| News Release |  | |||||||
Media Contact: Gillian Moore
24-Hour: 800.559.3853
Analyst Contact: Abby Motsinger
Office: 704.382.7624
November 7, 2024
Duke Energy reports third-quarter 2024 financial results
▪Third-quarter 2024 reported EPS of $1.60 and adjusted EPS of $1.62
▪Company restores 5.5 million outages from historic storm season
▪Robust economic development and population migration continue to support long-term growth
CHARLOTTE, N.C. – Duke Energy (NYSE: DUK) today announced third-quarter 2024 reported EPS of $1.60, prepared in accordance with Generally Accepted Accounting Principles (GAAP), and adjusted EPS of $1.62. This is compared to reported EPS of $1.59 and adjusted EPS of $1.94 for the third quarter of 2023.
Adjusted EPS excludes the impact of certain items that are included in reported EPS. The difference between third-quarter 2024 reported and adjusted EPS includes costs related to the redemption of preferred securities and certain system post-implementation costs as well as results of discontinued operations.
Lower third-quarter 2024 adjusted results were driven by a higher effective tax rate, storm costs, interest expense and depreciation on a growing asset base. These items were partially offset by growth from rate increases and riders.
The company is reaffirming its 2024 adjusted EPS guidance range of $5.85 to $6.10 and trending to the lower half of the range. The company is reaffirming its long-term adjusted EPS growth rate of 5% to 7% through 2028 off the 2024 midpoint of $5.98. Management does not forecast reported GAAP EPS and related long-term growth rates.
“I am proud of the remarkable response from our employees and utility partners to a historic storm season, including three consecutive hurricanes," said Lynn Good, Duke Energy chair and chief executive officer. "Our team’s commitment to our customers was unwavering as they worked around the clock to restore 5.5 million outages as quickly and safely as possible and rebuilt large portions of our system in a matter of days.”
“We’ve continued to build on our track record of constructive regulatory outcomes and are well positioned for a strong finish to the year. Our simplified, fully regulated portfolio of Midwest and Southeast utilities operating in growing jurisdictions will continue to create long-term value for our customers, communities and shareholders.”
Duke Energy News Release 2
Business segment results
In addition to the following summary of third-quarter 2024 business segment performance, comprehensive tables with detailed EPS drivers for the third quarter compared to prior year are provided at the end of this news release.
The discussion below of third-quarter results includes both GAAP segment income and adjusted segment income, which is a non-GAAP financial measure. The tables at the end of this news release present a full reconciliation of GAAP reported results to adjusted results.
Electric Utilities and Infrastructure
On a reported basis, Electric Utilities and Infrastructure recognized third-quarter 2024 segment income of $1,451 million, compared to reported segment income of $1,447 million in the third quarter of 2023. In addition to the drivers outlined below, third-quarter 2024 results include the net impact of charges related to certain system post-implementation costs, which was treated as a special item and excluded from adjusted earnings.
On an adjusted basis, Electric Utilities and Infrastructure recognized third-quarter 2024 segment income of $1,464 million, compared to adjusted segment income of $1,531 million in the third quarter of 2023. This represents a decrease of $0.09 per share. Lower quarterly results were primarily due to higher O&M expenses, including storm costs, depreciation on a growing asset base, interest expense and milder weather, partially offset by growth from rate increases and riders as well as higher sales volumes.
Gas Utilities and Infrastructure
On a reported basis, Gas Utilities and Infrastructure recognized third-quarter 2024 segment loss of $25 million, compared to reported segment income of $15 million in the third quarter of 2023. In addition to the drivers outlined below, third-quarter 2024 results include the net impact of charges related to certain system post-implementation costs, which was treated as a special item and excluded from adjusted earnings.
On an adjusted basis, Gas Utilities and Infrastructure recognized third-quarter 2024 segment loss of $22 million, compared to adjusted segment income of $15 million in the third quarter of 2023. This represents a decrease of $0.04 per share. Lower quarterly results were primarily due to higher depreciation and interest.
Other
Other primarily includes interest expense on holding company debt, other unallocated corporate costs and results from Duke Energy’s captive insurance company.
On a reported basis, Other recognized a third-quarter 2024 segment loss of $222 million, compared to reported segment loss of $59 million in the third quarter of 2023. In addition to the drivers outlined below, third-quarter 2024 results include charges related to preferred redemption costs, which was treated as a special item and excluded from adjusted earnings.
Duke Energy News Release 3
On an adjusted basis, Other recognized a third-quarter 2024 segment loss of $206 million, compared to adjusted segment loss of $59 million in the third quarter of 2023. This represents a decrease of $0.19 per share. Lower quarterly results were primarily due to a higher effective tax rate.
Effective tax rate
Duke Energy's consolidated reported effective tax rate for the third quarter of 2024 was 11.2% compared to 2.8% in the third quarter of 2023. The increase in the effective tax rate was primarily due tax efficiency efforts in the prior year and a decrease in the amortization of excess deferred taxes.
Duke Energy's consolidated adjusted effective tax rate was 11.6% for the third quarter of 2024 compared to 3.9% in the third quarter of 2023. The increase in the effective tax rate was primarily due tax efficiency efforts in the prior year and a decrease in the amortization of excess deferred taxes.
The tables at the end of this news release present a reconciliation of the reported effective tax rate to the adjusted effective tax rate.
Storm restoration costs
Total storm restoration costs, including capital expenditures, for hurricanes Helene, Debby and Milton are estimated to be in the range of $2.4 billion to $2.9 billion and are expected to primarily impact Duke Energy Carolinas, Duke Energy Progress and Duke Energy Florida. Total storm restorations costs will be recognized in the third and fourth quarter 2024. These estimates will change as restoration work is completed and additional information is received on actual costs incurred. The majority of the costs will be deferred for future recovery in regulatory assets on the Condensed Consolidated Balance Sheets or relate to capital projects. Recovery mechanisms are in place for each subsidiary registrant and each are considering and executing on all available avenues as quickly as possible to recover storm-related costs, including insurance recovery and the securitization for certain costs, where applicable. Duke Energy Carolinas, Duke Energy Progress and Duke Energy Florida have entered into term loan facilities intended to meet incremental financing needs for a total of $1.75 billion, with an ability to increase the facilities an additional $0.85 billion.
Earnings conference call for analysts
An earnings conference call for analysts is scheduled at 10 a.m. ET today to discuss third-quarter 2024 financial results and other business and financial updates. The conference call will be hosted by Lynn Good, chair and chief executive officer, Harry Sideris, president, and Brian Savoy, executive vice president and chief financial officer.
The call can be accessed via the investors' section (duke-energy.com/investors) of Duke Energy’s website or by dialing 833.470.1428 in the U.S. or 929.526.1599 outside the U.S. The confirmation code is 367401. Please call in 10 to 15 minutes prior to the scheduled start time.
A recording of the webcast with transcript will be available on the investors' section of the company’s website on November 8.
Duke Energy News Release 4
Special Items and Non-GAAP Reconciliation
The following table presents a reconciliation of GAAP reported earnings (loss) per share to adjusted earnings per share for third-quarter 2024 and 2023 financial results:
| (In millions, except per share amounts) | After-Tax Amount | 3Q 2024 EPS | 3Q 2023 EPS | ||||||||
| Earnings Per Share, as reported | $ | 1.60 | $ | 1.59 | |||||||
| Adjustments to reported EPS: | |||||||||||
| Third Quarter 2024 | |||||||||||
| System Post-Implementation Costs | $ | 16 | $ | 0.02 | |||||||
| Preferred Redemption Costs | 16 | 0.02 | |||||||||
Discontinued Operations(a) | (22) | (0.03) | |||||||||
| Third Quarter 2023 | |||||||||||
| Regulatory Matters | $ | 84 | $ | 0.11 | |||||||
Discontinued Operations(a) | 190 | 0.24 | |||||||||
Total adjustments(b) | $ | 0.02 | $ | 0.35 | |||||||
| EPS, adjusted | $ | 1.62 | $ | 1.94 | |||||||
(a) Represents the operating results and net impairment reversal recognized related to the sale of the Commercial Renewables business disposal group.
(b) Total EPS adjustments may not foot due to rounding.
Non-GAAP financial measures
Management evaluates financial performance in part based on non-GAAP financial measures, including adjusted earnings, adjusted EPS and adjusted effective tax rate. Adjusted earnings and adjusted EPS represent income (loss) from continuing operations available to Duke Energy Corporation common stockholders in dollar and basic per share amounts, adjusted for the dollar and per share impact of special items. The adjusted effective tax rate is calculated using pretax earnings and income tax expense, both adjusted to include the impact of noncontrolling interests and preferred dividends and to exclude the impact of special items. As discussed below, special items include certain charges and credits, which management believes are not indicative of Duke Energy's ongoing performance.
Management uses these non-GAAP financial measures for planning and forecasting, and for reporting financial results to the Board of Directors, employees, stockholders, analysts and investors. The most directly comparable GAAP measures for adjusted earnings, adjusted EPS and the adjusted effective tax rate are Net Income (Loss) Available to Duke Energy Corporation common stockholders (GAAP reported earnings (loss)), Basic earnings (loss) per share Available to Duke Energy Corporation common stockholders (GAAP reported earnings (loss) per share), and the reported effective tax rate, respectively.
Duke Energy News Release 5
Special items included in the periods presented include the following items, which management believes do not reflect ongoing costs:
•System post-implementation costs represents the net impact of charges related to nonrecurring customer billing adjustments as a result of implementation of a new customer system.
•Preferred redemption costs represents charges related to the redemption of Series B Preferred Stock.
•Regulatory matters primarily represents impairment charges related to Duke Energy Carolinas' North Carolina rate case settlement and Duke Energy Progress' North Carolina rate case order.
Due to the forward-looking nature of any forecasted adjusted earnings guidance, information to reconcile this non-GAAP financial measure to the most directly comparable GAAP financial measure is not available at this time, as management is unable to project all special items for future periods (such as legal settlements, the impact of regulatory orders or asset impairments).
Management evaluates segment performance based on segment income and other net loss. Segment income and other net loss is defined as income (loss) from continuing operations net of income attributable to noncontrolling interests and preferred stock dividends. Segment income and other net loss includes intercompany revenues and expenses that are eliminated in the Condensed Consolidated Financial Statements. Management also uses adjusted segment income and adjusted other net loss as a measure of historical and anticipated future segment performance. Adjusted segment income and adjusted other net loss is a non-GAAP financial measure, as it is based upon segment income and other net loss adjusted for special items, which are discussed above. Management believes the presentation of adjusted segment income and adjusted other net loss provides useful information to investors, as it provides them with an additional relevant comparison of a segment’s performance across periods. The most directly comparable GAAP measure for adjusted segment income or adjusted other net loss is segment income and other net loss.
Due to the forward-looking nature of any forecasted adjusted segment income or adjusted other net loss and any related growth rates for future periods, information to reconcile these non-GAAP financial measures to the most directly comparable GAAP financial measures is not available at this time, as the company is unable to forecast all special items, as discussed above.
Duke Energy’s adjusted earnings, adjusted EPS and adjusted segment income and adjusted other net loss may not be comparable to similarly titled measures of another company because other companies may not calculate the measures in the same manner.
Duke Energy News Release 6
Duke Energy
Duke Energy (NYSE: DUK), a Fortune 150 company headquartered in Charlotte, N.C., is one of America’s largest energy holding companies. The company's electric utilities serve 8.4 million customers in North Carolina, South Carolina, Florida, Indiana, Ohio and Kentucky, and collectively own 54,800 megawatts of energy capacity. Its natural gas utilities serve 1.7 million customers in North Carolina, South Carolina, Tennessee, Ohio and Kentucky.
Duke Energy is executing an ambitious clean energy transition, keeping reliability, affordability and accessibility at the forefront as the company works toward net-zero methane emissions from its natural gas business by 2030 and net-zero carbon emissions from electricity generation by 2050. The company is investing in major electric grid upgrades and cleaner generation, including expanded energy storage, renewables, natural gas and nuclear.
More information is available at duke-energy.com and the Duke Energy News Center. Follow Duke Energy on X, LinkedIn, Instagram and Facebook, and visit illumination for stories about the people and innovations powering our energy transition.
Forward-Looking Information
This document includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements are based on management’s beliefs and assumptions and can often be identified by terms and phrases that include “anticipate,” “believe,” “intend,” “estimate,” “expect,” “continue,” “should,” “could,” “may,” “plan,” “project,” “predict,” “will,” “potential,” “forecast,” “target,” “guidance,” “outlook” or other similar terminology. Various factors may cause actual results to be materially different than the suggested outcomes within forward-looking statements; accordingly, there is no assurance that such results will be realized. These factors include, but are not limited to:
◦The ability to implement our business strategy, including our carbon emission reduction goals;
◦State, federal and foreign legislative and regulatory initiatives, including costs of compliance with existing and future environmental requirements, including those related to climate change, as well as rulings that affect cost and investment recovery or have an impact on rate structures or market prices;
◦The extent and timing of costs and liabilities to comply with federal and state laws, regulations and legal requirements related to coal ash remediation, including amounts for required closure of certain ash impoundments, are uncertain and difficult to estimate;
◦The ability to timely recover eligible costs, including amounts associated with coal ash impoundment retirement obligations, asset retirement and construction costs related to carbon emissions reductions, and costs related to significant weather events, and to earn an adequate return on investment through rate case proceedings and the regulatory process;
◦The costs of decommissioning nuclear facilities could prove to be more extensive than amounts estimated and all costs may not be fully recoverable through the regulatory process;
◦The impact of extraordinary external events, such as the pandemic health event resulting from COVID-19, and their collateral consequences, including the disruption of global supply chains or the economic activity in our service territories;
◦Costs and effects of legal and administrative proceedings, settlements, investigations and claims;
◦Industrial, commercial and residential growth or decline in service territories or customer bases resulting from sustained downturns of the economy, storm damage, reduced customer usage due to cost pressures from inflation or fuel costs, and the economic health of our service territories or variations in customer usage patterns, including energy efficiency efforts, natural gas building and appliance electrification, and use of alternative energy sources, such as self-generation and distributed generation technologies;
Duke Energy News Release 7
◦Federal and state regulations, laws and other efforts designed to promote and expand the use of energy efficiency measures, natural gas electrification, and distributed generation technologies, such as private solar and battery storage, in Duke Energy service territories could result in a reduced number of customers, excess generation resources as well as stranded costs;
◦Advancements in technology;
◦Additional competition in electric and natural gas markets and continued industry consolidation;
◦The influence of weather and other natural phenomena on operations, financial position, and cash flows, including the economic, operational and other effects of severe storms, hurricanes, droughts, earthquakes and tornadoes, including extreme weather associated with climate change;
◦Changing investor, customer and other stakeholder expectations and demands including heightened emphasis on environmental, social and governance concerns and costs related thereto;
◦The ability to successfully operate electric generating facilities and deliver electricity to customers including direct or indirect effects to the company resulting from an incident that affects the United States electric grid or generating resources;
◦Operational interruptions to our natural gas distribution and transmission activities;
◦The availability of adequate interstate pipeline transportation capacity and natural gas supply;
◦The impact on facilities and business from a terrorist or other attack, war, vandalism, cybersecurity threats, data security breaches, operational events, information technology failures or other catastrophic events, such as severe storms, fires, explosions, pandemic health events or other similar occurrences;
◦The inherent risks associated with the operation of nuclear facilities, including environmental, health, safety, regulatory and financial risks, including the financial stability of third-party service providers;
◦The timing and extent of changes in commodity prices and interest rates and the ability to recover such costs through the regulatory process, where appropriate, and their impact on liquidity positions and the value of underlying assets;
◦The results of financing efforts, including the ability to obtain financing on favorable terms, which can be affected by various factors, including credit ratings, interest rate fluctuations, compliance with debt covenants and conditions, an individual utility’s generation mix, and general market and economic conditions;
◦Credit ratings of the Duke Energy Registrants may be different from what is expected;
◦Declines in the market prices of equity and fixed-income securities and resultant cash funding requirements for defined benefit pension plans, other post-retirement benefit plans and nuclear decommissioning trust funds;
◦Construction and development risks associated with the completion of the Duke Energy Registrants’ capital investment projects, including risks related to financing, timing and receipt of necessary regulatory approvals, obtaining and complying with terms of permits, meeting construction budgets and schedules and satisfying operating and environmental performance standards, as well as the ability to recover costs from customers in a timely manner, or at all;
◦Changes in rules for regional transmission organizations, including changes in rate designs and new and evolving capacity markets, and risks related to obligations created by the default of other participants;
◦The ability to control operation and maintenance costs;
◦The level of creditworthiness of counterparties to transactions;
◦The ability to obtain adequate insurance at acceptable costs and recover on claims made;
◦Employee workforce factors, including the potential inability to attract and retain key personnel;
◦The ability of subsidiaries to pay dividends or distributions to Duke Energy Corporation holding company (the Parent);
◦The performance of projects undertaken by our businesses and the success of efforts to invest in and develop new opportunities;
◦The effect of accounting and reporting pronouncements issued periodically by accounting standard-setting bodies and the SEC;
◦The impact of United States tax legislation to our financial condition, results of operations or cash flows and our credit ratings;
◦The impacts from potential impairments of goodwill or equity method investment carrying values;
Duke Energy News Release 8
◦Asset or business acquisitions and dispositions may not yield the anticipated benefits; and
◦The actions of activist shareholders could disrupt our operations, impact our ability to execute on our business strategy, or cause fluctuations in the trading price of our common stock.
Additional risks and uncertainties are identified and discussed in the Duke Energy Registrants' reports filed with the SEC and available at the SEC's website at sec.gov. In light of these risks, uncertainties and assumptions, the events described in the forward-looking statements might not occur or might occur to a different extent or at a different time than described. Forward-looking statements speak only as of the date they are made, and the Duke Energy Registrants expressly disclaim any obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
DUKE ENERGY CORPORATION
REPORTED TO ADJUSTED EARNINGS RECONCILIATION
Three Months Ended September 30, 2024
(Dollars in millions, except per share amounts)
| Special Items | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Reported Earnings | System Post-Implementation Costs | Preferred Redemption Costs | Discontinued Operations | Total Adjustments | Adjusted Earnings | |||||||||||||||||||||||||||||||||||||||||||||||||||
| SEGMENT INCOME | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Electric Utilities and Infrastructure | $ | 1,451 | $ | 13 | A | $ | — | $ | — | $ | 13 | $ | 1,464 | |||||||||||||||||||||||||||||||||||||||||||
| Gas Utilities and Infrastructure | (25) | 3 | B | — | — | 3 | (22) | |||||||||||||||||||||||||||||||||||||||||||||||||
| Total Reportable Segment Income | 1,426 | 16 | — | — | 16 | 1,442 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Other | (222) | — | 16 | C | — | 16 | (206) | |||||||||||||||||||||||||||||||||||||||||||||||||
| Discontinued Operations | 22 | — | — | (22) | D | (22) | — | |||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income Available to Duke Energy Corporation Common Stockholders | $ | 1,226 | $ | 16 | $ | 16 | $ | (22) | $ | 10 | $ | 1,236 | ||||||||||||||||||||||||||||||||||||||||||||
| EPS AVAILABLE TO DUKE ENERGY CORPORATION COMMON STOCKHOLDERS | $ | 1.60 | $ | 0.02 | $ | 0.02 | $ | (0.03) | $ | 0.02 | $ | 1.62 | ||||||||||||||||||||||||||||||||||||||||||||
Note: Earnings Per Share amounts are adjusted for accumulated dividends for Series B Preferred Stock of $0.02. Total EPS adjustments do not cross-foot due to rounding.
A – Net of $4 million tax benefit. $17 million recorded within Operating Revenues on the Condensed Consolidated Statements of Operations related to nonrecurring customer billing adjustments as a result of implementation of a new customer system.
B – Net of $1 million tax benefit. $1 million recorded within Operations, maintenance and other and $3 million recorded within Other Income and expenses on the Condensed Consolidated Statements of Operations related to nonrecurring customer billing adjustments as a result of implementation of a new customer system.
C – $16 million recorded within Preferred Redemption Costs on the Condensed Consolidated Statements of Operations related to the redemption of Series B Preferred Stock.
D – Recorded in Income (Loss) from Discontinued Operations, net of tax, and Net Income Attributable to Noncontrolling Interests on the Condensed Consolidated Statements of Operations.
Weighted Average Shares, basic (reported and adjusted) – 772 million
9
DUKE ENERGY CORPORATION
REPORTED TO ADJUSTED EARNINGS RECONCILIATION
Nine Months Ended September 30, 2024
(Dollars in millions, except per share amounts)
| Special Items | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Reported Earnings | Regulatory Matters | System Post-Implementation Costs | Preferred Redemption Costs | Discontinued Operations | Total Adjustments | Adjusted Earnings | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SEGMENT INCOME | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Electric Utilities and Infrastructure | $ | 3,562 | $ | 25 | A | $ | 13 | B | $ | — | $ | — | $ | 38 | $ | 3,600 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Gas Utilities and Infrastructure | 265 | — | 3 | C | — | — | 3 | 268 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Reportable Segment Income | 3,827 | 25 | 16 | — | — | 41 | 3,868 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Other | (625) | — | 16 | D | — | 16 | (609) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Discontinued Operations | 9 | — | — | — | (9) | E | (9) | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income Available to Duke Energy Corporation Common Stockholders | $ | 3,211 | $ | 25 | $ | 16 | $ | 16 | $ | (9) | $ | 48 | $ | 3,259 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EPS AVAILABLE TO DUKE ENERGY CORPORATION COMMON STOCKHOLDERS | $ | 4.17 | $ | 0.03 | $ | 0.02 | $ | 0.02 | $ | (0.01) | $ | 0.07 | $ | 4.24 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Note: Earnings Per Share amounts are adjusted for accumulated dividends for Series B Preferred Stock of $0.02. Total EPS adjustments do not cross-foot due to rounding.
A – Net of $6 million tax benefit at Duke Energy Carolinas and $2 million tax benefit at Duke Energy Progress.
•$33 million recorded within Impairment of assets and other charges, $2 million recorded within Operations, maintenance and other, and an $11 million reduction recorded within Interest Expense on the Duke Energy Carolinas' Condensed Consolidated Statement of Operations related to the South Carolina rate case order.
•$9 million recorded within Impairment of assets and other charges on the Duke Energy Progress' Condensed Consolidated Statement of Operations related to the South Carolina rate case order.
B – Net of $4 million tax benefit. $17 million recorded within Operating Revenues on the Condensed Consolidated Statements of Operations related to nonrecurring customer billing adjustments as a result of implementation of a new customer system.
C – Net of $1 million tax benefit. $1 million recorded within Operations, maintenance and other and $3 million recorded within Other Income and expenses on the Condensed Consolidated Statements of Operations related to nonrecurring customer billing adjustments as a result of implementation of a new customer system.
D – $16 million recorded within Preferred Redemption Costs on the Condensed Consolidated Statements of Operations related to the redemption of Series B Preferred Stock.
E – Recorded in Income (Loss) from Discontinued Operations, net of tax, and Net Income Attributable to Noncontrolling Interests on the Condensed Consolidated Statements of Operations.
Weighted Average Shares, basic (reported and adjusted) – 772 million
10
DUKE ENERGY CORPORATION
REPORTED TO ADJUSTED EARNINGS RECONCILIATION
Three Months Ended September 30, 2023
(Dollars in millions, except per share amounts)
| Special Item | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Reported Earnings | Regulatory Matters | Discontinued Operations | Total Adjustments | Adjusted Earnings | |||||||||||||||||||||||||||||||||||||||||||||||||
| SEGMENT INCOME | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Electric Utilities and Infrastructure | $ | 1,447 | $ | 84 | A | $ | — | $ | 84 | $ | 1,531 | ||||||||||||||||||||||||||||||||||||||||||
| Gas Utilities and Infrastructure | 15 | — | — | — | 15 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Total Reportable Segment Income | 1,462 | 84 | — | 84 | 1,546 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Other | (59) | — | — | — | (59) | ||||||||||||||||||||||||||||||||||||||||||||||||
| Discontinued Operations | (190) | — | 190 | B | 190 | — | |||||||||||||||||||||||||||||||||||||||||||||||
| Net Income Available to Duke Energy Corporation Common Stockholders | $ | 1,213 | $ | 84 | $ | 190 | $ | 274 | $ | 1,487 | |||||||||||||||||||||||||||||||||||||||||||
| EPS AVAILABLE TO DUKE ENERGY CORPORATION COMMON STOCKHOLDERS | $ | 1.59 | $ | 0.11 | $ | 0.24 | $ | 0.35 | $ | 1.94 | |||||||||||||||||||||||||||||||||||||||||||
Note: Earnings Per Share amounts are adjusted for accumulated dividends for Series B Preferred Stock of $0.02.
A – Net of $17 million tax benefit at Duke Energy Carolinas and $10 million tax benefit at Duke Energy Progress.
•$62 million recorded within Impairment of assets and other charges and $8 million within Operations, maintenance and other on the Duke Energy Carolinas' Condensed Consolidated
Statement of Operations primarily related to the North Carolina rate case settlement.
•$33 million recorded within Impairment of assets and other charges and $8 million within Operations, maintenance and other on the Duke Energy Progress' Condensed Consolidated
Statement of Operations primarily related to the North Carolina rate case order.
B – Recorded in Income (Loss) from Discontinued Operations, net of tax, and Net Income Attributable to Noncontrolling Interests on the Condensed Consolidated Statements of Operations.
Weighted Average Shares, basic (reported and adjusted) – 771 million
11
DUKE ENERGY CORPORATION
REPORTED TO ADJUSTED EARNINGS RECONCILIATION
Nine Months Ended September 30, 2023
(Dollars in millions, except per share amounts)
| Special Item | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Reported Earnings | Regulatory Matters | Discontinued Operations | Total Adjustments | Adjusted Earnings | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SEGMENT INCOME | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Electric Utilities and Infrastructure | $ | 3,088 | $ | 84 | A | $ | — | $ | 84 | $ | 3,172 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Gas Utilities and Infrastructure | 327 | — | — | — | 327 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Reportable Segment Income | 3,415 | 84 | — | 84 | 3,499 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Other | (388) | — | — | — | (388) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Discontinued Operations | (1,283) | — | 1,283 | B | 1,283 | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income Available to Duke Energy Corporation Common Stockholders | $ | 1,744 | $ | 84 | $ | 1,283 | $ | 1,367 | $ | 3,111 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| EPS AVAILABLE TO DUKE ENERGY CORPORATION COMMON STOCKHOLDERS | $ | 2.27 | $ | 0.11 | $ | 1.67 | $ | 1.78 | $ | 4.05 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Note: Earnings Per Share amounts are adjusted for accumulated dividends for Series B Preferred Stock of $0.02.
A – Net of $17 million tax benefit at Duke Energy Carolinas and $10 million tax benefit at Duke Energy Progress.
•$62 million recorded within Impairment of assets and other charges and $8 million within Operations, maintenance and other on the Duke Energy Carolinas' Condensed Consolidated
Statement of Operations primarily related to the North Carolina rate case settlement.
•$33 million recorded within Impairment of assets and other charges and $8 million within Operations, maintenance and other on the Duke Energy Progress' Condensed Consolidated
Statement of Operations primarily related to the North Carolina rate case order.
B – Recorded in Income (Loss) from Discontinued Operations, net of tax, and Net Income Attributable to Noncontrolling Interests on the Condensed Consolidated Statements of Operations.
Weighted Average Shares, basic (reported and adjusted) – 771 million
12
DUKE ENERGY CORPORATION
EFFECTIVE TAX RECONCILIATION
September 2024
(Dollars in millions)
| Three Months Ended September 30, 2024 | Nine Months Ended September 30, 2024 | |||||||||||||||||||||||||
| Balance | Effective Tax Rate | Balance | Effective Tax Rate | |||||||||||||||||||||||
| Reported Income From Continuing Operations Before Income Taxes | $ | 1,453 | $ | 3,856 | ||||||||||||||||||||||
| Regulatory Matters | — | 33 | ||||||||||||||||||||||||
| System Post-Implementation Costs | 21 | 21 | ||||||||||||||||||||||||
| Preferred Redemption Costs | 16 | 16 | ||||||||||||||||||||||||
| Noncontrolling Interests | (37) | (79) | ||||||||||||||||||||||||
| Preferred Dividends and Redemption Costs | (55) | (108) | ||||||||||||||||||||||||
| Adjusted Pretax Income | $ | 1,398 | $ | 3,739 | ||||||||||||||||||||||
| Reported Income Tax Expense From Continuing Operations | $ | 163 | 11.2 | % | $ | 481 | 12.5 | % | ||||||||||||||||||
| Regulatory Matters | — | 8 | ||||||||||||||||||||||||
| System Post-Implementation Costs | 5 | 5 | ||||||||||||||||||||||||
Noncontrolling Interest Portion of Income Taxes(a) | (6) | (14) | ||||||||||||||||||||||||
| Adjusted Tax Expense | $ | 162 | 11.6 | % | $ | 480 | 12.8 | % | ||||||||||||||||||
| Three Months Ended September 30, 2023 | Nine Months Ended September 30, 2023 | |||||||||||||||||||||||||
| Balance | Effective Tax Rate | Balance | Effective Tax Rate | |||||||||||||||||||||||
| Reported Income From Continuing Operations Before Income Taxes | $ | 1,515 | $ | 3,510 | ||||||||||||||||||||||
| Regulatory Matters | 111 | 111 | ||||||||||||||||||||||||
| Noncontrolling Interests | (39) | (92) | ||||||||||||||||||||||||
| Preferred Dividends | (39) | (92) | ||||||||||||||||||||||||
| Adjusted Pretax Income | $ | 1,548 | $ | 3,437 | ||||||||||||||||||||||
| Reported Income Tax Expense From Continuing Operations | $ | 42 | 2.8 | % | $ | 316 | 9.0 | % | ||||||||||||||||||
| Regulatory Matters | 27 | 27 | ||||||||||||||||||||||||
Noncontrolling Interest Portion of Income Taxes(a) | (8) | (17) | ||||||||||||||||||||||||
| Adjusted Tax Expense | $ | 61 | 3.9 | % | $ | 326 | 9.5 | % | ||||||||||||||||||
(a) Income tax related to non-pass-through entities for tax purposes.
13
DUKE ENERGY CORPORATION
EARNINGS VARIANCES
September 2024 QTD vs. Prior Year
| (Dollars per share) | Electric Utilities and Infrastructure | Gas Utilities and Infrastructure | Other | Discontinued Operations | Consolidated | ||||||||||||||||||||||||||||||||||||||||||||||||
| 2023 QTD Reported Earnings Per Share | $ | 1.88 | $ | 0.01 | $ | (0.06) | $ | (0.24) | $ | 1.59 | |||||||||||||||||||||||||||||||||||||||||||
| Regulatory Matters | 0.11 | — | — | — | 0.11 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Discontinued Operations | — | — | — | 0.24 | 0.24 | ||||||||||||||||||||||||||||||||||||||||||||||||
| 2023 QTD Adjusted Earnings Per Share | $ | 1.99 | $ | 0.01 | $ | (0.06) | $ | — | $ | 1.94 | |||||||||||||||||||||||||||||||||||||||||||
| Weather | (0.03) | — | — | — | (0.03) | ||||||||||||||||||||||||||||||||||||||||||||||||
| Volume | 0.03 | — | — | — | 0.03 | ||||||||||||||||||||||||||||||||||||||||||||||||
Riders and Other Retail Margin(a) | 0.05 | — | — | — | 0.05 | ||||||||||||||||||||||||||||||||||||||||||||||||
Rate case impacts, net(b) | 0.07 | — | — | — | 0.07 | ||||||||||||||||||||||||||||||||||||||||||||||||
Operations and maintenance, net of recoverables(c) | (0.09) | (0.01) | — | — | (0.10) | ||||||||||||||||||||||||||||||||||||||||||||||||
Interest Expense(d) | (0.04) | (0.01) | (0.04) | — | (0.09) | ||||||||||||||||||||||||||||||||||||||||||||||||
| AFUDC Equity | 0.01 | — | — | — | 0.01 | ||||||||||||||||||||||||||||||||||||||||||||||||
Depreciation and amortization(d) | (0.06) | (0.01) | — | — | (0.07) | ||||||||||||||||||||||||||||||||||||||||||||||||
Other(e) | (0.03) | (0.01) | (0.15) | — | (0.19) | ||||||||||||||||||||||||||||||||||||||||||||||||
| Total variance | $ | (0.09) | $ | (0.04) | $ | (0.19) | $ | — | $ | (0.32) | |||||||||||||||||||||||||||||||||||||||||||
| 2024 QTD Adjusted Earnings Per Share | $ | 1.90 | $ | (0.03) | $ | (0.25) | $ | — | $ | 1.62 | |||||||||||||||||||||||||||||||||||||||||||
| System Post-Implementation Costs | (0.02) | — | — | — | (0.02) | ||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Redemption Costs | — | — | (0.02) | — | (0.02) | ||||||||||||||||||||||||||||||||||||||||||||||||
| Discontinued Operations | — | — | — | 0.03 | 0.03 | ||||||||||||||||||||||||||||||||||||||||||||||||
| 2024 QTD Reported Earnings Per Share | $ | 1.88 | $ | (0.03) | $ | (0.27) | $ | 0.03 | $ | 1.60 | |||||||||||||||||||||||||||||||||||||||||||
Note: Earnings Per Share amounts are calculated using the consolidated statutory income tax rate for all drivers. Basic weighted average shares outstanding increased from 771 million to 772 million. Totals may not foot or cross-foot due to rounding. | |||||||||||||||||||||||||||||||||||||||||||||||||||||
(a) Electric Utilities and Infrastructure includes higher grid modernization riders and transmission revenues (+$0.04).
(b) Electric Utilities and Infrastructure includes impacts from DEC North Carolina rates, effective January 2024, and DEC South Carolina rates, effective August 2024, (+$0.05), DEF multiyear rate plan revenue increases (+$0.01) and DEK rates, effective October 2023 (+$0.01).
(c) Electric Utilities and Infrastructure includes $0.08 of storm costs in the current year.
(d) Electric Utilities and Infrastructure excludes rate case impacts.
(e) Other includes a favorable adjustment related to certain allowable tax deductions in the prior year (-$0.16).
14
DUKE ENERGY CORPORATION
EARNINGS VARIANCES
September 2024 YTD vs. Prior Year
| (Dollars per share) | Electric Utilities and Infrastructure | Gas Utilities and Infrastructure | Other | Discontinued Operations | Consolidated | ||||||||||||||||||||||||||||||||||||||||||||||||
| 2023 YTD Reported Earnings Per Share | $ | 4.01 | $ | 0.42 | $ | (0.49) | $ | (1.67) | $ | 2.27 | |||||||||||||||||||||||||||||||||||||||||||
| Regulatory Matters | 0.11 | — | — | — | 0.11 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Discontinued Operations | — | — | — | 1.67 | 1.67 | ||||||||||||||||||||||||||||||||||||||||||||||||
| 2023 YTD Adjusted Earnings Per Share | $ | 4.12 | $ | 0.42 | $ | (0.49) | $ | — | $ | 4.05 | |||||||||||||||||||||||||||||||||||||||||||
| Weather | 0.26 | — | — | — | 0.26 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Volume | 0.20 | — | — | — | 0.20 | ||||||||||||||||||||||||||||||||||||||||||||||||
Riders and Other Retail Margin(a) | 0.14 | 0.04 | — | — | 0.18 | ||||||||||||||||||||||||||||||||||||||||||||||||
Rate case impacts, net(b) | 0.25 | 0.02 | — | — | 0.27 | ||||||||||||||||||||||||||||||||||||||||||||||||
Wholesale(c) | 0.02 | — | — | — | 0.02 | ||||||||||||||||||||||||||||||||||||||||||||||||
Operations and maintenance, net of recoverables(d) | (0.07) | (0.03) | — | — | (0.10) | ||||||||||||||||||||||||||||||||||||||||||||||||
Interest Expense(e) | (0.12) | (0.03) | (0.11) | — | (0.26) | ||||||||||||||||||||||||||||||||||||||||||||||||
| AFUDC Equity | 0.04 | — | — | — | 0.04 | ||||||||||||||||||||||||||||||||||||||||||||||||
Depreciation and amortization(e) | (0.17) | (0.03) | — | — | (0.20) | ||||||||||||||||||||||||||||||||||||||||||||||||
Other(f) | (0.01) | (0.04) | (0.17) | — | (0.22) | ||||||||||||||||||||||||||||||||||||||||||||||||
| Total variance | $ | 0.54 | $ | (0.07) | $ | (0.28) | $ | — | $ | 0.19 | |||||||||||||||||||||||||||||||||||||||||||
| 2024 YTD Adjusted Earnings Per Share | $ | 4.66 | $ | 0.35 | $ | (0.77) | $ | — | $ | 4.24 | |||||||||||||||||||||||||||||||||||||||||||
| Regulatory Matters | (0.03) | — | — | — | (0.03) | ||||||||||||||||||||||||||||||||||||||||||||||||
| System Post-Implementation Costs | (0.02) | — | — | — | (0.02) | ||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Redemption Costs | — | — | (0.02) | — | (0.02) | ||||||||||||||||||||||||||||||||||||||||||||||||
| Discontinued Operations | — | — | — | 0.01 | 0.01 | ||||||||||||||||||||||||||||||||||||||||||||||||
| 2024 YTD Reported Earnings Per Share | $ | 4.61 | $ | 0.35 | $ | (0.79) | $ | 0.01 | $ | 4.17 | |||||||||||||||||||||||||||||||||||||||||||
Note: Earnings Per Share amounts are calculated using the consolidated statutory income tax rate for all drivers. Basic weighted average shares outstanding increased from 771 million to 772 million. Totals may not foot or cross-foot due to rounding. | |||||||||||||||||||||||||||||||||||||||||||||||||||||
(a) Electric Utilities and Infrastructure includes higher grid modernization riders and transmission revenues (+$0.12). Gas Utilities and Infrastructure includes higher revenues from Tennessee ARM (+$0.02), riders and customer growth.
(b) Electric Utilities and Infrastructure includes impacts from DEC North Carolina rates, effective January 2024, and DEC South Carolina rates, effective August 2024 (+$0.18), DEP South Carolina rates, effective April 2023 and DEP North Carolina rates, effective October 2023 (+$0.05) and DEK rates, effective October 2023 (+$0.02), partially offset by the impact of lower DOE nuclear fuel storage funding, net of DEF multiyear rate plan revenue increases (-$0.01). Gas Utilities and Infrastructure includes impacts from DEO rates, effective November 2023.
(c) Primarily due to higher capacity rates.
(d) Electric Utilities and Infrastructure includes $0.11 of storm costs in the current year.
(e) Electric Utilities and Infrastructure excludes rate case impacts.
(f) Other includes a favorable adjustment related to certain allowable tax deductions in the prior year (-$0.16).
15
| DUKE ENERGY CORPORATION | |||||||||||||||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||
| (In millions, except per share amounts) | |||||||||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||
| September 30, | September 30, | ||||||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||
| Operating Revenues | |||||||||||||||||||||||||||||
| Regulated electric | $ | 7,775 | $ | 7,640 | $ | 21,253 | $ | 20,140 | |||||||||||||||||||||
| Regulated natural gas | 298 | 284 | 1,511 | 1,497 | |||||||||||||||||||||||||
| Nonregulated electric and other | 81 | 70 | 233 | 211 | |||||||||||||||||||||||||
| Total operating revenues | 8,154 | 7,994 | 22,997 | 21,848 | |||||||||||||||||||||||||
| Operating Expenses | |||||||||||||||||||||||||||||
| Fuel used in electric generation and purchased power | 2,644 | 2,571 | 7,207 | 6,987 | |||||||||||||||||||||||||
| Cost of natural gas | 70 | 57 | 380 | 434 | |||||||||||||||||||||||||
| Operation, maintenance and other | 1,409 | 1,428 | 4,108 | 4,113 | |||||||||||||||||||||||||
| Depreciation and amortization | 1,516 | 1,353 | 4,312 | 3,913 | |||||||||||||||||||||||||
| Property and other taxes | 383 | 394 | 1,162 | 1,136 | |||||||||||||||||||||||||
| Impairment of assets and other charges | (5) | 88 | 39 | 96 | |||||||||||||||||||||||||
| Total operating expenses | 6,017 | 5,891 | 17,208 | 16,679 | |||||||||||||||||||||||||
| Gains on Sales of Other Assets and Other, net | 7 | 8 | 25 | 46 | |||||||||||||||||||||||||
| Operating Income | 2,144 | 2,111 | 5,814 | 5,215 | |||||||||||||||||||||||||
| Other Income and Expenses | |||||||||||||||||||||||||||||
| Equity in earnings of unconsolidated affiliates | 15 | 45 | 53 | 85 | |||||||||||||||||||||||||
| Other income and expenses, net | 166 | 133 | 502 | 431 | |||||||||||||||||||||||||
| Total other income and expenses | 181 | 178 | 555 | 516 | |||||||||||||||||||||||||
| Interest Expense | 872 | 774 | 2,513 | 2,221 | |||||||||||||||||||||||||
| Income From Continuing Operations Before Income Taxes | 1,453 | 1,515 | 3,856 | 3,510 | |||||||||||||||||||||||||
| Income Tax Expense From Continuing Operations | 163 | 42 | 481 | 316 | |||||||||||||||||||||||||
| Income From Continuing Operations | 1,290 | 1,473 | 3,375 | 3,194 | |||||||||||||||||||||||||
| Income (Loss) From Discontinued Operations, net of tax | 25 | (152) | 12 | (1,316) | |||||||||||||||||||||||||
| Net Income | 1,315 | 1,321 | 3,387 | 1,878 | |||||||||||||||||||||||||
| Less: Net Income Attributable to Noncontrolling Interests | 34 | 69 | 68 | 42 | |||||||||||||||||||||||||
| Net Income Attributable to Duke Energy Corporation | 1,281 | 1,252 | 3,319 | 1,836 | |||||||||||||||||||||||||
| Less: Preferred Dividends | 39 | 39 | 92 | 92 | |||||||||||||||||||||||||
| Less: Preferred Redemption Costs | 16 | — | 16 | — | |||||||||||||||||||||||||
| Net Income Available to Duke Energy Corporation Common Stockholders | $ | 1,226 | $ | 1,213 | $ | 3,211 | $ | 1,744 | |||||||||||||||||||||
| Earnings Per Share – Basic and Diluted | |||||||||||||||||||||||||||||
| Income from continuing operations available to Duke Energy Corporation common stockholders | |||||||||||||||||||||||||||||
| Basic and Diluted | $ | 1.57 | $ | 1.83 | $ | 4.16 | $ | 3.94 | |||||||||||||||||||||
| Income (loss) from discontinued operations attributable to Duke Energy Corporation common stockholders | |||||||||||||||||||||||||||||
| Basic and Diluted | $ | 0.03 | $ | (0.24) | $ | 0.01 | $ | (1.67) | |||||||||||||||||||||
| Net income available to Duke Energy Corporation common stockholders | |||||||||||||||||||||||||||||
| Basic and Diluted | $ | 1.60 | $ | 1.59 | $ | 4.17 | $ | 2.27 | |||||||||||||||||||||
| Weighted average shares outstanding | |||||||||||||||||||||||||||||
| Basic | 772 | 771 | 772 | 771 | |||||||||||||||||||||||||
| Diluted | 773 | 771 | 772 | 771 | |||||||||||||||||||||||||
16
DUKE ENERGY CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
| (In millions) | September 30, 2024 | December 31, 2023 | |||||||||
| ASSETS | |||||||||||
| Current Assets | |||||||||||
| Cash and cash equivalents | $ | 376 | $ | 253 | |||||||
| Receivables (net of allowance for doubtful accounts of $127 at 2024 and $55 at 2023) | 2,161 | 1,112 | |||||||||
| Receivables of VIEs (net of allowance for doubtful accounts of $91 at 2024 and $150 at 2023) | 1,971 | 3,019 | |||||||||
| Receivable from sales of Commercial Renewables Disposal Groups | 545 | — | |||||||||
| Inventory (includes $477 at 2024 and $462 at 2023 related to VIEs) | 4,338 | 4,292 | |||||||||
| Regulatory assets (includes $119 at 2024 and $110 at 2023 related to VIEs) | 2,300 | 3,648 | |||||||||
| Assets held for sale | 4 | 14 | |||||||||
| Other (includes $76 at 2024 and $90 at 2023 related to VIEs) | 447 | 431 | |||||||||
| Total current assets | 12,142 | 12,769 | |||||||||
| Property, Plant and Equipment | |||||||||||
| Cost | 179,542 | 171,353 | |||||||||
| Accumulated depreciation and amortization | (58,146) | (56,038) | |||||||||
| Net property, plant and equipment | 121,396 | 115,315 | |||||||||
| Other Noncurrent Assets | |||||||||||
| Goodwill | 19,303 | 19,303 | |||||||||
| Regulatory assets (includes $1,716 at 2024 and $1,642 at 2023 related to VIEs) | 13,778 | 13,618 | |||||||||
| Nuclear decommissioning trust funds | 11,511 | 10,143 | |||||||||
| Operating lease right-of-use assets, net | 1,146 | 1,092 | |||||||||
| Investments in equity method unconsolidated affiliates | 477 | 492 | |||||||||
| Assets held for sale | 81 | $ | 197 | ||||||||
| Other | 3,732 | 3,964 | |||||||||
| Total other noncurrent assets | 50,028 | 48,809 | |||||||||
| Total Assets | $ | 183,566 | $ | 176,893 | |||||||
| LIABILITIES AND EQUITY | |||||||||||
| Current Liabilities | |||||||||||
| Accounts payable (includes $212 at 2024 and $188 at 2023 related to VIEs) | $ | 3,953 | $ | 4,228 | |||||||
| Notes payable and commercial paper | 3,947 | 4,288 | |||||||||
| Taxes accrued | 1,016 | 816 | |||||||||
| Interest accrued | 809 | 745 | |||||||||
| Current maturities of long-term debt (includes $1,012 at 2024 and $428 at 2023 related to VIEs) | 3,597 | 2,800 | |||||||||
| Asset retirement obligations | 639 | 596 | |||||||||
| Regulatory liabilities | 1,267 | 1,369 | |||||||||
| Liabilities associated with assets held for sale | 77 | 122 | |||||||||
| Other | 2,122 | 2,319 | |||||||||
| Total current liabilities | 17,427 | 17,283 | |||||||||
| Long-Term Debt (includes $1,842 at 2024 and $3,000 at 2023 related to VIEs) | 76,524 | 72,452 | |||||||||
| Other Noncurrent Liabilities | |||||||||||
| Deferred income taxes | 10,859 | 10,556 | |||||||||
| Asset retirement obligations | 9,511 | 8,560 | |||||||||
| Regulatory liabilities | 14,926 | 14,039 | |||||||||
| Operating lease liabilities | 956 | 917 | |||||||||
| Accrued pension and other post-retirement benefit costs | 432 | 485 | |||||||||
| Investment tax credits | 866 | 864 | |||||||||
| Liabilities associated with assets held for sale | 85 | $ | 157 | ||||||||
| Other (includes $33 at 2024 and $35 at 2023 related to VIEs) | 1,731 | 1,393 | |||||||||
| Total other noncurrent liabilities | 39,366 | 36,971 | |||||||||
| Commitments and Contingencies | |||||||||||
| Equity | |||||||||||
| Preferred stock, Series A, $0.001 par value, 40 million depositary shares authorized and outstanding at 2024 and 2023 | 973 | 973 | |||||||||
| Preferred stock, Series B, $0.001 par value, 1 million shares authorized; 0 and 1 million shares outstanding at 2024 and 2023 | — | 989 | |||||||||
| Common stock, $0.001 par value, 2 billion shares authorized; 772 million and 771 million shares outstanding at 2024 and 2023 | 1 | 1 | |||||||||
| Additional paid-in capital | 45,060 | 44,920 | |||||||||
| Retained earnings | 3,052 | 2,235 | |||||||||
| Accumulated other comprehensive income (loss) | 47 | (6) | |||||||||
| Total Duke Energy Corporation stockholders' equity | 49,133 | 49,112 | |||||||||
| Noncontrolling interests | 1,116 | 1,075 | |||||||||
| Total equity | 50,249 | 50,187 | |||||||||
| Total Liabilities and Equity | $ | 183,566 | $ | 176,893 | |||||||
17
| DUKE ENERGY CORPORATION | |||||||||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||
| (In millions) | |||||||||||||||||||||||
| Nine Months Ended September 30, | |||||||||||||||||||||||
| 2024 | 2023 | ||||||||||||||||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES | |||||||||||||||||||||||
| Net Income | $ | 3,387 | $ | 1,878 | |||||||||||||||||||
| Adjustments to reconcile net income to net cash provided by operating activities | 5,564 | 5,431 | |||||||||||||||||||||
| Net cash provided by operating activities | 8,951 | 7,309 | |||||||||||||||||||||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||||||||||||||||||||||
| Net cash used in investing activities | (9,851) | (9,751) | |||||||||||||||||||||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||||||||||||||||||||||
| Net cash provided by financing activities | 990 | 2,413 | |||||||||||||||||||||
| Net increase (decrease) in cash, cash equivalents and restricted cash | 90 | (29) | |||||||||||||||||||||
| Cash, cash equivalents and restricted cash at beginning of period | 357 | 603 | |||||||||||||||||||||
| Cash, cash equivalents and restricted cash at end of period | $ | 447 | $ | 574 | |||||||||||||||||||
18
DUKE ENERGY CORPORATION
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(Unaudited)
| Three Months Ended September 30, 2024 | ||||||||||||||||||||
| (In millions) | Electric Utilities and Infrastructure | Gas Utilities and Infrastructure | Other | Eliminations/Adjustments | Duke Energy | |||||||||||||||
| Operating Revenues | ||||||||||||||||||||
| Regulated electric | $ | 7,792 | $ | — | $ | — | $ | (17) | $ | 7,775 | ||||||||||
| Regulated natural gas | — | 321 | — | (23) | 298 | |||||||||||||||
| Nonregulated electric and other | 60 | 11 | 42 | (32) | 81 | |||||||||||||||
| Total operating revenues | 7,852 | 332 | 42 | (72) | 8,154 | |||||||||||||||
| Operating Expenses | ||||||||||||||||||||
| Fuel used in electric generation and purchased power | 2,664 | — | — | (20) | 2,644 | |||||||||||||||
| Cost of natural gas | — | 70 | — | — | 70 | |||||||||||||||
| Operation, maintenance and other | 1,387 | 113 | (44) | (47) | 1,409 | |||||||||||||||
| Depreciation and amortization | 1,352 | 100 | 72 | (8) | 1,516 | |||||||||||||||
| Property and other taxes | 345 | 36 | 3 | (1) | 383 | |||||||||||||||
| Impairment of assets and other charges | (5) | — | — | — | (5) | |||||||||||||||
| Total operating expenses | 5,743 | 319 | 31 | (76) | 6,017 | |||||||||||||||
| Gains on Sales of Other Assets and Other, net | 2 | — | 5 | — | 7 | |||||||||||||||
| Operating Income | 2,111 | 13 | 16 | 4 | 2,144 | |||||||||||||||
| Other Income and Expenses | ||||||||||||||||||||
| Equity in earnings of unconsolidated affiliates | 2 | 3 | 10 | — | 15 | |||||||||||||||
| Other income and expenses, net | 127 | 12 | 62 | (35) | 166 | |||||||||||||||
| Total Other Income and Expenses | 129 | 15 | 72 | (35) | 181 | |||||||||||||||
| Interest Expense | 514 | 67 | 321 | (30) | 872 | |||||||||||||||
| Income (Loss) from Continuing Operations before Income Taxes | 1,726 | (39) | (233) | (1) | 1,453 | |||||||||||||||
| Income Tax Expense (Benefit) from Continuing Operations | 244 | (14) | (66) | (1) | 163 | |||||||||||||||
| Income (Loss) from Continuing Operations | 1,482 | (25) | (167) | — | 1,290 | |||||||||||||||
| Less: Net Income Attributable to Noncontrolling Interest | 31 | — | — | — | 31 | |||||||||||||||
| Net Income (Loss) Attributable to Duke Energy Corporation | 1,451 | (25) | (167) | — | 1,259 | |||||||||||||||
| Less: Preferred Dividends | — | — | 39 | — | 39 | |||||||||||||||
| Less: Preferred Redemption Costs | — | — | 16 | — | 16 | |||||||||||||||
| Segment Income (Loss)/Other Net Loss | $ | 1,451 | $ | (25) | $ | (222) | $ | — | $ | 1,204 | ||||||||||
| Discontinued Operations | 22 | |||||||||||||||||||
| Net Income Available to Duke Energy Corporation Common Stockholders | $ | 1,226 | ||||||||||||||||||
| Segment Income (Loss)/Other Net Loss | $ | 1,451 | $ | (25) | $ | (222) | $ | — | $ | 1,204 | ||||||||||
| Special Items | 13 | 3 | 16 | — | 32 | |||||||||||||||
Adjusted Earnings(a) | $ | 1,464 | $ | (22) | $ | (206) | $ | — | $ | 1,236 | ||||||||||
(a) See Reported to Adjusted Earnings Reconciliation for a detailed reconciliation of Segment Income/Other Net Loss to Adjusted Earnings.
19
DUKE ENERGY CORPORATION
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(Unaudited)
| Nine Months Ended September 30, 2024 | ||||||||||||||||||||
| (In millions) | Electric Utilities and Infrastructure | Gas Utilities and Infrastructure | Other | Eliminations/Adjustments | Duke Energy | |||||||||||||||
| Operating Revenues | ||||||||||||||||||||
| Regulated electric | $ | 21,305 | $ | — | $ | — | $ | (52) | $ | 21,253 | ||||||||||
| Regulated natural gas | — | 1,579 | — | (68) | 1,511 | |||||||||||||||
| Nonregulated electric and other | 170 | 36 | 120 | (93) | 233 | |||||||||||||||
| Total operating revenues | 21,475 | 1,615 | 120 | (213) | 22,997 | |||||||||||||||
| Operating Expenses | ||||||||||||||||||||
| Fuel used in electric generation and purchased power | 7,266 | — | — | (59) | 7,207 | |||||||||||||||
| Cost of natural gas | — | 380 | — | — | 380 | |||||||||||||||
| Operation, maintenance and other | 3,965 | 359 | (70) | (146) | 4,108 | |||||||||||||||
| Depreciation and amortization | 3,823 | 294 | 216 | (21) | 4,312 | |||||||||||||||
| Property and other taxes | 1,033 | 120 | 10 | (1) | 1,162 | |||||||||||||||
| Impairment of assets and other charges | 38 | — | 1 | — | 39 | |||||||||||||||
| Total operating expenses | 16,125 | 1,153 | 157 | (227) | 17,208 | |||||||||||||||
| Gains on Sales of Other Assets and Other, net | 9 | — | 16 | — | 25 | |||||||||||||||
| Operating Income (Loss) | 5,359 | 462 | (21) | 14 | 5,814 | |||||||||||||||
| Other Income and Expenses | ||||||||||||||||||||
| Equity in earnings of unconsolidated affiliates | 4 | 3 | 46 | — | 53 | |||||||||||||||
| Other income and expenses, net | 397 | 46 | 172 | (113) | 502 | |||||||||||||||
| Total Other Income and Expenses | 401 | 49 | 218 | (113) | 555 | |||||||||||||||
| Interest Expense | 1,501 | 189 | 921 | (98) | 2,513 | |||||||||||||||
| Income (Loss) from Continuing Operations before Income Taxes | 4,259 | 322 | (724) | (1) | 3,856 | |||||||||||||||
| Income Tax Expense (Benefit) from Continuing Operations | 631 | 57 | (207) | — | 481 | |||||||||||||||
| Income (Loss) from Continuing Operations | 3,628 | 265 | (517) | (1) | 3,375 | |||||||||||||||
| Less: Net Income Attributable to Noncontrolling Interest | 66 | — | — | (1) | 65 | |||||||||||||||
| Net Income (Loss) Attributable to Duke Energy Corporation | 3,562 | 265 | (517) | — | 3,310 | |||||||||||||||
| Less: Preferred Dividends | — | — | 92 | — | 92 | |||||||||||||||
| Less: Preferred Redemption Costs | — | — | 16 | — | 16 | |||||||||||||||
| Segment Income/Other Net Loss | $ | 3,562 | $ | 265 | $ | (625) | $ | — | $ | 3,202 | ||||||||||
| Discontinued Operations | 9 | |||||||||||||||||||
| Net Income Available to Duke Energy Corporation Common Stockholders | $ | 3,211 | ||||||||||||||||||
| Segment Income/Other Net Loss | $ | 3,562 | $ | 265 | $ | (625) | $ | — | $ | 3,202 | ||||||||||
| Special Items | 38 | 3 | 16 | — | 57 | |||||||||||||||
Adjusted Earnings(a) | $ | 3,600 | $ | 268 | $ | (609) | $ | — | $ | 3,259 | ||||||||||
(a) See Reported to Adjusted Earnings Reconciliation for a detailed reconciliation of Segment Income/Other Net Loss to Adjusted Earnings.
20
DUKE ENERGY CORPORATION
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(Unaudited)
| Three Months Ended September 30, 2023 | ||||||||||||||||||||
| (In millions) | Electric Utilities and Infrastructure | Gas Utilities and Infrastructure | Other | Eliminations/Adjustments | Duke Energy | |||||||||||||||
| Operating Revenues | ||||||||||||||||||||
| Regulated electric | $ | 7,658 | $ | — | $ | — | $ | (18) | $ | 7,640 | ||||||||||
| Regulated natural gas | — | 307 | — | (23) | 284 | |||||||||||||||
| Nonregulated electric and other | 57 | 6 | 33 | (26) | 70 | |||||||||||||||
| Total operating revenues | 7,715 | 313 | 33 | (67) | 7,994 | |||||||||||||||
| Operating Expenses | ||||||||||||||||||||
| Fuel used in electric generation and purchased power | 2,591 | — | — | (20) | 2,571 | |||||||||||||||
| Cost of natural gas | — | 57 | — | — | 57 | |||||||||||||||
| Operation, maintenance and other | 1,398 | 103 | (29) | (44) | 1,428 | |||||||||||||||
| Depreciation and amortization | 1,209 | 88 | 63 | (7) | 1,353 | |||||||||||||||
| Property and other taxes | 392 | 32 | (30) | — | 394 | |||||||||||||||
| Impairment of assets and other charges | 88 | — | — | — | 88 | |||||||||||||||
| Total operating expenses | 5,678 | 280 | 4 | (71) | 5,891 | |||||||||||||||
| Gains on Sales of Other Assets and Other, net | 2 | — | 5 | 1 | 8 | |||||||||||||||
| Operating Income | 2,039 | 33 | 34 | 5 | 2,111 | |||||||||||||||
| Other Income and Expenses | ||||||||||||||||||||
| Equity in earnings of unconsolidated affiliates | 2 | 21 | 22 | — | 45 | |||||||||||||||
| Other income and expenses, net | 129 | 18 | 25 | (39) | 133 | |||||||||||||||
| Total Other Income and Expenses | 131 | 39 | 47 | (39) | 178 | |||||||||||||||
| Interest Expense | 468 | 56 | 283 | (33) | 774 | |||||||||||||||
| Income (Loss) from Continuing Operations before Income Taxes | 1,702 | 16 | (202) | (1) | 1,515 | |||||||||||||||
| Income Tax Expense (Benefit) from Continuing Operations | 224 | 1 | (182) | (1) | 42 | |||||||||||||||
| Income (Loss) from Continuing Operations | 1,478 | 15 | (20) | — | 1,473 | |||||||||||||||
| Less: Net Income Attributable to Noncontrolling Interest | 31 | — | — | — | 31 | |||||||||||||||
| Net Income (Loss) Attributable to Duke Energy Corporation | 1,447 | 15 | (20) | — | 1,442 | |||||||||||||||
| Less: Preferred Dividends | — | — | 39 | — | 39 | |||||||||||||||
| Segment Income/Other Net Loss | $ | 1,447 | $ | 15 | $ | (59) | $ | — | $ | 1,403 | ||||||||||
| Discontinued Operations | (190) | |||||||||||||||||||
| Net Income Available to Duke Energy Corporation Common Stockholders | $ | 1,213 | ||||||||||||||||||
| Segment Income/Other Net Loss | $ | 1,447 | $ | 15 | $ | (59) | $ | — | $ | 1,403 | ||||||||||
| Other Adjustments | 84 | — | — | — | 84 | |||||||||||||||
Adjusted Earnings(a) | $ | 1,531 | $ | 15 | $ | (59) | $ | — | $ | 1,487 | ||||||||||
(a) See Reported to Adjusted Earnings Reconciliation for a detailed reconciliation of Segment Income/Other Net Loss to Adjusted Earnings.
21
DUKE ENERGY CORPORATION
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(Unaudited)
| Nine Months Ended September 30, 2023 | ||||||||||||||||||||
| (In millions) | Electric Utilities and Infrastructure | Gas Utilities and Infrastructure | Other | Eliminations/Adjustments | Duke Energy | |||||||||||||||
| Operating Revenues | ||||||||||||||||||||
| Regulated electric | $ | 20,190 | $ | — | $ | — | $ | (50) | $ | 20,140 | ||||||||||
| Regulated natural gas | — | 1,565 | — | (68) | 1,497 | |||||||||||||||
| Nonregulated electric and other | 173 | 18 | 98 | (78) | 211 | |||||||||||||||
| Total operating revenues | 20,363 | 1,583 | 98 | (196) | 21,848 | |||||||||||||||
| Operating Expenses | ||||||||||||||||||||
| Fuel used in electric generation and purchased power | 7,045 | — | — | (58) | 6,987 | |||||||||||||||
| Cost of natural gas | — | 434 | — | — | 434 | |||||||||||||||
| Operation, maintenance and other | 4,008 | 332 | (97) | (130) | 4,113 | |||||||||||||||
| Depreciation and amortization | 3,493 | 257 | 184 | (21) | 3,913 | |||||||||||||||
| Property and other taxes | 1,077 | 93 | (34) | — | 1,136 | |||||||||||||||
| Impairment of assets and other charges | 100 | (4) | — | — | 96 | |||||||||||||||
| Total operating expenses | 15,723 | 1,112 | 53 | (209) | 16,679 | |||||||||||||||
| Gains (Losses) on Sales of Other Assets and Other, net | 30 | (1) | 16 | 1 | 46 | |||||||||||||||
| Operating Income | 4,670 | 470 | 61 | 14 | 5,215 | |||||||||||||||
| Other Income and Expenses | ||||||||||||||||||||
| Equity in earnings of unconsolidated affiliates | 5 | 33 | 47 | — | 85 | |||||||||||||||
| Other income and expenses, net | 383 | 53 | 121 | (126) | 431 | |||||||||||||||
| Total Other Income and Expenses | 388 | 86 | 168 | (126) | 516 | |||||||||||||||
| Interest Expense | 1,364 | 158 | 810 | (111) | 2,221 | |||||||||||||||
| Income (Loss) From Continuing Operations Before Income Taxes | 3,694 | 398 | (581) | (1) | 3,510 | |||||||||||||||
| Income Tax Expense (Benefit) from Continuing Operations | 531 | 71 | (285) | (1) | 316 | |||||||||||||||
| Income (Loss) from Continuing Operations | 3,163 | 327 | (296) | — | 3,194 | |||||||||||||||
| Less: Net Income Attributable to Noncontrolling Interest | 75 | — | — | — | 75 | |||||||||||||||
| Net Income (Loss) Attributable to Duke Energy Corporation | 3,088 | 327 | (296) | — | 3,119 | |||||||||||||||
| Less: Preferred Dividends | — | — | 92 | — | 92 | |||||||||||||||
| Segment Income/Other Net Loss | $ | 3,088 | $ | 327 | $ | (388) | $ | — | $ | 3,027 | ||||||||||
| Discontinued Operations | (1,283) | |||||||||||||||||||
| Net Income Available to Duke Energy Corporation Common Stockholders | $ | 1,744 | ||||||||||||||||||
| Segment Income/Other Net Loss | $ | 3,088 | $ | 327 | $ | (388) | $ | — | $ | 3,027 | ||||||||||
| Special Items | 84 | — | — | — | 84 | |||||||||||||||
Adjusted Earnings(a) | $ | 3,172 | $ | 327 | $ | (388) | $ | — | $ | 3,111 | ||||||||||
(a) See Reported to Adjusted Earnings Reconciliation for a detailed reconciliation of Segment Income/Other Net Loss to Adjusted Earnings.
22
DUKE ENERGY CORPORATION
CONDENSED CONSOLIDATING BALANCE SHEETS – ASSETS
(Unaudited)
| September 30, 2024 | |||||||||||||||||
| (In millions) | Electric Utilities and Infrastructure | Gas Utilities and Infrastructure | Other(a) | Eliminations/ Adjustments | Duke Energy | ||||||||||||
| Current Assets | |||||||||||||||||
| Cash and cash equivalents | $ | 90 | $ | 40 | $ | 246 | $ | — | $ | 376 | |||||||
| Receivables, net | 1,960 | 183 | 18 | — | 2,161 | ||||||||||||
| Receivables of variable interest entities, net | 1,971 | — | — | — | 1,971 | ||||||||||||
| Receivables from affiliated companies | 73 | 78 | 708 | (859) | — | ||||||||||||
| Receivable from sales of Commercial Renewables Disposal Groups | — | — | 545 | — | 545 | ||||||||||||
| Notes receivable from affiliated companies | 111 | 9 | 1,376 | (1,496) | — | ||||||||||||
| Inventory | 4,225 | 75 | 38 | — | 4,338 | ||||||||||||
| Regulatory assets | 2,018 | 192 | 90 | — | 2,300 | ||||||||||||
| Assets held for sale | — | — | 4 | — | 4 | ||||||||||||
| Other | 229 | 105 | 141 | (28) | 447 | ||||||||||||
| Total current assets | 10,677 | 682 | 3,166 | (2,383) | 12,142 | ||||||||||||
| Property, Plant and Equipment | |||||||||||||||||
| Cost | 159,022 | 17,512 | 3,089 | (81) | 179,542 | ||||||||||||
| Accumulated depreciation and amortization | (52,745) | (3,573) | (1,827) | (1) | (58,146) | ||||||||||||
| Net property, plant and equipment | 106,277 | 13,939 | 1,262 | (82) | 121,396 | ||||||||||||
| Other Noncurrent Assets | |||||||||||||||||
| Goodwill | 17,379 | 1,924 | — | — | 19,303 | ||||||||||||
| Regulatory assets | 12,478 | 820 | 480 | — | 13,778 | ||||||||||||
| Nuclear decommissioning trust funds | 11,511 | — | — | — | 11,511 | ||||||||||||
| Operating lease right-of-use assets, net | 778 | 4 | 363 | 1 | 1,146 | ||||||||||||
| Investments in equity method unconsolidated affiliates | 98 | 243 | 136 | — | 477 | ||||||||||||
| Investment in consolidated subsidiaries | 468 | 6 | 73,870 | (74,344) | — | ||||||||||||
| Assets held for sale | — | — | 81 | — | 81 | ||||||||||||
| Other | 2,567 | 328 | 1,464 | (627) | 3,732 | ||||||||||||
| Total other noncurrent assets | 45,279 | 3,325 | 76,394 | (74,970) | 50,028 | ||||||||||||
| Total Assets | 162,233 | 17,946 | 80,822 | (77,435) | 183,566 | ||||||||||||
| Segment reclassifications, intercompany balances and other | (762) | (94) | (76,579) | 77,435 | — | ||||||||||||
| Segment Assets | $ | 161,471 | $ | 17,852 | $ | 4,243 | $ | — | $ | 183,566 | |||||||
(a) Includes amounts in held for sale accounts related to the Commercial Renewables Disposal Groups.
23
DUKE ENERGY CORPORATION
CONDENSED CONSOLIDATING BALANCE SHEETS – LIABILITIES AND EQUITY
(Unaudited)
| September 30, 2024 | ||||||||||||||||||||
| (In millions) | Electric Utilities and Infrastructure | Gas Utilities and Infrastructure | Other(a) | Eliminations/ Adjustments | Duke Energy | |||||||||||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts payable | $ | 3,194 | $ | 242 | $ | 517 | $ | — | $ | 3,953 | ||||||||||
| Accounts payable to affiliated companies | 614 | 48 | 176 | (838) | — | |||||||||||||||
| Notes payable to affiliated companies | 855 | 582 | 59 | (1,496) | — | |||||||||||||||
| Notes payable and commercial paper | — | — | 3,947 | — | 3,947 | |||||||||||||||
| Taxes accrued | 1,093 | 38 | (115) | — | 1,016 | |||||||||||||||
| Interest accrued | 490 | 60 | 259 | — | 809 | |||||||||||||||
| Current maturities of long-term debt | 2,027 | 208 | 1,368 | (6) | 3,597 | |||||||||||||||
| Asset retirement obligations | 639 | — | — | — | 639 | |||||||||||||||
| Regulatory liabilities | 1,148 | 119 | — | — | 1,267 | |||||||||||||||
| Liabilities associated with assets held for sale | — | — | 77 | — | 77 | |||||||||||||||
| Other | 1,623 | 83 | 465 | (49) | 2,122 | |||||||||||||||
| Total current liabilities | 11,683 | 1,380 | 6,753 | (2,389) | 17,427 | |||||||||||||||
| Long-Term Debt | 45,516 | 4,758 | 26,326 | (76) | 76,524 | |||||||||||||||
| Long-Term Debt Payable to Affiliated Companies | 618 | 7 | — | (625) | — | |||||||||||||||
| Other Noncurrent Liabilities | ||||||||||||||||||||
| Deferred income taxes | 11,988 | 1,511 | (2,641) | 1 | 10,859 | |||||||||||||||
| Asset retirement obligations | 9,423 | 88 | — | — | 9,511 | |||||||||||||||
| Regulatory liabilities | 13,684 | 1,212 | 30 | — | 14,926 | |||||||||||||||
| Operating lease liabilities | 691 | 8 | 257 | — | 956 | |||||||||||||||
| Accrued pension and other post-retirement benefit costs | 196 | 29 | 207 | — | 432 | |||||||||||||||
| Investment tax credits | 865 | 1 | — | — | 866 | |||||||||||||||
| Liabilities associated with assets held for sale | — | — | 85 | — | 85 | |||||||||||||||
| Other | 1,145 | 216 | 559 | (189) | 1,731 | |||||||||||||||
| Total other noncurrent liabilities | 37,992 | 3,065 | (1,503) | (188) | 39,366 | |||||||||||||||
| Equity | ||||||||||||||||||||
| Total Duke Energy Corporation stockholders' equity | 65,334 | 8,728 | 49,227 | (74,156) | 49,133 | |||||||||||||||
| Noncontrolling interests | 1,090 | 8 | 19 | (1) | 1,116 | |||||||||||||||
| Total equity | 66,424 | 8,736 | 49,246 | (74,157) | 50,249 | |||||||||||||||
| Total Liabilities and Equity | 162,233 | 17,946 | 80,822 | (77,435) | 183,566 | |||||||||||||||
| Segment reclassifications, intercompany balances and other | (762) | (94) | (76,579) | 77,435 | — | |||||||||||||||
| Segment Liabilities and Equity | $ | 161,471 | $ | 17,852 | $ | 4,243 | $ | — | $ | 183,566 | ||||||||||
(a) Includes amounts in held for sale accounts related to the Commercial Renewables Disposal Groups.
24
ELECTRIC UTILITIES AND INFRASTRUCTURE
CONDENSED CONSOLIDATING SEGMENT INCOME
(Unaudited)
| Three Months Ended September 30, 2024 | |||||||||||||||||||||||
| (In millions) | Duke Energy Carolinas | Duke Energy Progress | Duke Energy Florida | Duke Energy Ohio(a) | Duke Energy Indiana | Eliminations/ Other | Electric Utilities and Infrastructure | ||||||||||||||||
| Operating Revenues | $ | 2,707 | $ | 1,914 | $ | 1,940 | $ | 497 | $ | 836 | $ | (42) | $ | 7,852 | |||||||||
| Operating Expenses | |||||||||||||||||||||||
| Fuel used in electric generation and purchased power | 922 | 679 | 705 | 146 | 267 | (55) | 2,664 | ||||||||||||||||
| Operation, maintenance and other | 461 | 374 | 272 | 106 | 169 | 5 | 1,387 | ||||||||||||||||
| Depreciation and amortization | 472 | 354 | 286 | 70 | 166 | 4 | 1,352 | ||||||||||||||||
| Property and other taxes | 88 | 43 | 127 | 79 | 7 | 1 | 345 | ||||||||||||||||
| Impairment of assets and other charges | (2) | (3) | — | — | — | — | (5) | ||||||||||||||||
| Total operating expenses | 1,941 | 1,447 | 1,390 | 401 | 609 | (45) | 5,743 | ||||||||||||||||
| Gains on Sales of Other Assets and Other, net | — | 1 | 1 | — | — | — | 2 | ||||||||||||||||
| Operating Income | 766 | 468 | 551 | 96 | 227 | 3 | 2,111 | ||||||||||||||||
Other Income and Expenses, net(b) | 59 | 31 | 20 | 3 | 15 | 1 | 129 | ||||||||||||||||
| Interest Expense | 189 | 127 | 114 | 32 | 58 | (6) | 514 | ||||||||||||||||
| Income Before Income Taxes | 636 | 372 | 457 | 67 | 184 | 10 | 1,726 | ||||||||||||||||
| Income Tax Expense | 50 | 48 | 94 | 10 | 29 | 13 | 244 | ||||||||||||||||
Less: Net Income Attributable to Noncontrolling Interest(c) | — | — | — | — | — | 31 | 31 | ||||||||||||||||
| Segment Income | $ | 586 | $ | 324 | $ | 363 | $ | 57 | $ | 155 | $ | (34) | $ | 1,451 | |||||||||
(a) Includes results of the wholly owned subsidiary, Duke Energy Kentucky.
(b) Includes an equity component of allowance for funds used during construction of $27 million for Duke Energy Carolinas, $17 million for Duke Energy Progress, $3 million for Duke Energy Florida and $6 million for Duke Energy Indiana.
(c) Includes a noncontrolling interest in Duke Energy Indiana.
25
ELECTRIC UTILITIES AND INFRASTRUCTURE
CONDENSED CONSOLIDATING SEGMENT INCOME
(Unaudited)
| Nine Months Ended September 30, 2024 | |||||||||||||||||||||||
| (In millions) | Duke Energy Carolinas | Duke Energy Progress | Duke Energy Florida | Duke Energy Ohio(a) | Duke Energy Indiana | Eliminations/ Other | Electric Utilities and Infrastructure | ||||||||||||||||
| Operating Revenues | $ | 7,411 | $ | 5,338 | $ | 5,092 | $ | 1,431 | $ | 2,342 | $ | (139) | $ | 21,475 | |||||||||
| Operating Expenses | |||||||||||||||||||||||
| Fuel used in electric generation and purchased power | 2,531 | 1,896 | 1,833 | 416 | 761 | (171) | 7,266 | ||||||||||||||||
| Operation, maintenance and other | 1,335 | 1,063 | 770 | 287 | 508 | 2 | 3,965 | ||||||||||||||||
| Depreciation and amortization | 1,306 | 999 | 796 | 201 | 507 | 14 | 3,823 | ||||||||||||||||
| Property and other taxes | 271 | 144 | 350 | 230 | 37 | 1 | 1,033 | ||||||||||||||||
| Impairment of assets and other charges | 32 | 6 | — | — | — | — | 38 | ||||||||||||||||
| Total operating expenses | 5,475 | 4,108 | 3,749 | 1,134 | 1,813 | (154) | 16,125 | ||||||||||||||||
| Gains on Sales of Other Assets and Other, net | 1 | 2 | 2 | — | — | 4 | 9 | ||||||||||||||||
| Operating Income | 1,937 | 1,232 | 1,345 | 297 | 529 | 19 | 5,359 | ||||||||||||||||
Other Income and Expenses, net(b) | 183 | 102 | 64 | 10 | 44 | (2) | 401 | ||||||||||||||||
| Interest Expense | 537 | 370 | 339 | 93 | 173 | (11) | 1,501 | ||||||||||||||||
| Income Before Income Taxes | 1,583 | 964 | 1,070 | 214 | 400 | 28 | 4,259 | ||||||||||||||||
| Income Tax Expense | 159 | 137 | 214 | 33 | 65 | 23 | 631 | ||||||||||||||||
Less: Net Income Attributable to Noncontrolling Interest(c) | — | — | — | — | — | 66 | 66 | ||||||||||||||||
| Segment Income | $ | 1,424 | $ | 827 | $ | 856 | $ | 181 | $ | 335 | $ | (61) | $ | 3,562 | |||||||||
(a) Includes results of the wholly owned subsidiary, Duke Energy Kentucky.
(b) Includes an equity component of allowance for funds used during construction of $85 million for Duke Energy Carolinas, $44 million for Duke Energy Progress, $11 million for Duke Energy Florida, $2 million for Duke Energy Ohio and $13 million for Duke Energy Indiana.
(c) Includes a noncontrolling interest in Duke Energy Indiana.
26
ELECTRIC UTILITIES AND INFRASTRUCTURE
CONDENSED CONSOLIDATING BALANCE SHEETS – ASSETS
(Unaudited)
| September 30, 2024 | |||||||||||||||||||||||
| (In millions) | Duke Energy Carolinas | Duke Energy Progress | Duke Energy Florida | Duke Energy Ohio(a) | Duke Energy Indiana | Eliminations/ Adjustments(b) | Electric Utilities and Infrastructure | ||||||||||||||||
| Current Assets | |||||||||||||||||||||||
| Cash and cash equivalents | $ | 13 | $ | 46 | $ | 16 | $ | 5 | $ | 8 | $ | 2 | $ | 90 | |||||||||
| Receivables, net | 250 | 178 | 760 | 346 | 416 | 10 | 1,960 | ||||||||||||||||
| Receivables of variable interest entities, net | 1,149 | 822 | — | — | — | — | 1,971 | ||||||||||||||||
| Receivables from affiliated companies | 202 | 14 | 2 | 23 | 5 | (173) | 73 | ||||||||||||||||
| Notes receivable from affiliated companies | 177 | — | — | 23 | — | (89) | 111 | ||||||||||||||||
| Inventory | 1,482 | 1,320 | 686 | 156 | 580 | 1 | 4,225 | ||||||||||||||||
| Regulatory assets | 927 | 691 | 261 | 36 | 105 | (2) | 2,018 | ||||||||||||||||
| Other | 48 | 62 | 40 | 10 | 77 | (8) | 229 | ||||||||||||||||
| Total current assets | 4,248 | 3,133 | 1,765 | 599 | 1,191 | (259) | 10,677 | ||||||||||||||||
| Property, Plant and Equipment | |||||||||||||||||||||||
| Cost | 58,465 | 41,720 | 29,924 | 8,963 | 19,896 | 54 | 159,022 | ||||||||||||||||
| Accumulated depreciation and amortization | (20,026) | (15,947) | (7,496) | (2,472) | (6,836) | 32 | (52,745) | ||||||||||||||||
| Net property, plant and equipment | 38,439 | 25,773 | 22,428 | 6,491 | 13,060 | 86 | 106,277 | ||||||||||||||||
| Other Noncurrent Assets | |||||||||||||||||||||||
| Goodwill | — | — | — | 596 | — | 16,783 | 17,379 | ||||||||||||||||
| Regulatory assets | 3,867 | 4,489 | 2,071 | 380 | 1,013 | 658 | 12,478 | ||||||||||||||||
| Nuclear decommissioning trust funds | 6,505 | 4,657 | 349 | — | — | — | 11,511 | ||||||||||||||||
| Operating lease right-of-use assets, net | 85 | 353 | 290 | 7 | 42 | 1 | 778 | ||||||||||||||||
| Investments in equity method unconsolidated affiliates | — | — | 1 | — | — | 97 | 98 | ||||||||||||||||
| Investment in consolidated subsidiaries | 54 | 9 | 2 | 402 | 1 | — | 468 | ||||||||||||||||
| Other | 1,165 | 719 | 496 | 70 | 383 | (266) | 2,567 | ||||||||||||||||
| Total other noncurrent assets | 11,676 | 10,227 | 3,209 | 1,455 | 1,439 | 17,273 | 45,279 | ||||||||||||||||
| Total Assets | 54,363 | 39,133 | 27,402 | 8,545 | 15,690 | 17,100 | 162,233 | ||||||||||||||||
| Segment reclassifications, intercompany balances and other | (444) | (111) | (12) | (449) | (8) | 262 | (762) | ||||||||||||||||
| Reportable Segment Assets | $ | 53,919 | $ | 39,022 | $ | 27,390 | $ | 8,096 | $ | 15,682 | $ | 17,362 | $ | 161,471 | |||||||||
(a) Includes balances of the wholly owned subsidiary Duke Energy Kentucky.
(b) Includes the elimination of intercompany balances, purchase accounting adjustments and Commercial Transmission and Duke Energy Indiana Holdco, LLC balances.
27
ELECTRIC UTILITIES AND INFRASTRUCTURE
CONDENSED CONSOLIDATING BALANCE SHEETS – LIABILITIES AND EQUITY
(Unaudited)
| September 30, 2024 | |||||||||||||||||||||||
| (In millions) | Duke Energy Carolinas | Duke Energy Progress | Duke Energy Florida | Duke Energy Ohio(a) | Duke Energy Indiana | Eliminations/ Adjustments(b) | Electric Utilities and Infrastructure | ||||||||||||||||
| Current Liabilities | |||||||||||||||||||||||
| Accounts payable | $ | 1,302 | $ | 502 | $ | 882 | $ | 245 | $ | 261 | $ | 2 | $ | 3,194 | |||||||||
| Accounts payable to affiliated companies | 230 | 322 | 127 | 19 | 61 | (145) | 614 | ||||||||||||||||
| Notes payable to affiliated companies | — | 610 | 195 | 127 | 11 | (88) | 855 | ||||||||||||||||
| Taxes accrued | 386 | 194 | 238 | 211 | 61 | 3 | 1,093 | ||||||||||||||||
| Interest accrued | 158 | 86 | 127 | 44 | 74 | 1 | 490 | ||||||||||||||||
| Current maturities of long-term debt | 520 | 983 | 436 | 93 | 4 | (9) | 2,027 | ||||||||||||||||
| Asset retirement obligations | 253 | 225 | 2 | 7 | 152 | — | 639 | ||||||||||||||||
| Regulatory liabilities | 576 | 295 | 82 | 30 | 165 | — | 1,148 | ||||||||||||||||
| Other | 589 | 442 | 331 | 64 | 198 | (1) | 1,623 | ||||||||||||||||
| Total current liabilities | 4,014 | 3,659 | 2,420 | 840 | 987 | (237) | 11,683 | ||||||||||||||||
| Long-Term Debt | 16,212 | 11,190 | 9,812 | 3,205 | 4,647 | 450 | 45,516 | ||||||||||||||||
| Long-Term Debt Payable to Affiliated Companies | 300 | 150 | — | 18 | 150 | — | 618 | ||||||||||||||||
| Other Noncurrent Liabilities | |||||||||||||||||||||||
| Deferred income taxes | 4,137 | 2,560 | 2,767 | 870 | 1,571 | 83 | 11,988 | ||||||||||||||||
| Asset retirement obligations | 3,727 | 4,293 | 203 | 69 | 1,126 | 5 | 9,423 | ||||||||||||||||
| Regulatory liabilities | 6,586 | 4,778 | 700 | 233 | 1,411 | (24) | 13,684 | ||||||||||||||||
| Operating lease liabilities | 75 | 337 | 234 | 7 | 38 | — | 691 | ||||||||||||||||
| Accrued pension and other post-retirement benefit costs | 45 | 138 | 92 | 70 | 94 | (243) | 196 | ||||||||||||||||
| Investment tax credits | 302 | 130 | 242 | 5 | 186 | — | 865 | ||||||||||||||||
| Other | 653 | 271 | 160 | 59 | 15 | (13) | 1,145 | ||||||||||||||||
| Total other noncurrent liabilities | 15,525 | 12,507 | 4,398 | 1,313 | 4,441 | (192) | 37,992 | ||||||||||||||||
| Equity | |||||||||||||||||||||||
| Total Duke Energy Corporation stockholders equity | 18,312 | 11,627 | 10,772 | 3,169 | 5,465 | 15,989 | 65,334 | ||||||||||||||||
Noncontrolling interests(c) | — | — | — | — | — | 1,090 | 1,090 | ||||||||||||||||
| Total equity | 18,312 | 11,627 | 10,772 | 3,169 | 5,465 | 17,079 | 66,424 | ||||||||||||||||
| Total Liabilities and Equity | 54,363 | 39,133 | 27,402 | 8,545 | 15,690 | 17,100 | 162,233 | ||||||||||||||||
| Segment reclassifications, intercompany balances and other | (444) | (111) | (12) | (449) | (8) | 262 | (762) | ||||||||||||||||
| Reportable Segment Liabilities and Equity | $ | 53,919 | $ | 39,022 | $ | 27,390 | $ | 8,096 | $ | 15,682 | $ | 17,362 | $ | 161,471 | |||||||||
(a) Includes balances of the wholly owned subsidiary Duke Energy Kentucky.
(b) Includes the elimination of intercompany balances, purchase accounting adjustments and Commercial Transmission and Duke Energy Indiana Holdco, LLC balances.
(c) Includes a noncontrolling interest in Duke Energy Indiana.
28
GAS UTILITIES AND INFRASTRUCTURE
CONDENSED CONSOLIDATING SEGMENT INCOME
(Unaudited)
| Three Months Ended September 30, 2024 | |||||||||||||||||
| (In millions) | Duke Energy Ohio(a) | Piedmont Natural Gas LDC | Midstream Pipelines and Storage(b) | Eliminations/ Adjustments | Gas Utilities and Infrastructure | ||||||||||||
| Operating Revenues | $ | 108 | $ | 219 | $ | 4 | $ | 1 | $ | 332 | |||||||
| Operating Expenses | |||||||||||||||||
| Cost of natural gas | 18 | 52 | — | — | 70 | ||||||||||||
| Operation, maintenance and other | 25 | 86 | 2 | — | 113 | ||||||||||||
| Depreciation and amortization | 32 | 65 | 2 | 1 | 100 | ||||||||||||
| Property and other taxes | 20 | 16 | — | — | 36 | ||||||||||||
| Total operating expenses | 95 | 219 | 4 | 1 | 319 | ||||||||||||
| Losses on Sales of Other Assets and Other, net | — | — | (1) | 1 | — | ||||||||||||
| Operating Income (Loss) | 13 | — | (1) | 1 | 13 | ||||||||||||
| Other Income and Expenses | |||||||||||||||||
| Equity in earnings of unconsolidated affiliates | — | — | 3 | — | 3 | ||||||||||||
| Other income and expenses, net | (1) | 12 | — | 1 | 12 | ||||||||||||
| Total other income and expenses | (1) | 12 | 3 | 1 | 15 | ||||||||||||
| Interest Expense | 18 | 47 | 1 | 1 | 67 | ||||||||||||
| Income (Loss) Before Income Taxes | (6) | (35) | 1 | 1 | (39) | ||||||||||||
| Income Tax Expense (Benefit) | (2) | (10) | (3) | 1 | (14) | ||||||||||||
| Segment Income (Loss) | $ | (4) | $ | (25) | $ | 4 | $ | — | $ | (25) | |||||||
(a) Includes results of the wholly owned subsidiary Duke Energy Kentucky.
(b) Primarily earnings from investments in Sabal Trail and Cardinal pipelines, as well as Hardy and Pine Needle storage facilities.
29
GAS UTILITIES AND INFRASTRUCTURE
CONDENSED CONSOLIDATING SEGMENT INCOME
(Unaudited)
| Nine Months Ended September 30, 2024 | |||||||||||||||||
| (In millions) | Duke Energy Ohio(a) | Piedmont Natural Gas LDC | Midstream Pipelines and Storage(b) | Eliminations/ Adjustments | Gas Utilities and Infrastructure | ||||||||||||
| Operating Revenues | $ | 460 | $ | 1,139 | $ | 15 | $ | 1 | $ | 1,615 | |||||||
| Operating Expenses | |||||||||||||||||
| Cost of natural gas | 100 | 280 | — | — | 380 | ||||||||||||
| Operation, maintenance and other | 87 | 264 | 8 | — | 359 | ||||||||||||
| Depreciation and amortization | 96 | 191 | 6 | 1 | 294 | ||||||||||||
| Property and other taxes | 73 | 47 | — | — | 120 | ||||||||||||
| Total operating expenses | 356 | 782 | 14 | 1 | 1,153 | ||||||||||||
| Operating Income | 104 | 357 | 1 | — | 462 | ||||||||||||
| Other Income and Expenses, net | |||||||||||||||||
| Equity in earnings of unconsolidated affiliates | — | — | 3 | — | 3 | ||||||||||||
| Other income and expenses, net | 3 | 42 | — | 1 | 46 | ||||||||||||
| Other Income and Expenses, net | 3 | 42 | 3 | 1 | 49 | ||||||||||||
| Interest Expense | 50 | 135 | 3 | 1 | 189 | ||||||||||||
| Income Before Income Taxes | 57 | 264 | 1 | — | 322 | ||||||||||||
| Income Tax Expense (Benefit) | 11 | 48 | (2) | — | 57 | ||||||||||||
| Segment Income | $ | 46 | $ | 216 | $ | 3 | $ | — | $ | 265 | |||||||
(a) Includes results of the wholly owned subsidiary Duke Energy Kentucky.
(b) Includes earnings from investments in Sabal Trail and Cardinal pipelines, as well as Hardy and Pine Needle storage facilities.
30
GAS UTILITIES AND INFRASTRUCTURE
CONDENSED CONSOLIDATING BALANCE SHEETS – ASSETS
(Unaudited)
| September 30, 2024 | |||||||||||||||||
| (In millions) | Duke Energy Ohio(a) | Piedmont Natural Gas LDC | Midstream Pipelines and Storage | Eliminations/ Adjustments(b) | Gas Utilities and Infrastructure | ||||||||||||
| Current Assets | |||||||||||||||||
| Cash and cash equivalents | $ | 3 | $ | 4 | $ | 33 | $ | — | $ | 40 | |||||||
| Receivables, net | 55 | 126 | 3 | (1) | 183 | ||||||||||||
| Receivables from affiliated companies | — | 79 | 77 | (78) | 78 | ||||||||||||
| Notes receivable from affiliated companies | 12 | — | — | (3) | 9 | ||||||||||||
| Inventory | 16 | 58 | — | 1 | 75 | ||||||||||||
| Regulatory assets | 38 | 154 | — | — | 192 | ||||||||||||
| Other | 21 | 80 | 6 | (2) | 105 | ||||||||||||
| Total current assets | 145 | 501 | 119 | (83) | 682 | ||||||||||||
| Property, Plant and Equipment | |||||||||||||||||
| Cost | 4,821 | 12,618 | 73 | — | 17,512 | ||||||||||||
| Accumulated depreciation and amortization | (1,168) | (2,397) | (8) | — | (3,573) | ||||||||||||
| Net property, plant and equipment | 3,653 | 10,221 | 65 | — | 13,939 | ||||||||||||
| Other Noncurrent Assets | |||||||||||||||||
| Goodwill | 324 | 49 | — | 1,551 | 1,924 | ||||||||||||
| Regulatory assets | 322 | 427 | — | 71 | 820 | ||||||||||||
| Operating lease right-of-use assets, net | 1 | 4 | — | (1) | 4 | ||||||||||||
| Investments in equity method unconsolidated affiliates | — | — | 238 | 5 | 243 | ||||||||||||
| Investment in consolidated subsidiaries | — | — | — | 6 | 6 | ||||||||||||
| Other | 23 | 284 | 18 | 3 | 328 | ||||||||||||
| Total other noncurrent assets | 670 | 764 | 256 | 1,635 | 3,325 | ||||||||||||
| Total Assets | 4,468 | 11,486 | 440 | 1,552 | 17,946 | ||||||||||||
| Segment reclassifications, intercompany balances and other | (12) | (80) | (77) | 75 | (94) | ||||||||||||
| Reportable Segment Assets | $ | 4,456 | $ | 11,406 | $ | 363 | $ | 1,627 | $ | 17,852 | |||||||
(a) Includes balances of the wholly owned subsidiary Duke Energy Kentucky.
(b) Includes the elimination of intercompany balances and purchase accounting adjustments.
31
GAS UTILITIES AND INFRASTRUCTURE
CONDENSED CONSOLIDATING BALANCE SHEETS – LIABILITIES AND EQUITY
(Unaudited)
| September 30, 2024 | |||||||||||||||||
| (In millions) | Duke Energy Ohio(a) | Piedmont Natural Gas LDC | Midstream Pipelines and Storage | Eliminations/ Adjustments(b) | Gas Utilities and Infrastructure | ||||||||||||
| Current Liabilities | |||||||||||||||||
| Accounts payable | $ | 33 | $ | 196 | $ | 13 | $ | — | $ | 242 | |||||||
| Accounts payable to affiliated companies | 4 | 99 | 24 | (79) | 48 | ||||||||||||
| Notes payable to affiliated companies | 72 | 513 | — | (3) | 582 | ||||||||||||
| Taxes accrued | 26 | 50 | (38) | — | 38 | ||||||||||||
| Interest accrued | 11 | 50 | — | (1) | 60 | ||||||||||||
| Current maturities of long-term debt | 58 | 150 | — | — | 208 | ||||||||||||
| Regulatory liabilities | 28 | 91 | — | — | 119 | ||||||||||||
| Other | 3 | 74 | 5 | 1 | 83 | ||||||||||||
| Total current liabilities | 235 | 1,223 | 4 | (82) | 1,380 | ||||||||||||
| Long-Term Debt | 784 | 3,853 | 63 | 58 | 4,758 | ||||||||||||
| Long-Term Debt Payable to Affiliated Companies | 7 | — | — | — | 7 | ||||||||||||
| Other Noncurrent Liabilities | |||||||||||||||||
| Deferred income taxes | 455 | 995 | 60 | 1 | 1,511 | ||||||||||||
| Asset retirement obligations | 61 | 27 | — | — | 88 | ||||||||||||
| Regulatory liabilities | 242 | 958 | — | 12 | 1,212 | ||||||||||||
| Operating lease liabilities | — | 8 | — | — | 8 | ||||||||||||
| Accrued pension and other post-retirement benefit costs | 23 | 6 | — | — | 29 | ||||||||||||
| Investment tax credits | — | 1 | — | — | 1 | ||||||||||||
| Other | 38 | 175 | — | 3 | 216 | ||||||||||||
| Total other noncurrent liabilities | 819 | 2,170 | 60 | 16 | 3,065 | ||||||||||||
| Equity | |||||||||||||||||
| Total Duke Energy Corporation stockholders' equity | 2,623 | 4,240 | 305 | 1,560 | 8,728 | ||||||||||||
| Noncontrolling interests | — | — | 8 | — | 8 | ||||||||||||
| Total equity | 2,623 | 4,240 | 313 | 1,560 | 8,736 | ||||||||||||
| Total Liabilities and Equity | 4,468 | 11,486 | 440 | 1,552 | 17,946 | ||||||||||||
| Segment reclassifications, intercompany balances and other | (12) | (80) | (77) | 75 | (94) | ||||||||||||
| Reportable Segment Liabilities and Equity | $ | 4,456 | $ | 11,406 | $ | 363 | $ | 1,627 | $ | 17,852 | |||||||
(a) Includes balances of the wholly owned subsidiary Duke Energy Kentucky.
(b) Includes the elimination of intercompany balances and purchase accounting adjustments.
32
| Electric Utilities and Infrastructure | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Quarterly Highlights | ||||||||||||||||||||||||||||||||||||||||||||||||||
| September 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
| 2024 | 2023 | % Inc. (Dec.) | % Inc. (Dec.) Weather Normal(b) | 2024 | 2023 | % Inc. (Dec.) | % Inc. (Dec.) Weather Normal(b) | |||||||||||||||||||||||||||||||||||||||||||
Gigawatt-hour (GWh) Sales(a) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Residential | 26,756 | 26,154 | 2.3 | % | 0.7 | % | 69,024 | 66,505 | 3.8 | % | 1.5 | % | ||||||||||||||||||||||||||||||||||||||
| General Service | 22,952 | 22,564 | 1.7 | % | 2.6 | % | 60,544 | 58,707 | 3.1 | % | 3.0 | % | ||||||||||||||||||||||||||||||||||||||
| Industrial | 12,573 | 12,672 | (0.8 | %) | (0.7 | %) | 35,847 | 36,435 | (1.6 | %) | (1.6 | %) | ||||||||||||||||||||||||||||||||||||||
| Other Energy Sales | 130 | 141 | (7.8 | %) | n/a | 395 | 431 | (8.4 | %) | n/a | ||||||||||||||||||||||||||||||||||||||||
| Unbilled Sales | (1,960) | (1,421) | (37.9 | %) | n/a | (1,020) | (2,519) | 59.5 | % | n/a | ||||||||||||||||||||||||||||||||||||||||
| Total Retail Sales | 60,451 | 60,110 | 0.6 | % | 1.1 | % | 164,790 | 159,559 | 3.3 | % | 1.3 | % | ||||||||||||||||||||||||||||||||||||||
| Wholesale and Other | 12,281 | 12,951 | (5.2 | %) | 33,528 | 31,864 | 5.2 | % | ||||||||||||||||||||||||||||||||||||||||||
| Total Consolidated Electric Sales – Electric Utilities and Infrastructure | 72,732 | 73,061 | (0.5 | %) | 198,318 | 191,423 | 3.6 | % | ||||||||||||||||||||||||||||||||||||||||||
| Average Number of Customers (Electric) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Residential | 7,430,021 | 7,267,668 | 2.2 | % | 7,392,374 | 7,232,568 | 2.2 | % | ||||||||||||||||||||||||||||||||||||||||||
| General Service | 1,045,408 | 1,038,192 | 0.7 | % | 1,043,696 | 1,036,602 | 0.7 | % | ||||||||||||||||||||||||||||||||||||||||||
| Industrial | 15,604 | 16,064 | (2.9 | %) | 15,705 | 16,167 | (2.9 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Other Energy Sales | 23,607 | 24,070 | (1.9 | %) | 23,722 | 24,158 | (1.8 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Total Retail Customers | 8,514,640 | 8,345,994 | 2.0 | % | 8,475,497 | 8,309,495 | 2.0 | % | ||||||||||||||||||||||||||||||||||||||||||
| Wholesale and Other | 52 | 49 | 6.1 | % | 51 | 48 | 6.3 | % | ||||||||||||||||||||||||||||||||||||||||||
| Total Average Number of Customers – Electric Utilities and Infrastructure | 8,514,692 | 8,346,043 | 2.0 | % | 8,475,548 | 8,309,543 | 2.0 | % | ||||||||||||||||||||||||||||||||||||||||||
| Sources of Electric Energy (GWh) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Generated – Net Output(c) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Coal | 11,410 | 12,723 | (10.3 | %) | 30,784 | 25,375 | 21.3 | % | ||||||||||||||||||||||||||||||||||||||||||
| Nuclear | 19,150 | 19,304 | (0.8 | %) | 56,182 | 56,170 | — | % | ||||||||||||||||||||||||||||||||||||||||||
| Hydro | 276 | 274 | 0.7 | % | 1,704 | 1,656 | 2.9 | % | ||||||||||||||||||||||||||||||||||||||||||
| Natural Gas and Oil | 28,704 | 26,596 | 7.9 | % | 71,506 | 68,443 | 4.5 | % | ||||||||||||||||||||||||||||||||||||||||||
| Renewable Energy | 942 | 831 | 13.4 | % | 2,648 | 2,204 | 20.1 | % | ||||||||||||||||||||||||||||||||||||||||||
Total Generation(d) | 60,482 | 59,728 | 1.3 | % | 162,824 | 153,848 | 5.8 | % | ||||||||||||||||||||||||||||||||||||||||||
Purchased Power and Net Interchange(e) | 16,480 | 17,376 | (5.2 | %) | 45,963 | 47,780 | (3.8 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Total Sources of Energy | 76,962 | 77,104 | (0.2 | %) | 208,787 | 201,628 | 3.6 | % | ||||||||||||||||||||||||||||||||||||||||||
| Less: Line Loss and Other | 4,230 | 4,043 | 4.6 | % | 10,469 | 10,206 | 2.6 | % | ||||||||||||||||||||||||||||||||||||||||||
| Total GWh Sources | 72,732 | 73,061 | (0.5 | %) | 198,318 | 191,422 | 3.6 | % | ||||||||||||||||||||||||||||||||||||||||||
Owned Megawatt (MW) Capacity(c) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Summer | 50,241 | 50,236 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Winter | 54,782 | 53,105 | ||||||||||||||||||||||||||||||||||||||||||||||||
Nuclear Capacity Factor (%)(f) | 96 | 96 | ||||||||||||||||||||||||||||||||||||||||||||||||
(a) Except as indicated in footnote (b), represents non-weather-normalized billed sales, with energy delivered but not yet billed (i.e., unbilled sales) reflected as a single amount and not allocated to the respective retail classes.
(b) Represents weather-normal total retail calendar sales (i.e., billed and unbilled sales).
(c) Statistics reflect Duke Energy's ownership share of jointly owned stations.
(d) Generation by source is reported net of auxiliary power.
(e) Purchased power includes renewable energy purchases.
(f) Statistics reflect 100% of jointly owned stations.
33
| Duke Energy Carolinas | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Quarterly Highlights | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Electric Utilities and Infrastructure Information | ||||||||||||||||||||||||||||||||||||||||||||||||||
| September 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
| 2024 | 2023 | % Inc. (Dec.) | % Inc. (Dec.) Weather Normal(b) | 2024 | 2023 | % Inc. (Dec.) | % Inc. (Dec.) Weather Normal(b) | |||||||||||||||||||||||||||||||||||||||||||
GWh Sales(a) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Residential | 8,843 | 8,544 | 3.5 | % | 23,340 | 22,058 | 5.8 | % | ||||||||||||||||||||||||||||||||||||||||||
| General Service | 8,725 | 8,600 | 1.5 | % | 23,389 | 22,489 | 4.0 | % | ||||||||||||||||||||||||||||||||||||||||||
| Industrial | 5,364 | 5,357 | 0.1 | % | 15,035 | 15,061 | (0.2 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Other Energy Sales | 65 | 69 | (5.8 | %) | 201 | 209 | (3.8 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Unbilled Sales | (1,046) | (376) | (178.2 | %) | (571) | (877) | 34.9 | % | ||||||||||||||||||||||||||||||||||||||||||
| Total Retail Sales | 21,951 | 22,194 | (1.1 | %) | 0.1 | % | 61,394 | 58,940 | 4.2 | % | 1.8 | % | ||||||||||||||||||||||||||||||||||||||
| Wholesale and Other | 2,897 | 2,616 | 10.7 | % | 8,326 | 7,427 | 12.1 | % | ||||||||||||||||||||||||||||||||||||||||||
| Total Consolidated Electric Sales – Duke Energy Carolinas | 24,848 | 24,810 | 0.2 | % | 69,720 | 66,367 | 5.1 | % | ||||||||||||||||||||||||||||||||||||||||||
| Average Number of Customers | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Residential | 2,496,286 | 2,434,728 | 2.5 | % | 2,480,807 | 2,420,897 | 2.5 | % | ||||||||||||||||||||||||||||||||||||||||||
| General Service | 402,809 | 400,286 | 0.6 | % | 402,306 | 399,932 | 0.6 | % | ||||||||||||||||||||||||||||||||||||||||||
| Industrial | 5,941 | 6,044 | (1.7 | %) | 5,956 | 6,071 | (1.9 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Other Energy Sales | 11,009 | 11,200 | (1.7 | %) | 11,064 | 11,218 | (1.4 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Total Retail Customers | 2,916,045 | 2,852,258 | 2.2 | % | 2,900,133 | 2,838,118 | 2.2 | % | ||||||||||||||||||||||||||||||||||||||||||
| Wholesale and Other | 26 | 25 | 4.0 | % | 25 | 26 | (3.8 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Total Average Number of Customers – Duke Energy Carolinas | 2,916,071 | 2,852,283 | 2.2 | % | 2,900,158 | 2,838,144 | 2.2 | % | ||||||||||||||||||||||||||||||||||||||||||
| Sources of Electric Energy (GWh) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Generated – Net Output(c) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Coal | 2,940 | 3,589 | (18.1 | %) | 8,551 | 6,522 | 31.1 | % | ||||||||||||||||||||||||||||||||||||||||||
| Nuclear | 11,157 | 11,361 | (1.8 | %) | 33,886 | 33,292 | 1.8 | % | ||||||||||||||||||||||||||||||||||||||||||
| Hydro | 112 | 79 | 41.8 | % | 973 | 842 | 15.6 | % | ||||||||||||||||||||||||||||||||||||||||||
| Natural Gas and Oil | 8,719 | 7,618 | 14.5 | % | 20,779 | 20,039 | 3.7 | % | ||||||||||||||||||||||||||||||||||||||||||
| Renewable Energy | 94 | 102 | (7.8 | %) | 266 | 266 | — | % | ||||||||||||||||||||||||||||||||||||||||||
Total Generation(d) | 23,022 | 22,749 | 1.2 | % | 64,455 | 60,961 | 5.7 | % | ||||||||||||||||||||||||||||||||||||||||||
Purchased Power and Net Interchange(e) | 3,535 | 3,384 | 4.5 | % | 9,015 | 8,641 | 4.3 | % | ||||||||||||||||||||||||||||||||||||||||||
| Total Sources of Energy | 26,557 | 26,133 | 1.6 | % | 73,470 | 69,602 | 5.6 | % | ||||||||||||||||||||||||||||||||||||||||||
| Less: Line Loss and Other | 1,709 | 1,323 | 29.2 | % | 3,750 | 3,235 | 15.9 | % | ||||||||||||||||||||||||||||||||||||||||||
| Total GWh Sources | 24,848 | 24,810 | 0.2 | % | 69,720 | 66,367 | 5.1 | % | ||||||||||||||||||||||||||||||||||||||||||
Owned MW Capacity(c) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Summer | 19,429 | 19,617 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Winter | 20,476 | 20,442 | ||||||||||||||||||||||||||||||||||||||||||||||||
Nuclear Capacity Factor (%)(f) | 96 | 95 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Heating and Cooling Degree Days | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Actual | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Heating Degree Days | — | 1 | (100.0 | %) | 1,599 | 1,459 | 9.6 | % | ||||||||||||||||||||||||||||||||||||||||||
| Cooling Degree Days | 1,029 | 1,048 | (1.8 | %) | 1,656 | 1,395 | 18.7 | % | ||||||||||||||||||||||||||||||||||||||||||
| Variance from Normal | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Heating Degree Days | (100.0 | %) | (95.7 | %) | (18.1 | %) | (20.0 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Cooling Degree Days | 1.6 | % | 4.1 | % | 8.3 | % | (13.2 | %) | ||||||||||||||||||||||||||||||||||||||||||
(a) Except as indicated in footnote (b), represents non-weather-normalized billed sales, with energy delivered but not yet billed (i.e., unbilled sales) reflected as a single amount and not allocated to the respective retail classes.
(b) Represents weather-normal total retail calendar sales (i.e., billed and unbilled sales).
(c) Statistics reflect Duke Energy's ownership share of jointly owned stations.
(d) Generation by source is reported net of auxiliary power.
(e) Purchased power includes renewable energy purchases.
(f) Statistics reflect 100% of jointly owned stations.
34
| Duke Energy Progress | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Quarterly Highlights | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Electric Utilities and Infrastructure Information | ||||||||||||||||||||||||||||||||||||||||||||||||||
| September 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
| 2024 | 2023 | % Inc. (Dec.) | % Inc. (Dec.) Weather Normal(b) | 2024 | 2023 | % Inc. (Dec.) | % Inc. (Dec.) Weather Normal(b) | |||||||||||||||||||||||||||||||||||||||||||
GWh Sales(a) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Residential | 5,415 | 5,389 | 0.5 | % | 14,459 | 13,852 | 4.4 | % | ||||||||||||||||||||||||||||||||||||||||||
| General Service | 4,511 | 4,456 | 1.2 | % | 11,762 | 11,354 | 3.6 | % | ||||||||||||||||||||||||||||||||||||||||||
| Industrial | 2,605 | 2,559 | 1.8 | % | 7,146 | 7,407 | (3.5 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Other Energy Sales | 21 | 21 | — | % | 64 | 64 | — | % | ||||||||||||||||||||||||||||||||||||||||||
| Unbilled Sales | (613) | (293) | (109.2 | %) | (430) | (784) | 45.2 | % | ||||||||||||||||||||||||||||||||||||||||||
| Total Retail Sales | 11,939 | 12,132 | (1.6 | %) | (0.3 | %) | 33,001 | 31,893 | 3.5 | % | 1.1 | % | ||||||||||||||||||||||||||||||||||||||
| Wholesale and Other | 7,168 | 7,572 | (5.3 | %) | 19,438 | 18,610 | 4.4 | % | ||||||||||||||||||||||||||||||||||||||||||
| Total Consolidated Electric Sales – Duke Energy Progress | 19,107 | 19,704 | (3.0 | %) | 52,439 | 50,503 | 3.8 | % | ||||||||||||||||||||||||||||||||||||||||||
| Average Number of Customers | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Residential | 1,504,584 | 1,469,046 | 2.4 | % | 1,495,604 | 1,460,480 | 2.4 | % | ||||||||||||||||||||||||||||||||||||||||||
| General Service | 248,517 | 247,729 | 0.3 | % | 248,167 | 247,356 | 0.3 | % | ||||||||||||||||||||||||||||||||||||||||||
| Industrial | 3,187 | 3,285 | (3.0 | %) | 3,213 | 3,299 | (2.6 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Other Energy Sales | 2,436 | 2,484 | (1.9 | %) | 2,443 | 2,499 | (2.2 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Total Retail Customers | 1,758,724 | 1,722,544 | 2.1 | % | 1,749,427 | 1,713,634 | 2.1 | % | ||||||||||||||||||||||||||||||||||||||||||
| Wholesale and Other | 8 | 9 | (11.1 | %) | 8 | 8 | — | % | ||||||||||||||||||||||||||||||||||||||||||
| Total Average Number of Customers – Duke Energy Progress | 1,758,732 | 1,722,553 | 2.1 | % | 1,749,435 | 1,713,642 | 2.1 | % | ||||||||||||||||||||||||||||||||||||||||||
| Sources of Electric Energy (GWh) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Generated – Net Output(c) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Coal | 2,095 | 2,933 | (28.6 | %) | 6,013 | 4,390 | 37.0 | % | ||||||||||||||||||||||||||||||||||||||||||
| Nuclear | 7,993 | 7,943 | 0.6 | % | 22,296 | 22,878 | (2.5 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Hydro | 94 | 90 | 4.4 | % | 523 | 523 | — | % | ||||||||||||||||||||||||||||||||||||||||||
| Natural Gas and Oil | 6,919 | 6,679 | 3.6 | % | 17,692 | 17,068 | 3.7 | % | ||||||||||||||||||||||||||||||||||||||||||
| Renewable Energy | 60 | 74 | (18.9 | %) | 175 | 203 | (13.8 | %) | ||||||||||||||||||||||||||||||||||||||||||
Total Generation(d) | 17,161 | 17,719 | (3.1 | %) | 46,699 | 45,062 | 3.6 | % | ||||||||||||||||||||||||||||||||||||||||||
Purchased Power and Net Interchange(e) | 2,769 | 2,827 | (2.1 | %) | 7,614 | 7,381 | 3.2 | % | ||||||||||||||||||||||||||||||||||||||||||
| Total Sources of Energy | 19,930 | 20,546 | (3.0 | %) | 54,313 | 52,443 | 3.6 | % | ||||||||||||||||||||||||||||||||||||||||||
| Less: Line Loss and Other | 823 | 842 | (2.3 | %) | 1,874 | 1,940 | (3.4 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Total GWh Sources | 19,107 | 19,704 | (3.0 | %) | 52,439 | 50,503 | 3.8 | % | ||||||||||||||||||||||||||||||||||||||||||
Owned MW Capacity(c) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Summer | 12,570 | 12,540 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Winter | 13,775 | 13,618 | ||||||||||||||||||||||||||||||||||||||||||||||||
Nuclear Capacity Factor (%)(f) | 94 | 97 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Heating and Cooling Degree Days | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Actual | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Heating Degree Days | — | 3 | (100.0 | %) | 1,369 | 1,197 | 14.4 | % | ||||||||||||||||||||||||||||||||||||||||||
| Cooling Degree Days | 1,151 | 1,201 | (4.2 | %) | 1,889 | 1,700 | 11.1 | % | ||||||||||||||||||||||||||||||||||||||||||
| Variance from Normal | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Heating Degree Days | (100.0 | %) | (80.6 | %) | (23.1 | %) | (25.9 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Cooling Degree Days | 5.8 | % | 3.7 | % | 13.6 | % | (8.8 | %) | ||||||||||||||||||||||||||||||||||||||||||
(a) Except as indicated in footnote (b), represents non-weather-normalized billed sales, with energy delivered but not yet billed (i.e., unbilled sales) reflected as a single amount and not allocated to the respective retail classes.
(b) Represents weather-normal total retail calendar sales (i.e., billed and unbilled sales).
(c) Statistics reflect Duke Energy's ownership share of jointly owned stations.
(d) Generation by source is reported net of auxiliary power.
(e) Purchased power includes renewable energy purchases.
(f) Statistics reflect 100% of jointly owned stations.
35
| Duke Energy Florida | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Quarterly Highlights | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Electric Utilities and Infrastructure Information | ||||||||||||||||||||||||||||||||||||||||||||||||||
| September 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
| 2024 | 2023 | % Inc. (Dec.) | % Inc. (Dec.) Weather Normal(b) | 2024 | 2023 | % Inc. (Dec.) | % Inc. (Dec.) Weather Normal(b) | |||||||||||||||||||||||||||||||||||||||||||
GWh Sales(a) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Residential | 7,184 | 7,238 | (0.7 | %) | 17,094 | 17,096 | — | % | ||||||||||||||||||||||||||||||||||||||||||
| General Service | 4,677 | 4,640 | 0.8 | % | 12,021 | 11,942 | 0.7 | % | ||||||||||||||||||||||||||||||||||||||||||
| Industrial | 853 | 870 | (2.0 | %) | 2,533 | 2,560 | (1.1 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Other Energy Sales | 7 | 7 | — | % | 22 | 23 | (4.3 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Unbilled Sales | (138) | (203) | — | % | 409 | 257 | 59.1 | % | ||||||||||||||||||||||||||||||||||||||||||
| Total Retail Sales | 12,583 | 12,552 | 0.2 | % | 1.6 | % | 32,079 | 31,878 | 0.6 | % | 0.6 | % | ||||||||||||||||||||||||||||||||||||||
| Wholesale and Other | 840 | 1,113 | (24.5 | %) | 2,045 | 2,177 | (6.1 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Total Electric Sales – Duke Energy Florida | 13,423 | 13,665 | (1.8 | %) | 34,124 | 34,055 | 0.2 | % | ||||||||||||||||||||||||||||||||||||||||||
| Average Number of Customers | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Residential | 1,797,878 | 1,756,933 | 2.3 | % | 1,789,614 | 1,748,362 | 2.4 | % | ||||||||||||||||||||||||||||||||||||||||||
| General Service | 211,547 | 209,355 | 1.0 | % | 210,988 | 209,011 | 0.9 | % | ||||||||||||||||||||||||||||||||||||||||||
| Industrial | 1,652 | 1,755 | (5.9 | %) | 1,683 | 1,784 | (5.7 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Other Energy Sales | 3,598 | 3,666 | (1.9 | %) | 3,615 | 3,685 | (1.9 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Total Retail Customers | 2,014,675 | 1,971,709 | 2.2 | % | 2,005,900 | 1,962,842 | 2.2 | % | ||||||||||||||||||||||||||||||||||||||||||
| Wholesale and Other | 13 | 10 | 30.0 | % | 13 | 9 | 44.4 | % | ||||||||||||||||||||||||||||||||||||||||||
| Total Average Number of Customers – Duke Energy Florida | 2,014,688 | 1,971,719 | 2.2 | % | 2,005,913 | 1,962,851 | 2.2 | % | ||||||||||||||||||||||||||||||||||||||||||
| Sources of Electric Energy (GWh) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Generated – Net Output(c) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Coal | 1,361 | 1,473 | (7.6 | %) | 2,983 | 2,984 | — | % | ||||||||||||||||||||||||||||||||||||||||||
| Natural Gas and Oil | 11,348 | 10,942 | 3.7 | % | 28,740 | 27,825 | 3.3 | % | ||||||||||||||||||||||||||||||||||||||||||
| Renewable Energy | 780 | 646 | 20.7 | % | 2,184 | 1,712 | 27.6 | % | ||||||||||||||||||||||||||||||||||||||||||
Total Generation(d) | 13,489 | 13,061 | 3.3 | % | 33,907 | 32,521 | 4.3 | % | ||||||||||||||||||||||||||||||||||||||||||
Purchased Power and Net Interchange(e) | 454 | 1,308 | (65.3 | %) | 1,352 | 2,894 | (53.3 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Total Sources of Energy | 13,943 | 14,369 | (3.0 | %) | 35,259 | 35,415 | (0.4 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Less: Line Loss and Other | 520 | 704 | (26.1 | %) | 1,135 | 1,360 | (16.5 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Total GWh Sources | 13,423 | 13,665 | (1.8 | %) | 34,124 | 34,055 | 0.2 | % | ||||||||||||||||||||||||||||||||||||||||||
Owned MW Capacity(c) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Summer | 10,858 | 10,697 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Winter | 12,575 | 11,132 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Heating and Cooling Degree Days | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Actual | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Heating Degree Days | — | — | — | % | 294 | 178 | 65.2 | % | ||||||||||||||||||||||||||||||||||||||||||
| Cooling Degree Days | 1,656 | 1,673 | (1.0 | %) | 3,092 | 3,204 | (3.5 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Variance from Normal | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Heating Degree Days | — | % | — | % | (22.4 | %) | (41.0 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Cooling Degree Days | 11.2 | % | 11.4 | % | 12.2 | % | 7.4 | % | ||||||||||||||||||||||||||||||||||||||||||
(a) Except as indicated in footnote (b), represents non-weather-normalized billed sales, with energy delivered but not yet billed (i.e., unbilled sales) reflected as a single amount and not allocated to the respective retail classes.
(b) Represents weather-normal total retail calendar sales (i.e., billed and unbilled sales).
(c) Statistics reflect Duke Energy's ownership share of jointly owned stations.
(d) Generation by source is reported net of auxiliary power.
(e) Purchased power includes renewable energy purchases.
36
| Duke Energy Ohio | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Quarterly Highlights | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Electric Utilities and Infrastructure Information | ||||||||||||||||||||||||||||||||||||||||||||||||||
| September 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
| 2024 | 2023 | % Inc. (Dec.) | % Inc. (Dec.) Weather Normal(b) | 2024 | 2023 | % Inc. (Dec.) | % Inc. (Dec.) Weather Normal(b) | |||||||||||||||||||||||||||||||||||||||||||
GWh Sales(a) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Residential | 2,745 | 2,562 | 7.1 | % | 7,064 | 6,738 | 4.8 | % | ||||||||||||||||||||||||||||||||||||||||||
| General Service | 2,670 | 2,555 | 4.5 | % | 7,128 | 6,809 | 4.7 | % | ||||||||||||||||||||||||||||||||||||||||||
| Industrial | 1,335 | 1,490 | (10.4 | %) | 3,926 | 4,174 | (5.9 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Other Energy Sales | 24 | 28 | (14.3 | %) | 65 | 86 | (24.4 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Unbilled Sales | (105) | (384) | 72.7 | % | (81) | (373) | 78.3 | % | ||||||||||||||||||||||||||||||||||||||||||
| Total Retail Sales | 6,669 | 6,251 | 6.7 | % | 3.3 | % | 18,102 | 17,434 | 3.8 | % | 0.4 | % | ||||||||||||||||||||||||||||||||||||||
| Wholesale and Other | 135 | 105 | 28.6 | % | 392 | 260 | 50.8 | % | ||||||||||||||||||||||||||||||||||||||||||
| Total Electric Sales – Duke Energy Ohio | 6,804 | 6,356 | 7.0 | % | 18,494 | 17,694 | 4.5 | % | ||||||||||||||||||||||||||||||||||||||||||
| Average Number of Customers | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Residential | 833,621 | 823,818 | 1.2 | % | 831,841 | 822,765 | 1.1 | % | ||||||||||||||||||||||||||||||||||||||||||
| General Service | 76,150 | 75,058 | 1.5 | % | 75,964 | 74,789 | 1.6 | % | ||||||||||||||||||||||||||||||||||||||||||
| Industrial | 2,196 | 2,333 | (5.9 | %) | 2,221 | 2,364 | (6.0 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Other Energy Sales | 2,786 | 2,828 | (1.5 | %) | 2,792 | 2,837 | (1.6 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Total Retail Customers | 914,753 | 904,037 | 1.2 | % | 912,818 | 902,755 | 1.1 | % | ||||||||||||||||||||||||||||||||||||||||||
| Wholesale and Other | 1 | 1 | — | % | 1 | 1 | — | % | ||||||||||||||||||||||||||||||||||||||||||
| Total Average Number of Customers – Duke Energy Ohio | 914,754 | 904,038 | 1.2 | % | 912,819 | 902,756 | 1.1 | % | ||||||||||||||||||||||||||||||||||||||||||
| Sources of Electric Energy (GWh) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Generated – Net Output(c) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Coal | 649 | 751 | (13.6 | %) | 1,896 | 1,743 | 8.8 | % | ||||||||||||||||||||||||||||||||||||||||||
| Natural Gas and Oil | 120 | 49 | 144.9 | % | 265 | 131 | 102.3 | % | ||||||||||||||||||||||||||||||||||||||||||
Total Generation(d) | 769 | 800 | (3.9 | %) | 2,161 | 1,874 | 15.3 | % | ||||||||||||||||||||||||||||||||||||||||||
Purchased Power and Net Interchange(e) | 6,590 | 5,826 | 13.1 | % | 18,075 | 17,471 | 3.5 | % | ||||||||||||||||||||||||||||||||||||||||||
| Total Sources of Energy | 7,359 | 6,626 | 11.1 | % | 20,236 | 19,345 | 4.6 | % | ||||||||||||||||||||||||||||||||||||||||||
| Less: Line Loss and Other | 555 | 270 | 105.6 | % | 1,742 | 1,651 | 5.5 | % | ||||||||||||||||||||||||||||||||||||||||||
| Total GWh Sources | 6,804 | 6,356 | 7.0 | % | 18,494 | 17,694 | 4.5 | % | ||||||||||||||||||||||||||||||||||||||||||
Owned MW Capacity(c) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Summer | 1,080 | 1,076 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Winter | 1,173 | 1,164 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Heating and Cooling Degree Days | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Actual | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Heating Degree Days | 13 | 4 | 225.0 | % | 2,526 | 2,534 | (0.3 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Cooling Degree Days | 894 | 746 | 19.8 | % | 1,347 | 990 | 36.1 | % | ||||||||||||||||||||||||||||||||||||||||||
| Variance from Normal | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Heating Degree Days | (73.2 | %) | (93.5 | %) | (18.1 | %) | (16.0 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Cooling Degree Days | 14.4 | % | (9.3 | %) | 19.9 | % | (19.7 | %) | ||||||||||||||||||||||||||||||||||||||||||
(a) Except as indicated in footnote (b), represents non-weather-normalized billed sales, with energy delivered but not yet billed (i.e., unbilled sales) reflected as a single amount and not allocated to the respective retail classes.
(b) Represents weather-normal total retail calendar sales (i.e., billed and unbilled sales).
(c) Statistics reflect Duke Energy's ownership share of jointly owned stations.
(d) Generation by source is reported net of auxiliary power.
(e) Purchased power includes renewable energy purchases.
37
| Duke Energy Indiana | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Quarterly Highlights | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Electric Utilities and Infrastructure Information | ||||||||||||||||||||||||||||||||||||||||||||||||||
| September 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
| 2024 | 2023 | % Inc. (Dec.) | % Inc. (Dec.) Weather Normal(b) | 2024 | 2023 | % Inc. (Dec.) | % Inc. (Dec.) Weather Normal(b) | |||||||||||||||||||||||||||||||||||||||||||
GWh Sales(a) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Residential | 2,569 | 2,420 | 6.2 | % | 7,067 | 6,760 | 4.5 | % | ||||||||||||||||||||||||||||||||||||||||||
| General Service | 2,369 | 2,313 | 2.4 | % | 6,244 | 6,113 | 2.1 | % | ||||||||||||||||||||||||||||||||||||||||||
| Industrial | 2,416 | 2,396 | 0.8 | % | 7,207 | 7,233 | (0.4 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Other Energy Sales | 13 | 16 | (18.8 | %) | 43 | 49 | (12.2 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Unbilled Sales | (58) | (165) | 64.8 | % | (347) | (742) | 53.2 | % | ||||||||||||||||||||||||||||||||||||||||||
| Total Retail Sales | 7,309 | 6,980 | 4.7 | % | 3.4 | % | 20,214 | 19,413 | 4.1 | % | 2.3 | % | ||||||||||||||||||||||||||||||||||||||
| Wholesale and Other | 1,241 | 1,546 | (19.7 | %) | 3,327 | 3,390 | (1.9 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Total Electric Sales – Duke Energy Indiana | 8,550 | 8,526 | 0.3 | % | 23,541 | 22,803 | 3.2 | % | ||||||||||||||||||||||||||||||||||||||||||
| Average Number of Customers | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Residential | 797,652 | 783,143 | 1.9 | % | 794,508 | 780,064 | 1.9 | % | ||||||||||||||||||||||||||||||||||||||||||
| General Service | 106,385 | 105,764 | 0.6 | % | 106,271 | 105,514 | 0.7 | % | ||||||||||||||||||||||||||||||||||||||||||
| Industrial | 2,628 | 2,647 | (0.7 | %) | 2,632 | 2,649 | (0.6 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Other Energy Sales | 3,778 | 3,892 | (2.9 | %) | 3,808 | 3,919 | (2.8 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Total Retail Customers | 910,443 | 895,446 | 1.7 | % | 907,219 | 892,146 | 1.7 | % | ||||||||||||||||||||||||||||||||||||||||||
| Wholesale and Other | 4 | 4 | — | % | 4 | 4 | — | % | ||||||||||||||||||||||||||||||||||||||||||
| Total Average Number of Customers – Duke Energy Indiana | 910,447 | 895,450 | 1.7 | % | 907,223 | 892,150 | 1.7 | % | ||||||||||||||||||||||||||||||||||||||||||
| Sources of Electric Energy (GWh) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Generated – Net Output(c) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Coal | 4,365 | 3,977 | 9.8 | % | 11,341 | 9,736 | 16.5 | % | ||||||||||||||||||||||||||||||||||||||||||
| Hydro | 70 | 105 | (33.3 | %) | 208 | 291 | (28.5 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Natural Gas and Oil | 1,598 | 1,308 | 22.2 | % | 4,030 | 3,380 | 19.2 | % | ||||||||||||||||||||||||||||||||||||||||||
| Renewable Energy | 8 | 9 | (11.1 | %) | 23 | 23 | — | % | ||||||||||||||||||||||||||||||||||||||||||
Total Generation(d) | 6,041 | 5,399 | 11.9 | % | 15,602 | 13,430 | 16.2 | % | ||||||||||||||||||||||||||||||||||||||||||
Purchased Power and Net Interchange(e) | 3,132 | 4,031 | (22.3 | %) | 9,907 | 11,393 | (13.0 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Total Sources of Energy | 9,173 | 9,430 | (2.7 | %) | 25,509 | 24,823 | 2.8 | % | ||||||||||||||||||||||||||||||||||||||||||
| Less: Line Loss and Other | 623 | 904 | (31.1 | %) | 1,968 | 2,020 | (2.6 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Total GWh Sources | 8,550 | 8,526 | 0.3 | % | 23,541 | 22,803 | 3.2 | % | ||||||||||||||||||||||||||||||||||||||||||
Owned MW Capacity(c) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Summer | 6,304 | 6,306 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Winter | 6,783 | 6,749 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Heating and Cooling Degree Days | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Actual | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Heating Degree Days | 18 | 9 | 100.0 | % | 2,695 | 2,779 | (3.0 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Cooling Degree Days | 801 | 742 | 8.0 | % | 1,238 | 1,039 | 19.2 | % | ||||||||||||||||||||||||||||||||||||||||||
| Variance from Normal | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Heating Degree Days | (68.8 | %) | (86.8 | %) | (19.1 | %) | (17.4 | %) | ||||||||||||||||||||||||||||||||||||||||||
| Cooling Degree Days | 5.1 | % | (11.9 | %) | 12.6 | % | (17.5 | %) | ||||||||||||||||||||||||||||||||||||||||||
(a) Except as indicated in footnote (b), represents non-weather-normalized billed sales, with energy delivered but not yet billed (i.e., unbilled sales) reflected as a single amount and not allocated to the respective retail classes.
(b) Represents weather-normal total retail calendar sales (i.e., billed and unbilled sales).
(c) Statistics reflect Duke Energy's ownership share of jointly owned stations.
(d) Generation by source is reported net of auxiliary power.
(e) Purchased power includes renewable energy purchases.
38
| Gas Utilities and Infrastructure | ||||||||||||||||||||||||||||||||||||||
| Quarterly Highlights | ||||||||||||||||||||||||||||||||||||||
| September 2024 | ||||||||||||||||||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||
| 2024 | 2023 | % Inc. (Dec.) | 2024 | 2023 | % Inc. (Dec.) | |||||||||||||||||||||||||||||||||
| Total Sales | ||||||||||||||||||||||||||||||||||||||
Piedmont Natural Gas Local Distribution Company (LDC) throughput (dekatherms)(a) | 162,163,516 | 143,224,608 | 13.2 | % | 453,695,306 | 426,926,457 | 6.3 | % | ||||||||||||||||||||||||||||||
Duke Energy Midwest LDC throughput (Mcf)(a) | 9,607,415 | 9,745,709 | (1.4 | %) | 55,774,760 | 55,298,840 | 0.9 | % | ||||||||||||||||||||||||||||||
| Average Number of Customers – Piedmont Natural Gas | ||||||||||||||||||||||||||||||||||||||
| Residential | 1,070,213 | 1,051,853 | 1.7 | % | 1,071,704 | 1,054,372 | 1.6 | % | ||||||||||||||||||||||||||||||
| Commercial | 107,481 | 106,689 | 0.7 | % | 108,047 | 107,111 | 0.9 | % | ||||||||||||||||||||||||||||||
| Industrial | 939 | 953 | (1.5 | %) | 942 | 954 | (1.3 | %) | ||||||||||||||||||||||||||||||
| Power Generation | 19 | 19 | — | % | 19 | 19 | — | % | ||||||||||||||||||||||||||||||
| Total Average Number of Gas Customers – Piedmont Natural Gas | 1,178,652 | 1,159,514 | 1.7 | % | 1,180,712 | 1,162,456 | 1.6 | % | ||||||||||||||||||||||||||||||
| Average Number of Customers – Duke Energy Midwest | ||||||||||||||||||||||||||||||||||||||
| Residential | 520,087 | 516,099 | 0.8 | % | 522,087 | 517,656 | 0.9 | % | ||||||||||||||||||||||||||||||
| General Service | 33,221 | 33,193 | 0.1 | % | 34,234 | 34,222 | — | % | ||||||||||||||||||||||||||||||
| Industrial | 2,189 | 1,784 | 22.7 | % | 2,210 | 1,744 | 26.7 | % | ||||||||||||||||||||||||||||||
| Other | 118 | 116 | 1.7 | % | 117 | 116 | 0.9 | % | ||||||||||||||||||||||||||||||
| Total Average Number of Gas Customers – Duke Energy Midwest | 555,615 | 551,192 | 0.8 | % | 558,648 | 553,738 | 0.9 | % | ||||||||||||||||||||||||||||||
(a) Piedmont has a margin decoupling mechanism in North Carolina, weather normalization mechanisms in South Carolina and Tennessee and fixed-price contracts with most power generation customers that significantly eliminate the impact of throughput changes on earnings. Duke Energy Ohio's rate design also serves to offset this impact.
39