Duke Energy CORPDUK

時価総額
$893.9億
PER
26.3倍
2010年
12月31日
2011年
12月31日
2012年
12月31日
2013年
12月31日
2014年
12月31日
2015年
12月31日
2016年
12月31日
2017年
12月31日
2018年
12月31日
2019年
12月31日
2020年
12月31日
2021年
12月31日
2022年
12月31日
2023年
12月31日
Duke Energy Ohio--------1,4501,4561,4051,4931,7981,868
Duke Energy Indiana-------------46-
Regulated electric--------22,09722,61521,46122,31925,75926,617
Duke Energy Ohio--------506484453544716639
Piedmont--------1,3651,3691,2861,5552,1001,603
Regulated natural gas--------1,7731,7591,6422,0082,7242,152
Duke Energy Ohio8851,1051,2951,364193331421-----
Piedmont-------9101211142425
Unregulated Operating Revenue2,9303,3833,5343,6481,8021,544659654651705765770285291
Duke Energy Carolinas-------7,3027,3007,3957,0157,1027,8578,288
Progress Energy-------9,78310,72811,20210,62711,05713,12513,544
Duke Energy Progress-------5,1295,6995,9575,4225,7806,7536,488
Duke Energy Florida-------4,6465,0215,2315,1885,2596,3537,036
Duke Energy Ohio-------1,9231,9571,9401,8582,0372,5142,507
Duke Energy Indiana-------3,0473,0593,0042,7953,1743,9223,399
Piedmont-------1,3281,3751,3811,2971,5692,1241,628
Total operating revenues-------23,56524,52125,07923,86825,09728,76829,060
Duke Energy Carolinas----------1,6821,6012,015-
Progress Energy----------3,4793,5845,078-
Duke Energy Progress----------1,7431,7782,492-
Duke Energy Florida----------1,7371,8062,586-
Duke Energy Ohio----------339409657-
Duke Energy Indiana----------7679851,819-
Piedmont----------3865691,015-
Fuel used in electric generation and purchased power/Cost of natural gas----------6,051---
Duke Energy Carolinas--------1,8211,804---2,524
Progress Energy--------3,9764,024---5,026
Duke Energy Progress--------1,8922,012---2,203
Duke Energy Florida--------2,0852,012---2,823
Duke Energy Ohio--------412388---608
Duke Energy Indiana--------1,000935---1,217
Piedmont---------532---430
Cost of sales--------6,8316,826----
Duke Energy Carolinas---1,8681,9952,0662,1061,9612,1301,8681,7431,8331,8921,774
Progress Energy---2,2472,3352,2982,3862,2202,6132,4952,4792,5292,4582,636
Duke Energy Progress---1,3571,4701,4521,5041,3891,5781,4461,3321,4671,4751,379
Duke Energy Florida---8988508358658181,0251,0341,1311,0489671,239
Duke Energy Ohio---774516495512524480520463479523478
Duke Energy Indiana---649670682723733788790762750729713
Piedmont-------315357328322327368344
Operation, maintenance and other---5,9105,8565,8716,0855,7886,4636,0665,7886,0425,7345,625
Duke Energy Carolinas--------1,2011,3881,4621,4681,5261,593
Progress Energy--------1,6191,8451,8181,9292,1422,151
Duke Energy Progress--------9911,1431,1161,0971,1871,266
Duke Energy Florida--------628702702831955885
Duke Energy Ohio--------268265278307324367
Duke Energy Indiana--------520525569615645666
Piedmont--------159172180213222237
Depreciation and amortization--------4,0744,5484,7054,9905,0865,253
Duke Energy Carolinas348340365374316269276281295292299320340320
Progress Energy--570557517492487503529561545542607644
Duke Energy Progress---223174140156156155176167159190164
Duke Energy Florida---327343352333347374392381383421480
Duke Energy Ohio260260224265234254258278290308324355369364
Duke Energy Indiana70828171128615876786981737559
Piedmont-------48494553555759
Taxes, Miscellaneous7027049851,2991,2131,1351,1421,2331,2801,3071,3371,3891,4661,400
Duke Energy Carolinas-1231-311-1921747622726-
Progress Energy--200380-1612715687-244958212-
Duke Energy Progress---222251193312499637-
Duke Energy Florida---358657613860-36-4194-
Duke Energy Ohio8378925880--1---25-10-
Duke Energy Indiana44234579-8978882230--9388-
Piedmont-------7--71018-
Asset Impairment Charges7263356663998112018282402-8984356434-
Duke Energy Carolinas-------------44
Progress Energy-------------28
Duke Energy Progress-------------33
Duke Energy Florida------------4-1
Duke Energy Ohio-------------103
Duke Energy Indiana------------386-
Piedmont--------------4
Impairment of assets and other charges-------------85
Duke Energy Carolinas4,9865,0145,1605,1455,4565,2685,2555,1545,6395,3695,6625,4495,7996,255
Progress Energy--8,2667,9188,1598,1427,7377,5818,8248,9018,8168,66610,29710,485
Duke Energy Progress---4,0614,2444,2694,1943,8984,6494,7894,8574,5645,3515,041
Duke Energy Florida---3,8403,8983,8623,5273,6714,1664,1043,9474,0874,9335,426
Duke Energy Ohio3,5572,8112,8102,9991,7271,6101,5991,5981,5631,5761,4771,7112,1241,983
Duke Energy Indiana2,0122,3402,7922,1932,4702,2472,1942,2512,4162,3192,1792,4323,6562,655
Piedmont-------1,0421,1491,0779481,1741,6801,066
Total operating expenses11,96411,76016,51419,60018,68318,12717,42917,81219,74719,36619,32519,73722,77822,042
Duke Energy Carolinas7112---1-51-1-1--26
Progress Energy--16-2631342824-9--27
Duke Energy Progress---137659-8---
Duke Energy Florida---11--11-1---
Duke Energy Ohio35751821-106-----
Duke Energy Indiana-2----1--------
Piedmont------------4-
Gain (Loss) on Disposition of Other Assets2681944793348-47733-88-410--52
Duke Energy Carolinas-------1-1-12426
Progress Energy-------2624-9141127
Duke Energy Progress-------49-81343
Duke Energy Florida-------11-1122
Duke Energy Ohio-------1-106--111
Gain (Loss) on Disposition of Assets-------28-89-410132252
Duke Energy Carolinas1,4451,4801,5171,8091,8951,9602,0622,1491,6602,0261,3541,6552,0622,059
Progress Energy--1,1371,6182,0182,1602,1412,2281,9282,3011,8202,4052,8393,086
Duke Energy Progress---9329351,0241,0861,2351,0591,1685731,2291,4061,450
Duke Energy Florida---6881,0781,1151,0419768561,1271,2421,1731,4221,612
Duke Energy Ohio-225375349251187303347326288364381327391525
Duke Energy Indiana506282-75733705644765796643685616742266744
Piedmont-------286226304349395448562
Operating Income2,4612,7773,1264,9825,2585,3675,3415,7814,6855,7094,5535,3736,0127,070
Piedmont--------6789989
Income (Loss) from Equity Method Investments11616014812213069-1511983162-2,00528113113
Duke Energy Carolinas-212186185120172160162139153151177270221238
Progress Energy--130947797114128165141129215181201
Duke Energy Progress---57517171658710075143114124
Duke Energy Florida---3020244461864853717478
Duke Energy Ohio-2519134106917232416181941
Duke Energy Indiana-7097901822112237454137423676
Piedmont--------142051554657
Other income and expenses, net-370376397262351307324352399430453643392598
Duke Energy Carolinas-------139153151177270221238
Progress Energy-------128165141129215181201
Duke Energy Progress-------658710075143114124
Duke Energy Florida-------61864853717478
Duke Energy Ohio-------17232416181941
Duke Energy Indiana-------37454137423676
Piedmont--------6212860645466
Total other income and expenses589547567484498383309471482592-1,552671505711
Duke Energy Carolinas362360384359407412424422439463487538557686
Progress Energy--740680675670689824842862790794844954
Duke Energy Progress---201234235257293319306269306354427
Duke Energy Florida---180201198212279287328326319362413
Duke Energy Ohio10910489788679869192109102111129169
Duke Energy Indiana135137138170171176181178167156161196189213
Piedmont-------798187118119140165
Interest Expense8408591,2421,5461,6221,6131,9161,9862,0942,2042,1622,2802,4393,014
Duke Energy Carolinas-1,3061,3181,5701,6601,7081,8001,8661,3741,7141,0441,3871,7261,611
Progress Energy--5271,0321,4201,5871,5661,5321,251----2,333
Duke Energy Progress---7887528609001,0078279623791,0661,1661,147
Duke Energy Florida---5388979418737586558479699251,1341,277
Duke Energy Ohio-290273177111230270252219279295234281397
Duke Energy Indiana-242-123581556479606655521570492588113607
Piedmont-------201166245291340362463
Income From Continuing Operations Before Income Taxes-2,4652,4513,9204,1344,1373,7344,2663,0734,0978393,7644,0784,767
Income Before Income Taxes---------1,5801,1591,8262,176-
Duke Energy Carolinas4574724535945886276346523033118851126141
Progress Energy--384373540522527264218253113227348377
Duke Energy Progress---288285294301292160157-3675158149
Duke Energy Florida---21334934232246101155198187225261
Duke Energy Ohio13296116911171059979714145342465
Duke Energy Indiana15674-7322319716322530112813484107-24110
Piedmont-------62374318303984
Income Tax Expense (Benefit)8907527051,2611,6691,3261,1561,196448519-236192300438
Duke Energy Carolinas4574724535945886276346523033118851126141
Progress Energy--384373540522527264218253113227348377
Duke Energy Progress---288285294301292160157-3675158149
Duke Energy Florida---21334934232246101155198187225261
Duke Energy Ohio13296116911171059979714145342465
Duke Energy Indiana15674-7322319716322530112813484107-24110
Piedmont-------62374318303984
Income Tax Expense (Benefit)8907527051,2611,6691,3261,1561,196448519-236192300438
Progress Energy--3556598801,0651,0391,2681,033-----
Duke Energy Ohio----68149192193176239252204--
Income From Continuing Operations1,3201,7131,7462,6592,4652,8112,5783,0702,6253,5781,0753,5723,7784,329
Progress Energy--3556598801,0651,0391,2681,033-----
Duke Energy Ohio----68149192193176239252204--
Income From Continuing Operations1,3201,7131,7462,6592,4652,8112,5783,0702,6253,5781,0753,5723,7784,329
Progress Energy--5216-6-32-------
Duke Energy Ohio-----5632336-1--1----
(Loss) Income from discontinued operations, net of tax313617-57620-408-619-777-1,323-1,455
Progress Energy--5216-6-32-------
Duke Energy Ohio-----5632336-1--1----
Loss From Discontinued Operations, net of tax313617-57620-408-619-777-1,323-1,455
Duke Energy Carolinas8388348659761,0721,081--------
Progress Energy--4076758741,0621,0411,2681,0331,3271,0461,5991,8281,956
Duke Energy Progress---500467566--------
Duke Energy Florida---325548599--------
Duke Energy Ohio-441194175102-495172--------
Duke Energy Indiana285168-50358359316--------
Piedmont------------323379
Net Income1,3231,7141,7822,6761,8892,8312,1703,0642,6443,5711,0823,5792,4552,874
Duke Energy Carolinas8388348659761,0721,081--------
Progress Energy--4076758741,0621,0411,2681,0331,3271,0461,5991,8281,956
Duke Energy Progress---500467566--------
Duke Energy Florida---325548599--------
Duke Energy Ohio-441194175102-495172--------
Duke Energy Indiana285168-50358359316--------
Piedmont------------323379
Net Income1,3231,7141,7822,6761,8892,8312,1703,0642,6443,5711,0823,5792,4552,874
Progress Energy--7351110106-11--
Duke Energy Indiana------------34-
Add: Net (Income) Loss Attributable to Noncontrolling Interests381411615185-22-177295-329-9533
Progress Energy--7351110106-11--
Duke Energy Indiana------------34-
Add: Net (Income) Loss Attributable to Noncontrolling Interests381411615185-22-177295-329-9533
Duke Energy Carolinas----1,0721,0811,1661,2141,0711,4039561,3361,6001,470
Progress Energy--4006728691,0511,0311,2581,0271,3271,0451,5981,8281,956
Duke Energy Progress-----5665997156678054159911,008998
Duke Energy Florida-----5995517125546927717389091,016
Duke Energy Ohio-----495172228192176238252204302334
Duke Energy Indiana----359316381354393436408481137497
Piedmont-------139129202273310323379
Net Income Attributable to Duke Energy Corporation1,3231,7141,7822,6761,8892,8312,1703,0642,6663,7481,3773,9082,5502,874
Duke Energy Carolinas----1,0721,0811,1661,2141,0711,4039561,3361,6001,470
Progress Energy--4006728691,0511,0311,2581,0271,3271,0451,5981,8281,956
Duke Energy Progress-----5665997156678054159911,008998
Duke Energy Florida-----5995517125546927717389091,016
Duke Energy Ohio-----495172228192176238252204302334
Duke Energy Indiana----359316381354393436408481137497
Piedmont-------139129202273310323379
Net Income Attributable to Duke Energy Corporation1,3231,7141,7822,6761,8892,8312,1703,0642,6663,7481,3773,9082,5502,874
Duke Energy Progress--------------
Duke Energy Florida--------------
Less: Preferred Dividends---------41107106106106
Duke Energy Progress--------------
Duke Energy Florida--------------
Less: Preferred Dividends---------41107106106106
Duke Energy Progress---500467---------
Duke Energy Florida---325548---------
Net Income Available to Duke Energy Corporation Common Stockholders--1,780------3,7071,2703,8022,4442,735
Duke Energy Progress---500467---------
Duke Energy Florida---325548---------
Net Income Available to Duke Energy Corporation Common Stockholders--1,780------3,7071,2703,8022,4442,735
Basic (usd per share)11.283.013.743.464.023.714.373.73--4.934.745.35
Diluted (usd per share)11.283.013.743.464.023.714.373.73--4.934.745.35
Diluted (usd per share)11.283.013.743.464.023.714.373.73--4.934.745.35
Basic (usd per share)11.283.013.743.464.023.714.373.73--4.934.745.35
Basic (usd per share)--0.060.03-0.80.03-0.6-0.010.03--0.01-1.57-
Diluted (usd per share)--0.060.02-0.80.03-0.6-0.010.03--0.01-1.57-
Basic (usd per share)--------------1.81
Diluted (usd per share)--------------1.81
Basic (usd per share)11.283.073.772.664.053.114.363.76--4.943.173.54
Diluted (usd per share)11.283.073.762.664.053.114.363.76--4.943.173.54
Duke Energy Carolinas--------------
Progress Energy---4-4-1101-4-2-11-11-
Duke Energy Progress--------------
Duke Energy Florida---------2-2---
Duke Energy Ohio--27-----------
Duke Energy Indiana--------------
Pension and OPEB adjustments---19-38-41311-36-9-6-719-
Duke Energy Carolinas-----------1--
Progress Energy---------5531-
Net unrealized gain on cash flow hedges----------47-138-68285-
Duke Energy Carolinas-----1--------
Progress Energy----1-114-11-1--6-
Duke Energy Florida------13-11-1-1-5-
Unrealized (losses) gains on available-for-sale securities----43-6213-383-8-21-
Duke Energy Carolinas--3122221--1--
Progress Energy--10091841013108545-
Duke Energy Progress--------------
Duke Energy Florida----11-13-11-1-1-5-
Duke Energy Ohio--271----------
Duke Energy Indiana---2-2--2--------
Other Comprehensive Income (Loss), net of tax---76-99-136-27471526-13-24-118-56174-
Progress Energy--5056838921,0551,0511,2811,0431,3351,0491,6031,828-
Comprehensive Income--1,7062,5771,7532,5572,8853,0902,6313,5479643,5232,629-
Progress Energy--7-51110106-11--
Add: Comprehensive Loss Attributable to Noncontrolling Interests--105144205-22-177-306-319-84-
Duke Energy Carolinas--8689771,0741,0831,1681,2161,0721,4039561,3371,600-
Progress Energy--498-8871,0441,0411,2711,0371,3351,0481,6021,828-
Duke Energy Progress---500467--7156678054159911,008-
Duke Energy Florida---324549599552715553693770737904-
Duke Energy Ohio--202103-495172-192176238252204302-
Duke Energy Indiana---52356359314380354393--481137-
Piedmont-------139129202273310323-
Comprehensive Income Attributable to Duke Energy Corporation--1,6962,5721,7392,5532,8653,0852,6533,6831,1633,8422,713-
Basic (usd per share)11.283.013.743.464.023.714.373.73--4.934.745.35
Diluted (usd per share)11.283.013.743.464.023.714.373.73--4.934.745.35
Diluted (usd per share)11.283.013.743.464.023.714.373.73--4.934.745.35
Basic (usd per share)11.283.013.743.464.023.714.373.73--4.934.745.35
Basic (usd per share)--0.060.03-0.80.03-0.6-0.010.03--0.01-1.57-
Diluted (usd per share)--0.060.02-0.80.03-0.6-0.010.03--0.01-1.57-
Basic (usd per share)--------------1.81
Diluted (usd per share)--------------1.81
Basic (usd per share)11.283.073.772.664.053.114.363.76--4.943.173.54
Diluted (usd per share)11.283.073.762.664.053.114.363.76--4.943.173.54
Duke Energy Ohio--------1,4501,4561,4051,4931,7981,868
Duke Energy Indiana-------------46-
Regulated electric--------22,09722,61521,46122,31925,75926,617
Duke Energy Ohio--------506484453544716639
Piedmont--------1,3651,3691,2861,5552,1001,603
Regulated natural gas--------1,7731,7591,6422,0082,7242,152
Duke Energy Ohio8851,1051,2951,364193331421-----
Piedmont-------9101211142425
Unregulated Operating Revenue2,9303,3833,5343,6481,8021,544659654651705765770285291
Duke Energy Carolinas-------7,3027,3007,3957,0157,1027,8578,288
Progress Energy-------9,78310,72811,20210,62711,05713,12513,544
Duke Energy Progress-------5,1295,6995,9575,4225,7806,7536,488
Duke Energy Florida-------4,6465,0215,2315,1885,2596,3537,036
Duke Energy Ohio-------1,9231,9571,9401,8582,0372,5142,507
Duke Energy Indiana-------3,0473,0593,0042,7953,1743,9223,399
Piedmont-------1,3281,3751,3811,2971,5692,1241,628
Total operating revenues-------23,56524,52125,07923,86825,09728,76829,060
Duke Energy Carolinas----------1,6821,6012,015-
Progress Energy----------3,4793,5845,078-
Duke Energy Progress----------1,7431,7782,492-
Duke Energy Florida----------1,7371,8062,586-
Duke Energy Ohio----------339409657-
Duke Energy Indiana----------7679851,819-
Piedmont----------3865691,015-
Fuel used in electric generation and purchased power/Cost of natural gas----------6,051---
Duke Energy Carolinas--------1,8211,804---2,524
Progress Energy--------3,9764,024---5,026
Duke Energy Progress--------1,8922,012---2,203
Duke Energy Florida--------2,0852,012---2,823
Duke Energy Ohio--------412388---608
Duke Energy Indiana--------1,000935---1,217
Piedmont---------532---430
Cost of sales--------6,8316,826----
Duke Energy Carolinas---1,8681,9952,0662,1061,9612,1301,8681,7431,8331,8921,774
Progress Energy---2,2472,3352,2982,3862,2202,6132,4952,4792,5292,4582,636
Duke Energy Progress---1,3571,4701,4521,5041,3891,5781,4461,3321,4671,4751,379
Duke Energy Florida---8988508358658181,0251,0341,1311,0489671,239
Duke Energy Ohio---774516495512524480520463479523478
Duke Energy Indiana---649670682723733788790762750729713
Piedmont-------315357328322327368344
Operation, maintenance and other---5,9105,8565,8716,0855,7886,4636,0665,7886,0425,7345,625
Duke Energy Carolinas--------1,2011,3881,4621,4681,5261,593
Progress Energy--------1,6191,8451,8181,9292,1422,151
Duke Energy Progress--------9911,1431,1161,0971,1871,266
Duke Energy Florida--------628702702831955885
Duke Energy Ohio--------268265278307324367
Duke Energy Indiana--------520525569615645666
Piedmont--------159172180213222237
Depreciation and amortization--------4,0744,5484,7054,9905,0865,253
Duke Energy Carolinas348340365374316269276281295292299320340320
Progress Energy--570557517492487503529561545542607644
Duke Energy Progress---223174140156156155176167159190164
Duke Energy Florida---327343352333347374392381383421480
Duke Energy Ohio260260224265234254258278290308324355369364
Duke Energy Indiana70828171128615876786981737559
Piedmont-------48494553555759
Taxes, Miscellaneous7027049851,2991,2131,1351,1421,2331,2801,3071,3371,3891,4661,400
Duke Energy Carolinas-1231-311-1921747622726-
Progress Energy--200380-1612715687-244958212-
Duke Energy Progress---222251193312499637-
Duke Energy Florida---358657613860-36-4194-
Duke Energy Ohio8378925880--1---25-10-
Duke Energy Indiana44234579-8978882230--9388-
Piedmont-------7--71018-
Asset Impairment Charges7263356663998112018282402-8984356434-
Duke Energy Carolinas-------------44
Progress Energy-------------28
Duke Energy Progress-------------33
Duke Energy Florida------------4-1
Duke Energy Ohio-------------103
Duke Energy Indiana------------386-
Piedmont--------------4
Impairment of assets and other charges-------------85
Duke Energy Carolinas4,9865,0145,1605,1455,4565,2685,2555,1545,6395,3695,6625,4495,7996,255
Progress Energy--8,2667,9188,1598,1427,7377,5818,8248,9018,8168,66610,29710,485
Duke Energy Progress---4,0614,2444,2694,1943,8984,6494,7894,8574,5645,3515,041
Duke Energy Florida---3,8403,8983,8623,5273,6714,1664,1043,9474,0874,9335,426
Duke Energy Ohio3,5572,8112,8102,9991,7271,6101,5991,5981,5631,5761,4771,7112,1241,983
Duke Energy Indiana2,0122,3402,7922,1932,4702,2472,1942,2512,4162,3192,1792,4323,6562,655
Piedmont-------1,0421,1491,0779481,1741,6801,066
Total operating expenses11,96411,76016,51419,60018,68318,12717,42917,81219,74719,36619,32519,73722,77822,042
Duke Energy Carolinas7112---1-51-1-1--26
Progress Energy--16-2631342824-9--27
Duke Energy Progress---137659-8---
Duke Energy Florida---11--11-1---
Duke Energy Ohio35751821-106-----
Duke Energy Indiana-2----1--------
Piedmont------------4-
Gain (Loss) on Disposition of Other Assets2681944793348-47733-88-410--52
Duke Energy Carolinas-------1-1-12426
Progress Energy-------2624-9141127
Duke Energy Progress-------49-81343
Duke Energy Florida-------11-1122
Duke Energy Ohio-------1-106--111
Gain (Loss) on Disposition of Assets-------28-89-410132252
Duke Energy Carolinas1,4451,4801,5171,8091,8951,9602,0622,1491,6602,0261,3541,6552,0622,059
Progress Energy--1,1371,6182,0182,1602,1412,2281,9282,3011,8202,4052,8393,086
Duke Energy Progress---9329351,0241,0861,2351,0591,1685731,2291,4061,450
Duke Energy Florida---6881,0781,1151,0419768561,1271,2421,1731,4221,612
Duke Energy Ohio-225375349251187303347326288364381327391525
Duke Energy Indiana506282-75733705644765796643685616742266744
Piedmont-------286226304349395448562
Operating Income2,4612,7773,1264,9825,2585,3675,3415,7814,6855,7094,5535,3736,0127,070
Piedmont--------6789989
Income (Loss) from Equity Method Investments11616014812213069-1511983162-2,00528113113
Duke Energy Carolinas-212186185120172160162139153151177270221238
Progress Energy--130947797114128165141129215181201
Duke Energy Progress---57517171658710075143114124
Duke Energy Florida---3020244461864853717478
Duke Energy Ohio-2519134106917232416181941
Duke Energy Indiana-7097901822112237454137423676
Piedmont--------142051554657
Other income and expenses, net-370376397262351307324352399430453643392598
Duke Energy Carolinas-------139153151177270221238
Progress Energy-------128165141129215181201
Duke Energy Progress-------658710075143114124
Duke Energy Florida-------61864853717478
Duke Energy Ohio-------17232416181941
Duke Energy Indiana-------37454137423676
Piedmont--------6212860645466
Total other income and expenses589547567484498383309471482592-1,552671505711
Duke Energy Carolinas362360384359407412424422439463487538557686
Progress Energy--740680675670689824842862790794844954
Duke Energy Progress---201234235257293319306269306354427
Duke Energy Florida---180201198212279287328326319362413
Duke Energy Ohio10910489788679869192109102111129169
Duke Energy Indiana135137138170171176181178167156161196189213
Piedmont-------798187118119140165
Interest Expense8408591,2421,5461,6221,6131,9161,9862,0942,2042,1622,2802,4393,014
Duke Energy Carolinas-1,3061,3181,5701,6601,7081,8001,8661,3741,7141,0441,3871,7261,611
Progress Energy--5271,0321,4201,5871,5661,5321,251----2,333
Duke Energy Progress---7887528609001,0078279623791,0661,1661,147
Duke Energy Florida---5388979418737586558479699251,1341,277
Duke Energy Ohio-290273177111230270252219279295234281397
Duke Energy Indiana-242-123581556479606655521570492588113607
Piedmont-------201166245291340362463
Income From Continuing Operations Before Income Taxes-2,4652,4513,9204,1344,1373,7344,2663,0734,0978393,7644,0784,767
Income Before Income Taxes---------1,5801,1591,8262,176-
Duke Energy Carolinas4574724535945886276346523033118851126141
Progress Energy--384373540522527264218253113227348377
Duke Energy Progress---288285294301292160157-3675158149
Duke Energy Florida---21334934232246101155198187225261
Duke Energy Ohio13296116911171059979714145342465
Duke Energy Indiana15674-7322319716322530112813484107-24110
Piedmont-------62374318303984
Income Tax Expense (Benefit)8907527051,2611,6691,3261,1561,196448519-236192300438
Duke Energy Carolinas4574724535945886276346523033118851126141
Progress Energy--384373540522527264218253113227348377
Duke Energy Progress---288285294301292160157-3675158149
Duke Energy Florida---21334934232246101155198187225261
Duke Energy Ohio13296116911171059979714145342465
Duke Energy Indiana15674-7322319716322530112813484107-24110
Piedmont-------62374318303984
Income Tax Expense (Benefit)8907527051,2611,6691,3261,1561,196448519-236192300438
Progress Energy--3556598801,0651,0391,2681,033-----
Duke Energy Ohio----68149192193176239252204--
Income From Continuing Operations1,3201,7131,7462,6592,4652,8112,5783,0702,6253,5781,0753,5723,7784,329
Progress Energy--3556598801,0651,0391,2681,033-----
Duke Energy Ohio----68149192193176239252204--
Income From Continuing Operations1,3201,7131,7462,6592,4652,8112,5783,0702,6253,5781,0753,5723,7784,329
Progress Energy--5216-6-32-------
Duke Energy Ohio-----5632336-1--1----
(Loss) Income from discontinued operations, net of tax313617-57620-408-619-777-1,323-1,455
Progress Energy--5216-6-32-------
Duke Energy Ohio-----5632336-1--1----
Loss From Discontinued Operations, net of tax313617-57620-408-619-777-1,323-1,455
Duke Energy Carolinas8388348659761,0721,081--------
Progress Energy--4076758741,0621,0411,2681,0331,3271,0461,5991,8281,956
Duke Energy Progress---500467566--------
Duke Energy Florida---325548599--------
Duke Energy Ohio-441194175102-495172--------
Duke Energy Indiana285168-50358359316--------
Piedmont------------323379
Net Income1,3231,7141,7822,6761,8892,8312,1703,0642,6443,5711,0823,5792,4552,874
Duke Energy Carolinas8388348659761,0721,081--------
Progress Energy--4076758741,0621,0411,2681,0331,3271,0461,5991,8281,956
Duke Energy Progress---500467566--------
Duke Energy Florida---325548599--------
Duke Energy Ohio-441194175102-495172--------
Duke Energy Indiana285168-50358359316--------
Piedmont------------323379
Net Income1,3231,7141,7822,6761,8892,8312,1703,0642,6443,5711,0823,5792,4552,874
Progress Energy--7351110106-11--
Duke Energy Indiana------------34-
Add: Net (Income) Loss Attributable to Noncontrolling Interests381411615185-22-177295-329-9533
Progress Energy--7351110106-11--
Duke Energy Indiana------------34-
Add: Net (Income) Loss Attributable to Noncontrolling Interests381411615185-22-177295-329-9533
Duke Energy Carolinas----1,0721,0811,1661,2141,0711,4039561,3361,6001,470
Progress Energy--4006728691,0511,0311,2581,0271,3271,0451,5981,8281,956
Duke Energy Progress-----5665997156678054159911,008998
Duke Energy Florida-----5995517125546927717389091,016
Duke Energy Ohio-----495172228192176238252204302334
Duke Energy Indiana----359316381354393436408481137497
Piedmont-------139129202273310323379
Net Income Attributable to Duke Energy Corporation1,3231,7141,7822,6761,8892,8312,1703,0642,6663,7481,3773,9082,5502,874
Duke Energy Carolinas----1,0721,0811,1661,2141,0711,4039561,3361,6001,470
Progress Energy--4006728691,0511,0311,2581,0271,3271,0451,5981,8281,956
Duke Energy Progress-----5665997156678054159911,008998
Duke Energy Florida-----5995517125546927717389091,016
Duke Energy Ohio-----495172228192176238252204302334
Duke Energy Indiana----359316381354393436408481137497
Piedmont-------139129202273310323379
Net Income Attributable to Duke Energy Corporation1,3231,7141,7822,6761,8892,8312,1703,0642,6663,7481,3773,9082,5502,874
Duke Energy Progress--------------
Duke Energy Florida--------------
Less: Preferred Dividends---------41107106106106
Duke Energy Progress--------------
Duke Energy Florida--------------
Less: Preferred Dividends---------41107106106106
Duke Energy Progress---500467---------
Duke Energy Florida---325548---------
Net Income Available to Duke Energy Corporation Common Stockholders--1,780------3,7071,2703,8022,4442,735
Duke Energy Progress---500467---------
Duke Energy Florida---325548---------
Net Income Available to Duke Energy Corporation Common Stockholders--1,780------3,7071,2703,8022,4442,735
Basic (usd per share)11.283.013.743.464.023.714.373.73--4.934.745.35
Diluted (usd per share)11.283.013.743.464.023.714.373.73--4.934.745.35
Diluted (usd per share)11.283.013.743.464.023.714.373.73--4.934.745.35
Basic (usd per share)11.283.013.743.464.023.714.373.73--4.934.745.35
Basic (usd per share)--0.060.03-0.80.03-0.6-0.010.03--0.01-1.57-
Diluted (usd per share)--0.060.02-0.80.03-0.6-0.010.03--0.01-1.57-
Basic (usd per share)--------------1.81
Diluted (usd per share)--------------1.81
Basic (usd per share)11.283.073.772.664.053.114.363.76--4.943.173.54
Diluted (usd per share)11.283.073.762.664.053.114.363.76--4.943.173.54
Duke Energy Carolinas--------------
Progress Energy---4-4-1101-4-2-11-11-
Duke Energy Progress--------------
Duke Energy Florida---------2-2---
Duke Energy Ohio--27-----------
Duke Energy Indiana--------------
Pension and OPEB adjustments---19-38-41311-36-9-6-719-
Duke Energy Carolinas-----------1--
Progress Energy---------5531-
Net unrealized gain on cash flow hedges----------47-138-68285-
Duke Energy Carolinas-----1--------
Progress Energy----1-114-11-1--6-
Duke Energy Florida------13-11-1-1-5-
Unrealized (losses) gains on available-for-sale securities----43-6213-383-8-21-
Duke Energy Carolinas--3122221--1--
Progress Energy--10091841013108545-
Duke Energy Progress--------------
Duke Energy Florida----11-13-11-1-1-5-
Duke Energy Ohio--271----------
Duke Energy Indiana---2-2--2--------
Other Comprehensive Income (Loss), net of tax---76-99-136-27471526-13-24-118-56174-
Progress Energy--5056838921,0551,0511,2811,0431,3351,0491,6031,828-
Comprehensive Income--1,7062,5771,7532,5572,8853,0902,6313,5479643,5232,629-
Progress Energy--7-51110106-11--
Add: Comprehensive Loss Attributable to Noncontrolling Interests--105144205-22-177-306-319-84-
Duke Energy Carolinas--8689771,0741,0831,1681,2161,0721,4039561,3371,600-
Progress Energy--498-8871,0441,0411,2711,0371,3351,0481,6021,828-
Duke Energy Progress---500467--7156678054159911,008-
Duke Energy Florida---324549599552715553693770737904-
Duke Energy Ohio--202103-495172-192176238252204302-
Duke Energy Indiana---52356359314380354393--481137-
Piedmont-------139129202273310323-
Comprehensive Income Attributable to Duke Energy Corporation--1,6962,5721,7392,5532,8653,0852,6533,6831,1633,8422,713-
Basic (usd per share)11.283.013.743.464.023.714.373.73--4.934.745.35
Diluted (usd per share)11.283.013.743.464.023.714.373.73--4.934.745.35
Diluted (usd per share)11.283.013.743.464.023.714.373.73--4.934.745.35
Basic (usd per share)11.283.013.743.464.023.714.373.73--4.934.745.35
Basic (usd per share)--0.060.03-0.80.03-0.6-0.010.03--0.01-1.57-
Diluted (usd per share)--0.060.02-0.80.03-0.6-0.010.03--0.01-1.57-
Basic (usd per share)--------------1.81
Diluted (usd per share)--------------1.81
Basic (usd per share)11.283.073.772.664.053.114.363.76--4.943.173.54
Diluted (usd per share)11.283.073.762.664.053.114.363.76--4.943.173.54