XML 101 R37.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisitions and Dispositions (Tables)
12 Months Ended
Dec. 31, 2017
Business Combinations [Abstract]  
Schedule of Recognized Identified Assets Acquired
The purchase price allocation of the Piedmont acquisition is as follows:
(in millions)
 
Current assets
$
497

Property, plant and equipment, net
4,714

Goodwill
3,353

Other long-term assets
804

Total assets
9,368

Current liabilities, including current maturities of long-term debt
576

Long-term liabilities
1,790

Long-term debt
2,002

Total liabilities
4,368

Total purchase price
$
5,000

Business Acquisition, Pro Forma Information
This information has been presented for illustrative purposes only and is not necessarily indicative of the consolidated results of operations that would have been achieved or the future consolidated results of operations of Duke Energy.
 
Years Ended December 31,
(in millions)
2016
2015
Operating Revenues
$
23,504

$
23,570

Net Income Attributable to Duke Energy Corporation
2,442

2,877

Disposal Groups, Including Discontinued Operations
The following table summarizes the Midwest Generation Disposal Group activity recorded within discontinued operations.
 
Duke Energy
 
Duke Energy Ohio
 
Years Ended December 31,
 
Years Ended December 31,
(in millions)
2016

 
2015

 
2016

 
2015

Operating Revenues
$

 
$
543

 
$

 
$
412

Pretax Loss on disposal(a)

 
(45
)
 

 
(52
)
 
 
 
 
 
 
 
 
Income (loss) before income taxes(b)
$

 
$
59

 
$

 
$
44

Income tax (benefit) expense(c)
(36
)
 
26

 
(36
)
 
21

Income (loss) from discontinued operations
$
36

 
$
33

 
$
36

 
$
23

(a)
The Loss on disposal includes impairments recorded to adjust the carrying amount of the assets to the estimated fair value of the business, based on the selling price to Dynegy less cost to sell.
(b)
2015 amounts include the impact of an $81 million charge for the settlement agreement reached in a lawsuit related to the Midwest Generation Disposal Group. Refer to Note 5 for further information about the lawsuit.
(c)
2016 amounts result from immaterial out of period deferred tax liability adjustments.
The following table summarizes the (Loss) Income from Discontinued Operations, net of tax recorded on Duke Energy's Consolidated Statements of Operations for the years ended December 31, 2016, and 2015:
 
Years Ended December 31,
(in millions)
2016

 
2015

International Energy Disposal Group
$
(534
)
 
$
157

Midwest Generation Disposal Group
36

 
33

Other(a)
90

 
(13
)
(Loss) Income from Discontinued Operations, net of tax
$
(408
)
 
$
177

(a)
Relates to previously sold businesses not related to the Disposal Groups. The amount for 2016 represents an income tax benefit resulting from immaterial out of period deferred tax liability adjustments. The amount for 2015 includes indemnifications provided for certain legal, tax and environmental matters and foreign currency translation adjustments.
The following table presents the results of the International Disposal Group for the years ended December 31, 2016, and 2015, which are included in (Loss) Income from Discontinued Operations, net of tax in Duke Energy's Consolidated Statements of Operations.
 
Years Ended December 31,
(in millions)
2016

 
2015

Operating Revenues
$
988

 
$
1,088

Fuel used in electric generation and purchased power
227

 
306

Cost of natural gas
43

 
53

Operation, maintenance and other
341

 
334

Depreciation and amortization(a)
62

 
92

Property and other taxes
15

 
7

Impairment charges (b)
194

 
13

(Loss) Gains on Sales of Other Assets and Other, net
(3
)
 
6

Other Income and Expenses, net
58

 
23

Interest Expense
82

 
85

Pretax loss on disposal(c)
(514
)
 

(Loss) Income before income taxes(d)
(435
)

227

Income tax expense(e)(f)
99

 
70

(Loss) Income from discontinued operations of the International Disposal Group
$
(534
)

$
157

(a)
Upon meeting the criteria for assets held for sale, beginning in the fourth quarter of 2016 depreciation expense was ceased.
(b)
In conjunction with the advancements of marketing efforts during 2016, Duke Energy performed recoverability tests of the long-lived asset groups of International Energy. As a result, Duke Energy determined the carrying value of certain assets in Central America was not fully recoverable and recorded a pretax impairment charge of $194 million. The charge represents the excess of carrying value over the estimated fair value of the assets, which was based on a Level 3 Fair Value measurement that was primarily determined from the income approach using discounted cash flows but also considered market information obtained in 2016.
(c)
The pretax loss on disposal includes the recognition of cumulative foreign currency translation losses of $620 million as of the disposal date. See the Consolidated Statements of Changes in Equity for additional information.
(d)
Pretax (Loss) Income attributable to Duke Energy Corporation was $(445) million and $221 million for the years ended December 31, 2016 and 2015, respectively.
(e)
2016 amount includes $126 million of income tax expense on the disposal, which primarily reflects in-country taxes incurred as a result of the sale. The after-tax loss on disposal was $640 million.
(f)
2016 amount includes an income tax benefit of $95 million. See Note 22, "Income Taxes," for additional information.
Schedule of Cash Flow, Supplemental Disclosures
The following table summarizes Duke Energy's cash flows from discontinued operations related to the International Disposal Group.
 
Years Ended December 31,
(in millions)
2016

 
2015

Cash flows provided by (used in):
 
 
 
Operating activities
$
204

 
$
248

Investing activities
(434
)
 
177