XML 118 R56.htm IDEA: XBRL DOCUMENT

Employee Benefit Plans (Tables)

12 Months Ended

Dec. 31, 2016

Defined Benefit Plan Disclosure [Line Items]

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	—		—		—		—		—		—		—

Employee Savings Plan Matching Contributions

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

Master Trust [Member]

Defined Benefit Plan Disclosure [Line Items]

Fair Value and Allocation of Plan Assets

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.

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.

Master Trust Level 3 Rollforward

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

Voluntary Employee Beneficiary Association [Member]

Defined Benefit Plan Disclosure [Line Items]

Fair Value and Allocation of Plan Assets

The following table presents target and actual asset allocations for 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	%

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	—

Qualified Pension Plans [Member]

Defined Benefit Plan Disclosure [Line Items]

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 AOCI and Regulatory Assets and Liabilities

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 Sheet

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 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 [Member]

Defined Benefit Plan Disclosure [Line Items]

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 AOCI and Regulatory Assets and Liabilities

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 Sheet

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 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 [Member]

Defined Benefit Plan Disclosure [Line Items]

Components of Net Periodic Pension Costs

Components of Net Periodic Other Post-Retirement Benefit Costs



	Year Ended December 31, 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 AOCI and Regulatory Assets and Liabilities

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 Net Amount Recognized

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 Sheet

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 Pension Benefits Accounting

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