XML 48 R7.htm IDEA: XBRL DOCUMENT v3.22.1
Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2022
Mar. 31, 2021
CASH FLOWS FROM OPERATING ACTIVITIES    
Net income $ 820 $ 941
Net income 857 992
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation, amortization and accretion (including amortization of nuclear fuel) 1,480 1,385
Equity in (earnings) losses of unconsolidated affiliates (25) 17
Equity component of AFUDC (46) (42)
Impairment of assets and other charges 215  
Deferred income taxes (11) 86
Payments for asset retirement obligations (119) (114)
Provision for rate refunds (31)  
(Increase) decrease in    
Net realized and unrealized mark-to-market and hedging transactions 215  
Receivables 5 377
Inventory 28 91
Other current assets (327) (47)
Increase (decrease) in    
Accounts payable (160) (467)
Taxes accrued (90) 104
Other current liabilities (269) (263)
Other assets (26) 51
Other liabilities 136 (31)
Net cash provided by operating activities 1,795 2,088
CASH FLOWS FROM INVESTING ACTIVITIES    
Capital expenditures (2,551) (2,215)
Contributions to equity method investments (17)  
Purchases of debt and equity securities (1,516) (1,584)
Proceeds from sales and maturities of debt and equity securities 1,530 1,601
Disbursements to canceled equity method investments   (855)
Other (145) (84)
Net cash used in investing activities (2,699) (3,137)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from the issuance of long-term debt 3,506 608
Proceeds from the issuance of common stock   5
Payments for the redemption of long-term debt (1,215) (76)
Proceeds from the issuance of short-term debt with original maturities greater than 90 days   50
Payments for the redemption of short-term debt with original maturities greater than 90 days (257) (909)
Notes payable and commercial paper 213 2,046
Contributions from noncontrolling interests 23 303
Dividends paid (799) (783)
Other (67) (59)
Net cash provided by financing activities 1,404 1,185
Net increase in cash, cash equivalents and restricted cash 500 136
Cash, cash equivalents and restricted cash at beginning of period 520 556
Cash, cash equivalents and restricted cash at end of period 1,020 692
Significant non-cash transactions:    
Accrued capital expenditures 1,028 921
Duke Energy Carolinas    
CASH FLOWS FROM OPERATING ACTIVITIES    
Net income 340 312
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation, amortization and accretion (including amortization of nuclear fuel) 447 428
Equity component of AFUDC (22) (16)
Impairment of assets and other charges 3  
Deferred income taxes 44 (8)
Payments for asset retirement obligations (35) (35)
Provision for rate refunds (18)  
(Increase) decrease in    
Net realized and unrealized mark-to-market and hedging transactions 50  
Receivables 77 156
Receivables from affiliated companies 56 5
Inventory (13) (11)
Other current assets (230) (48)
Increase (decrease) in    
Accounts payable (225) (255)
Accounts payable to affiliated companies (17) 7
Taxes accrued (150) 62
Other current liabilities 56 (77)
Other assets 6 43
Other liabilities (44) (17)
Net cash provided by operating activities 325 546
CASH FLOWS FROM INVESTING ACTIVITIES    
Capital expenditures (717) (622)
Purchases of debt and equity securities (1,008) (1,128)
Proceeds from sales and maturities of debt and equity securities 1,008 1,128
Notes receivable from affiliated companies (492)  
Other (54) (43)
Net cash used in investing activities (1,263) (665)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from the issuance of long-term debt 1,217 142
Payments for the redemption of long-term debt (1) (33)
Notes payable to affiliated companies (226) 2
Distributions to parent (50)  
Other (1) (1)
Net cash provided by financing activities 939 110
Net increase in cash, cash equivalents and restricted cash 1 (9)
Cash, cash equivalents and restricted cash at beginning of period 8 21
Cash, cash equivalents and restricted cash at end of period 9 12
Significant non-cash transactions:    
Accrued capital expenditures 352 268
Progress Energy    
CASH FLOWS FROM OPERATING ACTIVITIES    
Net income 354 290
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation, amortization and accretion (including amortization of nuclear fuel) 625 575
Equity component of AFUDC (12) (13)
Deferred income taxes 72 79
Payments for asset retirement obligations (68) (69)
Provision for rate refunds (16)  
(Increase) decrease in    
Net realized and unrealized mark-to-market and hedging transactions 164 6
Receivables (123) 214
Receivables from affiliated companies 102 81
Inventory (5) 39
Other current assets (224) (150)
Increase (decrease) in    
Accounts payable 26 (69)
Accounts payable to affiliated companies (142) 32
Taxes accrued 30 23
Other current liabilities (113) (60)
Other assets (80) (27)
Other liabilities 40 (64)
Net cash provided by operating activities 630 887
CASH FLOWS FROM INVESTING ACTIVITIES    
Capital expenditures (981) (796)
Purchases of debt and equity securities (531) (517)
Proceeds from sales and maturities of debt and equity securities 548 537
Notes receivable from affiliated companies (237)  
Other (28) (59)
Net cash used in investing activities (1,229) (835)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from the issuance of long-term debt 889 98
Payments for the redemption of long-term debt (54) (34)
Notes payable to affiliated companies (1) (125)
Dividends to parent (250)  
Other (3) (2)
Net cash provided by financing activities 581 (63)
Net increase in cash, cash equivalents and restricted cash (18) (11)
Cash, cash equivalents and restricted cash at beginning of period 113 200
Cash, cash equivalents and restricted cash at end of period 95 189
Significant non-cash transactions:    
Accrued capital expenditures 349 317
Duke Energy Progress    
CASH FLOWS FROM OPERATING ACTIVITIES    
Net income 215 210
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation, amortization and accretion (including amortization of nuclear fuel) 350 331
Equity component of AFUDC (7) (8)
Deferred income taxes 19 6
Payments for asset retirement obligations (41) (46)
Provision for rate refunds (16)  
(Increase) decrease in    
Net realized and unrealized mark-to-market and hedging transactions 164 2
Receivables (70) 131
Receivables from affiliated companies 63 (20)
Inventory (19) 29
Other current assets (75) (21)
Increase (decrease) in    
Accounts payable 18 (62)
Accounts payable to affiliated companies (50) 10
Taxes accrued (85) (12)
Other current liabilities (67) (25)
Other assets (56) (35)
Other liabilities 47 (15)
Net cash provided by operating activities 390 475
CASH FLOWS FROM INVESTING ACTIVITIES    
Capital expenditures (467) (400)
Purchases of debt and equity securities (481) (382)
Proceeds from sales and maturities of debt and equity securities 480 380
Notes receivable from affiliated companies (328)  
Other (19) (29)
Net cash used in investing activities (815) (431)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from the issuance of long-term debt 889 98
Payments for the redemption of long-term debt (21) (2)
Notes payable to affiliated companies (172) (132)
Distributions to parent (250)  
Other (1) (1)
Net cash provided by financing activities 445 (37)
Net increase in cash, cash equivalents and restricted cash 20 7
Cash, cash equivalents and restricted cash at beginning of period 39 39
Cash, cash equivalents and restricted cash at end of period 59 46
Significant non-cash transactions:    
Accrued capital expenditures 111 96
Duke Energy Florida    
CASH FLOWS FROM OPERATING ACTIVITIES    
Net income 171 117
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation, amortization and accretion (including amortization of nuclear fuel) 273 243
Equity component of AFUDC (5) (4)
Deferred income taxes 52 74
Payments for asset retirement obligations (28) (24)
(Increase) decrease in    
Net realized and unrealized mark-to-market and hedging transactions   2
Receivables (54) 83
Receivables from affiliated companies   (4)
Inventory 14 10
Other current assets (72) (101)
Increase (decrease) in    
Accounts payable 9 (7)
Accounts payable to affiliated companies (89) 23
Taxes accrued 45 3
Other current liabilities (52) (41)
Other assets (24) 12
Other liabilities (6) (48)
Net cash provided by operating activities 234 338
CASH FLOWS FROM INVESTING ACTIVITIES    
Capital expenditures (514) (396)
Purchases of debt and equity securities (49) (134)
Proceeds from sales and maturities of debt and equity securities 69 157
Other (10) (30)
Net cash used in investing activities (504) (403)
CASH FLOWS FROM FINANCING ACTIVITIES    
Payments for the redemption of long-term debt (34) (33)
Notes payable to affiliated companies 269 83
Other (1)  
Net cash provided by financing activities 234 50
Net increase in cash, cash equivalents and restricted cash (36) (15)
Cash, cash equivalents and restricted cash at beginning of period 62 50
Cash, cash equivalents and restricted cash at end of period 26 35
Significant non-cash transactions:    
Accrued capital expenditures 237 222
Duke Energy Ohio    
CASH FLOWS FROM OPERATING ACTIVITIES    
Net income 77 91
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation, amortization and accretion (including amortization of nuclear fuel) 81 75
Equity component of AFUDC (3) (2)
Deferred income taxes (51) 12
Provision for rate refunds 5  
(Increase) decrease in    
Receivables (5)  
Receivables from affiliated companies 15 5
Inventory 2 2
Other current assets 48 (5)
Increase (decrease) in    
Accounts payable 88 8
Accounts payable to affiliated companies   (12)
Taxes accrued (56) (55)
Other current liabilities (89) (8)
Other assets (17) (16)
Other liabilities 74 1
Net cash provided by operating activities 169 96
CASH FLOWS FROM INVESTING ACTIVITIES    
Capital expenditures (210) (220)
Notes receivable from affiliated companies 29 37
Other (6) (10)
Net cash used in investing activities (187) (193)
CASH FLOWS FROM FINANCING ACTIVITIES    
Notes payable to affiliated companies 21 101
Other (1)  
Net cash provided by financing activities 20 101
Net increase in cash, cash equivalents and restricted cash 2 4
Cash, cash equivalents and restricted cash at beginning of period 13 14
Cash, cash equivalents and restricted cash at end of period 15 18
Significant non-cash transactions:    
Accrued capital expenditures 82 84
Duke Energy Indiana    
CASH FLOWS FROM OPERATING ACTIVITIES    
Net income (79) 112
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation, amortization and accretion (including amortization of nuclear fuel) 157 153
Equity component of AFUDC (7) (5)
Impairment of assets and other charges 211  
Deferred income taxes (81) (12)
Payments for asset retirement obligations (15) (10)
(Increase) decrease in    
Net realized and unrealized mark-to-market and hedging transactions   1
Receivables 4 (9)
Receivables from affiliated companies 12  
Inventory (12) 38
Other current assets (22) (23)
Increase (decrease) in    
Accounts payable 19 1
Accounts payable to affiliated companies (22) (16)
Taxes accrued 74 71
Other current liabilities 14 20
Other assets (10) 3
Other liabilities 50 12
Net cash provided by operating activities 293 336
CASH FLOWS FROM INVESTING ACTIVITIES    
Capital expenditures (212) (186)
Purchases of debt and equity securities (16) (5)
Proceeds from sales and maturities of debt and equity securities 13 4
Notes receivable from affiliated companies   (1)
Notes receivable from affiliated companies 131  
Other (17) (7)
Net cash used in investing activities (101) (195)
CASH FLOWS FROM FINANCING ACTIVITIES    
Payments for the redemption of long-term debt (53)  
Notes payable to affiliated companies   (131)
Distributions to parent (125)  
Other (1)  
Net cash provided by financing activities (179) (131)
Net increase in cash, cash equivalents and restricted cash 13 10
Cash, cash equivalents and restricted cash at beginning of period 6 7
Cash, cash equivalents and restricted cash at end of period 19 17
Significant non-cash transactions:    
Accrued capital expenditures 82 74
Piedmont    
CASH FLOWS FROM OPERATING ACTIVITIES    
Net income 214 203
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation, amortization and accretion (including amortization of nuclear fuel) 55 48
Equity in (earnings) losses of unconsolidated affiliates (2) (2)
Equity component of AFUDC (1) (6)
Deferred income taxes (11) (12)
Provision for rate refunds (2)  
(Increase) decrease in    
Receivables 15 (8)
Receivables from affiliated companies (2)  
Inventory 58 31
Other current assets 7 66
Increase (decrease) in    
Accounts payable (16) (63)
Accounts payable to affiliated companies 12 (21)
Taxes accrued 16 45
Other current liabilities 36 (16)
Other assets (13) 2
Other liabilities   (2)
Net cash provided by operating activities 366 265
CASH FLOWS FROM INVESTING ACTIVITIES    
Capital expenditures (199) (200)
Notes receivable from affiliated companies   (198)
Other (8) (8)
Net cash used in investing activities (207) (406)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from the issuance of long-term debt   347
Notes payable to affiliated companies (158) (530)
Other (1)  
Capital contributions from parent   325
Net cash provided by financing activities (159) 142
Net increase in cash, cash equivalents and restricted cash   1
Cash, cash equivalents and restricted cash at end of period   1
Significant non-cash transactions:    
Accrued capital expenditures $ 87 $ 106