XML 80 R38.htm IDEA: XBRL DOCUMENT v3.10.0.1
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2018
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Fair Value Measurement Amounts For Assets And Liabilities
The following tables provide recorded balances for assets and liabilities measured at fair value on a recurring basis on the Condensed Consolidated Balance Sheets. Derivative amounts in the tables below for all Duke Energy Registrants exclude cash collateral, which is disclosed in Note 9. See Note 10 for additional information related to investments by major security type for the Duke Energy Registrants.
 
September 30, 2018
(in millions)
Total Fair Value

Level 1

Level 2

Level 3

Not Categorized

NDTF equity securities
$
5,272

$
5,203

$

$

$
69

NDTF debt securities
2,131

510

1,621



Other equity securities
115

115




Other debt securities
272

78

194



Derivative assets
77

4

36

37


Total assets
7,867

5,910

1,851

37

69

Derivative liabilities
(225
)

(72
)
(153
)

Net assets (liabilities)
$
7,642

$
5,910

$
1,779

$
(116
)
$
69

 
December 31, 2017
(in millions)
Total Fair Value

Level 1

Level 2

Level 3

Not Categorized

NDTF equity securities
$
4,914

$
4,840

$

$

$
74

NDTF debt securities
2,174

635

1,539



Other equity securities
123

123




Other debt securities
241

57

184



Derivative assets
51

3

20

28


Total assets
7,503

5,658

1,743

28

74

Derivative liabilities
(230
)
(2
)
(86
)
(142
)

Net assets (liabilities)
$
7,273

$
5,656

$
1,657

$
(114
)
$
74

Reconciliation Of Assets And Liabilities Measured At Fair Value On A Recurring Basis Using Unobservable Inputs
The following tables provide reconciliations of beginning and ending balances of assets and liabilities measured at fair value using Level 3 measurements. Amounts included in earnings for derivatives are primarily included in Cost of natural gas on the Duke Energy Registrants' Condensed Consolidated Statements of Operations and Comprehensive Income. Amounts included in changes of net assets on the Duke Energy Registrants' Condensed Consolidated Balance Sheets are included in regulatory assets or liabilities. All derivative assets and liabilities are presented on a net basis.
 
Three Months Ended September 30, 2018
 
Three Months Ended September 30, 2017
(in millions)
Investments

 
Derivatives (net)

 
Total

 
Investments

 
Derivatives (net)

 
Total

Balance at beginning of period
$

 
$
(97
)
 
$
(97
)
 
$

 
$
(91
)
 
$
(91
)
Purchases, sales, issuances and settlements:
 
 
 
 


 
 
 
 
 
 
Settlements

 
(14
)
 
(14
)
 

 
(12
)
 
(12
)
Total (losses) gains included on the Condensed Consolidated Balance Sheet

 
(5
)
 
(5
)
 

 
10

 
10

Balance at end of period
$

 
$
(116
)
 
$
(116
)
 
$

 
$
(93
)
 
$
(93
)
 
Nine Months Ended September 30, 2018
 
Nine Months Ended September 30, 2017
(in millions)
Investments

 
Derivatives (net)

 
Total

 
Investments

 
Derivatives (net)

 
Total

Balance at beginning of period
$

 
$
(114
)
 
$
(114
)
 
$
5

 
$
(166
)
 
$
(161
)
Total pretax realized or unrealized gains included in comprehensive income

 

 

 
1

 

 
1

Purchases, sales, issuances and settlements:
 
 
 
 
 
 
 
 
 
 
 
Purchases

 
56

 
56

 

 
55

 
55

Sales

 

 

 
(6
)
 

 
(6
)
Settlements

 
(43
)
 
(43
)
 

 
(30
)
 
(30
)
Total (losses) gains included on the Condensed Consolidated Balance Sheet

 
(15
)
 
(15
)
 

 
48

 
48

Balance at end of period
$

 
$
(116
)
 
$
(116
)
 
$

 
$
(93
)
 
$
(93
)

Quantitative Information Table - Level 3
The following tables include quantitative information about the Duke Energy Registrants' derivatives classified as Level 3.
 
September 30, 2018
 
Fair Value
 
 
 
 
 
Investment Type
(in millions)
Valuation Technique
Unobservable Input
Range
Duke Energy Ohio
 

 
 
 
 
 
Financial Transmission Rights (FTRs)
$
8

RTO auction pricing
FTR price – per megawatt-hour (MWh)
$
1.03

-
$
4.10

Duke Energy Indiana
 

 
 
 
 
 
FTRs
29

RTO auction pricing
FTR price – per MWh
(2.32
)
-
8.11

Piedmont
 
 
 
 
 
 
Natural gas contracts
(153
)
Discounted cash flow
Forward natural gas curves – price per million British thermal unit (MMBtu)
1.74

-
3.41

Duke Energy
 
 
 
 
 
 
Total Level 3 derivatives
$
(116
)
 
 
 
 
 
 
December 31, 2017
 
Fair Value
 
 
 
 
 
Investment Type
(in millions)
Valuation Technique
Unobservable Input
Range
Duke Energy Ohio
 

 
 
 
 
 
FTRs
$
1

RTO auction pricing
FTR price – per MWh
$
0.07

-
$
1.41

Duke Energy Indiana
 

 
 
 
 
 
FTRs
27

RTO auction pricing
FTR price – per MWh
(0.77
)
-
7.44

Piedmont
 
 
 
 
 
 
Natural gas contracts
(142
)
Discounted cash flow
Forward natural gas curves – price per MMBtu
2.10

-
2.88

Duke Energy
 
 
 
 
 
 
Total Level 3 derivatives
$
(114
)
 
 
 
 
 
Schedule Of Long Term Debt Fair Value
The fair value and book value of long-term debt, including current maturities, is summarized in the following table. Estimates determined are not necessarily indicative of amounts that could have been settled in current markets. Fair value of long-term debt uses Level 2 measurements.
 
September 30, 2018
 
December 31, 2017
(in millions)
Book Value

 
Fair Value

 
Book Value

 
Fair Value

Duke Energy(a)
$
53,962

 
$
53,949

 
$
52,279

 
$
55,331

Duke Energy Carolinas
10,395

 
10,887

 
10,103

 
11,372

Progress Energy
18,912

 
19,825

 
17,837

 
20,000

Duke Energy Progress
8,154

 
8,231

 
7,357

 
7,992

Duke Energy Florida
7,371

 
7,749

 
7,095

 
7,953

Duke Energy Ohio
2,066

 
2,136

 
2,067

 
2,249

Duke Energy Indiana
3,783

 
4,178

 
3,783

 
4,464

Piedmont
2,138

 
2,175

 
2,037

 
2,209


(a)
Book value of long-term debt includes $1.6 billion as of September 30, 2018, and $1.7 billion as of December 31, 2017, of unamortized debt discount and premium, net in purchase accounting adjustments related to the mergers with Progress Energy and Piedmont that are excluded from fair value of long-term debt.
Duke Energy Carolinas [Member]  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Fair Value Measurement Amounts For Assets And Liabilities
The following tables provide recorded balances for assets and liabilities measured at fair value on a recurring basis on the Condensed Consolidated Balance Sheets.
 
September 30, 2018
(in millions)
Total Fair Value

Level 1

Level 2

Not Categorized

NDTF equity securities
$
2,890

$
2,821

$

$
69

NDTF debt securities
1,046

122

924


Derivative assets
7


7


Total assets
3,943

2,943

931

69

Derivative liabilities
(28
)

(28
)

Net assets
$
3,915

$
2,943

$
903

$
69

 
December 31, 2017
(in millions)
Total Fair Value

Level 1

Level 2

Not Categorized

NDTF equity securities
$
2,692

$
2,618

$

$
74

NDTF debt securities
1,066

204

862


Derivative assets
2


2


Total assets
3,760

2,822

864

74

Derivative liabilities
(35
)
(1
)
(34
)

Net assets
$
3,725

$
2,821

$
830

$
74

Reconciliation Of Assets And Liabilities Measured At Fair Value On A Recurring Basis Using Unobservable Inputs
The following table provides a reconciliation of beginning and ending balances of assets and liabilities measured at fair value using Level 3 measurements.
 
Investments
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
(in millions)
2018

 
2017

 
2018

 
2017

Balance at beginning of period
$

 
$

 
$

 
$
3

Total pretax realized or unrealized gains included in comprehensive income

 

 

 
1

Purchases, sales, issuances and settlements:
 
 
 
 
 
 
 
Sales

 

 

 
(4
)
Balance at end of period
$

 
$

 
$

 
$

Progress Energy [Member]  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Fair Value Measurement Amounts For Assets And Liabilities
The following tables provide recorded balances for assets and liabilities measured at fair value on a recurring basis on the Condensed Consolidated Balance Sheets.
 
September 30, 2018
 
December 31, 2017
(in millions)
Total Fair Value

Level 1

Level 2

 
Total Fair Value

Level 1

Level 2

NDTF equity securities
$
2,382

$
2,382

$

 
$
2,222

$
2,222

$

NDTF debt securities
1,085

388

697

 
1,108

431

677

Other debt securities
66

18

48

 
59

12

47

Derivative assets
3


3

 
3

1

2

Total assets
3,536

2,788

748

 
3,392

2,666

726

Derivative liabilities
(37
)

(37
)
 
(36
)
(1
)
(35
)
Net assets
$
3,499

$
2,788

$
711

 
$
3,356

$
2,665

$
691

Duke Energy Progress [Member]  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Fair Value Measurement Amounts For Assets And Liabilities
The following tables provide recorded balances for assets and liabilities measured at fair value on a recurring basis on the Condensed Consolidated Balance Sheets.
 
September 30, 2018
 
December 31, 2017
(in millions)
Total Fair Value

Level 1

Level 2

 
Total Fair Value

Level 1

Level 2

NDTF equity securities
$
1,913

$
1,913

$

 
$
1,795

$
1,795

$

NDTF debt securities
823

254

569

 
796

243

553

Other debt securities
8

8


 
1

1


Derivative assets
2


2

 
2

1

1

Total assets
2,746

2,175

571

 
2,594

2,040

554

Derivative liabilities
(24
)

(24
)
 
(18
)
(1
)
(17
)
Net assets
$
2,722

$
2,175

$
547

 
$
2,576

$
2,039

$
537

Duke Energy Florida [Member]  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Fair Value Measurement Amounts For Assets And Liabilities
The following tables provide recorded balances for assets and liabilities measured at fair value on a recurring basis on the Condensed Consolidated Balance Sheets.
 
September 30, 2018
 
December 31, 2017
(in millions)
Total Fair Value

Level 1

Level 2

 
Total Fair Value

Level 1

Level 2

NDTF equity securities
$
469

$
469

$

 
$
427

$
427

$

NDTF debt securities
262

134

128

 
312

188

124

Other debt securities
48


48

 
48

1

47

Derivative assets
1


1

 
1


1

Total assets
780

603

177

 
788

616

172

Derivative liabilities
(5
)

(5
)
 
(12
)

(12
)
Net assets
$
775

$
603

$
172

 
$
776

$
616

$
160

Duke Energy Ohio [Member]  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Fair Value Measurement Amounts For Assets And Liabilities
The following table provides recorded balances for assets and liabilities measured at fair value on a recurring basis on the Condensed Consolidated Balance Sheets.
 
September 30, 2018
 
December 31, 2017
(in millions)
Total Fair Value

Level 2

Level 3

 
Total Fair Value

Level 2

Level 3

Derivative assets
$
8

$

$
8

 
$
1

$

$
1

Derivative liabilities
(4
)
(4
)

 
(5
)
(5
)

Net assets (liabilities)
$
4

$
(4
)
$
8

 
$
(4
)
$
(5
)
$
1

Reconciliation Of Assets And Liabilities Measured At Fair Value On A Recurring Basis Using Unobservable Inputs
The following table provides a reconciliation of beginning and ending balances of assets and liabilities measured at fair value using Level 3 measurements.
 
Derivatives (net)
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
(in millions)
2018

 
2017

 
2018

 
2017

Balance at beginning of period
$
9

 
$
3

 
$
1

 
$
5

Purchases, sales, issuances and settlements:
 
 
 
 
 
 
 
Purchases

 

 
7

 
3

Settlements
(1
)
 
(1
)
 
(2
)
 
(3
)
Total gains (losses) included on the Condensed Consolidated Balance Sheet

 

 
2

 
(3
)
Balance at end of period
$
8

 
$
2

 
$
8

 
$
2

Duke Energy Indiana [Member]  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Fair Value Measurement Amounts For Assets And Liabilities
The following tables provide recorded balances for assets and liabilities measured at fair value on a recurring basis on the Condensed Consolidated Balance Sheets.
 
September 30, 2018
 
December 31, 2017
(in millions)
Total Fair Value

Level 1

Level 2

Level 3

 
Total Fair Value

Level 1

Level 2

Level 3

Other equity securities
$
78

$
78

$

$

 
$
97

$
97

$

$

Other debt securities
40


40


 
31


31


Derivative assets
29



29

 
27



27

Total assets
$
147

$
78

$
40

$
29

 
$
155

$
97

$
31

$
27


Reconciliation Of Assets And Liabilities Measured At Fair Value On A Recurring Basis Using Unobservable Inputs
The following table provides a reconciliation of beginning and ending balances of assets and liabilities measured at fair value using Level 3 measurements.
 
Derivatives (net)
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
(in millions)
2018

 
2017

 
2018

 
2017

Balance at beginning of period
$
44

 
$
51

 
$
27

 
$
16

Purchases, sales, issuances and settlements:

 
 
 
 
 
 
Purchases

 

 
49

 
52

Settlements
(13
)
 
(11
)
 
(41
)
 
(27
)
Total losses included on the Condensed Consolidated Balance Sheet
(2
)
 
(12
)
 
(6
)
 
(13
)
Balance at end of period
$
29

 
$
28

 
$
29

 
$
28

Piedmont Natural Gas [Member]  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Fair Value Measurement Amounts For Assets And Liabilities
The following tables provide recorded balances for assets and liabilities measured at fair value on a recurring basis on the Condensed Consolidated Balance Sheets.
 
September 30, 2018
(in millions)
Total Fair Value

Level 1

Level 3

Derivative assets
$
4

$
4

$

Derivative liabilities
(153
)

(153
)
Net (liabilities) assets
$
(149
)
$
4

$
(153
)

 
December 31, 2017
(in millions)
Total Fair Value

Level 1

Level 3

Other debt securities
$
1

$
1

$

Derivative assets
2

2


Total assets
3

3


Derivative liabilities
(142
)

(142
)
Net (liabilities) assets
$
(139
)
$
3

$
(142
)
Reconciliation Of Assets And Liabilities Measured At Fair Value On A Recurring Basis Using Unobservable Inputs
The following table provides a reconciliation of beginning and ending balances of assets and liabilities measured at fair value using Level 3 measurements.
 
Derivatives (net)
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
(in millions)
2018

 
2017

 
2018

 
2017

Balance at beginning of period
$
(150
)
 
$
(145
)
 
$
(142
)
 
$
(187
)
Total (losses) gains and settlements
(3
)
 
22

 
(11
)
 
64

Balance at end of period
$
(153
)
 
$
(123
)
 
$
(153
)
 
$
(123
)