Attached files

file filename
8-K - 8-K - Duke Energy CORPa12-12519_18k.htm

Exhibit 99.1

 

 

1st Qtr 2012 Statistical Supplement

 



 

CONTENTS

 

 

2

DUKE ENERGY CORPORATION

 

 

 

 

 

 

2

Consolidating Statement of Operations (Q1 2012)

 

 

 

 

 

 

3

Consolidating Statement of Operations (Q1 2011)

 

 

 

 

 

 

4

Consolidating Balance Sheet - Assets

 

 

 

 

 

 

5

Consolidating Balance Sheet - Liabilities and Common Stockholders’ Equity

 

 

 

 

 

6

U.S. FRANCHISED ELECTRIC AND GAS

 

 

 

 

 

 

6

Consolidating Segment Income (Q1 2012)

 

 

 

 

 

 

7

Consolidating Segment Income (Q1 2011)

 

 

 

 

 

 

8

Consolidating Balance Sheet - Assets

 

 

 

 

 

 

9

Consolidating Balance Sheet - Liabilities and Common Stockholders’ Equity

 

 

 

 

 

 

10

Operating Statistics (Carolinas)

 

 

 

 

 

 

11

Operating Statistics (DE Midwest - Electric & Gas)

 

 

 

 

 

12

APPENDIX

 

 

 

 

 

 

12

Duke Energy Ohio Supplement (Q1 2012)

 

 

 

 

 

 

13

Duke Energy Ohio Supplement (Q1 2011)

 

 

 

 

 

 

14

Reconciliation of “As Reported” Results to “As Recasted”

 



 

Duke Energy Corporation

CONSOLIDATING STATEMENT OF OPERATIONS

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended

 

 

 

U.S. Franchised

 

Commercial

 

International

 

 

 

Eliminations/

 

March 31,

 

(In millions)

 

Electric and Gas

 

Power

 

Energy

 

Other

 

Adjustments

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

Regulated electric

 

$

2,488

 

$

23

 

$

 

$

 

$

(10

)

$

2,501

 

Non-regulated electric, natural gas, and other

 

9

 

557

 

402

 

15

 

(25

)

958

 

Regulated natural gas

 

171

 

 

 

 

 

171

 

Total operating revenues

 

2,668

 

580

 

402

 

15

 

(35

)

3,630

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

Fuel used in electric generation and purchased power - regulated

 

777

 

 

 

 

 

777

 

Fuel used in electric generation and purchased power - non-regulated

 

 

339

 

123

 

 

(14

)

448

 

Cost of natural gas and coal sold

 

75

 

8

 

19

 

 

 

102

 

Operation, maintenance and other

 

589

 

116

 

77

 

(14

)

(22

)

746

 

Depreciation and amortization

 

368

 

56

 

24

 

30

 

1

 

479

 

Property and other taxes

 

171

 

11

 

2

 

 

 

184

 

Impairment charges (a)

 

402

 

 

 

 

 

402

 

Total operating expenses

 

2,382

 

530

 

245

 

16

 

(35

)

3,138

 

GAINS (LOSSES) ON SALES OF OTHER ASSETS AND OTHER, NET

 

4

 

 

 

(1

)

 

3

 

OPERATING INCOME (LOSS)

 

290

 

50

 

157

 

(2

)

 

495

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME AND EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income and expenses, net

 

62

 

8

 

54

 

5

 

 

129

 

Interest Expense

 

146

 

19

 

16

 

43

 

 

224

 

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

 

206

 

39

 

195

 

(40

)

 

400

 

Income Tax Expense (Benefit)

 

70

 

8

 

49

 

(24

)

 

103

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

 

136

 

31

 

146

 

(16

)

 

297

 

Less: Net Income (Loss) attributable to non-controlling interest

 

 

 

4

 

 

 

4

 

INCOME (LOSS) FROM CONTINUING OPERATIONS ATTRIBUTABLE TO DUKE ENERGY CORPORATION

 

136

 

31

 

142

 

(16

)

 

293

 

Income from Discontinued Operations, net of tax

 

 

 

 

 

 

 

 

 

 

 

2

 

NET INCOME ATTRIBUTABLE TO DUKE ENERGY CORPORATION

 

 

 

 

 

 

 

 

 

 

 

$

295

 

 


(a) Primarily due to a $400 million non-cash impairment charge on the Edwardsport IGCC project resulting from a settlement agreement in April 2012.

 

Consolidated Data

 

2


 


 

Duke Energy Corporation

CONSOLIDATING STATEMENT OF OPERATIONS

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended

 

 

 

U.S. Franchised

 

Commercial

 

International

 

 

 

Eliminations/

 

March 31,

 

(In millions)

 

Electric and Gas

 

Power

 

Energy

 

Other

 

Adjustments

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

Regulated electric

 

$

2,437

 

$

145

 

$

 

$

 

$

(9

)

$

2,573

 

Non-regulated electric, natural gas, and other

 

10

 

499

 

348

 

11

 

(13

)

855

 

Regulated natural gas

 

236

 

 

 

 

(1

)

235

 

Total operating revenues

 

2,683

 

644

 

348

 

11

 

(23

)

3,663

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

Fuel used in electric generation and purchased power - regulated

 

750

 

62

 

 

 

 

 

812

 

Fuel used in electric generation and purchased power - non-regulated

 

 

279

 

97

 

 

 

376

 

Cost of natural gas and coal sold

 

119

 

16

 

16

 

 

 

151

 

Operation, maintenance and other

 

694

 

135

 

75

 

(1

)

(23

)

880

 

Depreciation and amortization

 

347

 

59

 

21

 

27

 

 

454

 

Property and other taxes

 

171

 

13

 

2

 

 

 

186

 

Total operating expenses

 

2,081

 

564

 

211

 

26

 

(23

)

2,859

 

GAINS (LOSSES) ON SALES OF OTHER ASSETS AND OTHER, NET

 

 

2

 

 

8

 

 

10

 

OPERATING INCOME (LOSS)

 

602

 

82

 

137

 

(7

)

 

814

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME AND EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income and expenses, net

 

61

 

9

 

59

 

22

 

 

151

 

Interest Expense

 

140

 

24

 

16

 

39

 

 

219

 

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

 

523

 

67

 

180

 

(24

)

 

746

 

Income Tax Expense (Benefit)

 

182

 

18

 

48

 

(15

)

 

233

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

 

341

 

49

 

132

 

(9

)

 

513

 

Less: Net Income (Loss) attributable to non-controlling interest

 

 

 

4

 

(2

)

 

2

 

NET INCOME ATTRIBUTABLE TO DUKE ENERGY CORPORATION

 

341

 

49

 

128

 

(7

)

 

$

511

 

 

3



 

Duke Energy Corporation

CONSOLIDATING BALANCE SHEET - ASSETS

(Unaudited)

 

 

 

U.S. Franchised

 

Commercial

 

International

 

 

 

Eliminations/

 

March 31,

 

(In millions)

 

Electric and Gas

 

Power

 

Energy

 

Other

 

Adjustments

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

54

 

$

15

 

$

898

 

$

104

 

$

 

$

1,071

 

Short-term investments

 

 

 

238

 

 

 

238

 

Receivables, net

 

677

 

1,011

 

397

 

825

 

(2,297

)

613

 

Restricted receivables of variable interest entities, net

 

1,092

 

32

 

 

 

 

1,124

 

Inventory

 

1,501

 

140

 

102

 

11

 

 

1,754

 

Other

 

534

 

277

 

35

 

324

 

(46

)

1,124

 

Total current assets

 

3,858

 

1,475

 

1,670

 

1,264

 

(2,343

)

5,924

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENTS AND OTHER ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in equity method unconsolidated affiliates

 

6

 

196

 

103

 

174

 

 

479

 

Investments and advances (from) to subsidiaries

 

(73

)

(4

)

(5

)

31,098

 

(31,016

)

 

Nuclear decommissioning trust funds

 

2,247

 

 

 

 

 

2,247

 

Goodwill

 

3,483

 

69

 

301

 

 

 

3,853

 

Intangibles, net

 

63

 

266

 

29

 

1

 

(2

)

357

 

Notes receivable

 

3

 

 

65

 

450

 

(450

)

68

 

Restricted other assets of variable interest entities

 

 

129

 

 

 

 

129

 

Other

 

1,120

 

180

 

141

 

605

 

57

 

2,103

 

Total investments and other assets

 

6,849

 

836

 

634

 

32,328

 

(31,411

)

9,236

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PROPERTY, PLANT AND EQUIPMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost

 

51,288

 

5,173

 

3,500

 

1,076

 

(1

)

61,036

 

Cost, variable interest entities

 

 

942

 

 

 

 

942

 

Accumulated depreciation and amortization

 

(16,925

)

(774

)

(926

)

(462

)

1

 

(19,086

)

Generation facilities to be retired, net

 

79

 

 

 

 

 

79

 

Net property, plant and equipment

 

34,442

 

5,341

 

2,574

 

614

 

 

42,971

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REGULATORY ASSETS AND DEFERRED DEBITS

 

 

 

 

 

 

 

 

 

 

 

 

 

Regulatory Assets

 

2,993

 

67

 

 

457

 

 

3,517

 

Other

 

103

 

32

 

 

17

 

(1

)

151

 

Total regulatory assets and deferred debits

 

3,096

 

99

 

 

474

 

(1

)

3,668

 

TOTAL ASSETS

 

48,245

 

7,751

 

4,878

 

34,680

 

(33,755

)

61,799

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany balances

 

(455

)

(867

)

(126

)

(32,343

)

33,791

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REPORTABLE SEGMENT ASSETS

 

$

47,790

 

$

6,884

 

$

4,752

 

$

2,337

 

$

36

 

$

61,799

 

 

4



 

Duke Energy Corporation

CONSOLIDATING BALANCE SHEET - LIABILITIES AND EQUITY

(Unaudited)

 

 

 

U.S. Franchised

 

Commercial

 

International

 

 

 

Eliminations/

 

March 31,

 

(In millions)

 

Electric and Gas

 

Power

 

Energy

 

Other

 

Adjustments

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

 

984

 

$

 

315

 

$

 

23

 

$

 

1,040

 

$

 

(1,312

)

$

 

1,050

 

Notes payable and commercial paper

 

154

 

 

 

996

 

(969

)

181

 

Non-recourse notes payable of variable interest entities

 

275

 

 

 

 

 

275

 

Taxes accrued (prepaid)

 

192

 

(14

)

59

 

157

 

(25

)

369

 

Interest accrued

 

222

 

6

 

27

 

31

 

1

 

287

 

Current maturities of long-term debt

 

635

 

379

 

50

 

4

 

(1

)

1,067

 

Other

 

654

 

81

 

67

 

302

 

(50

)

1,054

 

Total current liabilities

 

3,116

 

767

 

226

 

2,530

 

(2,356

)

4,283

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LONG-TERM DEBT

 

12,951

 

607

 

632

 

4,342

 

(451

)

18,081

 

NON-RECOURSE LONG-TERM DEBT OF VARIABLE INTEREST ENTITIES

 

300

 

645

 

 

 

 

945

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DEFERRED CREDITS AND OTHER LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred income taxes

 

6,578

 

1,125

 

162

 

(139

)

 

7,726

 

Investment tax credits

 

381

 

 

 

 

 

381

 

Accrued pension and other post-retirement benefit costs

 

490

 

68

 

 

287

 

1

 

846

 

Asset retirement obligations

 

1,940

 

24

 

1

 

 

 

1,965

 

Regulatory Liabilities

 

2,929

 

 

 

22

 

 

2,951

 

Other

 

1,121

 

116

 

74

 

366

 

66

 

1,743

 

Total deferred credits and other liabilities

 

13,439

 

1,333

 

237

 

536

 

67

 

15,612

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

392

 

379

 

13

 

1

 

(784

)

1

 

Additional paid-in capital

 

8,152

 

6,315

 

1,818

 

27,551

 

(22,715

)

21,121

 

Retained earnings (accumulated deficit)

 

9,914

 

(2,242

)

1,834

 

(148

)

(7,525

)

1,833

 

Accumulated other comprehensive (loss) income

 

(19

)

(69

)

38

 

(134

)

10

 

(174

)

Total Duke Energy Corporation shareholders’ equity

 

18,439

 

4,383

 

3,703

 

27,270

 

(31,014

)

22,781

 

Noncontrolling interests

 

 

16

 

80

 

2

 

(1

)

97

 

Total equity

 

18,439

 

4,399

 

3,783

 

27,272

 

(31,015

)

22,878

 

TOTAL LIABILITIES AND EQUITY

 

48,245

 

7,751

 

4,878

 

34,680

 

(33,755

)

61,799

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany balances

 

(455

)

(867

)

(126

)

(32,343

)

33,791

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REPORTABLE SEGMENT LIABILITIES AND EQUITY

 

$

 

47,790

 

$

 

6,884

 

$

 

4,752

 

$

 

2,337

 

$

 

36

 

$

 

61,799

 

 

5



 

U.S. Franchised Electric and Gas

CONSOLIDATING SEGMENT INCOME

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

Year Ended

 

 

 

Duke Energy

 

Duke Energy

 

Duke Energy

 

Eliminations/

 

March 31,

 

(In millions)

 

Carolinas, LLC

 

Ohio, Inc.

 

Indiana, Inc.

 

Adjustments

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING REVENUES

 

 

 

 

 

 

 

 

 

 

 

Regulated electric

 

$

1,499

 

$

302

 

$

688

 

$

(1

)

$

2,488

 

Non-regulated electric, natural gas, and other

 

2

 

 

 

7

 

9

 

Regulated natural gas

 

 

171

 

 

 

171

 

Total operating revenues

 

1,501

 

473

 

688

 

6

 

2,668

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

Fuel used in electric generation and purchased power - regulated

 

380

 

114

 

283

 

 

777

 

Cost of natural gas and coal sold

 

 

75

 

 

 

75

 

Operation, maintenance and other

 

320

 

115

 

156

 

(2

)

589

 

Depreciation and amortization

 

228

 

43

 

96

 

1

 

368

 

Property and other taxes

 

90

 

60

 

21

 

 

171

 

Impairment charges (a)

 

 

 

400

 

2

 

402

 

Total operating expenses

 

1,018

 

407

 

956

 

1

 

2,382

 

GAINS ON SALES OF OTHER ASSETS AND OTHER, NET

 

3

 

1

 

 

 

4

 

OPERATING INCOME (LOSS)

 

486

 

67

 

(268

)

5

 

290

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME AND EXPENSES

 

 

 

 

 

 

 

 

 

 

 

Other income and expenses, net (b)

 

40

 

3

 

23

 

(4

)

62

 

Interest Expense

 

97

 

15

 

34

 

 

146

 

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

 

429

 

55

 

(279

)

1

 

206

 

Income Tax expense (benefit)

 

156

 

21

 

(116

)

9

 

70

 

INCOME (LOSS) FROM CONTINUING OPERATIONS ATTRIBUTABLE TO DUKE ENERGY CORPORATION

 

273

 

34

 

(163

)

(8

)

136

 

 


(a) Primarily due to a $400 million non-cash impairment charge on the Edwardsport IGCC project resulting from a settlement agreement in April 2012.

(b) Primarily due to an equity component of allowance for funds used during construction of $37 million for Carolinas, $1 million for Ohio and $21 million for Indiana, respectively.

 

Consolidating Segment Income

 

6



 

U.S. Franchised Electric and Gas

CONSOLIDATING SEGMENT INCOME

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

Year Ended

 

 

 

Duke Energy

 

Duke Energy

 

Duke Energy

 

Eliminations/

 

March 31,

 

(In millions)

 

Carolinas, LLC

 

Ohio, Inc.

 

Indiana, Inc.

 

Adjustments

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING REVENUES

 

 

 

 

 

 

 

 

 

 

 

Regulated electric

 

$

1,550

 

$

228

 

$

659

 

$

 

$

2,437

 

Non-regulated electric, natural gas, and other

 

2

 

 

 

8

 

10

 

Regulated natural gas

 

 

236

 

 

 

236

 

Total operating revenues

 

1,552

 

464

 

659

 

8

 

2,683

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

Fuel used in electric generation and purchased power - regulated

 

469

 

35

 

246

 

 

750

 

Cost of natural gas and coal sold

 

 

119

 

 

 

119

 

Operation, maintenance and other

 

422

 

112

 

158

 

2

 

694

 

Depreciation and amortization

 

201

 

46

 

100

 

 

347

 

Property and other taxes

 

84

 

65

 

22

 

 

171

 

Total operating expenses

 

1,176

 

377

 

526

 

2

 

2,081

 

OPERATING INCOME (LOSS)

 

376

 

87

 

133

 

6

 

602

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME AND EXPENSES

 

 

 

 

 

 

 

 

 

 

 

Other income and expenses, net (a)

 

42

 

4

 

23

 

(8

)

61

 

Interest Expense

 

89

 

14

 

36

 

1

 

140

 

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

 

329

 

77

 

120

 

(3

)

523

 

Income Tax expense (benefit)

 

116

 

29

 

42

 

(5

)

182

 

INCOME (LOSS) FROM CONTINUING OPERATIONS ATTRIBUTABLE TO DUKE ENERGY CORPORATION

 

213

 

48

 

78

 

2

 

341

 

 


(a) Primarily due to an equity component of allowance for funds used during construction of $39 million for Carolinas, $2 million for Ohio and $19 million for Indiana, respectively.

 

7



 

U.S. Franchised Electric and Gas

CONSOLIDATING BALANCE SHEET - ASSETS

(Unaudited)

 

 

 

Duke Energy

 

Duke Energy

 

Duke Energy

 

Eliminations/

 

March 31,

 

(In millions)

 

Carolinas, LLC

 

Ohio, Inc.

 

Indiana, Inc.

 

Adjustments

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

15

 

$

17

 

$

22

 

$

 

$

54

 

Receivables, net

 

460

 

486

 

1,486

 

(1,755

)

677

 

Restricted receivables of variable interest entities, net

 

593

 

 

 

499

 

1,092

 

Inventory

 

1,021

 

116

 

364

 

 

1,501

 

Other

 

335

 

75

 

122

 

2

 

534

 

Total current assets

 

2,424

 

694

 

1,994

 

(1,254

)

3,858

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENTS AND OTHER ASSETS

 

 

 

 

 

 

 

 

 

 

 

Investments in equity method unconsolidated affiliates

 

6

 

 

 

 

6

 

Investments and advances to (from) subsidiaries

 

(54

)

(3

)

3,564

 

(3,580

)

(73

)

Nuclear decommissioning trust funds

 

2,247

 

 

 

 

2,247

 

Goodwill

 

 

921

 

 

2,562

 

3,483

 

Intangibles, net

 

11

 

4

 

47

 

1

 

63

 

Notes receivable

 

 

 

3

 

 

3

 

Other

 

955

 

42

 

116

 

7

 

1,120

 

Total investments and other assets

 

3,165

 

964

 

3,730

 

(1,010

)

6,849

 

 

 

 

 

 

 

 

 

 

 

 

 

PROPERTY, PLANT AND EQUIPMENT

 

 

 

 

 

 

 

 

 

 

 

Cost

 

33,257

 

6,274

 

11,733

 

24

 

51,288

 

Accumulated depreciation and amortization

 

(11,460

)

(1,954

)

(3,511

)

 

(16,925

)

Generation facilities to be retired, net

 

79

 

 

 

 

79

 

Net property, plant and equipment

 

21,876

 

4,320

 

8,222

 

24

 

34,442

 

 

 

 

 

 

 

 

 

 

 

 

 

REGULATORY ASSETS AND DEFERRED DEBITS

 

 

 

 

 

 

 

 

 

 

 

Regulatory Assets

 

1,800

 

447

 

746

 

 

2,993

 

Other

 

69

 

7

 

24

 

3

 

103

 

Total regulatory assets and deferred debits

 

1,869

 

454

 

770

 

3

 

3,096

 

TOTAL ASSETS

 

29,334

 

6,432

 

14,716

 

(2,237

)

48,245

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany balances

 

22

 

 

(4,840

)

4,363

 

(455

)

 

 

 

 

 

 

 

 

 

 

 

 

REPORTABLE SEGMENT ASSETS

 

$

29,356

 

$

6,432

 

$

9,876

 

$

2,126

 

$

47,790

 

 

Segment Consolidating Balance Sheet

 

8



 

U.S. Franchised Electric and Gas

CONSOLIDATING BALANCE SHEET - LIABILITIES AND COMMON STOCKHOLDERS’ EQUITY

(Unaudited)

 

 

 

Duke Energy

 

Duke Energy

 

Duke Energy

 

Eliminations/

 

March 31,

 

(In millions)

 

Carolinas, LLC

 

Ohio, Inc.

 

Indiana, Inc.

 

Adjustments

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

449

 

$

190

 

$

183

 

$

162

 

$

984

 

Notes payable and commercial paper

 

 

 

178

 

(24

)

154

 

Non-recourse notes payable of variable interest entities

 

 

 

 

275

 

275

 

Taxes accrued

 

61

 

65

 

66

 

 

192

 

Interest accrued

 

150

 

25

 

48

 

(1

)

222

 

Current maturities of long-term debt

 

427

 

202

 

5

 

1

 

635

 

Other

 

470

 

92

 

92

 

 

654

 

Total current liabilities

 

1,557

 

574

 

572

 

413

 

3,116

 

 

 

 

 

 

 

 

 

 

 

 

 

LONG-TERM DEBT

 

7,796

 

1,453

 

3,702

 

 

12,951

 

NON-RECOURSE LONG-TERM DEBT OF VARIABLE INTEREST ENTITIES

 

300

 

 

 

 

300

 

 

 

 

 

 

 

 

 

 

 

 

 

DEFERRED CREDITS AND OTHER LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

Deferred income taxes

 

4,727

 

1,038

 

811

 

2

 

6,578

 

Investment tax credits

 

231

 

7

 

143

 

 

381

 

Accrued pension and other post-retirement benefit costs

 

241

 

89

 

159

 

1

 

490

 

Asset retirement obligations

 

1,875

 

22

 

44

 

(1

)

1,940

 

Regulatory Liabilities

 

1,970

 

265

 

684

 

10

 

2,929

 

Other

 

917

 

102

 

102

 

 

1,121

 

Total deferred credits and other liabilities

 

9,961

 

1,523

 

1,943

 

12

 

13,439

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

392

 

1

 

(1

)

392

 

Additional paid-in capital

 

1,426

 

2,169

 

2,732

 

1,825

 

8,152

 

Retained earnings

 

8,313

 

321

 

5,754

 

(4,474

)

9,914

 

Accumulated other comprehensive (loss) income

 

(19

)

 

12

 

(12

)

(19

)

Total common stockholders’ equity

 

9,720

 

2,882

 

8,499

 

(2,662

)

18,439

 

TOTAL LIABILITIES AND COMMON STOCKHOLDERS’ EQUITY

 

29,334

 

6,432

 

14,716

 

(2,237

)

48,245

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany balances

 

22

 

 

(4,840

)

4,363

 

(455

)

 

 

 

 

 

 

 

 

 

 

 

 

REPORTABLE SEGMENT LIABILITIES AND COMMON STOCKHOLDERS’ EQUITY

 

$

29,356

 

$

6,432

 

$

9,876

 

$

2,126

 

$

47,790

 

 

9



 

Franchised Electric - Carolinas

OPERATING STATISTICS

(Unaudited)

 

 

 

Year Ended March 31,

 

 

 

2012

 

2011

 

 

 

 

 

 

 

ELECTRIC ENERGY SALES (GWH)

 

 

 

 

 

Residential

 

7,030

 

8,172

 

General service

 

6,391

 

6,488

 

Industrial

 

4,879

 

4,789

 

Other energy and wholesale

 

1,333

 

1,659

 

Total GWh sales billed

 

19,633

 

21,108

 

Unbilled GWh sales

 

(172

)

(524

)

TOTAL GWH SALES

 

19,461

 

20,584

 

 

AVERAGE NUMBER OF CUSTOMERS (IN THOUSANDS)

 

 

 

 

 

Residential

 

2,048

 

2,039

 

General service

 

336

 

334

 

Industrial

 

7

 

7

 

Other energy and wholesale

 

14

 

14

 

TOTAL AVERAGE NUMBER OF CUSTOMERS

 

2,405

 

2,394

 

 

Operating Statistics

 

10



 

Franchised Electric - DE Midwest Electric & Gas

OPERATING STATISTICS

(Unaudited)

 

 

 

Year Ended March 31,

 

 

 

2012

 

2011

 

 

 

 

 

 

 

ELECTRIC ENERGY SALES (GWH)

 

 

 

 

 

Residential

 

4,754

 

5,400

 

General service

 

4,167

 

4,379

 

Industrial

 

3,954

 

3,869

 

Other energy and wholesale

 

1,563

 

1,619

 

Total GWh sales billed

 

14,438

 

15,267

 

Unbilled GWh sales

 

(115

)

(495

)

TOTAL GWH SALES

 

14,323

 

14,772

 

 

 

 

 

 

 

AVERAGE NUMBER OF ELECTRIC AND GAS CUSTOMERS (IN THOUSANDS)

 

 

 

 

 

Residential

 

1,892

 

1,883

 

General service

 

231

 

230

 

Industrial

 

7

 

7

 

Other energy and wholesale

 

5

 

4

 

TOTAL AVERAGE NUMBER OF ELECTRIC AND GAS CUSTOMERS

 

2,135

 

2,124

 

 

 

 

 

 

 

AVERAGE NUMBER OF ELECTRIC CUSTOMERS (IN THOUSANDS)

 

 

 

 

 

Residential

 

1,420

 

1,414

 

General service

 

186

 

185

 

Industrial

 

5

 

5

 

Other energy and wholesale

 

5

 

4

 

TOTAL AVERAGE NUMBER OF ELECTRIC CUSTOMERS

 

1,616

 

1,608

 

 

 

 

 

 

 

AVERAGE NUMBER OF GAS CUSTOMERS (IN THOUSANDS)

 

 

 

 

 

Residential

 

472

 

469

 

General service

 

45

 

45

 

Industrial

 

2

 

2

 

TOTAL AVERAGE NUMBER OF GAS CUSTOMERS

 

519

 

516

 

 

11



 

Duke Energy Ohio Supplement

CONSOLIDATED STATEMENTS OF OPERATIONS

Three Months Ended March 31, 2012

(Unaudited)

 

 

 

Franchised Electric and Gas

 

 

 

 

 

 

 

 

 

Ohio

 

 

 

 

 

 

 

 

 

 

 

Transmission &

 

Duke Energy

 

Commercial

 

 

 

 

 

(In millions)

 

Distribution

 

Kentucky, Inc.

 

Power

 

Other

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING REVENUES

 

 

 

 

 

 

 

 

 

 

 

Regulated electric

 

$

223

 

$

79

 

$

23

 

$

(1

)

$

324

 

Non-regulated electric and other

 

 

 

431

 

(14

)

417

 

Regulated natural gas

 

132

 

39

 

 

 

171

 

Total operating revenues

 

355

 

118

 

454

 

(15

)

912

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

Fuel used in electric generation and purchased power - regulated

 

85

 

29

 

 

 

114

 

Fuel used in electric generation and purchased power - non-regulated

 

 

 

253

 

(14

)

239

 

Cost of natural gas and coal sold

 

56

 

19

 

 

 

75

 

Operation, maintenance and other

 

81

 

34

 

76

 

5

 

196

 

Depreciation and amortization

 

32

 

11

 

40

 

 

83

 

Property and other taxes

 

57

 

3

 

8

 

 

68

 

Total operating expenses

 

311

 

96

 

377

 

(9

)

775

 

GAINS ON SALES OF OTHER ASSETS AND OTHER, NET

 

1

 

 

 

 

1

 

OPERATING INCOME (LOSS)

 

45

 

22

 

77

 

(6

)

138

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME AND EXPENSES, NET

 

2

 

1

 

2

 

(1

)

4

 

INTEREST EXPENSE

 

11

 

4

 

10

 

(1

)

24

 

INCOME (LOSS) BEFORE INCOME TAXES

 

36

 

19

 

69

 

(6

)

118

 

INCOME TAX EXPENSE (BENEFIT)

 

14

 

7

 

25

 

(2

)

44

 

NET INCOME (LOSS)

 

$

22

 

$

12

 

$

44

 

$

(4

)

$

74

 

 

Duke Energy Ohio Supplement

 

12



 

Duke Energy Ohio Supplement

CONSOLIDATED STATEMENTS OF OPERATIONS

Three Months Ended March 31, 2011

(Unaudited)

 

 

 

Franchised Electric and Gas

 

 

 

 

 

 

 

 

 

Ohio

 

 

 

 

 

 

 

 

 

 

 

Transmission &

 

Duke Energy

 

Commercial

 

 

 

 

 

(In millions)

 

Distribution

 

Kentucky, Inc.

 

Power

 

Other

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING REVENUES

 

 

 

 

 

 

 

 

 

 

 

Regulated electric

 

$

142

 

$

86

 

$

145

 

$

(1

)

$

372

 

Non-regulated electric and other

 

 

 

271

 

 

271

 

Regulated natural gas

 

180

 

56

 

 

 

236

 

Total operating revenues

 

322

 

142

 

416

 

(1

)

879

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

Fuel used in electric generation and purchased power - regulated

 

 

35

 

62

 

 

97

 

Fuel used in electric generation and purchased power - non-regulated

 

 

 

164

 

 

164

 

Cost of natural gas and coal sold

 

89

 

30

 

 

 

119

 

Operation, maintenance and other

 

79

 

33

 

90

 

3

 

205

 

Depreciation and amortization

 

34

 

12

 

42

 

 

88

 

Property and other taxes

 

62

 

3

 

8

 

 

73

 

Total operating expenses

 

264

 

113

 

366

 

3

 

746

 

GAINS ON SALES OF OTHER ASSETS AND OTHER, NET

 

 

 

2

 

 

2

 

OPERATING INCOME (LOSS)

 

58

 

29

 

52

 

(4

)

135

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME AND EXPENSES, NET

 

3

 

1

 

1

 

 

5

 

INTEREST EXPENSE

 

10

 

4

 

10

 

 

24

 

INCOME (LOSS) BEFORE INCOME TAXES

 

51

 

26

 

43

 

(4

)

116

 

INCOME TAX EXPENSE (BENEFIT)

 

20

 

9

 

15

 

(1

)

43

 

NET INCOME (LOSS)

 

$

31

 

$

17

 

$

28

 

$

(3

)

$

73

 

 

13



 

Reconciliation of “As Reported” First Quarter 2011 Results to “As Recasted”

 

 

 

USFE&G

 

Commercial
Power

 

International
Energy

 

Total
Segments

 

Other

 

Duke Energy

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported EBIT (Prior Segment Measure)

 

$

712

 

$

91

 

$

180

 

$

983

 

$

(45

)

$

938

 

Special Items:

 

 

 

 

 

 

 

 

 

 

 

 

 

Economic hedges

 

 

4

 

 

4

 

 

4

 

Costs to achieve

 

 

 

 

 

11

 

11

 

Adjusted EBIT (Corporate Measure)

 

712

 

95

 

180

 

987

 

(34

)

953

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment allocation changes

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate governance costs

 

(43

)

(6

)

(2

)

(51

)

51

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Line item mapping changes:

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income and expense below EBIT

 

(2

)

5

 

19

 

22

 

5

 

27

 

Interest expense

 

(140

)

(24

)

(16

)

(180

)

(39

)

(219

)

Income taxes

 

(186

)

(18

)

(49

)

(253

)

15

 

(238

)

Noncontrolling interest

 

 

 

(4

)

(4

)

2

 

(2

)

Adjusted Segment Income (Corporate Measure)

 

341

 

52

 

128

 

521

 

 

521

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Items, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

Economic hedges, net of tax

 

 

(3

)

 

(3

)

 

(3

)

Costs to achieve, net of tax

 

 

 

 

 

(7

)

(7

)

Reported Segment Income (New Segment Measure)

 

$

341

 

$

49

 

$

128

 

$

518

 

$

(7

)

$

511

 

 

Purpose: This supplemental schedule reconciles the Q1 2011 segment results from the previous segment measure (EBIT) to the new segment measure (Segment Income).

 

Reconciliation of “As Reported”  Results to “As Recasted”

 

14