

 
Energy

 
Energy

(in millions)  
Energy

 
Carolinas

 
Energy

 
Progress

 
Florida

 
Ohio

 
Indiana

Service cost  
$
159

 
$
50

 
$
44

 
$
23

 
$
20

 
$
4

 
$
10

Interest cost on projected benefit obligation  
324

 
83

 
104

 
48

 
54

 
18

 
27

Expected return on plan assets  
(516
)
 
(139
)
 
(171
)
 
(79
)
 
(87
)
 
(26
)
 
(42
)
Amortization of actuarial loss  
166

 
39

 
65

 
33

 
31

 
7

 
13

Amortization of prior service (credit) cost
(15
)
 
(7
)
 
(3
)
 
(2
)
 
(1
)
 

 
1

Other  
8

 
2

 
3

 
1

 
1

 

 
1

Net periodic pension costs(a)(b)
$
126

 
$
28

 
$
42

 
$
24

 
$
18

 
$
3

 
$
10

  
Year Ended December 31, 2014
 
 
 
Duke

 
 
 
Duke

 
Duke

 
Duke

 
Duke

 
Duke

 
Energy

 
Progress

 
Energy

 
Energy

 
Energy

 
Energy

(in millions)  
Energy

 
Carolinas

 
Energy

 
Progress

 
Florida

 
Ohio

 
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(a)(b)
$
111

 
$
24

 
$
47

 
$
21

 
$
24

 
$
1

 
$
11


(a)
Duke Energy amounts exclude $8 million, $9 million and $10 million for the years ended December 2016, 2015 and 2014, respectively, of regulatory asset amortization resulting from purchase accounting adjustments associated with Duke Energy's merger with Cinergy in April 2006.
(b)
Duke Energy Ohio amounts exclude $4 million, $4 million and $5 million for the years ended December 2016, 2015 and 2014, respectively, of regulatory asset amortization resulting from purchase accounting adjustments associated with Duke Energy's merger with Cinergy in April 2006.
Amounts Recognized in Accumulated Other Comprehensive Income and Regulatory Assets
  
Year Ended December 31, 2016
 
 
 
Duke

 
 
 
Duke

 
Duke

 
Duke

 
Duke

 
Duke

 
Energy

 
Progress

 
Energy

 
Energy

 
Energy

 
Energy

(in millions)  
Energy

 
Carolinas

 
Energy

 
Progress

 
Florida

 
Ohio

 
Indiana

Regulatory assets, net increase
$
214

 
$
4

 
$
34

 
$
18

 
$
16

 
$
2

 
$
9

Accumulated other comprehensive loss (income)
 
 
 
 
 
 
 
 
 
 
 
 
 
Deferred income tax expense
$
4

 

 

 

 

 

 

Prior year service credit arising during the year
(2
)
 

 

 

 

 

 

Amortization of prior year actuarial losses  
(7
)
 

 
(1
)
 

 

 

 

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

 
$
(1
)
 
$

 
$

 
$

 
$

  
Year Ended December 31, 2015
 
 
 
Duke

 
 
 
Duke

 
Duke

 
Duke

 
Duke

 
Duke

 
Energy

 
Progress

 
Energy

 
Energy

 
Energy

 
Energy

(in millions)  
Energy

 
Carolinas

 
Energy

 
Progress

 
Florida

 
Ohio

 
Indiana

Regulatory assets, net increase (decrease)
$
173

 
$
65

 
$
18

 
$
14

 
$
4

 
$
14

 
$
11

Accumulated other comprehensive (income) loss  
  

 
  

 
  

 
  

 
  

 
  

 
  

Deferred income tax expense
$
6

 
$

 
$
5

 
$

 
$

 
$

 
$

Actuarial losses arising during the year  
4

 

 

 

 

 

 

Prior year service credit arising during the year  
1

 

 

 

 

 

 

Amortization of prior year actuarial losses  
(11
)
 

 
(4
)
 

 

 

 

Transfer with the Midwest Generation Disposal Group
3

 

 

 

 

 

 

Reclassification of actuarial losses to regulatory assets  
(6
)
 

 

 

 

 

 

Net amount recognized in accumulated other comprehensive income  
$
(3
)
 
$

 
$
1

 
$

 
$

 
$

 
$


Reconciliation of Funded Status to Net Amount Recognized
  
Year Ended December 31, 2016
 
 
 
Duke

 
 
 
Duke

 
Duke

 
Duke

 
Duke

 
Duke

 
Energy

 
Progress

 
Energy

 
Energy

 
Energy

 
Energy

(in millions)  
Energy

 
Carolinas

 
Energy

 
Progress

 
Florida

 
Ohio

 
Indiana

Change in Projected Benefit Obligation  
  

 
  
 
  
 
  
 
  
 
  
 
  
Obligation at prior measurement date  
$
7,727

 
$
1,995

 
$
2,451

 
$
1,143

 
$
1,276

 
$
453

 
$
649

Obligation assumed from acquisition
352

 

 

 

 

 

 

Service cost  
147

 
48

 
42

 
24

 
19

 
4

 
9

Interest cost  
335

 
86

 
106

 
49

 
55

 
19

 
28

Actuarial loss
307

 
46

 
111

 
52

 
57

 
13

 
41

Transfers  

 
14

 
(3
)
 
(3
)
 

 
(3
)
 

Plan amendments  
(52
)
 
(3
)
 

 

 

 
(3
)
 
(15
)
Benefits paid  
(679
)
 
(234
)
 
(195
)
 
(107
)
 
(84
)
 
(36
)
 
(54
)
Impact of settlements
(6
)
 

 

 

 

 

 

Obligation at measurement date  
$
8,131


$
1,952


$
2,512


$
1,158


$
1,323


$
447


$
658

Accumulated Benefit Obligation at measurement date  
$
8,006

 
$
1,952

 
$
2,479

 
$
1,158

 
$
1,290

 
$
436

 
$
649

Change in Fair Value of Plan Assets  
  

 
  

 
  

 
  

 
  

 
  

 
  

Plan assets at prior measurement date  
$
8,136

 
$
2,243

 
$
2,640

 
$
1,284

 
$
1,321

 
$
433

 
$
655

Assets received from acquisition
343

 

 

 

 

 

 

Employer contributions
155

 
43

 
43

 
24

 
20

 
5

 
9

Actual return on plan assets  
582

 
159

 
190

 
92

 
95

 
29

 
47

Benefits paid  
(679
)
 
(234
)
 
(195
)
 
(107
)

(84
)

(36
)

(54
)
Impact of settlements
(6
)
 

 

 

 

 

 

Transfers  

 
14

 
(3
)
 
(3
)



(3
)


Plan assets at measurement date  
$
8,531

 
$
2,225

 
$
2,675

 
$
1,290

 
$
1,352

 
$
428

 
$
657

Funded status of plan  
$
400

 
$
273

 
$
163

 
$
132

 
$
29

 
$
(19
)
 
$
(1
)
  
Year Ended December 31, 2015
 
 
 
Duke

 
 
 
Duke

 
Duke

 
Duke

 
Duke

 
Duke

 
Energy

 
Progress

 
Energy

 
Energy

 
Energy

 
Energy

(in millions)  
Energy

 
Carolinas

 
Energy

 
Progress

 
Florida

 
Ohio

 
Indiana

Change in Projected Benefit Obligation  
 
 
  
 
  
 
  
 
  
 
  
 
  
Obligation at prior measurement date  
$
8,107

 
$
2,053

 
$
2,557

 
$
1,187

 
$
1,335

 
$
469

 
$
673

Obligation transferred with Midwest Generation Disposal Group
(83
)
 

 

 

 

 

 

Service cost  
159

 
50

 
44

 
23

 
20

 
4

 
10

Interest cost  
324

 
83

 
104

 
48

 
54

 
18

 
27

Actuarial gain
(241
)
 
(53
)
 
(111
)
 
(46
)
 
(62
)
 
(9
)
 
(15
)
Transfers  

 
8

 
4

 
7

 
(3
)
 
8

 

Plan amendments  
(6
)
 

 

 

 

 

 
(4
)
Benefits paid  
(533
)
 
(146
)
 
(147
)
 
(76
)
 
(68
)
 
(37
)
 
(42
)
Obligation at measurement date  
$
7,727

 
$
1,995

 
$
2,451

 
$
1,143

 
$
1,276

 
$
453

 
$
649

Accumulated Benefit Obligation at measurement date  
$
7,606

 
$
1,993

 
$
2,414

 
$
1,143

 
$
1,240

 
$
442

 
$
628

Change in Fair Value of Plan Assets  
 
 
 
 
 
 
 
 
 
 
 
 
 
Plan assets at prior measurement date  
$
8,498

 
$
2,300

 
$
2,722

 
$
1,321

 
$
1,363

 
$
456

 
$
681

Obligation transferred with Midwest Generation Disposal Group
(81
)
 

 

 

 

 

 

Employer contributions
302

 
91

 
83

 
42

 
40

 
8

 
19

Actual return on plan assets  
(50
)
 
(10
)
 
(22
)
 
(10
)
 
(11
)
 
(2
)
 
(3
)
Benefits paid  
(533
)
 
(146
)
 
(147
)
 
(76
)
 
(68
)
 
(37
)
 
(42
)
Transfers  

 
8

 
4

 
7

 
(3
)
 
8

 

Plan assets at measurement date  
$
8,136

 
$
2,243

 
$
2,640

 
$
1,284

 
$
1,321

 
$
433

 
$
655

Funded status of plan  
$
409

 
$
248

 
$
189

 
$
141

 
$
45

 
$
(20
)
 
$
6


Amounts Recognized in the Consolidated Balance Sheets
  
December 31, 2016
 
 
 
Duke

 
 
 
Duke

 
Duke

 
Duke

 
Duke

 
Duke

 
Energy

 
Progress

 
Energy

 
Energy

 
Energy

 
Energy

(in millions)  
Energy

 
Carolinas

 
Energy

 
Progress

 
Florida

 
Ohio

 
Indiana

Prefunded pension(a)
$
518

 
$
273

 
$
225

 
$
132

 
$
91

 
$
6

 
$

Noncurrent pension liability(b)
$
118

 
$

 
$
62

 
$

 
$
62

 
$
25

 
$
1

Net asset recognized  
$
400


$
273


$
163


$
132


$
29


$
(19
)

$
(1
)
Regulatory assets  
$
2,098

 
$
476

 
$
805

 
$
378

 
$
426

 
$
81

 
$
171

Accumulated other comprehensive (income) loss  
  

 
  

 
  

 
  

 
  

 
  

 
  

Deferred income tax asset  
$
(41
)
 
$

 
$
(6
)
 
$

 
$

 
$

 
$

Prior service credit  
(6
)
 

 

 

 

 

 

Net actuarial loss  
123

 

 
16

 

 

 

 

Net amounts recognized in accumulated other comprehensive loss
$
76

 
$

 
$
10

 
$

 
$

 
$

 
$

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

 
  

 
  

 
  

 
  

 
  

 
  

Unrecognized net actuarial loss  
$
147

 
$
31

 
$
52

 
$
23

 
$
29

 
$
5

 
$
8

Unrecognized prior service credit  
(24
)
 
(8
)
 
(3
)
 
(2
)
 
(1
)
 

 
(2
)
  
December 31, 2015
 
 
 
Duke

 
 
 
Duke

 
Duke

 
Duke

 
Duke

 
Duke

 
Energy

 
Progress

 
Energy

 
Energy

 
Energy

 
Energy

(in millions)  
Energy

 
Carolinas

 
Energy

 
Progress

 
Florida

 
Ohio

 
Indiana

Prefunded pension(a)
$
474

 
$
252

 
$
232

 
$
145

 
$
84

 
$
1

 
$
6

Noncurrent pension liability(b)
$
65

 
$
4

 
$
43

 
$
4

 
$
39

 
$
21

 
$

Net asset recognized  
$
409

 
$
248

 
$
189

 
$
141

 
$
45

 
$
(20
)
 
$
6

Regulatory assets  
$
1,884

 
$
472

 
$
771

 
$
360

 
$
410

 
$
79

 
$
162

Accumulated other comprehensive (income) loss  
  

 
 
 
  

 
  

 
  

 
  

 
  

Deferred income tax asset  
$
(45
)
 
$

 
$
(6
)
 
$

 
$

 
$

 
$

Prior service credit  
(4
)
 

 

 

 

 

 

Net actuarial loss  
130

 

 
17

 

 

 

 

Net amounts recognized in accumulated other comprehensive loss(c)
$
81

 
$

 
$
11

 
$

 
$

 
$

 
$


(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 $13 million as of December 31, 2015, net of tax, associated with a Brazilian retirement plan.
Information for Plans with Accumulated Benefit Obligation in Excess of Plan Assets
  
December 31, 2016
 
 
 
Duke

Duke

 
Duke

Progress

Energy

Energy

(in millions)  
Energy

Energy

Florida

Ohio

Projected benefit obligation  
$
1,299

$
665

$
665

$
311

Accumulated benefit obligation  
1,239

633

633

299

Fair value of plan assets  
1,182

604

604

286

  
December 31, 2015
 
 
 
Duke

Duke

 
Duke

Progress

Energy

Energy

(in millions)  
Energy

Energy

Florida

Ohio

Projected benefit obligation  
$
1,216

$
611

$
611

$
307

Accumulated benefit obligation  
1,158

575

575

298

Fair value of plan assets  
1,151

574

574

289


Assumptions Used for Pension Benefits Accounting
The discount rate used to determine the current year pension obligation and following year’s pension expense is based on a bond selection-settlement portfolio approach. This approach develops a discount rate by selecting a portfolio of high quality corporate bonds that generate sufficient cash flow to provide for projected benefit payments of the plan. The selected bond portfolio is derived from a universe of non-callable corporate bonds rated Aa quality or higher. After the bond portfolio is selected, a single interest rate is determined that equates the present value of the plan’s projected benefit payments discounted at this rate with the market value of the bonds selected.
The average remaining service period of active covered employees is nine years for Duke Energy, Duke Energy Carolinas, Progress Energy, Duke Energy Progress, Duke Energy Florida, Duke Energy Ohio and Duke Energy Indiana.
The following tables present the assumptions or range of assumptions used for pension benefit accounting.
  
 
December 31,
  
 
2016
 
2015
 
2014
Benefit Obligations
 
 
 
  
 
 
 
  
 
 
 
  
Discount rate  
 
 
 
4.10%
 
 
 
4.40%
 
 
 
4.10%
Salary increase
 
4.00
%
-
4.50%
 
4.00
%
-
4.40%
 
4.00
%
-
4.40%
Net Periodic Benefit Cost
 
 
 
  
 
 
 
  
 
 
 
  
Discount rate  
 
 
 
4.40%
 
 
 
4.10%
 


 
4.70%
Salary increase  
 
4.00
%
-
4.40%
 
4.00
%
-
4.40%
 
4.00
%
-
4.40%
Expected long-term rate of return on plan assets  
 
6.50
%
-
6.75%
 
 
 
6.50%
 


 
6.75%

Expected Benefit Payments
 
 
Duke

 
Duke

Duke

Duke

Duke

 
Duke

Energy

Progress

Energy

Energy

Energy

Energy

(in millions)  
Energy

Carolinas

Energy

Progress

Florida

Ohio

Indiana

Years ending December 31,  
  
  
  
  
  
  
  
2017
$
585

$
162

$
159

$
84

$
74

$
35

$
49

2018
595

171

159

83

75

33

49

2019
613

177

164

86

76

33

48

2020
632

186

171

90

79

34

47

2021
637

181

175

92

81

35

48

2022 – 2026
3,099

867

890

455

425

161

219


NON-QUALIFIED PENSION PLANS
Components of Net Periodic Pension Costs
  
Year Ended December 31, 2016
 
 
Duke

 
Duke

Duke

Duke

Duke

 
Duke

Energy

Progress

Energy

Energy

Energy

Energy

(in millions)  
Energy

Carolinas

Energy

Progress

Florida

Ohio

Indiana

Service cost  
$
2

$

$

$

$

$

$

Interest cost on projected benefit obligation  
14

1

5

1

2



Amortization of actuarial loss  
8

1

1

1

1



Amortization of prior service credit  
(1
)






Net periodic pension costs  
$
23

$
2

$
6

$
2

$
3

$

$

  
Year Ended December 31, 2015
 
 
Duke

 
Duke

Duke

Duke

Duke

 
Duke

Energy

Progress

Energy

Energy

Energy

Energy

(in millions)  
Energy

Carolinas

Energy

Progress

Florida

Ohio

Indiana

Service cost  
$
3

$

$
1

$

$

$

$

Interest cost on projected benefit obligation  
13

1

4

1

2



Amortization of actuarial loss  
6


2

1

2


1

Amortization of prior service credit  
(1
)

(1
)




Net periodic pension costs  
$
21

$
1

$
6

$
2

$
4

$

$
1

  
Year Ended December 31, 2014
 
 
Duke

 
Duke

Duke

Duke

Duke

 
Duke

Energy

Progress

Energy

Energy

Energy

Energy

(in millions)  
Energy

Carolinas

Energy

Progress

Florida

Ohio

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

$

$


Amounts Recognized in Accumulated Other Comprehensive Income and Regulatory Assets and Liabilities
  
Year Ended December 31, 2016
 
 
Duke

 
Duke

Duke

Duke

Duke

 
Duke

Energy

Progress

Energy

Energy

Energy

Energy

(in millions)  
Energy

Carolinas

Energy

Progress

Florida

Ohio

Indiana

Regulatory assets, net (decrease) increase   
$
(3
)
$
(2
)
$
2

$
1

$
1

$

$
(1
)
Regulatory liabilities, net increase (decrease)
$

$

$

$

$

$

$

Accumulated other comprehensive (income) loss  
  

  

  

  

  

  

  

Deferred income tax benefit   
$

$

$

$

$

$

$

Prior service credit arising during the year
(1
)






Actuarial loss arising during the year  
1







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

$

$

$

$

$

$

  
Year Ended December 31, 2015
 
 
Duke

 
Duke

Duke

Duke

Duke

 
Duke

Energy

Progress

Energy

Energy

Energy

Energy

(in millions)  
Energy

Carolinas

Energy

Progress

Florida

Ohio

Indiana

Regulatory assets, net (decrease) increase   
$
(13
)
$
2

$
(16
)
$
(1
)
$
(15
)
$

$
(1
)
Accumulated other comprehensive (income) loss  
 
 
 
 
 
 
 
Deferred income tax benefit   
$
(7
)
$

$
(5
)
$

$

$

$

Amortization of prior service credit
1







Actuarial gains arising during the year  
17


13





Net amount recognized in accumulated other comprehensive loss (income)   
$
11

$

$
8

$

$

$

$


Reconciliation of Funded Status to Net Amount Recognized
  
Year Ended December 31, 2016
 
 
Duke

 
Duke

Duke

Duke

Duke

 
Duke

Energy

Progress

Energy

Energy

Energy

Energy

(in millions)  
Energy

Carolinas

Energy

Progress

Florida

Ohio

Indiana

Change in Projected Benefit Obligation  
  

  

  

  

  

  

  

Obligation at prior measurement date  
$
341

$
16

$
112

$
33

$
46

$
4

$
5

Obligation assumed from acquisition
5







Service cost  
2







Interest cost  
14

1

5

1

2



Actuarial losses (gains)
4

(1
)
5

2

1


(2
)
Plan amendments
(2
)






Benefits paid  
(32
)
(2
)
(8
)
(3
)
(3
)


Obligation at measurement date  
$
332

$
14

$
114

$
33

$
46

$
4

$
3

Accumulated Benefit Obligation at measurement date  
$
332

$
14

$
114

$
33

$
46

$
4

$
3

Change in Fair Value of Plan Assets  
  

  

  

  

  

  

  

Benefits paid  
$
(32
)
$
(2
)
$
(8
)
$
(3
)
$
(3
)
$

$

Employer contributions  
32

2

8

3

3



Plan assets at measurement date  
$

$

$

$

$

$

$


  
Year Ended December 31, 2015
 
 
Duke

 
Duke

Duke

Duke

Duke

 
Duke

Energy

Progress

Energy

Energy

Energy

Energy

(in millions)  
Energy

Carolinas

Energy

Progress

Florida

Ohio

Indiana

Change in Projected Benefit Obligation  
  
  

  

  

  

  

  

Obligation at prior measurement date  
$
337

$
16

$
116

$
35

$
61

$
4

$
5

Service cost  
3


1





Interest cost  
13

1

4

1

2



Actuarial losses (gains)
10

1

(1
)

(14
)


Transfers  
4







Benefits paid  
(26
)
(2
)
(8
)
(3
)
(3
)


Obligation at measurement date  
$
341

$
16

$
112

$
33

$
46

$
4

$
5

Accumulated Benefit Obligation at measurement date  
$
336

$
16

$
112

$
33

$
46

$
4

$
5

Change in Fair Value of Plan Assets  
  

  

  

  

  

  

  

Plan assets at prior measurement date  







Benefits paid  
(26
)
(2
)
(8
)
(3
)
(3
)


Employer contributions  
26

2

8

3

3



Plan assets at measurement date  
$

$

$

$

$

$

$


Amounts Recognized in the Consolidated Balance Sheets
  
December 31, 2016
 
 
Duke

 
Duke

Duke

Duke

Duke

 
Duke

Energy

Progress

Energy

Energy

Energy

Energy

(in millions)  
Energy

Carolinas

Energy

Progress

Florida

Ohio

Indiana

Current pension liability(a)
$
28

$
2

$
8

$
2

$
3

$

$

Noncurrent pension liability(b)
304

12

106

31

43

4

3

Total accrued pension liability  
$
332

$
14

$
114

$
33

$
46

$
4

$
3

Regulatory assets  
$
73

$
5

$
18

$
7

$
11

$
1

$

Accumulated other comprehensive (income) loss  
 
  

  

  

  

  

  

Deferred income tax asset
$
(3
)
$

$
(3
)
$

$

$

$

Prior service credit
(1
)






Net actuarial loss  
10


9





Net amounts recognized in accumulated other comprehensive income
$
6

$

$
6

$

$

$

$

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

  

  

  

  

  

Unrecognized net actuarial loss  
$
7

$

$
2

$
1

$
1

$

$

Unrecognized prior service credit  
(2
)






  
December 31, 2015
 
 
Duke

 
Duke

Duke

Duke

Duke

 
Duke

Energy

Progress

Energy

Energy

Energy

Energy

(in millions)  
Energy

Carolinas

Energy

Progress

Florida

Ohio

Indiana

Current pension liability(a)
$
27

$
2

$
8

$
3

$
3

$

$

Noncurrent pension liability(b)
314

14

104

30

43

4

5

Total accrued pension liability  
$
341

$
16

$
112

$
33

$
46

$
4

$
5

Regulatory assets  
$
76

$
7

$
16

$
6

$
10

$
1

$
1

Accumulated other comprehensive (income) loss  
  

  

  

  

  

  

  

Deferred income tax asset
$
(3
)
$

$
(3
)
$

$

$

$

Net actuarial loss
9


9





Net amounts recognized in accumulated other comprehensive loss  
$
6

$

$
6

$

$

$

$


(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
  
December 31, 2016
 
 
Duke

 
Duke

Duke

Duke

Duke

 
Duke

Energy

Progress

Energy

Energy

Energy

Energy

(in millions)  
Energy

Carolinas

Energy

Progress

Florida

Ohio

Indiana

Projected benefit obligation  
$
332

$
14

$
114

$
33

$
46

$
4

$
3

Accumulated benefit obligation  
332

14

114

33

46

4

3

  
December 31, 2015
 
 
Duke

 
Duke

Duke

Duke

Duke

 
Duke

Energy

Progress

Energy

Energy

Energy

Energy

(in millions)  
Energy

Carolinas

Energy

Progress

Florida

Ohio

Indiana

Projected benefit obligation  
$
341

$
16

$
112

$
33

$
46

$
4

$
5

Accumulated benefit obligation  
336

16

112

33

46

4

5


Assumptions Used for Pension Benefits Accounting
The discount rate used to determine the current year pension obligation and following year’s pension expense is based on a bond selection-settlement portfolio approach. This approach develops a discount rate by selecting a portfolio of high quality corporate bonds that generate sufficient cash flow to provide for projected benefit payments of the plan. The selected bond portfolio is derived from a universe of non-callable corporate bonds rated Aa quality or higher. After the bond portfolio is selected, a single interest rate is determined that equates the present value of the plan’s projected benefit payments discounted at this rate with the market value of the bonds selected.
The average remaining service period of active covered employees is 10 years for Duke Energy, seven years for Duke Energy Carolinas, Duke Energy Ohio and Duke Energy Indiana, 14 years for Progress Energy, 12 years for Duke Energy Progress and 15 years for Duke Energy Florida.
The following tables present the assumptions used for pension benefit accounting.
  
 
December 31,
  
 
2016

 
2015

 
2014

Benefit Obligations  
 
  

 
  

 
  

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

 
  

 
  

Discount rate  
 
4.40
%
 
4.10
%
 
4.70
%
Salary increase  
 
4.40
%
 
4.40
%
 
4.40
%

Expected Benefit Payments
 
 
Duke

 
Duke

Duke

Duke

Duke

 
Duke

Energy

Progress

Energy

Energy

Energy

Energy

(in millions)  
Energy

Carolinas

Energy

Progress

Florida

Ohio

Indiana

Years ending December 31,  
  
  
  
  
  
  
  
2017
$
29

$
2

$
8

$
3

$
3

$

$

2018
25

2

8

3

3



2019
25

2

8

2

3



2020
24

2

8

2

3



2021
24

1

8

2

3



2021 - 2025
111

5

36

11

15

1

1


OTHER POST-RETIREMENT BENEFIT PLANS
Duke Energy provides, and the Subsidiary Registrants participate in, some health care and life insurance benefits for retired employees on a contributory and non-contributory basis. Employees are eligible for these benefits if they have met age and service requirements at retirement, as defined in the plans. The health care benefits include medical, dental and prescription drug coverage and are subject to certain limitations, such as deductibles and co-payments.
Duke Energy did not make any pre-funding contributions to its other post-retirement benefit plans during the years ended December 31, 2016, 2015 or 2014.
Components of Net Periodic Other Post-Retirement Benefit Costs
  
Year Ended December 31, 2016
 
 
 
Duke

 
 
 
Duke

 
Duke

 
Duke

 
Duke

 
Duke

 
Energy

 
Progress

 
Energy

 
Energy

 
Energy

 
Energy

(in millions)  
Energy

 
Carolinas

 
Energy

 
Progress

 
Florida

 
Ohio

 
Indiana

Service cost  
$
3

 
$
1

 
$
1

 
$

 
$
1

 
$

 
$

Interest cost on accumulated post-retirement benefit obligation  
35

 
8

 
15

 
8

 
7

 
1

 
4

Expected return on plan assets  
(12
)
 
(8
)
 

 

 

 

 
(1
)
Amortization of actuarial loss (gain)  
6

 
(3
)
 
22

 
13

 
9

 
(2
)
 
(1
)
Amortization of prior service credit  
(141
)
 
(14
)
 
(103
)
 
(68
)
 
(35
)
 

 
(1
)
Net periodic post-retirement benefit costs(a)(b)
$
(109
)
 
$
(16
)
 
$
(65
)
 
$
(47
)
 
$
(18
)
 
$
(1
)
 
$
1


  
Year Ended December 31, 2015
 
 
 
Duke

 
 
 
Duke

 
Duke

 
Duke

 
Duke

 
Duke

 
Energy

 
Progress

 
Energy

 
Energy

 
Energy

 
Energy

(in millions)  
Energy

 
Carolinas

 
Energy

 
Progress

 
Florida

 
Ohio

 
Indiana

Service cost  
$
6

 
$
1

 
$
1

 
$
1

 
$
1

 
$

 
$
1

Interest cost on accumulated post-retirement benefit obligation  
36

 
9

 
15

 
8

 
7

 
2

 
4

Expected return on plan assets  
(13
)
 
(8
)
 

 

 

 
(1
)
 
(1
)
Amortization of actuarial loss (gain)  
16

 
(2
)
 
28

 
18

 
10

 
(2
)
 
(2
)
Amortization of prior service credit  
(140
)
 
(14
)
 
(102
)
 
(68
)
 
(35
)
 

 

Net periodic post-retirement benefit costs(a)(b)
$
(95
)
 
$
(14
)
 
$
(58
)
 
$
(41
)
 
$
(17
)
 
$
(1
)
 
$
2

  
Year Ended December 31, 2014
 
 
 
Duke

 
 
 
Duke

 
Duke

 
Duke

 
Duke

 
Duke

 
Energy

 
Progress

 
Energy

 
Energy

 
Energy

 
Energy

(in millions)  
Energy

 
Carolinas

 
Energy

 
Progress

 
Florida

 
Ohio

 
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(a)(b)
$
(40
)
 
$
(3
)
 
$
(27
)
 
$
(30
)
 
$
4

 
$

 
$
5


(a)
Duke Energy amounts exclude $8 million, $10 million and $9 million for the years ended December 2016, 2015 and 2014, respectively, of regulatory asset amortization resulting from purchase accounting adjustments associated with Duke Energy's merger with Cinergy in April 2006.
(b)
Duke Energy Ohio amounts exclude $2 million, $3 million and $2 million for the years ended December 2016, 2015 and 2014, respectively, of regulatory asset amortization resulting from purchase accounting adjustments associated with Duke Energy's merger with Cinergy in April 2006.
Amounts Recognized in Accumulated Other Comprehensive Income and Regulatory Assets and Liabilities
  
Year Ended December 31, 2016
 
 
 
Duke

 
 
 
Duke

 
Duke

 
Duke

 
Duke

 
Duke

 
Energy

 
Progress

 
Energy

 
Energy

 
Energy

 
Energy

(in millions)  
Energy

 
Carolinas

 
Energy

 
Progress

 
Florida

 
Ohio

 
Indiana

Regulatory assets, net increase (decrease)
$
53

 
$

 
$
47

 
$
38

 
$
9

 
$

 
$
(6
)
Regulatory liabilities, net increase (decrease)  
$
(114
)
 
$
(22
)
 
$
(51
)
 
$
(25
)
 
$
(26
)
 
$
(2
)
 
$
(12
)
Accumulated other comprehensive (income) loss  
 
 
 
 
 
 
 
 
 
 
 
 
 
Deferred income tax benefit   
$
(2
)
 
$

 
$

 
$

 
$

 
$

 
$

Actuarial losses arising during the year  
3

 

 

 

 

 

 

Amortization of prior year prior service credit  
1

 

 
1

 

 

 

 

Net amount recognized in accumulated other comprehensive income  
$
2

 
$

 
$
1

 
$

 
$

 
$

 
$

  
Year Ended December 31, 2015
 
 
 
Duke

 
 
 
Duke

 
Duke

 
Duke

 
Duke

 
Duke

 
Energy

 
Progress

 
Energy

 
Energy

 
Energy

 
Energy

(in millions)  
Energy

 
Carolinas

 
Energy

 
Progress

 
Florida

 
Ohio

 
Indiana

Regulatory assets, net increase (decrease)
$
1

 
$

 
$
1

 
$

 
$
1

 
$

 
$
(7
)
Regulatory liabilities, net increase (decrease)  
$
(92
)
 
$
(8
)
 
$
(71
)
 
$
(36
)
 
$
(35
)
 
$
2

 
$
(8
)
Accumulated other comprehensive (income) loss  
 
 
 
 
 
 
 
 
 
 
 
 
 
Deferred income tax benefit   
$
2

 
$

 
$
(1
)
 
$

 
$

 
$

 
$

Actuarial losses (gains) arising during the year  
(5
)
 

 
2

 

 

 

 

Transfer with the Midwest Generation Disposal Group
(3
)
 

 

 

 

 

 

Amortization of prior year prior service credit 
3

 

 
(1
)
 

 

 

 

Net amount recognized in accumulated other comprehensive income  
$
(3
)
 
$

 
$

 
$

 
$

 
$

 
$


Reconciliation of Funded Status to Accrued Other Post-Retirement Benefit Costs
  
Year Ended December 31, 2016
 
 
 
Duke

 
 
 
Duke

 
Duke

 
Duke

 
Duke

 
Duke

 
Energy

 
Progress

 
Energy

 
Energy

 
Energy

 
Energy

(in millions)  
Energy

 
Carolinas

 
Energy

 
Progress

 
Florida

 
Ohio

 
Indiana

Change in Projected Benefit Obligation  
  

 
  
 
  
 
  
 
  
 
  
 
  
Accumulated post-retirement benefit obligation at prior measurement date  
$
828

 
$
200

 
$
354

 
$
188

 
$
164

 
$
35

 
$
87

Obligation assumed from acquisition
39

 

 

 

 

 

 

Service cost  
3

 
1

 
1

 

 
1

 

 

Interest cost  
35

 
8

 
15

 
8

 
7

 
1

 
4

Plan participants' contributions  
19

 
3

 
7

 
4

 
3

 
1

 
2

Actuarial (gains) losses
33

 
5

 
16

 
8

 
8

 

 
3

Transfers  

 
1

 

 

 

 

 

Plan amendments  
(1
)
 

 

 

 

 
(1
)
 

Benefits paid  
(88
)
 
(17
)
 
(36
)
 
(17
)
 
(19
)
 
(4
)
 
(13
)
Accumulated post-retirement benefit obligation at measurement date  
$
868

 
$
201

 
$
357

 
$
191

 
$
164

 
$
32

 
$
83

Change in Fair Value of Plan Assets  
  

 
  

 
  

 
  

 
  

 
  

 
  

Plan assets at prior measurement date  
$
208

 
$
134

 
$

 
$

 
$
1

 
$
8

 
$
19

Assets received from acquisition
29

 

 

 

 

 

 

Actual return on plan assets  
14

 
8

 
1

 

 

 
1

 
2

Benefits paid  
(88
)
 
(17
)
 
(36
)
 
(17
)
 
(19
)
 
(4
)
 
(13
)
Employer contributions  
62

 
9

 
29

 
13

 
15

 
1

 
12

Plan participants' contributions  
19

 
3

 
7


4


3


1


2

Plan assets at measurement date  
$
244

 
$
137

 
$
1

 
$

 
$

 
$
7

 
$
22


  
Year Ended December 31, 2015
 
 
 
Duke

 
 
 
Duke

 
Duke

 
Duke

 
Duke

 
Duke

 
Energy

 
Progress

 
Energy

 
Energy

 
Energy

 
Energy

(in millions)  
Energy

 
Carolinas

 
Energy

 
Progress

 
Florida

 
Ohio

 
Indiana

Change in Projected Benefit Obligation  
  
 
  
 
  
 
  
 
  
 
  
 
  
Accumulated post-retirement benefit obligation at prior measurement date  
$
916

 
$
220

 
$
379

 
$
207

 
$
170

 
$
39

 
$
96

Service cost  
6

 
1

 
1

 
1

 
1

 

 
1

Interest cost  
36

 
9

 
15

 
8

 
7

 
2

 
4

Plan participants' contributions  
20

 
4

 
7

 
4

 
3

 
1

 
2

Actuarial (gains) losses
(39
)
 
(18
)
 
(1
)
 
(13
)
 
11

 
(3
)
 
1

Transfers  

 
2

 

 

 

 

 

Plan amendments  
(9
)
 

 

 

 

 
(1
)
 
(4
)
Benefits paid  
(100
)
 
(18
)
 
(47
)
 
(19
)
 
(28
)
 
(3
)
 
(13
)
Obligations transferred with the Midwest Generation Disposal Group
(3
)
 

 

 

 

 

 

Accrued retiree drug subsidy  
1

 

 

 

 

 

 

Accumulated post-retirement benefit obligation at measurement date  
$
828

 
$
200

 
$
354

 
$
188

 
$
164

 
$
35

 
$
87

Change in Fair Value of Plan Assets  
  

 
  

 
  

 
  

 
  

 
  

 
  

Plan assets at prior measurement date  
$
227

 
$
145

 
$

 
$
(1
)
 
$

 
$
8

 
$
23

Actual return on plan assets  
(1
)
 
(1
)
 
1

 
1

 
1

 

 
(1
)
Benefits paid  
(100
)
 
(18
)
 
(47
)
 
(19
)
 
(28
)
 
(3
)
 
(13
)
Employer contributions  
62

 
4

 
39

 
15

 
25

 
2

 
8

Plan participants' contributions  
20

 
4

 
7

 
4

 
3

 
1

 
2

Plan assets at measurement date  
$
208

 
$
134

 
$

 
$

 
$
1

 
$
8

 
$
19


Amounts Recognized in the Consolidated Balance Sheets
  
December 31, 2016
 
 
 
Duke

 
 
 
Duke

 
Duke

 
Duke

 
Duke

 
Duke

 
Energy

 
Progress

 
Energy

 
Energy

 
Energy

 
Energy

(in millions)  
Energy

 
Carolinas

 
Energy

 
Progress

 
Florida

 
Ohio

 
Indiana

Current post-retirement liability(a)
$
38

 
$

 
$
31

 
$
17

 
$
15

 
$
2

 
$

Noncurrent post-retirement liability(b)
586

 
64

 
325

 
174

 
149

 
23

 
63

Total accrued post-retirement liability  
$
624

 
$
64

 
$
356

 
$
191

 
$
164

 
$
25

 
$
63

Regulatory assets  
$
54

 
$

 
$
48

 
$
38

 
$
10

 
$

 
$
51

Regulatory liabilities  
$
174

 
$
46

 
$

 
$

 
$

 
$
19

 
$
71

Accumulated other comprehensive (income) loss  
  

 
  

 
  

 
  

 
  

 
  

 
  

Deferred income tax liability  
$
5

 
$

 
$

 
$

 
$

 
$

 
$

Prior service credit  
(5
)
 

 

 

 

 

 

Net actuarial gain  
(10
)
 

 

 

 

 

 

Net amounts recognized in accumulated other comprehensive income  
$
(10
)
 
$

 
$

 
$

 
$

 
$

 
$

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

 
  

 
  

 
  

 
  

 
  

 
  

Unrecognized net actuarial loss (gain)  
$
10

 
$
(2
)
 
$
21

 
$
12

 
$
9

 
$
(2
)
 
$
(6
)
Unrecognized prior service credit
(115
)
 
(10
)
 
(85
)
 
(55
)
 
(30
)
 

 
(1
)
  
December 31, 2015
 
 
 
Duke

 
 
 
Duke

 
Duke

 
Duke

 
Duke

 
Duke

 
Energy

 
Progress

 
Energy

 
Energy

 
Energy

 
Energy

(in millions)  
Energy

 
Carolinas

 
Energy

 
Progress

 
Florida

 
Ohio

 
Indiana

Current post-retirement liability(a)
$
37

 
$

 
$
31

 
$
16

 
$
15

 
$
2

 
$

Noncurrent post-retirement liability(b)
583

 
66

 
323

 
172

 
149

 
25

 
68

Total accrued post-retirement liability  
$
620

 
$
66

 
$
354

 
$
188

 
$
164

 
$
27

 
$
68

Regulatory assets  
$
1

 
$

 
$
1

 
$

 
$
1

 
$

 
$
57

Regulatory liabilities  
$
288

 
$
68

 
$
51

 
$
25

 
$
26

 
$
21

 
$
83

Accumulated other comprehensive (income) loss  
  

 
  

 
  

 
  

 
  

 
  

 
  

Deferred income tax liability  
$
7

 
$

 
$

 
$

 
$

 
$

 
$

Prior service credit  
(6
)
 

 
(1
)
 

 

 

 

Net actuarial gain  
(13
)
 

 

 

 

 

 

Net amounts recognized in accumulated other comprehensive income  
$
(12
)
 
$

 
$
(1
)
 
$

 
$

 
$

 
$

(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 Other Post-Retirement Benefits Accounting
The discount rate used to determine the current year other post-retirement benefits obligation and following year’s other post-retirement benefits expense is based on a bond selection-settlement portfolio approach. This approach develops a discount rate by selecting a portfolio of high quality corporate bonds that generate sufficient cash flow to provide for projected benefit payments of the plan. The selected bond portfolio is derived from a universe of non-callable corporate bonds rated Aa quality or higher. After the bond portfolio is selected, a single interest rate is determined that equates the present value of the plan’s projected benefit payments discounted at this rate with the market value of the bonds selected. The average remaining service period of active covered employees is nine years for Duke Energy, 11 years for Duke Energy Carolinas, eight years for Duke Energy Ohio, nine years for Duke Energy Indiana and Duke Energy Kentucky, seven years for Progress Energy and Duke Energy Progress and eight years for Duke Energy Florida.
The following tables present the assumptions used for other post-retirement benefits accounting.
  
 
December 31,
  
 
2016

 
2015

 
2014

Benefit Obligations  
 
  

 
  

 
  
Discount rate  
 
4.10
%
 
4.40
%
 
4.10
%
Net Periodic Benefit Cost  
 
  

 
  

 
  
Discount rate  
 
4.40
%
 
4.10
%
 
4.70
%
Expected long-term rate of return on plan assets  
 
6.50
%
 
6.50
%
 
6.75
%
Assumed tax rate  
 
35
%
 
35
%
 
35
%

Assumed Health Care Cost Trend Rate
  
December 31,
  
2016

 
2015

Health care cost trend rate assumed for next year  
7.00
%
 
7.50
%
Rate to which the cost trend is assumed to decline (the ultimate trend rate)  
4.75
%
 
4.75
%
Year that rate reaches ultimate trend  
2023

 
2023


Sensitivity to Changes in Assumed Health Care Cost Trend Rates
  
Year Ended December 31, 2016
 
 
Duke

 
Duke

Duke

Duke

Duke

 
Duke

Energy

Progress

Energy

Energy

Energy

Energy

(in millions)  
Energy

Carolinas

Energy

Progress

Florida

Ohio

Indiana

1-Percentage Point Increase  
  
  
  
  
  

  
  
Effect on total service and interest costs  
$
1

$

$
1

$
1

$

$

$

Effect on post-retirement benefit obligation  
29

7

12

6

5

1

3

1-Percentage Point Decrease
 
 
 
 
 
 
 
Effect on total service and interest costs  
(1
)

(1
)
(1
)



Effect on post-retirement benefit obligation  
(25
)
(6
)
(10
)
(6
)
(5
)
(1
)
(2
)

Expected Benefit Payments
 
 
Duke

 
Duke

Duke

Duke

Duke

 
Duke

Energy

Progress

Energy

Energy

Energy

Energy

(in millions)  
Energy

Carolinas

Energy

Progress

Florida

Ohio

Indiana

Years ending December 31,
  
  
  
  
  
  

  
2017
$
85

$
18

$
32

$
17

$
15

$
4

$
10

2018
81

18

31

16

15

3

9

2019
78

18

31

16

14

3

9

2020
75

18

30

16

14

3

8

2021
72

18

29

15

13

3

7

2021 – 2025
310

76

126

67

58

12

31


PLAN ASSETS
Description and Allocations
Duke Energy Master Retirement Trust
Assets for both the qualified pension and other post-retirement benefits are maintained in the Duke Energy Master Retirement Trust. Piedmont also has qualified pension (Piedmont Pension Assets) and other post-retirement assets. Approximately 98 percent of the Duke Energy Master Retirement Trust assets were allocated to qualified pension plans and approximately 2 percent were allocated to other post-retirement plans (comprised of 401(h) accounts), as of December 31, 2016 and 2015. The investment objective of the Duke Energy Master Retirement Trust is to achieve reasonable returns, subject to a prudent level of portfolio risk, for the purpose of enhancing the security of benefits for plan participants.
As of December 31, 2016, Duke Energy assumes pension and other post-retirement plan assets will generate a long-term rate of return of 6.50 percent (6.75 percent for Piedmont Pension and OPEB Assets). The expected long-term rate of return was developed using a weighted average calculation of expected returns based primarily on future expected returns across asset classes considering the use of active asset managers, where applicable. The asset allocation targets were set after considering the investment objective and the risk profile. Equity securities are held for their higher expected return. Debt securities are primarily held to hedge the qualified pension plan liability. Hedge funds, real estate and other global securities are held for diversification. Investments within asset classes are diversified to achieve broad market participation and reduce the impact of individual managers or investments.
In 2013, Duke Energy adopted a de-risking investment strategy for the Duke Energy Master Retirement Trust. As the funded status of the pension plans increase, the targeted allocation to fixed-income assets may be increased to better manage Duke Energy’s pension liability and reduce funded status volatility. Duke Energy regularly reviews its actual asset allocation and periodically rebalances its investments to the targeted allocation when considered appropriate.
The Duke Energy Master Retirement Trust is authorized to engage in the lending of certain plan assets. Securities lending is an investment management enhancement that utilizes certain existing securities of the Duke Energy Master Retirement Trust to earn additional income. Securities lending involves the loaning of securities to approved parties. In return for the loaned securities, the Duke Energy Master Retirement Trust receives collateral in the form of cash and securities as a safeguard against possible default of any borrower on the return of the loan under terms that permit the Duke Energy Master Retirement Trust to sell the securities. The Duke Energy Master Retirement Trust mitigates credit risk associated with securities lending arrangements by monitoring the fair value of the securities loaned, with additional collateral obtained or refunded as necessary. The fair value of securities on loan was approximately $156 million and $305 million at December 31, 2016 and 2015, respectively. Cash and securities obtained as collateral exceeded the fair value of the securities loaned at December 31, 2016 and 2015, respectively. Securities lending income earned by the Duke Energy Master Retirement Trust was immaterial for the years ended December 31, 2016, 2015 and 2014, respectively.
Qualified pension and other post-retirement benefits for the Subsidiary Registrants are derived from the Duke Energy Master Retirement Trust, as such, each are allocated their proportionate share of the assets discussed below.
The following table includes the target asset allocations by asset class at December 31, 2016 and the actual asset allocations for the Duke Energy Master Retirement Trust.
  
  
 
Actual Allocation at
 
Target

 
December 31,
  
Allocation(a)

 
2016(a)

 
2015

U.S. equity securities  
10
%
 
11
%
 
11
%
Non-U.S. equity securities  
8
%
 
8
%
 
8
%
Global equity securities  
10
%
 
10
%
 
10
%
Global private equity securities  
3
%
 
2
%
 
2
%
Debt securities  
63
%
 
63
%
 
63
%
Hedge funds  
2
%
 
2
%
 
2
%
Real estate and cash  
2
%
 
2
%
 
2
%
Other global securities  
2
%
 
2
%
 
2
%
Total  
100
%
 
100
%
 
100
%

(a)
Excludes Piedmont Pension Assets, which have a targeted asset allocation of 60 percent return-seeking and 40 percent liability hedging fixed-income. Actual asset allocations were 61 percent return-seeking and 39 percent liability hedging fixed-income at December 31, 2016.
Other post-retirement assets
Duke Energy's other post-retirement assets (OPEB Assets) are comprised of Voluntary Employees' Beneficiary Association trusts and mutual funds within a Piedmont 401(h) account (OPEB Assets exclude 401(h) accounts within the Duke Energy Master Retirement Trust). Duke Energy's investment objective is to achieve sufficient returns, subject to a prudent level of portfolio risk, for the purpose of promoting the security of plan benefits for participants.  
The following table presents target and actual asset allocations for the OPEB Assets at December 31, 2016.
  
  
 
Actual Allocation at
 
Target

 
December 31,
  
Allocation

 
2016

 
2015

U.S. equity securities  
38
%
 
39
%
 
29
%
Real estate
2
%
 
2
%
 
%
Debt securities  
45
%
 
37
%
 
28
%
Cash  
15
%
 
22
%
 
43
%
Total  
100
%
 
100
%
 
100
%

Fair Value Measurements
Duke Energy classifies recurring and non-recurring fair value measurements based on the fair value hierarchy as discussed in Note 16.
Valuation methods of the primary fair value measurements disclosed below are as follows:
Investments in equity securities
Investments in equity securities are typically valued at the closing price in the principal active market as of the last business day of the reporting period. Principal active markets for equity prices include published exchanges such as NASDAQ and NYSE. Foreign equity prices are translated from their trading currency using the currency exchange rate in effect at the close of the principal active market. Prices have not been adjusted to reflect after-hours market activity. The majority of investments in equity securities are valued using Level 1 measurements. When the price of an institutional commingled fund is unpublished, it is not categorized in the fair value hierarchy, even though the funds are readily available at the fair value.
Investments in corporate debt securities and U.S. government securities
Most debt investments are valued based on a calculation using interest rate curves and credit spreads applied to the terms of the debt instrument (maturity and coupon interest rate) and consider the counterparty credit rating. Most debt valuations are Level 2 measurements. If the market for a particular fixed-income security is relatively inactive or illiquid, the measurement is Level 3. U.S. Treasury debt is typically Level 2.
Investments in short-term investment funds
Investments in short-term investment funds are valued at the net asset value of units held at year end and are readily redeemable at the measurement date. Investments in short-term investment funds with published prices are valued as Level 1. Investments in short-term investment funds with unpublished prices are valued as Level 2.
Investments in real estate limited partnerships
Investments in real estate limited partnerships are valued by the trustee at each valuation date (monthly). As part of the trustee’s valuation process, properties are externally appraised generally on an annual basis, conducted by reputable, independent appraisal firms, and signed by appraisers that are members of the Appraisal Institute, with the professional designation MAI. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. There are three valuation techniques that can be used to value investments in real estate assets: the market, income or cost approach. The appropriateness of each valuation technique depends on the type of asset or business being valued. In addition, the trustee may cause additional appraisals to be performed as warranted by specific asset or market conditions. Property valuations and the salient valuation-sensitive assumptions of each direct investment property are reviewed by the trustee quarterly and values are adjusted if there has been a significant change in circumstances related to the investment property since the last valuation. Value adjustments for interim capital expenditures are only recognized to the extent that the valuation process acknowledges a corresponding increase in fair value. An independent firm is hired to review and approve quarterly direct real estate valuations. Key inputs and assumptions used to determine fair value includes among others, rental revenue and expense amounts and related revenue and expense growth rates, terminal capitalization rates and discount rates. Development investments are valued using cost incurred to date as a primary input until substantive progress is achieved in terms of mitigating construction and leasing risk at which point a discounted cash flow approach is more heavily weighted. Key inputs and assumptions in addition to those noted above used to determine the fair value of development investments include construction costs and the status of construction completion and leasing. Investments in real estate limited partnerships are valued at net asset value of units held at year end and are not readily redeemable at the measurement date. Investments in real estate limited partnerships are not categorized within the fair value hierarchy.
Duke Energy Master Retirement Trust
The following tables provide the fair value measurement amounts for the Duke Energy Master Retirement Trust qualified pension and other post-retirement assets and Piedmont Pension Assets.
  
December 31, 2016
 
Total Fair

 
 
 
 
 
 
 
Not

(in millions)  
Value

 
Level 1

 
Level 2

 
Level 3

 
Categorized(b)

Equity securities  
$
2,472

 
$
1,677

 
$
27

 
$
9

 
759

Corporate debt securities  
4,330

 
8

 
4,322

 

 

Short-term investment funds  
476

 
211

 
265

 

 

Partnership interests  
157

 

 

 

 
157

Hedge funds  
232

 

 

 

 
232

Real estate limited partnerships  
144

 
17

 

 

 
127

U.S. government securities  
734

 

 
734

 

 

Guaranteed investment contracts  
29

 

 

 
29

 

Governments bonds – foreign  
32

 

 
32

 

 

Cash  
17

 
15

 
2

 

 

Government and commercial mortgage backed securities  

 

 

 

 

Net pending transactions and other investments  
32

 
1

 
6

 

 
25

Total assets(a)
$
8,655

 
$
1,929

 
$
5,388

 
$
38


$
1,300

(a)
Duke Energy Carolinas, Progress Energy, Duke Energy Progress, Duke Energy Florida, Duke Energy Ohio and Duke Energy Indiana were allocated approximately 27 percent, 30 percent, 15 percent, 15 percent, 5 percent and 8 percent, respectively, of the Duke Energy Master Retirement Trust and Piedmont Pension assets at December 31, 2016. Accordingly, all amounts included in the table above are allocable to the Subsidiary Registrants using these percentages.
(b)
Certain investments are not categorized. These investments are measured based on the fair value of the underlying investments but may not be readily redeemable at that fair value.
  
December 31, 2015
 
Total Fair

 
 
 
 
 
 
 
Not

(in millions)  
Value

 
Level 1

 
Level 2

 
Level 3

 
Categorized(b)

Equity securities  
$
2,160

 
$
1,470

 
$
2

 
$

 
$
688

Corporate debt securities  
4,362

 

 
4,362

 

 

Short-term investment funds  
404

 
192

 
212

 

 

Partnership interests  
185

 

 

 

 
185

Hedge funds  
210

 

 

 

 
210

Real estate limited partnerships  
118

 

 

 

 
118

U.S. government securities  
748

 

 
748

 

 

Guaranteed investment contracts  
31

 

 

 
31

 

Governments bonds – foreign  
34

 

 
34

 

 

Cash  
10

 
10

 

 

 

Government and commercial mortgage backed securities  
9

 

 
9

 

 

Net pending transactions and other investments  
(28
)
 
(36
)
 
8

 

 

Total assets(a)
$
8,243

 
$
1,636

 
$
5,375

 
$
31

 
$
1,201

(a)
Duke Energy Carolinas, Progress Energy, Duke Energy Progress, Duke Energy Florida, Duke Energy Ohio and Duke Energy Indiana were allocated approximately 28 percent, 32 percent, 15 percent, 16 percent, 5 percent and 8 percent, respectively, of the Duke Energy Master Retirement Trust assets at December 31, 2015. Accordingly, all amounts included in the table above are allocable to the Subsidiary Registrants using these percentages.
(b)
Certain investments are not categorized. These investments are measured based on the fair value of the underlying investments but may not be readily redeemable at that fair value.
The following table provides a reconciliation of beginning and ending balances of Duke Energy Master Retirement Trust qualified pension and other post-retirement assets and Piedmont Pension Assets at fair value on a recurring basis where the determination of fair value includes significant unobservable inputs (Level 3).
(in millions)  
2016

 
2015

Balance at January 1  
$
31

 
$
34

Combination of Piedmont Pension Assets
9

 

Sales  
(2
)
 
(2
)
Total gains (losses) and other, net  

 
(1
)
Balance at December 31  
$
38

 
$
31


Other post-retirement assets
The following tables provide the fair value measurement amounts for OPEB Assets.
  
December 31, 2016
 
Total Fair

 
 
 
 
 
 
(in millions)  
Value

 
Level 1

 
Level 2

 
Level 3

Cash and cash equivalents  
$
14

 

 
$
14

 

Real estate
1

 

 
1

 

Equity securities  
26

 

 
26

 

Debt securities  
25

 

 
25

 

Total assets  
$
66

 

 
$
66

 

  
December 31, 2015
 
Total Fair

 
 
 
 
 
 
(in millions)  
Value

 
Level 1

 
Level 2

 
Level 3

Cash and cash equivalents  
$
18

 

 
$
18

 

Equity securities  
12

 

 
12

 

Debt securities  
12

 

 
12

 

Total assets  
$
42

 

 
$
42

 

 
EMPLOYEE SAVINGS PLANS
Retirement Savings Plan
Duke Energy or its affiliates sponsor, and the Subsidiary Registrants participate in, employee savings plans that cover substantially all U.S. employees. Most employees participate in a matching contribution formula where Duke Energy provides a matching contribution generally equal to 100 percent of employee before-tax and Roth 401(k) contributions of up to 6 percent of eligible pay per pay period (5 percent for Piedmont employees). Dividends on Duke Energy shares held by the savings plans are charged to retained earnings when declared and shares held in the plans are considered outstanding in the calculation of basic and diluted EPS.
As of January 1, 2014, for new and rehired non-union and certain unionized employees who are not eligible to participate in Duke Energy’s defined benefit plans, an additional employer contribution of 4 percent of eligible pay per pay period, which is subject to a three-year vesting schedule, is provided to the employee’s savings plan account.
The following table includes pretax employer matching contributions made by Duke Energy and expensed by the Subsidiary Registrants.
 
 
 
Duke

 
 
 
Duke

 
Duke

 
Duke

 
Duke

 
Duke

 
Energy

 
Progress

 
Energy

 
Energy

 
Energy

 
Energy

(in millions)  
Energy

 
Carolinas

 
Energy

 
Progress

 
Florida

 
Ohio

 
Indiana

Years ended December 31,  
  
 
  
 
  
 
  
 
  
 
  
 
  
2016
$
169

 
$
57

 
$
50

 
$
35

 
$
15

 
$
3

 
$
8

2015
159

 
54

 
48

 
34

 
13

 
3

 
7

2014
143

 
47

 
43

 
30

 
14

 
3

 
7


Money Purchase Pension Plan
Piedmont sponsors the MPP plan, which is a defined contribution pension plan that allows employees to direct investments and assume risk of investment returns. Under the MPP plan, Piedmont annually deposits a percentage of each participant’s pay into an account of the MPP plan. This contribution equals 4 percent of the participant’s compensation plus an additional 4 percent of compensation above the Social Security wage base up to the IRS compensation limit. The participant is vested in MPP plan after three years of service. No contributions were made to the MPP plan during the three months ended December 31, 2016. In January 2017, a $2.2 million contribution was made to the MPP plan.