XML 94 R50.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2017
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 Consolidated Balance Sheets. Derivative amounts in the table below for all Duke Energy Registrants exclude cash collateral, which is disclosed in Note 14. See Note 15 for additional information related to investments by major security type for the Duke Energy Registrants.
 
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 AFS equity securities
123

123




Other trading and AFS 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


 
December 31, 2016
(in millions)
Total Fair Value

Level 1

Level 2

Level 3

Not Categorized

NDTF equity securities
$
4,106

$
4,029

$

$

$
77

NDTF debt securities
2,078

632

1,446



Other trading and AFS equity securities
104

104




Other trading and AFS debt securities
266

75

186

5


Derivative assets
162

5

136

21


Total assets
6,716

4,845

1,768

26

77

Derivative liabilities
(252
)
(2
)
(63
)
(187
)

Net assets
$
6,464

$
4,843

$
1,705

$
(161
)
$
77

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' Consolidated Statements of Operations and Comprehensive Income. Amounts included in changes of net assets on the Duke Energy Registrants' Consolidated Balance Sheets are included in regulatory assets or liabilities. All derivative assets and liabilities are presented on a net basis.
 
December 31, 2017
 
December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
(in millions)
Investments

 
Derivatives (net)

 
Total

 
Investments

 
Derivatives (net)

 
Total

Balance at beginning of period
$
5

 
$
(166
)
 
$
(161
)
 
$
5

 
$
10

 
$
15

Total pretax realized or unrealized gains included in comprehensive income
1

 

 
1

 

 

 

Derivative liability resulting from the acquisition of Piedmont

 

 

 

 
(187
)
 
(187
)
Purchases, sales, issuances and settlements:
 
 
 
 


 
 
 
 
 
 
Purchases

 
55

 
55

 

 
33

 
33

Sales
(6
)
 

 
(6
)
 

 

 

Settlements

 
(47
)
 
(47
)
 

 
(28
)
 
(28
)
Total gains included on the Consolidated Balance Sheet

 
44

 
44

 

 
6

 
6

Balance at end of period
$


$
(114
)
 
$
(114
)
 
$
5

 
$
(166
)
 
$
(161
)
Quantitative Information Table - Level 3
The following tables include quantitative information about the Duke Energy Registrants' derivatives classified as Level 3.
 
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
)
 
 
 
 
 
 
December 31, 2016
 
Fair Value
 
 
 
 
 
Investment Type
(in millions)
Valuation Technique
Unobservable Input
Range
Duke Energy Ohio
 
 
 
 
 
 
FTRs
$
5

RTO auction pricing
FTR price – per MWh
0.77

3.52

Duke Energy Indiana
 
 
 
 
 
 
FTRs
16

RTO auction pricing
FTR price – per MWh
(0.83
)
9.32

Piedmont
 
 
 
 
 
 
Natural gas contracts
(187
)
Discounted cash flow
Forward natural gas curves - price per MMBtu
2.31

4.18

Duke Energy
 
 
 
 
 
 
Total Level 3 derivatives
$
(166
)
 
 
 
 
 
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.
 
December 31, 2017
 
December 31, 2016
(in millions)
Book Value

 
Fair Value

 
Book Value

 
Fair Value

Duke Energy
$
52,279

 
$
55,331

 
$
47,895

 
$
49,161

Duke Energy Carolinas
10,103

 
11,372

 
9,603

 
10,494

Progress Energy
17,837

 
20,000

 
17,541

 
19,107

Duke Energy Progress
7,357

 
7,992

 
7,011

 
7,357

Duke Energy Florida
7,095

 
7,953

 
6,125

 
6,728

Duke Energy Ohio
2,067

 
2,249

 
1,884

 
2,020

Duke Energy Indiana
3,783

 
4,464

 
3,786

 
4,260

Piedmont
2,037

 
2,209

 
1,821

 
1,933

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 Consolidated Balance Sheets.
 
December 31, 2017
(in millions)
Total Fair Value

Level 1

Level 2

Level 3

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


 
December 31, 2016
(in millions)
Total Fair Value

Level 1

Level 2

Level 3

Not Categorized

NDTF equity securities
$
2,245

$
2,168

$

$

$
77

NDTF debt securities
1,013

178

835



Other AFS debt securities
3



3


Derivative assets
33


33



Total assets
3,294

2,346

868

3

77

Derivative liabilities
(16
)

(16
)


Net assets
$
3,278

$
2,346

$
852

$
3

$
77

Reconciliation Of Assets And Liabilities Measured At Fair Value On A Recurring Basis Using Unobservable Inputs
The following table provides reconciliations of beginning and ending balances of assets and liabilities measured at fair value using Level 3 measurements.
 
Investments
 
Years Ended December 31,
(in millions)
2017

 
2016

Balance at beginning of period
$
3

 
$
3

Total pretax realized or unrealized gains included in comprehensive income
1

 

Purchases, sales, issuances and settlements:
 
 
 
Sales
(4
)
 

Balance at end of period
$


$
3

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 table provides recorded balances for assets and liabilities measured at fair value on a recurring basis on the Consolidated Balance Sheets.
 
December 31, 2017
 
December 31, 2016
(in millions)
Total Fair Value

Level 1

Level 2

 
Total Fair Value

Level 1

Level 2

NDTF equity securities
$
2,222

$
2,222

$

 
$
1,861

$
1,861

$

NDTF debt securities
1,108

431

677

 
1,065

454

611

Other AFS debt securities
59

12

47

 
65

21

44

Derivative assets
3

1

2

 
85


85

Total assets
3,392

2,666

726

 
3,076

2,336

740

Derivative liabilities
(36
)
(1
)
(35
)
 
(25
)

(25
)
Net assets
$
3,356

$
2,665

$
691

 
$
3,051

$
2,336

$
715

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 table provides recorded balances for assets and liabilities measured at fair value on a recurring basis on the Consolidated Balance Sheets.
 
December 31, 2017
 
December 31, 2016
(in millions)
Total Fair Value

Level 1

Level 2

 
Total Fair Value

Level 1

Level 2

NDTF equity securities
$
1,795

$
1,795

$

 
$
1,505

$
1,505

$

NDTF debt securities
796

243

553

 
708

207

501

Other AFS debt securities
1

1


 
1

1


Derivative assets
2

1

1

 
46


46

Total assets
2,594

2,040

554

 
2,260

1,713

547

Derivative liabilities
(18
)
(1
)
(17
)
 
(7
)

(7
)
Net assets
$
2,576

$
2,039

$
537

 
$
2,253

$
1,713

$
540

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 table provides recorded balances for assets and liabilities measured at fair value on a recurring basis on the Consolidated Balance Sheets.
 
December 31, 2017
 
December 31, 2016
(in millions)
Total Fair Value

Level 1

Level 2

 
Total Fair Value

Level 1

Level 2

NDTF equity securities
$
427

$
427

$

 
$
356

$
356

$

NDTF debt securities
312

188

124

 
357

247

110

Other AFS debt securities
48

1

47

 
48

4

44

Derivative assets
1


1

 
39


39

Total assets
788

616

172

 
800

607

193

Derivative liabilities
(12
)

(12
)
 
(12
)

(12
)
Net assets
$
776

$
616

$
160

 
$
788

$
607

$
181

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 Consolidated Balance Sheets.
 
December 31, 2017
 
December 31, 2016
(in millions)
Total Fair Value

Level 2

Level 3

 
Total Fair Value

Level 2

Level 3

Derivative assets
$
1

$

$
1

 
$
5

$

$
5

Derivative liabilities
(5
)
(5
)

 
(6
)
(6
)

Net (liabilities) assets
$
(4
)
$
(5
)
$
1

 
$
(1
)
$
(6
)
$
5

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)
 
Years Ended December 31,
(in millions)
2017

 
2016

Balance at beginning of period
$
5

 
$
3

Purchases, sales, issuances and settlements:
 
 
 
Purchases
3

 
5

Settlements
(4
)
 
(5
)
Total gains included on the Consolidated Balance Sheet
(3
)
 
2

Balance at end of period
$
1

 
$
5


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 table provides recorded balances for assets and liabilities measured at fair value on a recurring basis on the Consolidated Balance Sheets.
 
December 31, 2017
 
December 31, 2016
(in millions)
Total Fair Value

Level 1

Level 2

Level 3

 
Total Fair Value

Level 1

Level 2

Level 3

Other AFS equity securities
$
97

$
97

$

$

 
$
79

$
79

$

$

Other AFS debt securities
31


31


 
31


31


Derivative assets
27



27

 
16



16

Total assets
155

97

31

27

 
126

79

31

16

Derivative liabilities




 
(2
)
(2
)


Net assets
$
155

$
97

$
31

$
27

 
$
124

$
77

$
31

$
16

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)
 
Years Ended December 31,
(in millions)
2017

 
2016

Balance at beginning of period
$
16

 
$
7

Purchases, sales, issuances and settlements:
 
 
 
Purchases
52

 
29

Settlements
(43
)
 
(24
)
Total gains included on the Consolidated Balance Sheet
2

 
4

Balance at end of period
$
27

 
$
16


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 table provides recorded balances for assets and liabilities measured at fair value on a recurring basis on the Consolidated Balance Sheets.
 
December 31, 2017
 
December 31, 2016
(in millions)
Total Fair Value

Level 1

Level 3

 
Total Fair Value

Level 1

Level 3

Other trading equity securities
$

$

$

 
$
4

$
4

$

Other trading debt securities
1

1


 
1

1


Derivative assets
2

2


 
3

3


Total assets
3

3


 
8

8


Derivative liabilities
(142
)

(142
)
 
(187
)

(187
)
Net assets
$
(139
)
$
3

$
(142
)
 
$
(179
)
$
8

$
(187
)
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)
 
Year Ended
 
Two Months Ended
 
Year Ended
(in millions)
December 31, 2017

 
December 31, 2016

 
October 31, 2016

Balance at beginning of period
$
(187
)
 
$
(188
)
 
$

Total gains (losses) and settlements
45

 
1

 
(188
)
Balance at end of period
$
(142
)
 
$
(187
)
 
$
(188
)