~~0001326160duk:DukeEnergyIndianaMembersrt:MinimumMemberduk:DerivativeFinancialInstrumentsLiabilitiesFinancialTransmissionRightsMemberus-gaap:MarketApproachValuationTechniqueMember2021-12-31~~0001326160us-gaap:NondesignatedMemberus-gaap:CommodityContractMemberus-gaap:OtherCurrentLiabilitiesMember2021-12-31

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)


☒			QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~March 31,~~June 30, 2022


☐			TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _________to_________


Commission file number	Registrant, State of Incorporation or Organization, Address of Principal Executive Offices and Telephone Number	IRS Employer Identification Number

1-32853	DUKE ENERGY CORPORATION	20-2777218

(a Delaware corporation)

526 South Church Street

Charlotte, North Carolina 28202-1803

704-382-3853


1-4928			DUKE ENERGY CAROLINAS, LLC						56-0205520

(a North Carolina limited liability company)

526 South Church Street

Charlotte, North Carolina 28202-1803

704-382-3853


1-15929			PROGRESS ENERGY, INC.						56-2155481

(a North Carolina corporation)

410 South Wilmington Street

Raleigh, North Carolina 27601-1748

704-382-3853


1-3382			DUKE ENERGY PROGRESS, LLC						56-0165465

(a North Carolina limited liability company)

410 South Wilmington Street

Raleigh, North Carolina 27601-1748

704-382-3853


1-3274			DUKE ENERGY FLORIDA, LLC						59-0247770

(a Florida limited liability company)

299 First Avenue North

St. Petersburg, Florida 33701

704-382-3853


1-1232			DUKE ENERGY OHIO, INC.						31-0240030

(an Ohio corporation)

139 East Fourth Street

Cincinnati, Ohio 45202

704-382-3853


1-3543			DUKE ENERGY INDIANA, LLC						35-0594457

(an Indiana limited liability company)

1000 East Main Street

Plainfield, Indiana 46168

704-382-3853


1-6196			PIEDMONT NATURAL GAS COMPANY, INC.						56-0556998

(a North Carolina corporation)

4720 Piedmont Row Drive

Charlotte, North Carolina 28210

704-364-3120

SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:

Name of each exchange on

Registrant Title of each class Trading symbols which registered

Duke Energy Common Stock, $0.001 par value DUK New York Stock Exchange LLC

Duke Energy 5.625% Junior Subordinated Debentures due DUKB New York Stock Exchange LLC

September 15, 2078

Duke Energy Depositary Shares, each representing a 1/1,000th DUK PR A New York Stock Exchange LLC

interest in a share of 5.75% Series A Cumulative

Redeemable Perpetual Preferred Stock, par value

$0.001 per share

Duke Energy 3.10% Senior Notes due 2028 DUK 28A New York Stock Exchange LLC

Duke Energy 3.85% Senior Notes due 2034 DUK 34 New York Stock Exchange LLC

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Duke Energy Corporation (Duke Energy)

Yes

☒

☐

Duke Energy Florida, LLC (Duke Energy Florida)

Yes

☒

☐

Duke Energy Carolinas, LLC (Duke Energy Carolinas)

Yes

☒

☐

Duke Energy Ohio, Inc. (Duke Energy Ohio)

Yes

☒

☐

Progress Energy, Inc. (Progress Energy)

Yes

☒

☐

Duke Energy Indiana, LLC (Duke Energy Indiana)

Yes

☒

☐

Duke Energy Progress, LLC (Duke Energy Progress)

Yes

☒

☐

Piedmont Natural Gas Company, Inc. (Piedmont)

Yes

☒

☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).

Duke Energy

Yes

☒

☐

Duke Energy Florida

Yes

☒

☐

Duke Energy Carolinas

Yes

☒

☐

Duke Energy Ohio

Yes

☒

☐

Progress Energy

Yes

☒

☐

Duke Energy Indiana

Yes

☒

☐

Duke Energy Progress

Yes

☒

☐

Piedmont

Yes

☒

☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and "emerging growth company" in Rule 12b-2 of the Exchange Act.

Duke Energy

Large Accelerated Filer

☒

Accelerated filer

☐

Non-accelerated Filer

☐

Smaller reporting company

☐

Emerging growth company

☐

Duke Energy Carolinas

Large Accelerated Filer

☐

Accelerated filer

☐

Non-accelerated Filer

☒

Smaller reporting company

☐

Emerging growth company

☐

Progress Energy

Large Accelerated Filer

☐

Accelerated filer

☐

Non-accelerated Filer

☒

Smaller reporting company

☐

Emerging growth company

☐

Duke Energy Progress

Large Accelerated Filer

☐

Accelerated filer

☐

Non-accelerated Filer

☒

Smaller reporting company

☐

Emerging growth company

☐

Duke Energy Florida

Large Accelerated Filer

☐

Accelerated filer

☐

Non-accelerated Filer

☒

Smaller reporting company

☐

Emerging growth company

☐

Duke Energy Ohio

Large Accelerated Filer

☐

Accelerated filer

☐

Non-accelerated Filer

☒

Smaller reporting company

☐

Emerging growth company

☐

Duke Energy Indiana

Large Accelerated Filer

☐

Accelerated filer

☐

Non-accelerated Filer

☒

Smaller reporting company

☐

Emerging growth company

☐

Piedmont

Large Accelerated Filer

☐

Accelerated filer

☐

Non-accelerated Filer

☒

Smaller reporting company

☐

Emerging growth company

☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Duke Energy

Yes

☐

☒

Duke Energy Florida

Yes

☐

☒

Duke Energy Carolinas

Yes

☐

☒

Duke Energy Ohio

Yes

☐

☒

Progress Energy

Yes

☐

☒

Duke Energy Indiana

Yes

☐

☒

Duke Energy Progress

Yes

☐

☒

Piedmont

Yes

☐

☒

Number of shares of common stock outstanding at ~~April 30,~~July 31, 2022:


Registrant	Description	Shares
Duke Energy	Common stock, $0.001 par value	~~769,900,482~~769,968,724

This combined Form 10-Q is filed separately by eight registrants: Duke Energy, Duke Energy Carolinas, Progress Energy, Duke Energy Progress, Duke Energy Florida, Duke Energy Ohio, Duke Energy Indiana and Piedmont (collectively the Duke Energy Registrants). Information contained herein relating to any individual registrant is filed by such registrant solely on its own behalf. Each registrant makes no representation as to information relating exclusively to the other registrants.

Duke Energy Carolinas, Progress Energy, Duke Energy Progress, Duke Energy Florida, Duke Energy Ohio, Duke Energy Indiana and Piedmont meet the conditions set forth in General Instructions H(1)(a) and (b) of Form 10-Q and are therefore filing this form with the reduced disclosure format specified in General Instructions H(2) of Form 10-Q.

TABLE OF CONTENTS


	Cautionary Statement Regarding Forward-Looking Information

PART I. FINANCIAL INFORMATION
Item 1.	Financial Statements

	Duke Energy Corporation Financial Statements	9

	Duke Energy Carolinas, LLC Financial Statements	1415

	Progress Energy, Inc. Financial Statements	1819

	Duke Energy Progress, LLC Financial Statements	2223

	Duke Energy Florida, LLC Financial Statements	2627

	Duke Energy Ohio, Inc. Financial Statements	3031

	Duke Energy Indiana, LLC Financial Statements	3435

	Piedmont Natural Gas Company, Inc. Financial Statements	3839

	Combined Notes to Condensed Consolidated Financial Statements
	Note 1 – Organization and Basis of Presentation	4243

	Note 2 – Business Segments	4345
	Note 3 – Regulatory Matters	4547
	Note 4 – Commitments and Contingencies	4952

	Note 5 – Debt and Credit Facilities	5356

	Note 6 – Goodwill	5457
	Note 7 – Related Party Transactions	5558
	Note 8 – Derivatives and Hedging	5659
	Note 9 – Investments in Debt and Equity Securities	6165
	Note 10 – Fair Value Measurements	6669
	Note 11 – Variable Interest Entities	7074
	Note 12 – Revenue	7478
	Note 13 – Stockholders' Equity	7784
	Note 14 – Employee Benefit Plans	7885
	Note 15 – Income Taxes	7986
	Note 16 – Subsequent Events	7986

Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	8087

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	93103

Item 4.	Controls and Procedures	93104

PART II. OTHER INFORMATION
Item 1.	Legal Proceedings	94105

Item 1A.	Risk Factors	94105

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	94105

Item 6.	Exhibits	95106

	Signatures	99109


GLOSSARY OF TERMS

Glossary of Terms

The following terms or acronyms used in this Form 10-Q are defined below:


Term or Acronym			Definition

2021 Settlement			Settlement Agreement in 2021 among Duke Energy Florida, the Florida Office of Public Counsel, the Florida Industrial Power Users Group, White Springs Agricultural Chemicals, Inc. d/b/a PSC Phosphate and NUCOR Steel Florida, Inc.

ACP			Atlantic Coast Pipeline, LLC, a limited liability company owned by Dominion Energy, Inc. and Duke Energy

AFUDC			Allowance for funds used during construction

ARO			Asset retirement obligations

Bison			Bison Insurance Company Limited

CCR			Coal Combustion Residuals

the company			Duke Energy Corporation and its subsidiaries

COVID-19			Coronavirus Disease 2019

CRC			Cinergy Receivables Company, LLC

Crystal River Unit 3			Crystal River Unit 3 Nuclear Plant

DEFPF			Duke Energy Florida Project Finance, LLC

DEFR			Duke Energy Florida Receivables, LLC

DEPR			Duke Energy Progress Receivables, LLC

DERF			Duke Energy Receivables Finance Company, LLC

DOE			Department of Energy

Duke Energy			Duke Energy Corporation (collectively with its subsidiaries)

Duke Energy Ohio			Duke Energy Ohio, Inc.

Duke Energy Progress			Duke Energy Progress, LLC

Duke Energy Carolinas			Duke Energy Carolinas, LLC

Duke Energy Florida			Duke Energy Florida, LLC

Duke Energy Indiana			Duke Energy Indiana, LLC

Duke Energy Registrants			Duke Energy, Duke Energy Carolinas, Progress Energy, Duke Energy Progress, Duke Energy Florida, Duke Energy Ohio, Duke Energy Indiana and Piedmont

EDIT			Excess deferred income tax

EPS			Earnings Per Share

ERCOT			Electric Reliability Council of Texas

ETR			Effective tax rate

Exchange Act			Securities Exchange Act of 1934

FERC			Federal Energy Regulatory Commission

FPSC			Florida Public Service Commission

FTR			Financial transmission rights

GAAP			Generally accepted accounting principles in the U.S.

GAAP Reported Earnings			Net Income Available to Duke Energy Corporation Common Stockholders

GAAP Reported EPS			Basic Earnings Per Share Available to Duke Energy Corporation common stockholders

GIC			GIC Private Limited, Singapore's sovereign wealth fund and an experienced investor in U.S. infrastructure

GWh			Gigawatt-hours

IRS			Internal Revenue Service

Investment Trusts			NDTF investments and grantor trusts of Duke Energy Progress, Duke Energy Florida and Duke Energy Indiana

IURC			Indiana Utility Regulatory Commission


GLOSSARY OF TERMS


KPSC			Kentucky Public Service Commission

LLC			Limited Liability Company

MGP			Manufactured gas plant

MGP Settlement			Stipulation and Recommendation filed jointly by Duke Energy Ohio the staff of the PUCO, the Office of the Ohio Consumers' Counsel and the Ohio Energy Group on August 31, 2021

MW			Megawatt

MWh			Megawatt-hour

NCUC			North Carolina Utilities Commission

NDTF			Nuclear decommissioning trust funds

NPNS			Normal purchase/normal sale

OPEB			Other Post-Retirement Benefit Obligations

ORS

OVEC			Ohio Valley Electric Corporation

Piedmont			Piedmont Natural Gas Company, Inc.

PJM			Pennsylvania-New Jersey-Maryland Interconnection

PPA			Purchase Power Agreement

Progress Energy			Progress Energy, Inc.

PSCSC			Public Service Commission of South Carolina

PUCO			Public Utilities Commission of Ohio

RTO			Regional Transmission Organization

Subsidiary Registrants			Duke Energy Carolinas, Progress Energy, Duke Energy Progress, Duke Energy Florida, Duke Energy Ohio, Duke Energy Indiana and Piedmont

the Tax Act			Tax Cuts and Jobs Act

TPUC			Tennessee Public Utility Commission

U.S.			United States

VIE			Variable Interest Entity


FORWARD-LOOKING STATEMENTS

CAUTIONARY STATEMENT REGARDING 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 impact of the COVID-19 pandemic;

◦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 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;

◦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, 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;

◦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, 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;

◦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 U.S. 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 attack, cybersecurity threats, data security breaches, operational accidents, information technology failures or other catastrophic events, such as 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, 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;~~


FORWARD-LOOKING STATEMENTS

◦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;

◦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 nonregulated businesses and the success of efforts to invest in and develop new opportunities;

◦The effect of accounting pronouncements issued periodically by accounting standard-setting bodies;

◦The impact of U.S. 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;

◦Asset or business acquisitions and dispositions, including our ability to successfully consummate the second closing of the minority investment in Duke Energy Indiana, may not yield the anticipated benefits;

◦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; and

◦The ability to implement our business strategy, including its carbon emission reduction goals.

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 an obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.


~~GLOSSARY OF TERMS~~

~~Glossary of Terms~~

~~The following terms or acronyms used in this Form 10-Q are defined below:~~


~~Term or Acronym~~			~~Definition~~

~~2017 Settlement~~			Second Revised and Restated Settlement Agreement in 2017 among Duke Energy Florida, the Florida Office of Public Counsel and other customer representatives, which replaces and supplants the 2013 Settlement

~~2021 Settlement~~			Settlement Agreement in 2021 among Duke Energy Florida, the Florida Office of Public Counsel, the Florida Industrial Power Users Group, White Springs Agricultural Chemicals, Inc. d/b/a PSC Phosphate and NUCOR Steel Florida, Inc.

~~ACP~~			~~Atlantic Coast Pipeline, LLC, a limited liability company owned by Dominion Energy, Inc. and Duke Energy~~

~~AFS~~			~~Available for Sale~~

~~AFUDC~~			~~Allowance for funds used during construction~~

~~ARO~~			~~Asset retirement obligations~~

~~Bison~~			~~Bison Insurance Company Limited~~

~~CCR~~			~~Coal Combustion Residuals~~

~~the company~~			~~Duke Energy Corporation and its subsidiaries~~

~~COVID-19~~			~~Coronavirus Disease 2019~~

~~CRC~~			~~Cinergy Receivables Company, LLC~~

~~Crystal River Unit 3~~			~~Crystal River Unit 3 Nuclear Plant~~

~~DEFPF~~			~~Duke Energy Florida Project Finance, LLC~~

~~DEFR~~			~~Duke Energy Florida Receivables, LLC~~

~~DEPR~~			~~Duke Energy Progress Receivables, LLC~~

~~DERF~~			~~Duke Energy Receivables Finance Company, LLC~~

~~DOE~~			~~Department of Energy~~

~~Duke Energy~~			~~Duke Energy Corporation (collectively with its subsidiaries)~~

~~Duke Energy Ohio~~			~~Duke Energy Ohio, Inc.~~

~~Duke Energy Progress~~			~~Duke Energy Progress, LLC~~

~~Duke Energy Carolinas~~			~~Duke Energy Carolinas, LLC~~

~~Duke Energy Florida~~			~~Duke Energy Florida, LLC~~

~~Duke Energy Indiana~~			~~Duke Energy Indiana, LLC~~

~~Duke Energy Registrants~~			~~Duke Energy, Duke Energy Carolinas, Progress Energy, Duke Energy Progress, Duke Energy Florida, Duke Energy Ohio, Duke Energy Indiana and Piedmont~~

~~EDIT~~			~~Excess deferred income tax~~

~~EPS~~			~~Earnings Per Share~~

~~ERCOT~~			~~Electric Reliability Council of Texas~~

~~ETR~~			~~Effective tax rate~~

~~Exchange Act~~			~~Securities Exchange Act of 1934~~

~~FERC~~			~~Federal Energy Regulatory Commission~~

~~FPSC~~			~~Florida Public Service Commission~~

~~FTR~~			~~Financial transmission rights~~

~~GAAP~~			~~Generally accepted accounting principles in the U.S.~~

~~GAAP Reported Earnings~~			~~Net Income Available to Duke Energy Corporation Common Stockholders~~

~~GAAP Reported EPS~~			~~Basic Earnings Per Share Available to Duke Energy Corporation common stockholders~~

~~GIC~~			~~GIC Private Limited, Singapore's sovereign wealth fund and an experienced investor in U.S. infrastructure~~

~~GWh~~			~~Gigawatt-hours~~

~~IRS~~			~~Internal Revenue Service~~


~~GLOSSARY OF TERMS~~



~~Investment Trusts~~			~~NDTF investments and grantor trusts of Duke Energy Progress, Duke Energy Florida and Duke Energy Indiana~~

~~IURC~~			~~Indiana Utility Regulatory Commission~~

~~KPSC~~			~~Kentucky Public Service Commission~~

~~LLC~~			~~Limited Liability Company~~

~~MGP~~			~~Manufactured gas plant~~

~~MGP Settlement~~			~~Stipulation and Recommendation filed jointly by Duke Energy Ohio the staff of the PUCO, the Office of the Ohio Consumers' Counsel and the Ohio Energy Group on August 31, 2021~~

MW			~~Megawatt~~

~~MWh~~			~~Megawatt-hour~~

~~NCUC~~			~~North Carolina Utilities Commission~~

~~NDTF~~			~~Nuclear decommissioning trust funds~~

~~NPNS~~			~~Normal purchase/normal sale~~

~~OPEB~~			~~Other Post-Retirement Benefit Obligations~~

~~OVEC~~			~~Ohio Valley Electric Corporation~~

~~PBR~~			~~Performance-Based Regulation~~

~~Piedmont~~			~~Piedmont Natural Gas Company, Inc.~~

~~PJM~~			~~Pennsylvania-New Jersey-Maryland Interconnection~~

~~PPA~~			~~Purchase Power Agreement~~

~~Progress Energy~~			~~Progress Energy, Inc.~~

~~PSCSC~~			~~Public Service Commission of South Carolina~~

~~PUCO~~			~~Public Utilities Commission of Ohio~~

~~RTO~~			~~Regional Transmission Organization~~

~~Subsidiary Registrants~~			~~Duke Energy Carolinas, Progress Energy, Duke Energy Progress, Duke Energy Florida, Duke Energy Ohio, Duke Energy Indiana and Piedmont~~

~~the Tax Act~~			~~Tax Cuts and Jobs Act~~

~~TPUC~~			~~Tennessee Public Utility Commission~~

~~U.S.~~			~~United States~~

~~VIE~~			~~Variable Interest Entity~~


FINANCIAL STATEMENTS

ITEM 1. FINANCIAL STATEMENTS

DUKE ENERGY CORPORATION

Condensed Consolidated Statements of Operations

(Unaudited)


		Three Months Ended			Three Months Ended						Six Months Ended
		March 31,			June 30,						June 30,
(in millions, except per share amounts)	(in millions, except per share amounts)		2022			2021		(in millions, except per share amounts)	2022		2021		2022		2021
Operating Revenues	Operating Revenues							Operating Revenues
Regulated electric	Regulated electric		$	5,933		$	5,219	Regulated electric	$	6,074	$	5,258	$	12,007	$	10,477
Regulated natural gas	Regulated natural gas		1,002			749		Regulated natural gas	425		302		1,427		1,051
Nonregulated electric and other	Nonregulated electric and other		197			182		Nonregulated electric and other	186		198		383		380
Total operating revenues	Total operating revenues		7,132			6,150		Total operating revenues	6,685		5,758		13,817		11,908
Operating Expenses	Operating Expenses							Operating Expenses
Fuel used in electric generation and purchased power	Fuel used in electric generation and purchased power		1,817			1,443		Fuel used in electric generation and purchased power	1,972		1,415		3,789		2,858
Cost of natural gas	Cost of natural gas		481			276		Cost of natural gas	189		79		670		355
Operation, maintenance and other	Operation, maintenance and other		1,630			1,402		Operation, maintenance and other	1,447		1,410		3,077		2,812
Depreciation and amortization	Depreciation and amortization		1,320			1,226		Depreciation and amortization	1,302		1,207		2,622		2,433
Property and other taxes	Property and other taxes		392			353		Property and other taxes	379		349		771		702
Impairment of assets and other charges	Impairment of assets and other charges		215			—		Impairment of assets and other charges	(9)		131		206		131
Total operating expenses	Total operating expenses		5,855			4,700		Total operating expenses	5,280		4,591		11,135		9,291
Gains on Sales of Other Assets and Other, net	Gains on Sales of Other Assets and Other, net		2			—		Gains on Sales of Other Assets and Other, net	8		2		10		2
Operating Income	Operating Income		1,279			1,450		Operating Income	1,413		1,169		2,692		2,619
Other Income and Expenses	Other Income and Expenses							Other Income and Expenses
Equity in earnings (losses) of unconsolidated affiliates	Equity in earnings (losses) of unconsolidated affiliates		25			(17)		Equity in earnings (losses) of unconsolidated affiliates	36		9		61		(8)
Other income and expenses, net	Other income and expenses, net		89			127		Other income and expenses, net	115		128		204		255
Total other income and expenses	Total other income and expenses		114			110		Total other income and expenses	151		137		265		247
Interest Expense	Interest Expense		587			535		Interest Expense	607		572		1,194		1,107
Income Before Income Taxes	Income Before Income Taxes		806			1,025		Income Before Income Taxes	957		734		1,763		1,759
Income Tax (Benefit) Expense			(14)			84
Income Tax Expense								Income Tax Expense	77		36		63		120

Net Income	Net Income		820			941		Net Income	880		698		1,700		1,639
Add: Net Loss Attributable to Noncontrolling Interests	Add: Net Loss Attributable to Noncontrolling Interests		37			51		Add: Net Loss Attributable to Noncontrolling Interests	27		67		64		118
Net Income Attributable to Duke Energy Corporation	Net Income Attributable to Duke Energy Corporation		857			992		Net Income Attributable to Duke Energy Corporation	907		765		1,764		1,757
Less: Preferred Dividends	Less: Preferred Dividends		39			39		Less: Preferred Dividends	14		14		53		53
Net Income Available to Duke Energy Corporation Common Stockholders	Net Income Available to Duke Energy Corporation Common Stockholders		$	818		$	953	Net Income Available to Duke Energy Corporation Common Stockholders	$	893	$	751	$	1,711	$	1,704

Earnings Per Share – Basic and Diluted	Earnings Per Share – Basic and Diluted							Earnings Per Share – Basic and Diluted

Net income available to Duke Energy Corporation common stockholders	Net income available to Duke Energy Corporation common stockholders							Net income available to Duke Energy Corporation common stockholders
Basic and Diluted	Basic and Diluted		$	1.08		$	1.25	Basic and Diluted	$	1.14	$	0.96	$	2.22	$	2.21

Weighted Average Shares Outstanding	Weighted Average Shares Outstanding							Weighted Average Shares Outstanding
Basic and Diluted	Basic and Diluted		770			769		Basic and Diluted	770		769		770		769

See Notes to Condensed Consolidated Financial Statements


FINANCIAL STATEMENTS

DUKE ENERGY CORPORATION

Condensed Consolidated Statements of Comprehensive Income

(Unaudited)


		Three Months Ended			Three Months Ended						Six Months Ended
		March 31,			June 30,						June 30,
(in millions)	(in millions)		2022			2021		(in millions)	2022		2021		2022		2021
Net Income	Net Income		$	820		$	941	Net Income	$	880	$	698	$	1,700	$	1,639
Other Comprehensive Income (Loss), net of tax(a)	Other Comprehensive Income (Loss), net of tax(a)							Other Comprehensive Income (Loss), net of tax(a)

Pension and OPEB adjustments	Pension and OPEB adjustments		2			2		Pension and OPEB adjustments	2		—		4		2
Net unrealized gains on cash flow hedges			113			29
Net unrealized gains (losses) on cash flow hedges								Net unrealized gains (losses) on cash flow hedges	149		(97)		262		(68)
Reclassification into earnings from cash flow hedges	Reclassification into earnings from cash flow hedges		5			3		Reclassification into earnings from cash flow hedges	4		4		9		7

Unrealized losses on available-for-sale securities			(13)			(8)
Net unrealized losses on fair value hedges								Net unrealized losses on fair value hedges	(12)		—		(12)		—
Unrealized (losses) gains on available-for-sale securities								Unrealized (losses) gains on available-for-sale securities	(8)		4		(21)		(4)

Other Comprehensive Income, net of tax			107			26
Other Comprehensive Income (Loss), net of tax								Other Comprehensive Income (Loss), net of tax	135		(89)		242		(63)
Comprehensive Income	Comprehensive Income		927			967		Comprehensive Income	1,015		609		1,942		1,576
Add: Comprehensive Loss Attributable to Noncontrolling Interests	Add: Comprehensive Loss Attributable to Noncontrolling Interests		29			44		Add: Comprehensive Loss Attributable to Noncontrolling Interests	23		68		52		112
Comprehensive Income Attributable to Duke Energy	Comprehensive Income Attributable to Duke Energy		956			1,011		Comprehensive Income Attributable to Duke Energy	1,038		677		1,994		1,688
Less: Preferred Dividends	Less: Preferred Dividends		39			39		Less: Preferred Dividends	14		14		53		53
Comprehensive Income Available to Duke Energy Corporation Common Stockholders	Comprehensive Income Available to Duke Energy Corporation Common Stockholders		$	917		$	972	Comprehensive Income Available to Duke Energy Corporation Common Stockholders	$	1,024	$	663	$	1,941	$	1,635

(a)Net of income tax impacts of approximately ~~$32~~$40 million and $8$27 million for the three months ended ~~March 31,~~June 30, 2022, and 2021, respectively, and $72 million and $19 million for the six months ended June 30, 2022, and 2021, respectively.

See Notes to Condensed Consolidated Financial Statements


FINANCIAL STATEMENTS

DUKE ENERGY CORPORATION

Condensed Consolidated Balance Sheets

(Unaudited)


(in millions)	(in millions)	March 31, 2022		December 31, 2021		(in millions)	June 30, 2022		December 31, 2021
ASSETS	ASSETS					ASSETS
Current Assets	Current Assets					Current Assets
Cash and cash equivalents	Cash and cash equivalents	$	853	$	343	Cash and cash equivalents	$	428	$	343

Receivables (net of allowance for doubtful accounts of $68 at 2022 and $46 at 2021)		1,148		1,173
Receivables of VIEs (net of allowance for doubtful accounts of $72 at 2022 and $76 at 2021)		2,590		2,437
Receivables (net of allowance for doubtful accounts of $44 at 2022 and $46 at 2021)						Receivables (net of allowance for doubtful accounts of $44 at 2022 and $46 at 2021)	907		1,173
Receivables of VIEs (net of allowance for doubtful accounts of $92 at 2022 and $76 at 2021)						Receivables of VIEs (net of allowance for doubtful accounts of $92 at 2022 and $76 at 2021)	3,021		2,437
Inventory	Inventory	3,171		3,199		Inventory	3,208		3,199

Regulatory assets (includes $105 at 2022 and 2021 related to VIEs)	Regulatory assets (includes $105 at 2022 and 2021 related to VIEs)	2,334		2,150		Regulatory assets (includes $105 at 2022 and 2021 related to VIEs)	2,834		2,150
Other (includes $249 at 2022 and $256 at 2021 related to VIEs)		946		638
Other (includes $284 at 2022 and $256 at 2021 related to VIEs)						Other (includes $284 at 2022 and $256 at 2021 related to VIEs)	1,163		638
Total current assets	Total current assets	11,042		9,940		Total current assets	11,561		9,940
Property, Plant and Equipment	Property, Plant and Equipment					Property, Plant and Equipment
Cost	Cost	163,700		161,819		Cost	166,004		161,819
Accumulated depreciation and amortization	Accumulated depreciation and amortization	(51,517)		(50,555)		Accumulated depreciation and amortization	(52,252)		(50,555)
Facilities to be retired, net	Facilities to be retired, net	133		144		Facilities to be retired, net	99		144
Net property, plant and equipment	Net property, plant and equipment	112,316		111,408		Net property, plant and equipment	113,851		111,408
Other Noncurrent Assets	Other Noncurrent Assets					Other Noncurrent Assets
Goodwill	Goodwill	19,303		19,303		Goodwill	19,303		19,303
Regulatory assets (includes $1,800 at 2022 and $1,823 at 2021 related to VIEs)		12,506		12,487
Regulatory assets (includes $1,774 at 2022 and $1,823 at 2021 related to VIEs)						Regulatory assets (includes $1,774 at 2022 and $1,823 at 2021 related to VIEs)	12,863		12,487
Nuclear decommissioning trust funds	Nuclear decommissioning trust funds	9,827		10,401		Nuclear decommissioning trust funds	8,574		10,401
Operating lease right-of-use assets, net	Operating lease right-of-use assets, net	1,255		1,266		Operating lease right-of-use assets, net	1,222		1,266
Investments in equity method unconsolidated affiliates	Investments in equity method unconsolidated affiliates	976		970		Investments in equity method unconsolidated affiliates	983		970

Other (includes $111 at 2022 and $92 at 2021 related to VIEs)		3,995		3,812
Other (includes $120 at 2022 and $92 at 2021 related to VIEs)						Other (includes $120 at 2022 and $92 at 2021 related to VIEs)	4,026		3,812
Total other noncurrent assets	Total other noncurrent assets	47,862		48,239		Total other noncurrent assets	46,971		48,239
Total Assets	Total Assets	$	171,220	$	169,587	Total Assets	$	172,383	$	169,587
LIABILITIES AND EQUITY	LIABILITIES AND EQUITY					LIABILITIES AND EQUITY
Current Liabilities	Current Liabilities					Current Liabilities
Accounts payable	Accounts payable	$	3,175	$	3,629	Accounts payable	$	3,971	$	3,629
Notes payable and commercial paper	Notes payable and commercial paper	3,262		3,304		Notes payable and commercial paper	3,875		3,304
Taxes accrued	Taxes accrued	642		749		Taxes accrued	682		749
Interest accrued	Interest accrued	575		533		Interest accrued	554		533
Current maturities of long-term debt (includes $395 at 2022 and $243 at 2021 related to VIEs)		3,884		3,387
Current maturities of long-term debt (includes $633 at 2022 and $243 at 2021 related to VIEs)						Current maturities of long-term debt (includes $633 at 2022 and $243 at 2021 related to VIEs)	3,171		3,387

Asset retirement obligations	Asset retirement obligations	648		647		Asset retirement obligations	649		647
Regulatory liabilities	Regulatory liabilities	1,238		1,211		Regulatory liabilities	1,383		1,211
Other	Other	2,001		2,471		Other	2,259		2,471
Total current liabilities	Total current liabilities	15,425		15,931		Total current liabilities	16,544		15,931
Long-Term Debt (includes $4,687 at 2022 and $4,854 at 2021 related to VIEs)		62,196		60,448
Long-Term Debt (includes $4,435 at 2022 and $4,854 at 2021 related to VIEs)						Long-Term Debt (includes $4,435 at 2022 and $4,854 at 2021 related to VIEs)	63,147		60,448
Other Noncurrent Liabilities	Other Noncurrent Liabilities					Other Noncurrent Liabilities
Deferred income taxes	Deferred income taxes	9,673		9,379		Deferred income taxes	9,948		9,379
Asset retirement obligations	Asset retirement obligations	12,112		12,129		Asset retirement obligations	12,080		12,129
Regulatory liabilities	Regulatory liabilities	16,037		16,152		Regulatory liabilities	14,519		16,152
Operating lease liabilities	Operating lease liabilities	1,068		1,074		Operating lease liabilities	1,039		1,074
Accrued pension and other post-retirement benefit costs	Accrued pension and other post-retirement benefit costs	832		855		Accrued pension and other post-retirement benefit costs	799		855
Investment tax credits	Investment tax credits	831		833		Investment tax credits	855		833

Other (includes $360 at 2022 and $319 at 2021 related to VIEs)		1,794		1,650
Other (includes $213 at 2022 and $319 at 2021 related to VIEs)						Other (includes $213 at 2022 and $319 at 2021 related to VIEs)	1,868		1,650
Total other noncurrent liabilities	Total other noncurrent liabilities	42,347		42,072		Total other noncurrent liabilities	41,108		42,072
Commitments and Contingencies	Commitments and Contingencies	0		0		Commitments and Contingencies	0		0
Equity	Equity					Equity
Preferred stock, Series A, $0.001 par value, 40 million depositary shares authorized and outstanding at 2022 and 2021	Preferred stock, Series A, $0.001 par value, 40 million depositary shares authorized and outstanding at 2022 and 2021	973		973		Preferred stock, Series A, $0.001 par value, 40 million depositary shares authorized and outstanding at 2022 and 2021	973		973
Preferred stock, Series B, $0.001 par value, 1 million shares authorized and outstanding at 2022 and 2021	Preferred stock, Series B, $0.001 par value, 1 million shares authorized and outstanding at 2022 and 2021	989		989		Preferred stock, Series B, $0.001 par value, 1 million shares authorized and outstanding at 2022 and 2021	989		989
Common stock, $0.001 par value, 2 billion shares authorized; 770 million shares outstanding at 2022 and 769 million shares outstanding at 2021	Common stock, $0.001 par value, 2 billion shares authorized; 770 million shares outstanding at 2022 and 769 million shares outstanding at 2021	1		1		Common stock, $0.001 par value, 2 billion shares authorized; 770 million shares outstanding at 2022 and 769 million shares outstanding at 2021	1		1
Additional paid-in capital	Additional paid-in capital	44,364		44,371		Additional paid-in capital	44,373		44,371
Retained earnings	Retained earnings	3,323		3,265		Retained earnings	3,457		3,265
Accumulated other comprehensive loss	Accumulated other comprehensive loss	(204)		(303)		Accumulated other comprehensive loss	(73)		(303)
Total Duke Energy Corporation stockholders' equity	Total Duke Energy Corporation stockholders' equity	49,446		49,296		Total Duke Energy Corporation stockholders' equity	49,720		49,296
Noncontrolling interests	Noncontrolling interests	1,806		1,840		Noncontrolling interests	1,864		1,840
Total equity	Total equity	51,252		51,136		Total equity	51,584		51,136
Total Liabilities and Equity	Total Liabilities and Equity	$	171,220	$	169,587	Total Liabilities and Equity	$	172,383	$	169,587

See Notes to Condensed Consolidated Financial Statements


FINANCIAL STATEMENTS

DUKE ENERGY CORPORATION

Condensed Consolidated Statements of Cash Flows

(Unaudited)


		Three Months Ended					Six Months Ended
		March 31,					June 30,
(in millions)	(in millions)	2022		2021		(in millions)	2022		2021
CASH FLOWS FROM OPERATING ACTIVITIES	CASH FLOWS FROM OPERATING ACTIVITIES					CASH FLOWS FROM OPERATING ACTIVITIES
Net income	Net income	$	820	$	941	Net income	$	1,700	$	1,639
Adjustments to reconcile net income to net cash provided by operating activities:	Adjustments to reconcile net income to net cash provided by operating activities:					Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation, amortization and accretion (including amortization of nuclear fuel)	Depreciation, amortization and accretion (including amortization of nuclear fuel)	1,480		1,385		Depreciation, amortization and accretion (including amortization of nuclear fuel)	2,923		2,753
Equity in (earnings) losses of unconsolidated affiliates	Equity in (earnings) losses of unconsolidated affiliates	(25)		17		Equity in (earnings) losses of unconsolidated affiliates	(61)		8
Equity component of AFUDC	Equity component of AFUDC	(46)		(42)		Equity component of AFUDC	(99)		(83)

Impairment of assets and other charges	Impairment of assets and other charges	215		—		Impairment of assets and other charges	206		131
Deferred income taxes	Deferred income taxes	(11)		86		Deferred income taxes	67		119

Payments for asset retirement obligations	Payments for asset retirement obligations	(119)		(114)		Payments for asset retirement obligations	(255)		(263)

Provision for rate refunds	Provision for rate refunds	(31)		—		Provision for rate refunds	(65)		(13)

(Increase) decrease in	(Increase) decrease in					(Increase) decrease in
Net realized and unrealized mark-to-market and hedging transactions	Net realized and unrealized mark-to-market and hedging transactions	215		—		Net realized and unrealized mark-to-market and hedging transactions	351		15
Receivables	Receivables	5		377		Receivables	(180)		85
Inventory	Inventory	28		91		Inventory	(12)		153
Other current assets	Other current assets	(327)		(47)		Other current assets	(1,144)		(297)
Increase (decrease) in	Increase (decrease) in					Increase (decrease) in
Accounts payable	Accounts payable	(160)		(467)		Accounts payable	408		(297)
Taxes accrued	Taxes accrued	(90)		104		Taxes accrued	(49)		219
Other current liabilities	Other current liabilities	(269)		(263)		Other current liabilities	99		(326)
Other assets	Other assets	(26)		51		Other assets	55		77
Other liabilities	Other liabilities	136		(31)		Other liabilities	91		(47)
Net cash provided by operating activities	Net cash provided by operating activities	1,795		2,088		Net cash provided by operating activities	4,035		3,873
CASH FLOWS FROM INVESTING ACTIVITIES	CASH FLOWS FROM INVESTING ACTIVITIES					CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures	Capital expenditures	(2,551)		(2,215)		Capital expenditures	(5,117)		(4,636)

Contributions to equity method investments	Contributions to equity method investments	(17)		—		Contributions to equity method investments	(32)		(21)

Purchases of debt and equity securities	Purchases of debt and equity securities	(1,516)		(1,584)		Purchases of debt and equity securities	(2,184)		(3,182)
Proceeds from sales and maturities of debt and equity securities	Proceeds from sales and maturities of debt and equity securities	1,530		1,601		Proceeds from sales and maturities of debt and equity securities	2,225		3,217

Disbursements to canceled equity method investments	Disbursements to canceled equity method investments	—		(855)		Disbursements to canceled equity method investments	—		(855)
Other	Other	(145)		(84)		Other	(384)		(137)
Net cash used in investing activities	Net cash used in investing activities	(2,699)		(3,137)		Net cash used in investing activities	(5,492)		(5,614)
CASH FLOWS FROM FINANCING ACTIVITIES	CASH FLOWS FROM FINANCING ACTIVITIES					CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from the:	Proceeds from the:					Proceeds from the:
Issuance of long-term debt	Issuance of long-term debt	3,506		608		Issuance of long-term debt	5,714		4,627

Issuance of common stock	Issuance of common stock	—		5		Issuance of common stock	—		5

Payments for the redemption of long-term debt	Payments for the redemption of long-term debt	(1,215)		(76)		Payments for the redemption of long-term debt	(3,147)		(2,002)

Proceeds from the issuance of short-term debt with original maturities greater than 90 days	Proceeds from the issuance of short-term debt with original maturities greater than 90 days	—		50		Proceeds from the issuance of short-term debt with original maturities greater than 90 days	30		75
Payments for the redemption of short-term debt with original maturities greater than 90 days	Payments for the redemption of short-term debt with original maturities greater than 90 days	(257)		(909)		Payments for the redemption of short-term debt with original maturities greater than 90 days	(257)		(959)
Notes payable and commercial paper	Notes payable and commercial paper	213		2,046		Notes payable and commercial paper	785		1,299

Contributions from noncontrolling interests	Contributions from noncontrolling interests	23		303		Contributions from noncontrolling interests	126		318
Dividends paid	Dividends paid	(799)		(783)		Dividends paid	(1,574)		(1,541)

Other	Other	(67)		(59)		Other	(101)		(72)
Net cash provided by financing activities	Net cash provided by financing activities	1,404		1,185		Net cash provided by financing activities	1,576		1,750

Net increase in cash, cash equivalents and restricted cash	Net increase in cash, cash equivalents and restricted cash	500		136		Net increase in cash, cash equivalents and restricted cash	119		9
Cash, cash equivalents and restricted cash at beginning of period	Cash, cash equivalents and restricted cash at beginning of period	520		556		Cash, cash equivalents and restricted cash at beginning of period	520		556
Cash, cash equivalents and restricted cash at end of period	Cash, cash equivalents and restricted cash at end of period	$	1,020	$	692	Cash, cash equivalents and restricted cash at end of period	$	639	$	565
Supplemental Disclosures:	Supplemental Disclosures:					Supplemental Disclosures:

Significant non-cash transactions:	Significant non-cash transactions:					Significant non-cash transactions:
Accrued capital expenditures	Accrued capital expenditures	$	1,028	$	921	Accrued capital expenditures	$	1,264	$	990

See Notes to Condensed Consolidated Financial Statements


FINANCIAL STATEMENTS

DUKE ENERGY CORPORATION

Condensed Consolidated Statements of Changes in Equity

(Unaudited)


	Three Months Ended June 30, 2021 and 2022
											Accumulated Other Comprehensive
											(Loss) Income
											Net		Net Unrealized				Total
											Gains		(Losses) Gains				Duke Energy
			Common				Additional				(Losses)		on Available-		Pension and		Corporation		Non-
	Preferred		Stock		Common		Paid-in		Retained		on		for-Sale-		OPEB		Stockholders'		controlling		Total
(in millions)	Stock		Shares		Stock		Capital		Earnings		Hedges(b)		Securities		Adjustments		Equity		Interests		Equity
Balance at March 31, 2021	$	1,962	769		$	1	$	43,761	$	2,680	$	(142)	$	(2)	$	(74)	$	48,186	$	1,472	$	49,658
Net income (loss)	—		—		—		—		751		—		—		—		751		(67)		684
Other comprehensive (loss) income	—		—		—		—		—		(92)		4		—		(88)		(1)		(89)


Common stock issuances, including dividend reinvestment and employee benefits	—		—		—		26		—		—		—		—		26		—		26

Common stock dividends	—		—		—		—		(744)		—		—		—		(744)		—		(744)


Contribution from noncontrolling interests, net of transaction costs(a)	—		—		—		—		—		—		—		—		—		15		15
Distributions to noncontrolling interest in subsidiaries	—		—		—		—		—		—		—		—		—		(5)		(5)
Other	—		—		—		1		—		—		—		—		1		(1)		—
Balance at June 30, 2021	$	1,962	$	769	$	1	$	43,788	$	2,687	$	(234)	$	2	$	(74)	$	48,132	$	1,413	$	49,545

Balance at March 31, 2022	$	1,962	770		$	1	$	44,364	$	3,323	$	(122)	$	(15)	$	(67)	$	49,446	$	1,806	$	51,252
Net income (loss)	—		—		—		—		893		—		—		—		893		(27)		866
Other comprehensive income (loss)	—		—		—		—		—		137		(8)		2		131		4		135

Common stock issuances, including dividend reinvestment and employee benefits	—		—		—		27		—		—		—		—		27		—		27

Common stock dividends	—		—		—		—		(761)		—		—		—		(761)		—		(761)
Sale of noncontrolling interest	—		—		—		(17)		—		—		—		—		(17)		38		21
Contribution from noncontrolling interests, net of transaction costs(a)	—		—		—		—		—		—		—		—		—		65		65
Distributions to noncontrolling interest in subsidiaries	—		—		—		—		—		—		—		—		—		(22)		(22)
Other	—		—		—		(1)		2		—		—		—		1		—		1
Balance at June 30, 2022	$	1,962	$	770	$	1	$	44,373	$	3,457	$	15	$	(23)	$	(65)	$	49,720	$	1,864	$	51,584

See Notes to Condensed Consolidated Financial Statements


FINANCIAL STATEMENTS

DUKE ENERGY CORPORATION

Condensed Consolidated Statements of Changes in Equity

(Unaudited)


		Three Months Ended March 31, 2021 and 2022																						Six Months Ended June 30, 2021 and 2022
											Accumulated Other Comprehensive																							Accumulated Other Comprehensive
											(Loss) Income																							(Loss) Income
													Net Unrealized				Total																	Net		Net Unrealized				Total
											Net Gains		Gains (Losses)				Duke Energy																	Gains		Gains (Losses)				Duke Energy
				Common			Additional				(Losses) on		on Available-		Pension and		Corporation										Common			Additional				(Losses)		on Available-		Pension and		Corporation		Non-
		Preferred		Stock	Common		Paid-in		Retained		Cash Flow		for-Sale-		OPEB		Stockholders'		Noncontrolling		Total				Preferred		Stock	Common		Paid-in		Retained		on		for-Sale-		OPEB		Stockholders'		controlling		Total
(in millions)	(in millions)	Stock		Shares	Stock		Capital		Earnings		Hedges		Securities		Adjustments		Equity		Interests		Equity		(in millions)		Stock		Shares	Stock		Capital		Earnings		Hedges(b)		Securities		Adjustments		Equity		Interests		Equity
Balance at December 31, 2020	Balance at December 31, 2020	$	1,962	769	$	1	$	43,767	$	2,471	$	(167)	$	6	$	(76)	$	47,964	$	1,220	$	49,184	Balance at December 31, 2020		$	1,962	769	$	1	$	43,767	$	2,471	$	(167)	$	6	$	(76)	$	47,964	$	1,220	$	49,184
Net income (loss)	Net income (loss)	—		—	—		—		953		—		—		—		953		(51)		902		Net income (loss)		—		—	—		—		1,704		—		—		—		1,704		(118)		1,586
Other comprehensive income (loss)		—		—	—		—		—		25		(8)		2		19		7		26
Other comprehensive (loss) income																							Other comprehensive (loss) income		—		—	—		—		—		(67)		(4)		2		(69)		6		(63)

Common stock issuances, including dividend reinvestment and employee benefits	Common stock issuances, including dividend reinvestment and employee benefits	—		—	—		(3)		—		—		—		—		(3)		—		(3)		Common stock issuances, including dividend reinvestment and employee benefits		—		—	—		23		—		—		—		—		23		—		23

Common stock dividends	Common stock dividends	—		—	—		—		(744)		—		—		—		(744)		—		(744)		Common stock dividends		—		—	—		—		(1,488)		—		—		—		(1,488)		—		(1,488)

Contributions from noncontrolling interests, net of transaction costs(a)	Contributions from noncontrolling interests, net of transaction costs(a)	—		—	—		(3)		—		—		—		—		(3)		303		300		Contributions from noncontrolling interests, net of transaction costs(a)		—		—	—		(3)		—		—		—		—		(3)		318		315
Distributions to noncontrolling interest in subsidiaries	Distributions to noncontrolling interest in subsidiaries	—		—	—		—		—		—		—		—		—		(7)		(7)		Distributions to noncontrolling interest in subsidiaries		—		—	—		—		—		—		—		—		—		(12)		(12)

Balance at March 31, 2021		$	1,962	769	$	1	$	43,761	$	2,680	$	(142)	$	(2)	$	(74)	$	48,186	$	1,472	$	49,658
Other(b)																							Other(b)		—		—	—		1		—		—		—		—		1		(1)		—
Balance at June 30, 2021																							Balance at June 30, 2021		$	1,962	769	$	1	$	43,788	$	2,687	$	(234)	$	2	$	(74)	$	48,132	$	1,413	$	49,545

Balance at December 31, 2021	Balance at December 31, 2021	$	1,962	769	$	1	$	44,371	$	3,265	$	(232)	$	(2)	$	(69)	$	49,296	$	1,840	$	51,136	Balance at December 31, 2021		$	1,962	769	$	1	$	44,371	$	3,265	$	(232)	$	(2)	$	(69)	$	49,296	$	1,840	$	51,136
Net income (loss)	Net income (loss)	—		—	—		—		818		—		—		—		818		(37)		781		Net income (loss)		—		—	—		—		1,711		—		—		—		1,711		(64)		1,647
Other comprehensive income (loss)	Other comprehensive income (loss)	—		—	—		—		—		110		(13)		2		99		8		107		Other comprehensive income (loss)		—		—	—		—		—		247		(21)		4		230		12		242

Common stock issuances, including dividend reinvestment and employee benefits	Common stock issuances, including dividend reinvestment and employee benefits	—		1	—		(7)		—		—		—		—		(7)		—		(7)		Common stock issuances, including dividend reinvestment and employee benefits		—		1	—		20		—		—		—		—		20		—		20

Common stock dividends	Common stock dividends	—		—	—		—		(760)		—		—		—		(760)		—		(760)		Common stock dividends		—		—	—		—		(1,521)		—		—		—		(1,521)		—		(1,521)

Sale of noncontrolling interest																							Sale of noncontrolling interest		—		—	—		(17)		—		—		—		—		(17)		38		21
Contributions from noncontrolling interests, net of transaction costs(a)	Contributions from noncontrolling interests, net of transaction costs(a)	—		—	—		—		—		—		—		—		—		23		23		Contributions from noncontrolling interests, net of transaction costs(a)		—		—	—		—		—		—		—		—		—		88		88
Distributions to noncontrolling interest in subsidiaries	Distributions to noncontrolling interest in subsidiaries	—		—	—		—		—		—		—		—		—		(28)		(28)		Distributions to noncontrolling interest in subsidiaries		—		—	—		—		—		—		—		—		—		(50)		(50)

Balance at March 31, 2022		$	1,962	770	$	1	$	44,364	$	3,323	$	(122)	$	(15)	$	(67)	$	49,446	$	1,806	$	51,252
Other																							Other		—		—	—		(1)		2		—		—		—		1		—		1
Balance at June 30, 2022																							Balance at June 30, 2022		$	1,962	770	$	1	$	44,373	$	3,457	$	15	$	(23)	$	(65)	$	49,720	$	1,864	$	51,584

(a)Relates to tax equity financing activity in the Commercial Renewables segment.

(b)See Duke Energy Condensed Consolidated Statements of Comprehensive Income for detailed activity related to Cash Flow and Fair Value hedges.

See Notes to Condensed Consolidated Financial Statements

1314


FINANCIAL STATEMENTS

DUKE ENERGY CAROLINAS, LLC

Condensed Consolidated Statements of Operations and Comprehensive Income

(Unaudited)

Three Months Ended
March 31,
(in millions) 2022 2021
Operating Revenues $ 1,888 $ 1,716
Operating Expenses
Fuel used in electric generation and purchased power 448 422
Operation, maintenance and other 512 441
Depreciation and amortization 379 359
Property and other taxes 93 83
Impairment of assets and other charges 3 —
Total operating expenses 1,435 1,305
Operating Income 453 411
Other Income and Expenses, net 55 48
Interest Expense 141 124
Income Before Income Taxes 367 335
Income Tax Expense 27 23
Net Income and Comprehensive Income $ 340 $ 312

~~See Notes to Condensed Consolidated Financial Statements~~


~~FINANCIAL STATEMENTS~~

~~DUKE ENERGY CAROLINAS, LLC~~

~~Condensed Consolidated Balance Sheets~~

~~(Unaudited)~~

(in millions) March 31, 2022 December 31, 2021
ASSETS
Current Assets
Cash and cash equivalents $ 4 $ 7
Receivables (net of allowance for doubtful accounts of $22 at 2022 and $1 at 2021) 234 300
Receivables of VIEs (net of allowance for doubtful accounts of $30 at 2022 and $41 at 2021) 858 844
Receivables from affiliated companies 134 190
Notes receivable from affiliated companies 492 —
Inventory 1,040 1,026
Regulatory assets (includes $12 at 2022 and 2021 related to VIEs) 652 544
Other (includes $5 at 2022 and $0 at 2021 related to VIEs) 246 95
Total current assets 3,660 3,006
Property, Plant and Equipment
Cost 52,423 51,874
Accumulated depreciation and amortization (18,058) (17,854)
Facilities to be retired, net 98 102
Net property, plant and equipment 34,463 34,122
Other Noncurrent Assets
Regulatory assets (includes $217 at 2022 and $220 at 2021 related to VIEs) 3,085 2,935
Nuclear decommissioning trust funds 5,441 5,759
Operating lease right-of-use assets, net 87 92
Other 1,297 1,248
Total other noncurrent assets 9,910 10,034
Total Assets $ 48,033 $ 47,162
LIABILITIES AND EQUITY
Current Liabilities
Accounts payable $ 752 $ 988
Accounts payable to affiliated companies 267 266
Notes payable to affiliated companies — 226
Taxes accrued 124 274
Interest accrued 140 125
Current maturities of long-term debt (includes $10 at 2022 and $5 at 2021 related to VIEs) 1,367 362
Asset retirement obligations 251 249
Regulatory liabilities 465 487
Other 442 546
Total current liabilities 3,808 3,523
Long-Term Debt (includes $722 at 2022 and $703 at 2021 related to VIEs) 12,803 12,595
Long-Term Debt Payable to Affiliated Companies 300 318
Other Noncurrent Liabilities
Deferred income taxes 3,769 3,634
Asset retirement obligations 5,067 5,052
Regulatory liabilities 7,151 7,198
Operating lease liabilities 74 78
Accrued pension and other post-retirement benefit costs 48 50
Investment tax credits 286 287
Other 545 536
Total other noncurrent liabilities 16,940 16,835
Commitments and Contingencies 0 0
Equity
Member's equity 14,188 13,897
Accumulated other comprehensive loss (6) (6)
Total equity 14,182 13,891
Total Liabilities and Equity $ 48,033 $ 47,162


	Three Months Ended				Six Months Ended
	June 30,				June 30,
(in millions)	2022		2021		2022		2021
Operating Revenues	$	1,781	$	1,610	$	3,669	$	3,326
Operating Expenses
Fuel used in electric generation and purchased power	431		344		879		766
Operation, maintenance and other	462		435		974		876
Depreciation and amortization	384		363		763		722
Property and other taxes	77		74		170		157
Impairment of assets and other charges	(12)		75		(9)		75
Total operating expenses	1,342		1,291		2,777		2,596
Gains on Sales of Other Assets and Other, net	—		2		—		2
Operating Income	439		321		892		732
Other Income and Expenses, net	58		44		113		92
Interest Expense	143		139		284		263
Income Before Income Taxes	354		226		721		561
Income Tax Expense	26		1		53		24
Net Income and Comprehensive Income	$	328	$	225	$	668	$	537

See Notes to Condensed Consolidated Financial Statements


FINANCIAL STATEMENTS

DUKE ENERGY CAROLINAS, LLC

Condensed Consolidated ~~Statements of Cash Flows~~Balance Sheets

(Unaudited)

Three Months Ended
March 31,
(in millions) 2022 2021
CASH FLOWS FROM OPERATING ACTIVITIES
Net income $ 340 $ 312
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization (including amortization of nuclear fuel) 447 428
Equity component of AFUDC (22) (16)
Impairment of assets and other charges 3 —
Deferred income taxes 44 (8)
Payments for asset retirement obligations (35) (35)
Provision for rate refunds (18) —
(Increase) decrease in
Net realized and unrealized mark-to-market and hedging transactions 50 —
Receivables 77 156
Receivables from affiliated companies 56 5
Inventory (13) (11)
Other current assets (230) (48)
Increase (decrease) in
Accounts payable (225) (255)
Accounts payable to affiliated companies (17) 7
Taxes accrued (150) 62
Other current liabilities 56 (77)
Other assets 6 43
Other liabilities (44) (17)
Net cash provided by operating activities 325 546
CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures (717) (622)
Purchases of debt and equity securities (1,008) (1,128)
Proceeds from sales and maturities of debt and equity securities 1,008 1,128
Notes receivable from affiliated companies (492) —
Other (54) (43)
Net cash used in investing activities (1,263) (665)
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from the issuance of long-term debt 1,217 142
Payments for the redemption of long-term debt (1) (33)
Notes payable to affiliated companies (226) 2
Distributions to parent (50) —
Other (1) (1)
Net cash provided by financing activities 939 110
Net increase (decrease) in cash, cash equivalents and restricted cash 1 (9)
Cash, cash equivalents and restricted cash at beginning of period 8 21
Cash, cash equivalents and restricted cash at end of period $ 9 $ 12
Supplemental Disclosures:
Significant non-cash transactions:
Accrued capital expenditures $ 352 $ 268


(in millions)	June 30, 2022		December 31, 2021
ASSETS
Current Assets
Cash and cash equivalents	$	37	$	7
Receivables (net of allowance for doubtful accounts of $2 at 2022 and $1 at 2021)	269		300
Receivables of VIEs (net of allowance for doubtful accounts of $50 at 2022 and $41 at 2021)	893		844
Receivables from affiliated companies	241		190

Inventory	1,033		1,026
Regulatory assets (includes $12 at 2022 and 2021 related to VIEs)	757		544
Other (includes $8 at 2022 and $0 at 2021 related to VIEs)	128		95
Total current assets	3,358		3,006
Property, Plant and Equipment
Cost	53,074		51,874
Accumulated depreciation and amortization	(18,205)		(17,854)
Facilities to be retired, net	90		102
Net property, plant and equipment	34,959		34,122
Other Noncurrent Assets
Regulatory assets (includes $214 at 2022 and $220 at 2021 related to VIEs)	3,339		2,935
Nuclear decommissioning trust funds	4,729		5,759
Operating lease right-of-use assets, net	84		92
Other	1,305		1,248
Total other noncurrent assets	9,457		10,034
Total Assets	$	47,774	$	47,162
LIABILITIES AND EQUITY
Current Liabilities
Accounts payable	$	1,158	$	988
Accounts payable to affiliated companies	189		266
Notes payable to affiliated companies	29		226
Taxes accrued	177		274
Interest accrued	135		125
Current maturities of long-term debt (includes $10 at 2022 and $5 at 2021 related to VIEs)	1,018		362
Asset retirement obligations	254		249
Regulatory liabilities	460		487
Other	470		546
Total current liabilities	3,890		3,523
Long-Term Debt (includes $721 at 2022 and $703 at 2021 related to VIEs)	12,844		12,595
Long-Term Debt Payable to Affiliated Companies	300		318
Other Noncurrent Liabilities
Deferred income taxes	3,911		3,634
Asset retirement obligations	5,065		5,052
Regulatory liabilities	6,300		7,198
Operating lease liabilities	70		78
Accrued pension and other post-retirement benefit costs	42		50
Investment tax credits	285		287
Other	558		536
Total other noncurrent liabilities	16,231		16,835
Commitments and Contingencies	0		0
Equity
Member's equity	14,515		13,897
Accumulated other comprehensive loss	(6)		(6)
Total equity	14,509		13,891
Total Liabilities and Equity	$	47,774	$	47,162

See Notes to Condensed Consolidated Financial Statements


FINANCIAL STATEMENTS

DUKE ENERGY CAROLINAS, LLC

Condensed Consolidated Statements of ~~Changes in Equity~~Cash Flows

(Unaudited)


		Three Months Ended March 31, 2021 and 2022
				Accumulated Other
				Comprehensive
				Loss					Six Months Ended
		Member's		Net Losses on		Total			June 30,
(in millions)	(in millions)	Equity		Cash Flow Hedges		Equity		(in millions)	2022		2021
Balance at December 31, 2020		$	13,161	$	(7)	$	13,154
CASH FLOWS FROM OPERATING ACTIVITIES								CASH FLOWS FROM OPERATING ACTIVITIES
Net income	Net income	312		—		312		Net income	$	668	$	537
Adjustments to reconcile net income to net cash provided by operating activities:								Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization (including amortization of nuclear fuel)								Depreciation and amortization (including amortization of nuclear fuel)	892		861
Equity component of AFUDC								Equity component of AFUDC	(47)		(30)

Impairment of assets and other charges								Impairment of assets and other charges	(9)		75
Deferred income taxes								Deferred income taxes	95		(41)

Balance at March 31, 2021		$	13,473	$	(7)	$	13,466
Payments for asset retirement obligations								Payments for asset retirement obligations	(87)		(93)
Provision for rate refunds								Provision for rate refunds	(36)		(11)
(Increase) decrease in								(Increase) decrease in
Net realized and unrealized mark-to-market and hedging transactions								Net realized and unrealized mark-to-market and hedging transactions	55		4
Receivables								Receivables	23		—
Receivables from affiliated companies								Receivables from affiliated companies	(51)		13
Inventory								Inventory	(7)		(3)
Other current assets								Other current assets	(514)		(45)
Increase (decrease) in								Increase (decrease) in
Accounts payable								Accounts payable	124		(266)
Accounts payable to affiliated companies								Accounts payable to affiliated companies	(95)		(4)
Taxes accrued								Taxes accrued	(97)		127
Other current liabilities								Other current liabilities	151		(152)
Other assets								Other assets	(9)		8
Other liabilities								Other liabilities	(33)		18
Net cash provided by operating activities								Net cash provided by operating activities	1,023		998
CASH FLOWS FROM INVESTING ACTIVITIES								CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures								Capital expenditures	(1,523)		(1,251)

Balance at December 31, 2021		$	13,897	$	(6)	$	13,891
Net income		340		—		340
Purchases of debt and equity securities								Purchases of debt and equity securities	(1,073)		(1,847)
Proceeds from sales and maturities of debt and equity securities								Proceeds from sales and maturities of debt and equity securities	1,073		1,847

Other								Other	(118)		(80)
Net cash used in investing activities								Net cash used in investing activities	(1,641)		(1,331)
CASH FLOWS FROM FINANCING ACTIVITIES								CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from the issuance of long-term debt								Proceeds from the issuance of long-term debt	1,287		1,298
Payments for the redemption of long-term debt								Payments for the redemption of long-term debt	(382)		(614)
Notes payable to affiliated companies								Notes payable to affiliated companies	(197)		(35)
Distributions to parent	Distributions to parent	(50)		—		(50)		Distributions to parent	(50)		(300)
Other	Other	1		—		1		Other	(1)		(1)
Balance at March 31, 2022		$	14,188	$	(6)	$	14,182
Net cash provided by financing activities								Net cash provided by financing activities	657		348
Net increase in cash, cash equivalents and restricted cash								Net increase in cash, cash equivalents and restricted cash	39		15
Cash, cash equivalents and restricted cash at beginning of period								Cash, cash equivalents and restricted cash at beginning of period	8		21
Cash, cash equivalents and restricted cash at end of period								Cash, cash equivalents and restricted cash at end of period	$	47	$	36
Supplemental Disclosures:								Supplemental Disclosures:
Significant non-cash transactions:								Significant non-cash transactions:
Accrued capital expenditures								Accrued capital expenditures	$	413	$	315

See Notes to Condensed Consolidated Financial Statements


FINANCIAL STATEMENTS

DUKE ENERGY CAROLINAS, LLC

Condensed Consolidated Statements of Changes in Equity

(Unaudited)


	Three Months Ended June 30, 2021 and 2022
			Accumulated Other
			Comprehensive
			Loss
	Member's		Net Losses on		Total
(in millions)	Equity		Cash Flow Hedges		Equity
Balance at March 31, 2021	$	13,473	$	(7)	$	13,466
Net income	225		—		225

Distributions to parent	(300)		—		(300)
Other	1		—		1
Balance at June 30, 2021	$	13,399	$	(7)	$	13,392

Balance at March 31, 2022	$	14,188	$	(6)	$	14,182
Net income	328		—		328


Other	(1)		—		(1)
Balance at June 30, 2022	$	14,515	$	(6)	$	14,509

	Six Months Ended June 30, 2021 and 2022
			Accumulated Other
			Comprehensive
			Loss
	Member's		Net Losses on		Total
(in millions)	Equity		Cash Flow Hedges		Equity
Balance at December 31, 2020	$	13,161	$	(7)	$	13,154
Net income	537		—		537

Distributions to parent	(300)		—		(300)
Other	1		—		1
Balance at June 30, 2021	$	13,399	$	(7)	$	13,392

Balance at December 31, 2021	$	13,897	$	(6)	$	13,891
Net income	668		—		668

Distributions to parent	(50)		—		(50)

Balance at June 30, 2022	$	14,515	$	(6)	$	14,509

See Notes to Condensed Consolidated Financial Statements


FINANCIAL STATEMENTS

PROGRESS ENERGY, INC.

Condensed Consolidated Statements of Operations and Comprehensive Income

(Unaudited)


		Three Months Ended			Three Months Ended						Six Months Ended
		March 31,			June 30,						June 30,
(in millions)	(in millions)		2022			2021		(in millions)	2022		2021		2022		2021
Operating Revenues	Operating Revenues		$	2,992		$	2,505	Operating Revenues	$	3,214	$	2,679	$	6,206	$	5,184
Operating Expenses	Operating Expenses							Operating Expenses
Fuel used in electric generation and purchased power	Fuel used in electric generation and purchased power		1,064			795		Fuel used in electric generation and purchased power	1,258		833		2,322		1,628
Operation, maintenance and other	Operation, maintenance and other		645			601		Operation, maintenance and other	603		626		1,248		1,227
Depreciation and amortization	Depreciation and amortization		536			485		Depreciation and amortization	509		441		1,045		926
Property and other taxes	Property and other taxes		152			142		Property and other taxes	151		133		303		275

Impairment of assets and other charges								Impairment of assets and other charges	4		37		4		37
Total operating expenses	Total operating expenses		2,397			2,023		Total operating expenses	2,525		2,070		4,922		4,093
Gains on Sales of Other Assets and Other, net	Gains on Sales of Other Assets and Other, net		2			—		Gains on Sales of Other Assets and Other, net	1		1		3		1
Operating Income	Operating Income		597			482		Operating Income	690		610		1,287		1,092
Other Income and Expenses, net	Other Income and Expenses, net		35			43		Other Income and Expenses, net	70		38		105		81
Interest Expense	Interest Expense		211			192		Interest Expense	208		200		419		392
Income Before Income Taxes	Income Before Income Taxes		421			333		Income Before Income Taxes	552		448		973		781
Income Tax Expense	Income Tax Expense		67			43		Income Tax Expense	93		37		160		80

Net Income	Net Income		$	354		$	290	Net Income	459		411		813		701

Less: Net Income Attributable to Noncontrolling Interests								Less: Net Income Attributable to Noncontrolling Interests	1		—		1		—
Net Income Attributable to Parent								Net Income Attributable to Parent	$	458	$	411	$	812	$	701

Net Income	Net Income		$	354		$	290	Net Income	$	459	$	411	$	813	$	701
Other Comprehensive Income, net of tax	Other Comprehensive Income, net of tax							Other Comprehensive Income, net of tax

Pension and OPEB adjustments								Pension and OPEB adjustments	—		1		—		1
Net unrealized gains on cash flow hedges	Net unrealized gains on cash flow hedges		1			1		Net unrealized gains on cash flow hedges	—		—		1		1

Unrealized losses on available-for-sale securities			(2)			(1)
Unrealized (losses) gains on available-for-sale securities								Unrealized (losses) gains on available-for-sale securities	(1)		1		(3)		—

Other Comprehensive Loss, net of tax			(1)			—
Other Comprehensive (Loss) Income, net of tax								Other Comprehensive (Loss) Income, net of tax	(1)		2		(2)		2
Comprehensive Income	Comprehensive Income		$	353		$	290	Comprehensive Income	$	458	$	413	$	811	$	703

~~See Notes to Condensed Consolidated Financial Statements~~


~~FINANCIAL STATEMENTS~~

~~PROGRESS ENERGY, INC.~~

~~Condensed Consolidated Balance Sheets~~

~~(Unaudited)~~

(in millions) March 31, 2022 December 31, 2021
ASSETS
Current Assets
Cash and cash equivalents $ 63 $ 70
Receivables (net of allowance for doubtful accounts of $11 at 2022 and 2021) 286 247
Receivables of VIEs (net of allowance for doubtful accounts of $40 at 2022 and $25 at 2021) 1,166 1,006
Receivables from affiliated companies 37 121
Notes receivable from affiliated companies 237 —
Inventory 1,403 1,398
Regulatory assets (includes $93 at 2022 and 2021 related to VIEs) 1,101 1,030
Other (includes $27 at 2022 and $39 at 2021 related to VIEs) 319 125
Total current assets 4,612 3,997
Property, Plant and Equipment
Cost 61,629 60,894
Accumulated depreciation and amortization (19,702) (19,214)
Facilities to be retired, net 24 26
Net property, plant and equipment 41,951 41,706
Other Noncurrent Assets
Goodwill 3,655 3,655
Regulatory assets (includes $1,583 at 2022 and $1,603 at 2021 related to VIEs) 6,024 5,909
Nuclear decommissioning trust funds 4,385 4,642
Operating lease right-of-use assets, net 701 691
Other 1,336 1,242
Total other noncurrent assets 16,101 16,139
Total Assets $ 62,664 $ 61,842
LIABILITIES AND EQUITY
Current Liabilities
Accounts payable $ 982 $ 1,099
Accounts payable to affiliated companies 364 506
Notes payable to affiliated companies 377 2,809
Taxes accrued 157 128
Interest accrued 195 192
Current maturities of long-term debt (includes $88 at 2022 and $71 at 2021 related to VIEs) 1,095 1,082
Asset retirement obligations 268 275
Regulatory liabilities 469 478
Other 760 868
Total current liabilities 4,667 7,437
Long-Term Debt (includes $2,246 at 2022 and $2,293 at 2021 related to VIEs) 20,412 19,591
Long-Term Debt Payable to Affiliated Companies 150 150
Other Noncurrent Liabilities
Deferred income taxes 4,702 4,564
Asset retirement obligations 5,821 5,837
Regulatory liabilities 5,671 5,566
Operating lease liabilities 619 606
Accrued pension and other post-retirement benefit costs 409 417
Other 531 526
Total other noncurrent liabilities 17,753 17,516
Commitments and Contingencies 0 0
Equity
Common Stock, $0.01 par value, 100 shares authorized and outstanding at 2022 and 2021 — —
Additional paid-in capital 9,149 9,149
Retained earnings 10,543 8,007
Accumulated other comprehensive loss (12) (11)
Total Progress Energy, Inc. stockholders' equity 19,680 17,145
Noncontrolling interests 2 3
Total equity 19,682 17,148
Total Liabilities and Equity $ 62,664 $ 61,842

See Notes to Condensed Consolidated Financial Statements


FINANCIAL STATEMENTS

PROGRESS ENERGY, INC.

Condensed Consolidated ~~Statements of Cash Flows~~Balance Sheets

(Unaudited)

Three Months Ended
March 31,
(in millions) 2022 2021
CASH FLOWS FROM OPERATING ACTIVITIES
Net income $ 354 $ 290
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation, amortization and accretion (including amortization of nuclear fuel) 625 575
Equity component of AFUDC (12) (13)
Deferred income taxes 72 79
Payments for asset retirement obligations (68) (69)
Provision for rate refunds (16) —
(Increase) decrease in
Net realized and unrealized mark-to-market and hedging transactions 164 6
Receivables (123) 214
Receivables from affiliated companies 102 81
Inventory (5) 39
Other current assets (224) (150)
Increase (decrease) in
Accounts payable 26 (69)
Accounts payable to affiliated companies (142) 32
Taxes accrued 30 23
Other current liabilities (113) (60)
Other assets (80) (27)
Other liabilities 40 (64)
Net cash provided by operating activities 630 887
CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures (981) (796)
Purchases of debt and equity securities (531) (517)
Proceeds from sales and maturities of debt and equity securities 548 537
Notes receivable from affiliated companies (237) —
Other (28) (59)
Net cash used in investing activities (1,229) (835)
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from the issuance of long-term debt 889 98
Payments for the redemption of long-term debt (54) (34)
Notes payable to affiliated companies (1) (125)
Dividends to parent (250) —
Other (3) (2)
Net cash provided by (used in) financing activities 581 (63)
Net (decrease) increase in cash, cash equivalents and restricted cash (18) (11)
Cash, cash equivalents and restricted cash at beginning of period 113 200
Cash, cash equivalents and restricted cash at end of period $ 95 $ 189
Supplemental Disclosures:
Significant non-cash transactions:
Accrued capital expenditures $ 349 $ 317


(in millions)	June 30, 2022		December 31, 2021
ASSETS
Current Assets
Cash and cash equivalents	$	129	$	70
Receivables (net of allowance for doubtful accounts of $12 at 2022 and $11 at 2021)	192		247
Receivables of VIEs (net of allowance for doubtful accounts of $40 at 2022 and $25 at 2021)	1,352		1,006
Receivables from affiliated companies	22		121
Notes receivable from affiliated companies	108		—
Inventory	1,426		1,398
Regulatory assets (includes $93 at 2022 and 2021 related to VIEs)	1,406		1,030
Other (includes $59 at 2022 and $39 at 2021 related to VIEs)	170		125
Total current assets	4,805		3,997
Property, Plant and Equipment
Cost	62,609		60,894
Accumulated depreciation and amortization	(20,082)		(19,214)
Facilities to be retired, net	—		26
Net property, plant and equipment	42,527		41,706
Other Noncurrent Assets
Goodwill	3,655		3,655
Regulatory assets (includes $1,560 at 2022 and $1,603 at 2021 related to VIEs)	6,081		5,909
Nuclear decommissioning trust funds	3,845		4,642
Operating lease right-of-use assets, net	677		691
Other	1,241		1,242
Total other noncurrent assets	15,499		16,139
Total Assets	$	62,831	$	61,842
LIABILITIES AND EQUITY
Current Liabilities
Accounts payable	$	1,219	$	1,099
Accounts payable to affiliated companies	965		506
Notes payable to affiliated companies	458		2,809
Taxes accrued	221		128
Interest accrued	197		192
Current maturities of long-term debt (includes $338 at 2022 and $71 at 2021 related to VIEs)	393		1,082
Asset retirement obligations	262		275
Regulatory liabilities	580		478
Other	830		868
Total current liabilities	5,125		7,437
Long-Term Debt (includes $2,047 at 2022 and $2,293 at 2021 related to VIEs)	20,208		19,591
Long-Term Debt Payable to Affiliated Companies	150		150
Other Noncurrent Liabilities
Deferred income taxes	4,748		4,564
Asset retirement obligations	5,806		5,837
Regulatory liabilities	5,094		5,566
Operating lease liabilities	600		606
Accrued pension and other post-retirement benefit costs	399		417
Other	561		526
Total other noncurrent liabilities	17,208		17,516
Commitments and Contingencies	0		0
Equity
Common Stock, $0.01 par value, 100 shares authorized and outstanding at 2022 and 2021	—		—
Additional paid-in capital	9,149		9,149
Retained earnings	11,001		8,007
Accumulated other comprehensive loss	(13)		(11)
Total Progress Energy, Inc. stockholders' equity	20,137		17,145
Noncontrolling interests	3		3
Total equity	20,140		17,148
Total Liabilities and Equity	$	62,831	$	61,842

See Notes to Condensed Consolidated Financial Statements


FINANCIAL STATEMENTS

PROGRESS ENERGY, INC.

Condensed Consolidated Statements of Cash Flows

(Unaudited)


	Six Months Ended
	June 30,
(in millions)	2022		2021
CASH FLOWS FROM OPERATING ACTIVITIES
Net income	$	813	$	701
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation, amortization and accretion (including amortization of nuclear fuel)	1,209		1,104
Equity component of AFUDC	(33)		(23)




Impairment of assets and other charges	4		37
Deferred income taxes	95		163


Payments for asset retirement obligations	(137)		(139)

Provision for rate refunds	(30)		(7)
(Increase) decrease in
Net realized and unrealized mark-to-market and hedging transactions	314		16
Receivables	(246)		(12)
Receivables from affiliated companies	117		88
Inventory	(30)		76
Other current assets	(417)		(247)
Increase (decrease) in
Accounts payable	161		44
Accounts payable to affiliated companies	459		42
Taxes accrued	93		97
Other current liabilities	74		(79)
Other assets	(76)		(33)
Other liabilities	(2)		(156)
Net cash provided by operating activities	2,368		1,672
CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures	(1,944)		(1,745)


Purchases of debt and equity securities	(996)		(1,160)
Proceeds from sales and maturities of debt and equity securities	1,032		1,201



Notes receivable from affiliated companies	(108)		—

Other	(21)		(69)
Net cash used in investing activities	(2,037)		(1,773)
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from the issuance of long-term debt	940		19

Payments for the redemption of long-term debt	(1,019)		(41)




Notes payable to affiliated companies	80		34



Dividends to parent	(250)		—
Other	(3)		(3)
Net cash (used in) provided by financing activities	(252)		9
Net increase (decrease) in cash, cash equivalents and restricted cash	79		(92)
Cash, cash equivalents and restricted cash at beginning of period	113		200
Cash, cash equivalents and restricted cash at end of period	$	192	$	108
Supplemental Disclosures:






Significant non-cash transactions:
Accrued capital expenditures	$	455	$	329

See Notes to Condensed Consolidated Financial Statements


FINANCIAL STATEMENTS

PROGRESS ENERGY, INC.

Condensed Consolidated Statements of Changes in Equity

(Unaudited)


				Three Months Ended June 30, 2021 and 2022
																				Accumulated Other Comprehensive Loss
																								Net Gains		Net Unrealized				Total Progress
																				Additional				(Losses) on		Gains (Losses) on		Pension and		Energy, Inc.
																				Paid-in		Retained		Cash Flow		Available-for-		OPEB		Stockholders'		Noncontrolling		Total
(in millions)																			(in millions)	Capital		Earnings		Hedges		Sale Securities		Adjustments		Equity		Interests		Equity
Balance at March 31, 2021																			Balance at March 31, 2021	$	9,143	$	7,400	$	(4)	$	(3)	$	(8)	$	16,528	$	2	$	16,530
Net income																			Net income	—		411		—		—		—		411		—		411
Other comprehensive income																			Other comprehensive income	—		—		—		1		1		2		—		2

Other																			Other	—		(2)		—		—		—		(2)		1		(1)
Balance at June 30, 2021																			Balance at June 30, 2021	$	9,143	$	7,809	$	(4)	$	(2)	$	(7)	$	16,939	$	3	$	16,942

Balance at March 31, 2022																			Balance at March 31, 2022	$	9,149	$	10,543	$	(1)	$	(4)	$	(7)	$	19,680	$	2	$	19,682
Net income																			Net income	—		458		—		—		—		458		1		459
Other comprehensive loss																			Other comprehensive loss	—		—		—		(1)		—		(1)		—		(1)

Balance at June 30, 2022																			Balance at June 30, 2022	$	9,149	$	11,001	$	(1)	$	(5)	$	(7)	$	20,137	$	3	$	20,140

		Three Months Ended March 31, 2021 and 2022																		Six Months Ended June 30, 2021 and 2022
							Accumulated Other Comprehensive Loss																	Accumulated Other Comprehensive Loss
							Net Gains		Net Unrealized				Total Progress											Net Gains		Net Unrealized				Total Progress
		Additional					(Losses) on		Gains (Losses) on		Pension and		Energy, Inc.							Additional				(Losses) on		Gains (Losses) on		Pension and		Energy, Inc.
		Paid-in			Retained		Cash Flow		Available-for-		OPEB		Stockholders'		Noncontrolling		Total			Paid-in		Retained		Cash Flow		Available-for-		OPEB		Stockholders'		Noncontrolling		Total
		Capital			Earnings		Hedges		Sale Securities		Adjustments		Equity		Interests		Equity			Capital		Earnings		Hedges		Sale Securities		Adjustments		Equity		Interests		Equity
Balance at December 31, 2020	Balance at December 31, 2020	$	9,143		$	7,109	$	(5)	$	(2)	$	(8)	$	16,237	$	4	$	16,241	Balance at December 31, 2020	$	9,143	$	7,109	$	(5)	$	(2)	$	(8)	$	16,237	$	4	$	16,241
Net income	Net income	—			290		—		—		—		290		—		290		Net income	—		701		—		—		—		701		—		701
Other comprehensive income (loss)		—			—		1		(1)		—		—		—		—
Other comprehensive income																			Other comprehensive income	—		—		1		—		1		2		—		2

Distributions to noncontrolling interests	Distributions to noncontrolling interests	—			—		—		—		—		—		(1)		(1)		Distributions to noncontrolling interests	—		—		—		—		—		—		(1)		(1)

Other	Other	—			1		—		—		—		1		(1)		—		Other	—		(1)		—		—		—		(1)		—		(1)
Balance at March 31, 2021		$	9,143		$	7,400	$	(4)	$	(3)	$	(8)	$	16,528	$	2	$	16,530
Balance at June 30, 2021																			Balance at June 30, 2021	$	9,143	$	7,809	$	(4)	$	(2)	$	(7)	$	16,939	$	3	$	16,942

Balance at December 31, 2021	Balance at December 31, 2021	$	9,149		$	8,007	$	(2)	$	(2)	$	(7)	$	17,145	$	3	$	17,148	Balance at December 31, 2021	$	9,149	$	8,007	$	(2)	$	(2)	$	(7)	$	17,145	$	3	$	17,148
Net income	Net income	—			354		—		—		—		354		—		354		Net income	—		812		—		—		—		812		1		813
Other comprehensive income (loss)	Other comprehensive income (loss)	—			—		1		(2)		—		(1)		—		(1)		Other comprehensive income (loss)	—		—		1		(3)		—		(2)		—		(2)
Distributions to noncontrolling interests	Distributions to noncontrolling interests	—			—		—		—		—		—		(1)		(1)		Distributions to noncontrolling interests	—		—		—		—		—		—		(1)		(1)
Dividends to parent	Dividends to parent	—			(250)		—		—		—		(250)		—		(250)		Dividends to parent	—		(250)		—		—		—		(250)		—		(250)
Equitization of certain notes payable to affiliates	Equitization of certain notes payable to affiliates	—			2,431		—		—		—		2,431		—		2,431		Equitization of certain notes payable to affiliates	—		2,431		—		—		—		2,431		—		2,431
Other	Other	—			1		—		—		—		1		—		1		Other	—		1		—		—		—		1		—		1
Balance at March 31, 2022		$	9,149		$	10,543	$	(1)	$	(4)	$	(7)	$	19,680	$	2	$	19,682
Balance at June 30, 2022																			Balance at June 30, 2022	$	9,149	$	11,001	$	(1)	$	(5)	$	(7)	$	20,137	$	3	$	20,140

See Notes to Condensed Consolidated Financial Statements

2122


FINANCIAL STATEMENTS

DUKE ENERGY PROGRESS, LLC

Condensed Consolidated Statements of Operations and Comprehensive Income

(Unaudited)

Three Months Ended
March 31,
(in millions) 2022 2021
Operating Revenues $ 1,632 $ 1,401
Operating Expenses
Fuel used in electric generation and purchased power 574 436
Operation, maintenance and other 391 357
Depreciation and amortization 306 285
Property and other taxes 49 49
Total operating expenses 1,320 1,127
Gains on Sales of Other Assets and Other, net 1 —
Operating Income 313 274
Other Income and Expenses, net 22 24
Interest Expense 85 69
Income Before Income Taxes 250 229
Income Tax Expense 35 19
Net Income and Comprehensive Income $ 215 $ 210

~~See Notes to Condensed Consolidated Financial Statements~~


~~FINANCIAL STATEMENTS~~

~~DUKE ENERGY PROGRESS, LLC~~

~~Condensed Consolidated Balance Sheets~~

~~(Unaudited)~~

(in millions) March 31, 2022 December 31, 2021
ASSETS
Current Assets
Cash and cash equivalents $ 42 $ 35
Receivables (net of allowance for doubtful accounts of $4 at 2022 and 2021) 188 127
Receivables of VIEs (net of allowance for doubtful accounts of $27 at 2022 and $17 at 2021) 658 574
Receivables from affiliated companies 20 65
Notes receivable from affiliated companies 328 —
Inventory 940 921
Regulatory assets (includes $39 at 2022 and 2021 related to VIEs) 595 533
Other (includes $14 in 2022 and $0 in 2021 related to VIEs) 200 83
Total current assets 2,971 2,338
Property, Plant and Equipment
Cost 37,361 37,018
Accumulated depreciation and amortization (13,691) (13,387)
Facilities to be retired, net 24 26
Net property, plant and equipment 23,694 23,657
Other Noncurrent Assets
Regulatory assets (includes $711 at 2022 and $720 at 2021 related to VIEs) 4,124 4,118
Nuclear decommissioning trust funds 3,872 4,089
Operating lease right-of-use assets, net 410 389
Other 867 792
Total other noncurrent assets 9,273 9,388
Total Assets $ 35,938 $ 35,383
LIABILITIES AND EQUITY
Current Liabilities
Accounts payable $ 450 $ 476
Accounts payable to affiliated companies 260 310
Notes payable to affiliated companies — 172
Taxes accrued 77 163
Interest accrued 76 96
Current maturities of long-term debt (includes $32 at 2022 and $15 at 2021 related to VIEs) 568 556
Asset retirement obligations 268 274
Regulatory liabilities 378 381
Other 400 448
Total current liabilities 2,477 2,876
Long-Term Debt (includes $1,080 at 2022 and $1,097 at 2021 related to VIEs) 10,396 9,543
Long-Term Debt Payable to Affiliated Companies 150 150
Other Noncurrent Liabilities
Deferred income taxes 2,275 2,208
Asset retirement obligations 5,411 5,401
Regulatory liabilities 4,898 4,868
Operating lease liabilities 372 350
Accrued pension and other post-retirement benefit costs 218 221
Investment tax credits 128 128
Other 96 87
Total other noncurrent liabilities 13,398 13,263
Commitments and Contingencies 0 0
Equity
Member's Equity 9,517 9,551
Total Liabilities and Equity $ 35,938 $ 35,383


	Three Months Ended				Six Months Ended
	June 30,				June 30,
(in millions)	2022		2021		2022		2021
Operating Revenues	$	1,581	$	1,349	$	3,213	$	2,750
Operating Expenses
Fuel used in electric generation and purchased power	593		409		1,167		845
Operation, maintenance and other	360		367		751		724
Depreciation and amortization	271		236		577		521
Property and other taxes	41		41		90		90
Impairment of assets and other charges	4		18		4		18
Total operating expenses	1,269		1,071		2,589		2,198
Gains on Sales of Other Assets and Other, net	—		1		1		1
Operating Income	312		279		625		553
Other Income and Expenses, net	32		20		54		44
Interest Expense	90		78		175		147
Income Before Income Taxes	254		221		504		450
Income Tax Expense	35		6		70		25
Net Income and Comprehensive Income	$	219	$	215	$	434	$	425

See Notes to Condensed Consolidated Financial Statements


FINANCIAL STATEMENTS

DUKE ENERGY PROGRESS, LLC

Condensed Consolidated ~~Statements of Cash Flows~~Balance Sheets

(Unaudited)

Three Months Ended
March 31,
(in millions) 2022 2021
CASH FLOWS FROM OPERATING ACTIVITIES
Net income $ 215 $ 210
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization (including amortization of nuclear fuel) 350 331
Equity component of AFUDC (7) (8)
Deferred income taxes 19 6
Payments for asset retirement obligations (41) (46)
Provision for rate refunds (16) —
(Increase) decrease in
Net realized and unrealized mark-to-market and hedging transactions 164 2
Receivables (70) 131
Receivables from affiliated companies 63 (20)
Inventory (19) 29
Other current assets (75) (21)
Increase (decrease) in
Accounts payable 18 (62)
Accounts payable to affiliated companies (50) 10
Taxes accrued (85) (12)
Other current liabilities (67) (25)
Other assets (56) (35)
Other liabilities 47 (15)
Net cash provided by operating activities 390 475
CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures (467) (400)
Purchases of debt and equity securities (481) (382)
Proceeds from sales and maturities of debt and equity securities 480 380
Notes receivable from affiliated companies (328) —
Other (19) (29)
Net cash used in investing activities (815) (431)
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from the issuance of long-term debt 889 98
Payments for the:
Payments for the redemption of long-term debt (21) (2)
Notes payable to affiliated companies (172) (132)
Distributions to parent (250) —
Other (1) (1)
Net cash provided by (used in) financing activities 445 (37)
Net increase in cash, cash equivalents and restricted cash 20 7
Cash, cash equivalents and restricted cash at beginning of period 39 39
Cash, cash equivalents and restricted cash at end of period $ 59 $ 46
Supplemental Disclosures:
Significant non-cash transactions:
Accrued capital expenditures $ 111 $ 96


(in millions)	June 30, 2022		December 31, 2021
ASSETS
Current Assets
Cash and cash equivalents	$	75	$	35
Receivables (net of allowance for doubtful accounts of $4 at 2022 and 2021)	63		127
Receivables of VIEs (net of allowance for doubtful accounts of $27 at 2022 and $17 at 2021)	705		574
Receivables from affiliated companies	20		65
Notes receivable from affiliated companies	154		—
Inventory	948		921
Regulatory assets (includes $39 at 2022 and 2021 related to VIEs)	621		533
Other (includes $26 in 2022 related to VIEs)	123		83
Total current assets	2,709		2,338
Property, Plant and Equipment
Cost	37,885		37,018
Accumulated depreciation and amortization	(13,977)		(13,387)
Facilities to be retired, net	—		26
Net property, plant and equipment	23,908		23,657
Other Noncurrent Assets
Regulatory assets (includes $701 at 2022 and $720 at 2021 related to VIEs)	4,161		4,118
Nuclear decommissioning trust funds	3,374		4,089
Operating lease right-of-use assets, net	397		389
Other	787		792
Total other noncurrent assets	8,719		9,388
Total Assets	$	35,336	$	35,383
LIABILITIES AND EQUITY
Current Liabilities
Accounts payable	$	469	$	476
Accounts payable to affiliated companies	342		310
Notes payable to affiliated companies	—		172
Taxes accrued	114		163
Interest accrued	101		96
Current maturities of long-term debt (includes $32 at 2022 and $15 at 2021 related to VIEs)	66		556
Asset retirement obligations	261		274
Regulatory liabilities	342		381
Other	425		448
Total current liabilities	2,120		2,876
Long-Term Debt (includes $1,130 at 2022 and $1,097 at 2021 related to VIEs)	10,446		9,543
Long-Term Debt Payable to Affiliated Companies	150		150
Other Noncurrent Liabilities
Deferred income taxes	2,323		2,208
Asset retirement obligations	5,414		5,401
Regulatory liabilities	4,342		4,868
Operating lease liabilities	365		350
Accrued pension and other post-retirement benefit costs	215		221
Investment tax credits	126		128
Other	100		87
Total other noncurrent liabilities	12,885		13,263
Commitments and Contingencies	0		0
Equity
Member's Equity	9,735		9,551


Total Liabilities and Equity	$	35,336	$	35,383

See Notes to Condensed Consolidated Financial Statements


FINANCIAL STATEMENTS

DUKE ENERGY PROGRESS, LLC

Condensed Consolidated Statements of Cash Flows

(Unaudited)


	Six Months Ended
	June 30,
(in millions)	2022		2021
CASH FLOWS FROM OPERATING ACTIVITIES
Net income	$	434	$	425
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization (including amortization of nuclear fuel)	672		610
Equity component of AFUDC	(22)		(15)


Impairment of assets and other charges	4		18
Deferred income taxes	32		28


Payments for asset retirement obligations	(90)		(88)

Provision for rate refunds	(30)		(7)
(Increase) decrease in
Net realized and unrealized mark-to-market and hedging transactions	314		9
Receivables	(25)		31
Receivables from affiliated companies	63		(13)
Inventory	(27)		52
Other current assets	(83)		(52)
Increase (decrease) in
Accounts payable	(7)		28
Accounts payable to affiliated companies	32		(1)
Taxes accrued	(49)		2
Other current liabilities	(9)		(45)
Other assets	(75)		(40)
Other liabilities	9		(43)
Net cash provided by operating activities	1,143		899
CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures	(926)		(869)


Purchases of debt and equity securities	(887)		(926)
Proceeds from sales and maturities of debt and equity securities	882		915

Notes receivable from affiliated companies	(154)		—

Other	22		(2)
Net cash used in investing activities	(1,063)		(882)
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from the issuance of long-term debt	939		19

Payments for the redemption of long-term debt	(530)		(3)


Notes payable to affiliated companies	(172)		(25)

Distributions to parent	(250)		—

Other	(1)		(1)
Net cash used in financing activities	(14)		(10)
Net increase in cash, cash equivalents and restricted cash	66		7
Cash, cash equivalents and restricted cash at beginning of period	39		39
Cash, cash equivalents and restricted cash at end of period	$	105	$	46
Supplemental Disclosures:
Significant non-cash transactions:
Accrued capital expenditures	$	158	$	97

See Notes to Condensed Consolidated Financial Statements


FINANCIAL STATEMENTS

DUKE ENERGY PROGRESS, LLC

Condensed Consolidated Statements of Changes in Equity

(Unaudited)


		Three Months Ended
		June 30, 2021 and 2022

(in millions)		Member's Equity
Balance at March 31, 2021		$	9,470
Net income		215



Balance at June 30, 2021		$	9,685

Balance at March 31, 2022		$	9,517
Net income		219


Other		(1)
Balance at June 30, 2022		$






	9,735

		~~Three~~Six Months Ended
		~~March 31,~~June 30, 2021 and 2022
		Member's
(in millions)		Member's Equity
Balance at December 31, 2020		$	9,260
Net income		~~210~~425



Balance at ~~March 31,~~June 30, 2021		$	~~9,470~~9,685

Balance at December 31, 2021		$	9,551
Net income		~~215~~434


Distributions to parent		(250)
~~Other~~		1
Balance at ~~March 31,~~June 30, 2022		$	~~9,517~~9,735

See Notes to Condensed Consolidated Financial Statements

2526


FINANCIAL STATEMENTS

DUKE ENERGY FLORIDA, LLC

Condensed Consolidated Statements of Operations and Comprehensive Income

(Unaudited)

Three Months Ended
March 31,
(in millions) 2022 2021
Operating Revenues $ 1,355 $ 1,101
Operating Expenses
Fuel used in electric generation and purchased power 490 359
Operation, maintenance and other 249 242
Depreciation and amortization 231 200
Property and other taxes 103 93
Total operating expenses 1,073 894
Gains on Sales of Other Assets and Other, net 1 —
Operating Income 283 207
Other Income and Expenses, net 15 18
Interest Expense 84 80
Income Before Income Taxes 214 145
Income Tax Expense 43 28
Net Income $ 171 $ 117
Other Comprehensive Loss, net of tax
Unrealized losses on available-for-sale securities (1) (1)
Comprehensive Income $ 170 $ 116

~~See Notes to Condensed Consolidated Financial Statements~~


~~FINANCIAL STATEMENTS~~

~~DUKE ENERGY FLORIDA, LLC~~

~~Condensed Consolidated Balance Sheets~~

~~(Unaudited)~~

(in millions) March 31, 2022 December 31, 2021
ASSETS
Current Assets
Cash and cash equivalents $ 13 $ 23
Receivables (net of allowance for doubtful accounts of $8 at 2022 and 2021) 97 117
Receivables of VIEs (net of allowance for doubtful accounts of $13 at 2022 and $8 at 2021) 508 432
Receivables from affiliated companies 16 16
Inventory 463 477
Regulatory assets (includes $54 at 2022 and 2021 related to VIEs) 505 497
Other (includes $13 at 2022 and $39 at 2021 related to VIEs) 79 80
Total current assets 1,681 1,642
Property, Plant and Equipment
Cost 24,257 23,865
Accumulated depreciation and amortization (6,003) (5,819)
Net property, plant and equipment 18,254 18,046
Other Noncurrent Assets
Regulatory assets (includes $872 at 2022 and $883 at 2021 related to VIEs) 1,899 1,791
Nuclear decommissioning trust funds 514 553
Operating lease right-of-use assets, net 291 302
Other 418 399
Total other noncurrent assets 3,122 3,045
Total Assets $ 23,057 $ 22,733
LIABILITIES AND EQUITY
Current Liabilities
Accounts payable $ 532 $ 623
Accounts payable to affiliated companies 120 209
Notes payable to affiliated companies 468 199
Taxes accrued 96 51
Interest accrued 84 68
Current maturities of long-term debt (includes $56 at 2022 and 2021 related to VIEs) 77 76
Asset retirement obligations 1 1
Regulatory liabilities 91 98
Other 349 408
Total current liabilities 1,818 1,733
Long-Term Debt (includes $1,166 at 2022 and $1,196 at 2021 related to VIEs) 8,374 8,406
Other Noncurrent Liabilities
Deferred income taxes 2,503 2,434
Asset retirement obligations 411 436
Regulatory liabilities 772 698
Operating lease liabilities 247 256
Accrued pension and other post-retirement benefit costs 161 166
Other 306 309
Total other noncurrent liabilities 4,400 4,299
Commitments and Contingencies 0 0
Equity
Member's equity 8,469 8,298
Accumulated other comprehensive loss (4) (3)
Total equity 8,465 8,295
Total Liabilities and Equity $ 23,057 $ 22,733


	Three Months Ended				Six Months Ended
	June 30,				June 30,
(in millions)	2022		2021		2022		2021
Operating Revenues	$	1,628	$	1,325	$	2,983	$	2,426
Operating Expenses
Fuel used in electric generation and purchased power	665		424		1,155		783
Operation, maintenance and other	241		255		490		497
Depreciation and amortization	237		205		468		405
Property and other taxes	109		92		212		185
Impairment of assets and other charges	—		19		—		19
Total operating expenses	1,252		995		2,325		1,889
Gains on Sales of Other Assets and Other, net	1		—		2		—
Operating Income	377		330		660		537
Other Income and Expenses, net	40		18		55		36
Interest Expense	90		80		174		160
Income Before Income Taxes	327		268		541		413
Income Tax Expense	66		51		109		79
Net Income	$	261	$	217	$	432	$	334




Other Comprehensive Income (Loss), net of tax

Unrealized (losses) gains on available-for-sale securities	(1)		1		(2)		—





Comprehensive Income	$	260	$	218	$	430	$	334

See Notes to Condensed Consolidated Financial Statements


FINANCIAL STATEMENTS

DUKE ENERGY FLORIDA, LLC

Condensed Consolidated ~~Statements of Cash Flows~~Balance Sheets

(Unaudited)

Three Months Ended
March 31,
(in millions) 2022 2021
CASH FLOWS FROM OPERATING ACTIVITIES
Net income $ 171 $ 117
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation, amortization and accretion 273 243
Equity component of AFUDC (5) (4)
Deferred income taxes 52 74
Payments for asset retirement obligations (28) (24)
(Increase) decrease in
Net realized and unrealized mark-to-market and hedging transactions — 2
Receivables (54) 83
Receivables from affiliated companies — (4)
Inventory 14 10
Other current assets (72) (101)
Increase (decrease) in
Accounts payable 9 (7)
Accounts payable to affiliated companies (89) 23
Taxes accrued 45 3
Other current liabilities (52) (41)
Other assets (24) 12
Other liabilities (6) (48)
Net cash provided by operating activities 234 338
CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures (514) (396)
Purchases of debt and equity securities (49) (134)
Proceeds from sales and maturities of debt and equity securities 69 157
Other (10) (30)
Net cash used in investing activities (504) (403)
CASH FLOWS FROM FINANCING ACTIVITIES
Payments for the redemption of long-term debt (34) (33)
Notes payable to affiliated companies 269 83
Other (1) —
Net cash provided by financing activities 234 50
Net decrease in cash, cash equivalents and restricted cash (36) (15)
Cash, cash equivalents and restricted cash at beginning of period 62 50
Cash, cash equivalents and restricted cash at end of period $ 26 $ 35
Supplemental Disclosures:
Significant non-cash transactions:
Accrued capital expenditures $ 237 $ 222


(in millions)	June 30, 2022		December 31, 2021
ASSETS
Current Assets
Cash and cash equivalents	$	44	$	23
Receivables (net of allowance for doubtful accounts of $8 at 2022 and 2021)	126		117
Receivables of VIEs (net of allowance for doubtful accounts of $13 at 2022 and $8 at 2021)	647		432
Receivables from affiliated companies	5		16

Inventory	478		477
Regulatory assets (includes $54 at 2022 and 2021 related to VIEs)	785		497
Other (includes $33 at 2022 and $39 at 2021 related to VIEs)	58		80
Total current assets	2,143		1,642
Property, Plant and Equipment
Cost	24,714		23,865
Accumulated depreciation and amortization	(6,097)		(5,819)
Net property, plant and equipment	18,617		18,046
Other Noncurrent Assets
Regulatory assets (includes $859 at 2022 and $883 at 2021 related to VIEs)	1,920		1,791
Nuclear decommissioning trust funds	470		553
Operating lease right-of-use assets, net	280		302
Other	407		399
Total other noncurrent assets	3,077		3,045
Total Assets	$	23,837	$	22,733
LIABILITIES AND EQUITY
Current Liabilities
Accounts payable	$	750	$	623
Accounts payable to affiliated companies	147		209
Notes payable to affiliated companies	504		199
Taxes accrued	186		51
Interest accrued	72		68
Current maturities of long-term debt (includes $306 at 2022 and $56 at 2021 related to VIEs)	327		76
Asset retirement obligations	1		1
Regulatory liabilities	238		98
Other	394		408
Total current liabilities	2,619		1,733
Long-Term Debt (includes $916 at 2022 and $1,196 at 2021 related to VIEs)	8,120		8,406
Other Noncurrent Liabilities
Deferred income taxes	2,506		2,434
Asset retirement obligations	392		436
Regulatory liabilities	752		698
Operating lease liabilities	235		256
Accrued pension and other post-retirement benefit costs	155		166
Other	333		309
Total other noncurrent liabilities	4,373		4,299
Commitments and Contingencies	0		0
Equity
Member's equity	8,730		8,298
Accumulated other comprehensive loss	(5)		(3)
Total equity	8,725		8,295
Total Liabilities and Equity	$	23,837	$	22,733

See Notes to Condensed Consolidated Financial Statements


FINANCIAL STATEMENTS

DUKE ENERGY FLORIDA, LLC

Condensed Consolidated Statements of Cash Flows

(Unaudited)


	Six Months Ended
	June 30,
(in millions)	2022		2021
CASH FLOWS FROM OPERATING ACTIVITIES
Net income	$	432	$	334
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation, amortization and accretion	535		491
Equity component of AFUDC	(10)		(8)

Impairment of assets and other charges	—		19
Deferred income taxes	66		130



Payments for asset retirement obligations	(47)		(52)
(Increase) decrease in
Net realized and unrealized mark-to-market and hedging transactions	—		5
Receivables	(222)		(42)
Receivables from affiliated companies	11		(5)
Inventory	(4)		24
Other current assets	(307)		(132)
Increase (decrease) in
Accounts payable	168		15
Accounts payable to affiliated companies	(62)		44
Taxes accrued	134		62
Other current liabilities	87		(35)
Other assets	(3)		11
Other liabilities	(11)		(94)
Net cash provided by operating activities	767		767
CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures	(1,018)		(876)


Purchases of debt and equity securities	(109)		(234)
Proceeds from sales and maturities of debt and equity securities	151		286




Other	(43)		(67)
Net cash used in investing activities	(1,019)		(891)
CASH FLOWS FROM FINANCING ACTIVITIES


Payments for the redemption of long-term debt	(39)		(38)


Notes payable to affiliated companies	306		167



Net cash provided by financing activities	267		129
Net increase in cash, cash equivalents and restricted cash	15		5
Cash, cash equivalents and restricted cash at beginning of period	62		50
Cash, cash equivalents and restricted cash at end of period	$	77	$	55
Supplemental Disclosures:
Significant non-cash transactions:
Accrued capital expenditures	$	297	$	232

See Notes to Condensed Consolidated Financial Statements


FINANCIAL STATEMENTS

DUKE ENERGY FLORIDA, LLC

Condensed Consolidated Statements of Changes in Equity

(Unaudited)


				Three Months Ended June 30, 2021 and 2022
												Accumulated
												Other
												Comprehensive
												Income (Loss)
												Net Unrealized
												Losses on
										Member's		Available-for-Sale		Total
(in millions)									(in millions)	Equity		Securities		Equity
Balance at March 31, 2021									Balance at March 31, 2021	$	7,677	$	(3)	$	7,674
Net income									Net income	217		—		217
Other comprehensive income									Other comprehensive income	—		1		1

Other									Other	(1)		—		(1)
Balance at June 30, 2021									Balance at June 30, 2021	$	7,893	$	(2)	$	7,891

Balance at March 31, 2022									Balance at March 31, 2022	$	8,469	$	(4)	$	8,465
Net income									Net income	261		—		261
Other comprehensive loss									Other comprehensive loss	—		(1)		(1)

Balance at June 30, 2022									Balance at June 30, 2022	$	8,730	$	(5)	$	8,725

		Three Months Ended March 31, 2021 and 2022								Six Months Ended June 30, 2021 and 2022
					Accumulated							Accumulated
					Other							Other
					Comprehensive							Comprehensive
					Loss							Loss
					Net Unrealized							Net Unrealized
					Losses on							Losses on
		Member's			Available-for-Sale		Total			Member's		Available-for-Sale		Total
(in millions)	(in millions)	Equity			Securities		Equity		(in millions)	Equity		Securities		Equity
Balance at December 31, 2020	Balance at December 31, 2020	$	7,560		$	(2)	$	7,558	Balance at December 31, 2020	$	7,560	$	(2)	$	7,558
Net income	Net income	117			—		117		Net income	334		—		334
Other comprehensive loss		—			(1)		(1)

Balance at March 31, 2021		$	7,677		$	(3)	$	7,674
Other									Other	(1)		—		(1)
Balance at June 30, 2021									Balance at June 30, 2021	$	7,893	$	(2)	$	7,891

Balance at December 31, 2021	Balance at December 31, 2021	$	8,298		$	(3)	$	8,295	Balance at December 31, 2021	$	8,298	$	(3)	$	8,295
Net income	Net income	171			—		171		Net income	432		—		432
Other comprehensive loss	Other comprehensive loss	—			(1)		(1)		Other comprehensive loss	—		(2)		(2)

Balance at March 31, 2022		$	8,469		$	(4)	$	8,465
Balance at June 30, 2022									Balance at June 30, 2022	$	8,730	$	(5)	$	8,725

See Notes to Condensed Consolidated Financial Statements

2930


FINANCIAL STATEMENTS

DUKE ENERGY OHIO, INC.

Condensed Consolidated Statements of Operations and Comprehensive Income

(Unaudited)

Three Months Ended
March 31,
(in millions) 2022 2021
Operating Revenues
Regulated electric $ 412 $ 363
Regulated natural gas 226 169
Total operating revenues 638 532
Operating Expenses
Fuel used in electric generation and purchased power 127 82
Cost of natural gas 107 51
Operation, maintenance and other 178 108
Depreciation and amortization 80 74
Property and other taxes 101 92
Total operating expenses 593 407
Operating Income 45 125
Other Income and Expenses, net 6 5
Interest Expense 30 25
Income Before Income Taxes 21 105
Income Tax (Benefit) Expense (56) 14
Net Income and Comprehensive Income $ 77 $ 91

~~See Notes to Condensed Consolidated Financial Statements~~


~~FINANCIAL STATEMENTS~~

~~DUKE ENERGY OHIO, INC.~~

~~Condensed Consolidated Balance Sheets~~

~~(Unaudited)~~

(in millions) March 31, 2022 December 31, 2021
ASSETS
Current Assets
Cash and cash equivalents $ 15 $ 13
Receivables (net of allowance for doubtful accounts of $4 at 2022 and 2021) 101 96
Receivables from affiliated companies 93 122
Notes receivable from affiliated companies — 15
Inventory 114 116
Regulatory assets 60 72
Other 23 57
Total current assets 406 491
Property, Plant and Equipment
Cost 11,818 11,725
Accumulated depreciation and amortization (3,102) (3,106)
Generation facilities to be retired, net — 6
Net property, plant and equipment 8,716 8,625
Other Noncurrent Assets
Goodwill 920 920
Regulatory assets 584 635
Operating lease right-of-use assets, net 18 19
Other 87 84
Total other noncurrent assets 1,609 1,658
Total Assets $ 10,731 $ 10,774
LIABILITIES AND EQUITY
Current Liabilities
Accounts payable $ 379 $ 348
Accounts payable to affiliated companies 68 64
Notes payable to affiliated companies 123 103
Taxes accrued 219 275
Interest accrued 32 30
Asset retirement obligations 13 13
Regulatory liabilities 67 62
Other 73 82
Total current liabilities 974 977
Long-Term Debt 3,168 3,168
Long-Term Debt Payable to Affiliated Companies 25 25
Other Noncurrent Liabilities
Deferred income taxes 1,078 1,050
Asset retirement obligations 124 123
Regulatory liabilities 593 739
Operating lease liabilities 18 18
Accrued pension and other post-retirement benefit costs 109 109
Other 100 101
Total other noncurrent liabilities 2,022 2,140
Commitments and Contingencies 0 0
Equity
Common Stock, $8.50 par value, 120 million shares authorized; 90 million shares outstanding at 2022 and 2021 762 762
Additional paid-in capital 3,100 3,100
Retained earnings 680 602
Total equity 4,542 4,464
Total Liabilities and Equity $ 10,731 $ 10,774


	Three Months Ended				Six Months Ended
	June 30,				June 30,
(in millions)	2022		2021		2022		2021
Operating Revenues
Regulated electric	$	401	$	343	$	813	$	706
Regulated natural gas	144		113		370		282

Total operating revenues	545		456		1,183		988
Operating Expenses
Fuel used in electric generation and purchased power	127		93		254		175

Cost of natural gas	46		16		153		67
Operation, maintenance and other	109		111		287		219
Depreciation and amortization	83		75		163		149
Property and other taxes	92		83		193		175
Impairment of assets and other charges	—		5		—		5
Total operating expenses	457		383		1,050		790
Gains on Sales of Other Assets and Other, net	1		—		1		—
Operating Income	89		73		134		198
Other Income and Expenses, net	6		5		12		10
Interest Expense	30		28		60		53
Income Before Income Taxes	65		50		86		155
Income Tax Expense (Benefit)	9		11		(47)		25


Net Income and Comprehensive Income	$	56	$	39	$	133	$	130

See Notes to Condensed Consolidated Financial Statements


FINANCIAL STATEMENTS

DUKE ENERGY OHIO, INC.

Condensed Consolidated ~~Statements of Cash Flows~~Balance Sheets

(Unaudited)

Three Months Ended
March 31,
(in millions) 2022 2021
CASH FLOWS FROM OPERATING ACTIVITIES
Net income $ 77 $ 91
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 81 75
Equity component of AFUDC (3) (2)
Deferred income taxes (51) 12
Provision for rate refunds 5 —
(Increase) decrease in
Receivables (5) —
Receivables from affiliated companies 15 5
Inventory 2 2
Other current assets 48 (5)
Increase (decrease) in
Accounts payable 88 8
Accounts payable to affiliated companies — (12)
Taxes accrued (56) (55)
Other current liabilities (89) (8)
Other assets (17) (16)
Other liabilities 74 1
Net cash provided by operating activities 169 96
CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures (210) (220)
Notes receivable from affiliated companies 29 37
Other (6) (10)
Net cash used in investing activities (187) (193)
CASH FLOWS FROM FINANCING ACTIVITIES
Notes payable to affiliated companies 21 101
Other (1) —
Net cash provided by financing activities 20 101
Net increase in cash and cash equivalents 2 4
Cash and cash equivalents at beginning of period 13 14
Cash and cash equivalents at end of period $ 15 $ 18
Supplemental Disclosures:
Significant non-cash transactions:
Accrued capital expenditures $ 82 $ 84


(in millions)	June 30, 2022		December 31, 2021
ASSETS
Current Assets
Cash and cash equivalents	$	15	$	13
Receivables (net of allowance for doubtful accounts of $4 at 2022 and 2021)	83		96
Receivables from affiliated companies	177		122
Notes receivable from affiliated companies	—		15
Inventory	112		116

Regulatory assets	59		72
Other	64		57
Total current assets	510		491
Property, Plant and Equipment
Cost	12,033		11,725
Accumulated depreciation and amortization	(3,167)		(3,106)
Generation facilities to be retired, net	—		6
Net property, plant and equipment	8,866		8,625
Other Noncurrent Assets
Goodwill	920		920
Regulatory assets	613		635

Operating lease right-of-use assets, net	18		19

Other	88		84
Total other noncurrent assets	1,639		1,658
Total Assets	$	11,015	$	10,774
LIABILITIES AND EQUITY
Current Liabilities
Accounts payable	$	379	$	348
Accounts payable to affiliated companies	58		64
Notes payable to affiliated companies	301		103
Taxes accrued	180		275
Interest accrued	31		30


Asset retirement obligations	12		13
Regulatory liabilities	76		62
Other	112		82
Total current liabilities	1,149		977
Long-Term Debt	3,218		3,168
Long-Term Debt Payable to Affiliated Companies	25		25
Other Noncurrent Liabilities
Deferred income taxes	1,095		1,050
Asset retirement obligations	125		123
Regulatory liabilities	580		739
Operating lease liabilities	18		18
Accrued pension and other post-retirement benefit costs	108		109

Other	100		101
Total other noncurrent liabilities	2,026		2,140
Commitments and Contingencies	0		0
Equity
Common Stock, $8.50 par value, 120 million shares authorized; 90 million shares outstanding at 2022 and 2021	762		762
Additional paid-in capital	3,100		3,100
Retained earnings	735		602

Total equity	4,597		4,464
Total Liabilities and Equity	$	11,015	$	10,774

See Notes to Condensed Consolidated Financial Statements


FINANCIAL STATEMENTS

DUKE ENERGY OHIO, INC.

Condensed Consolidated Statements of Cash Flows

(Unaudited)


	Six Months Ended
	June 30,
(in millions)	2022		2021
CASH FLOWS FROM OPERATING ACTIVITIES
Net income	$	133	$	130
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization	165		151
Equity component of AFUDC	(6)		(4)

Impairment of assets and other charges	—		5
Deferred income taxes	(41)		17


Payments for asset retirement obligations	(1)		(1)
Provision for rate refunds	5		8
(Increase) decrease in
Net realized and unrealized mark-to-market and hedging transactions	—		(1)
Receivables	13		2
Receivables from affiliated companies	(3)		(11)
Inventory	3		(1)
Other current assets	13		(12)
Increase (decrease) in
Accounts payable	57		(8)
Accounts payable to affiliated companies	—		4
Taxes accrued	(95)		(58)
Other current liabilities	(47)		(7)
Other assets	(46)		(33)
Other liabilities	72		4
Net cash provided by operating activities	222		185
CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures	(406)		(415)


Notes receivable from affiliated companies	(37)		30

Other	(25)		(23)
Net cash used in investing activities	(468)		(408)
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from the issuance of long-term debt	50		—

Notes payable to affiliated companies	199		221

Other	(1)		—
Net cash provided by financing activities	248		221
Net increase (decrease) in cash and cash equivalents	2		(2)
Cash and cash equivalents at beginning of period	13		14
Cash and cash equivalents at end of period	$	15	$	12
Supplemental Disclosures:
Significant non-cash transactions:
Accrued capital expenditures	$	102	$	88

See Notes to Condensed Consolidated Financial Statements


FINANCIAL STATEMENTS

DUKE ENERGY OHIO, INC.

Condensed Consolidated Statements of Changes in Equity

(Unaudited)


				Three Months Ended June 30, 2021 and 2022
															Additional
													Common		Paid-in		Retained		Total
(in millions)												(in millions)	Stock		Capital		Earnings		Equity
Balance at March 31, 2021												Balance at March 31, 2021	$	762	$	2,776	$	488	$	4,026
Net income												Net income	—		—		39		39

Balance at June 30, 2021												Balance at June 30, 2021	$	762	$	2,776	$	527	$	4,065

Balance at March 31, 2022												Balance at March 31, 2022	$	762	$	3,100	$	680	$	4,542
Net income												Net income	—		—		56		56

Other												Other	—		—		(1)		(1)
Balance at June 30, 2022												Balance at June 30, 2022	$	762	$	3,100	$	735	$	4,597

		Three Months Ended March 31, 2021 and 2022							Six Months Ended June 30, 2021 and 2022
					Additional										Additional
		Common			Paid-in		Retained			Total			Common		Paid-in		Retained		Total
(in millions)	(in millions)	Stock			Capital		Earnings			Equity		(in millions)	Stock		Capital		Earnings		Equity
Balance at December 31, 2020	Balance at December 31, 2020	$	762		$	2,776	$	397		$	3,935	Balance at December 31, 2020	$	762	$	2,776	$	397	$	3,935
Net income	Net income	—			—		91			91		Net income	—		—		130		130

Balance at March 31, 2021		$	762		$	2,776	$	488		$	4,026
Balance at June 30, 2021												Balance at June 30, 2021	$	762	$	2,776	$	527	$	4,065

Balance at December 31, 2021	Balance at December 31, 2021	$	762		$	3,100	$	602		$	4,464	Balance at December 31, 2021	$	762	$	3,100	$	602	$	4,464
Net income	Net income	—			—		77			77		Net income	—		—		133		133

Other		—			—		1			1
Balance at March 31, 2022		$	762		$	3,100	$	680		$	4,542

Balance at June 30, 2022												Balance at June 30, 2022	$	762	$	3,100	$	735	$	4,597

See Notes to Condensed Consolidated Financial Statements

3334


FINANCIAL STATEMENTS

DUKE ENERGY INDIANA, LLC

Condensed Consolidated Statements of Operations and Comprehensive Income

(Unaudited)

Three Months Ended
March 31,
(in millions) 2022 2021
Operating Revenues $ 822 $ 745
Operating Expenses
Fuel used in electric generation and purchased power 319 217
Operation, maintenance and other 192 178
Depreciation and amortization 156 152
Property and other taxes 25 21
Impairment of assets and other charges 211 —
Total operating expenses 903 568
Operating (Loss) Income (81) 177
Other Income and Expenses, net 10 9
Interest Expense 45 50
(Loss) Income Before Income Taxes (116) 136
Income Tax (Benefit) Expense (37) 24
Net (Loss) Income and Comprehensive (Loss) Income $ (79) $ 112

~~See Notes to Condensed Consolidated Financial Statements~~


~~FINANCIAL STATEMENTS~~

~~DUKE ENERGY INDIANA, LLC~~

~~Condensed Consolidated Balance Sheets~~

~~(Unaudited)~~

(in millions) March 31, 2022 December 31, 2021
ASSETS
Current Assets
Cash and cash equivalents $ 19 $ 6
Receivables (net of allowance for doubtful accounts of $3 at 2022 and 2021) 83 100
Receivables from affiliated companies 69 98
Notes receivable from affiliated companies 20 134
Inventory 430 418
Regulatory assets 301 277
Other 72 68
Total current assets 994 1,101
Property, Plant and Equipment
Cost 17,494 17,343
Accumulated depreciation and amortization (5,693) (5,583)
Net property, plant and equipment 11,801 11,760
Other Noncurrent Assets
Regulatory assets 1,077 1,278
Operating lease right-of-use assets, net 52 53
Other 295 296
Total other noncurrent assets 1,424 1,627
Total Assets $ 14,219 $ 14,488
LIABILITIES AND EQUITY
Current Liabilities
Accounts payable $ 268 $ 282
Accounts payable to affiliated companies 187 221
Taxes accrued 131 73
Interest accrued 56 49
Current maturities of long-term debt 31 84
Asset retirement obligations 115 110
Regulatory liabilities 140 127
Other 108 105
Total current liabilities 1,036 1,051
Long-Term Debt 4,089 4,089
Long-Term Debt Payable to Affiliated Companies 150 150
Other Noncurrent Liabilities
Deferred income taxes 1,234 1,303
Asset retirement obligations 861 877
Regulatory liabilities 1,557 1,565
Operating lease liabilities 49 50
Accrued pension and other post-retirement benefit costs 168 167
Investment tax credits 177 177
Other 74 44
Total other noncurrent liabilities 4,120 4,183
Commitments and Contingencies 0 0
Equity
Member's Equity 4,824 5,015
Total Liabilities and Equity $ 14,219 $ 14,488


	Three Months Ended				Six Months Ended
	June 30,				June 30,
(in millions)	2022		2021		2022		2021
Operating Revenues	$	918	$	735	$	1,740	$	1,480
Operating Expenses
Fuel used in electric generation and purchased power	359		201		678		418
Operation, maintenance and other	182		192		374		370
Depreciation and amortization	155		152		311		304
Property and other taxes	22		20		47		41
Impairment of assets and other charges	—		8		211		8
Total operating expenses	718		573		1,621		1,141
Losses on Sales of Other Assets and Other, net	—		(1)		—		(1)
Operating Income	200		161		119		338
Other Income and Expenses, net	8		10		18		19
Interest Expense	45		49		90		99
Income Before Income Taxes	163		122		47		258
Income Tax Expense (Benefit)	14		19		(23)		43
Net Income and Comprehensive Income	$	149	$	103	$	70	$	215

See Notes to Condensed Consolidated Financial Statements


FINANCIAL STATEMENTS

DUKE ENERGY INDIANA, LLC

Condensed Consolidated ~~Statements of Cash Flows~~Balance Sheets

(Unaudited)

Three Months Ended
March 31,
(in millions) 2022 2021
CASH FLOWS FROM OPERATING ACTIVITIES
Net (loss) income $ (79) $ 112
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation, amortization and accretion 157 153
Equity component of AFUDC (7) (5)
Impairment of assets and other charges 211 —
Deferred income taxes (81) (12)
Payments for asset retirement obligations (15) (10)
(Increase) decrease in
Net realized and unrealized mark-to-market and hedging transactions — 1
Receivables 4 (9)
Receivables from affiliated companies 12 —
Inventory (12) 38
Other current assets (22) (23)
Increase (decrease) in
Accounts payable 19 1
Accounts payable to affiliated companies (22) (16)
Taxes accrued 74 71
Other current liabilities 14 20
Other assets (10) 3
Other liabilities 50 12
Net cash provided by operating activities 293 336
CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures (212) (186)
Purchases of debt and equity securities (16) (5)
Proceeds from sales and maturities of debt and equity securities 13 4
Notes receivable from affiliated companies 131 (1)
Other (17) (7)
Net cash used in investing activities (101) (195)
CASH FLOWS FROM FINANCING ACTIVITIES
Payments for the redemption of long-term debt (53) —
Notes payable to affiliated companies — (131)
Distributions to parent (125) —
Other (1) —
Net cash used in financing activities (179) (131)
Net increase in cash and cash equivalents 13 10
Cash and cash equivalents at beginning of period 6 7
Cash and cash equivalents at end of period $ 19 $ 17
Supplemental Disclosures:
Significant non-cash transactions:
Accrued capital expenditures $ 82 $ 74


(in millions)	June 30, 2022		December 31, 2021
ASSETS
Current Assets
Cash and cash equivalents	$	26	$	6
Receivables (net of allowance for doubtful accounts of $3 at 2022 and 2021)	85		100
Receivables from affiliated companies	221		98
Notes receivable from affiliated companies	—		134
Inventory	441		418
Regulatory assets	373		277
Other	237		68
Total current assets	1,383		1,101
Property, Plant and Equipment
Cost	17,709		17,343
Accumulated depreciation and amortization	(5,824)		(5,583)

Net property, plant and equipment	11,885		11,760
Other Noncurrent Assets
Regulatory assets	1,092		1,278

Operating lease right-of-use assets, net	50		53
Other	265		296
Total other noncurrent assets	1,407		1,627
Total Assets	$	14,675	$	14,488
LIABILITIES AND EQUITY
Current Liabilities
Accounts payable	$	317	$	282
Accounts payable to affiliated companies	216		221
Notes payable to affiliated companies	275		—
Taxes accrued	76		73
Interest accrued	48		49
Current maturities of long-term debt	31		84
Asset retirement obligations	122		110
Regulatory liabilities	178		127
Other	179		105
Total current liabilities	1,442		1,051
Long-Term Debt	4,156		4,089
Long-Term Debt Payable to Affiliated Companies	150		150
Other Noncurrent Liabilities
Deferred income taxes	1,270		1,303
Asset retirement obligations	845		877
Regulatory liabilities	1,485		1,565
Operating lease liabilities	48		50
Accrued pension and other post-retirement benefit costs	167		167
Investment tax credits	176		177
Other	75		44
Total other noncurrent liabilities	4,066		4,183
Commitments and Contingencies	0		0
Equity
Member's Equity	4,861		5,015
Total Liabilities and Equity	$	14,675	$	14,488

See Notes to Condensed Consolidated Financial Statements


FINANCIAL STATEMENTS

DUKE ENERGY INDIANA, LLC

Condensed Consolidated Statements of Cash Flows

(Unaudited)


	Six Months Ended
	June 30,
(in millions)	2022		2021
CASH FLOWS FROM OPERATING ACTIVITIES
Net (loss) income	$	70	$	215
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation, amortization and accretion	312		306
Equity component of AFUDC	(10)		(12)

Impairment of assets and other charges	212		8
Deferred income taxes	(80)		1


Payments for asset retirement obligations	(31)		(30)

(Increase) decrease in
Net realized and unrealized mark-to-market and hedging transactions	(53)		—
Receivables	21		(15)
Receivables from affiliated companies	2		(8)
Inventory	(23)		61
Other current assets	(166)		(31)
Increase (decrease) in
Accounts payable	59		35
Accounts payable to affiliated companies	7		(29)
Taxes accrued	19		10
Other current liabilities	52		20
Other assets	(20)		(3)
Other liabilities	50		6
Net cash provided by operating activities	421		534
CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures	(433)		(394)

Purchases of debt and equity securities	(26)		(9)
Proceeds from sales and maturities of debt and equity securities	21		6

Notes receivable from affiliated companies	9		7
Other	(23)		(8)
Net cash used in investing activities	(452)		(398)
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from the issuance of long-term debt	67		—
Payments for the redemption of long-term debt	(53)		—
Notes payable to affiliated companies	275		(131)

Distributions to parent	(237)		—
Other	(1)		—
Net cash provided by (used in) financing activities	51		(131)
Net increase in cash and cash equivalents	20		5
Cash and cash equivalents at beginning of period	6		7
Cash and cash equivalents at end of period	$	26	$	12
Supplemental Disclosures:
Significant non-cash transactions:
Accrued capital expenditures	$	94	$	85

See Notes to Condensed Consolidated Financial Statements


FINANCIAL STATEMENTS

DUKE ENERGY INDIANA, LLC

Condensed Consolidated Statements of Changes in Equity

(Unaudited)

Three Months Ended

June 30, 2021 and 2022

Member's

(in millions)

Member's Equity

Balance at March 31, 2021

4,896

Net income

103

Balance at June 30, 2021

4,999

Balance at March 31, 2022

4,824

Net income

149

Distributions to parent

(112)

Balance at June 30, 2022

4,861

~~Three~~Six Months Ended

~~March 31,~~June 30, 2021 and 2022

Member's

(in millions)

Member's Equity

Balance at December 31, 2020

4,783

Net income

~~112~~215

Other

Balance at ~~March 31,~~June 30, 2021

~~4,896~~4,999

Balance at December 31, 2021

5,015

Net ~~loss~~income

~~(79)~~70

Distributions to parent

~~(113)~~(225)

Other

Balance at ~~March 31,~~June 30, 2022

~~4,824~~4,861

See Notes to Condensed Consolidated Financial Statements

3738


FINANCIAL STATEMENTS

PIEDMONT NATURAL GAS COMPANY, INC.

Condensed Consolidated Statements of Operations and Comprehensive Income

(Unaudited)

Three Months Ended
March 31,
(in millions) 2022 2021
Operating Revenues $ 805 $ 606
Operating Expenses
Cost of natural gas 374 225
Operation, maintenance and other 95 78
Depreciation and amortization 54 48
Property and other taxes 16 14
Total operating expenses 539 365
Operating Income 266 241
Other Income and Expenses, net 13 17
Interest Expense 32 29
Income Before Income Taxes 247 229
Income Tax Expense 33 26
Net Income and Comprehensive Income $ 214 $ 203

~~See Notes to Condensed Consolidated Financial Statements~~


~~FINANCIAL STATEMENTS~~

~~PIEDMONT NATURAL GAS COMPANY, INC.~~

~~Condensed Consolidated Balance Sheets~~

~~(Unaudited)~~

(in millions) March 31, 2022 December 31, 2021
ASSETS
Current Assets
Receivables (net of allowance for doubtful accounts of $17 at 2022 and $15 at 2021) $ 303 $ 318
Receivables from affiliated companies 13 11
Inventory 51 109
Regulatory assets 133 141
Other 16 9
Total current assets 516 588
Property, Plant and Equipment
Cost 10,110 9,918
Accumulated depreciation and amortization (1,952) (1,899)
Facilities to be retired, net 10 11
Net property, plant and equipment 8,168 8,030
Other Noncurrent Assets
Goodwill 49 49
Regulatory assets 349 316
Operating lease right-of-use assets, net 15 16
Investments in equity method unconsolidated affiliates 97 95
Other 307 288
Total other noncurrent assets 817 764
Total Assets $ 9,501 $ 9,382
LIABILITIES AND EQUITY
Current Liabilities
Accounts payable $ 170 $ 196
Accounts payable to affiliated companies 52 40
Notes payable to affiliated companies 360 518
Taxes accrued 79 63
Interest accrued 35 37
Regulatory liabilities 98 56
Other 73 81
Total current liabilities 867 991
Long-Term Debt 2,969 2,968
Other Noncurrent Liabilities
Deferred income taxes 831 815
Asset retirement obligations 22 22
Regulatory liabilities 1,041 1,058
Operating lease liabilities 13 14
Accrued pension and other post-retirement benefit costs 7 7
Other 188 158
Total other noncurrent liabilities 2,102 2,074
Commitments and Contingencies 0 0
Equity
Common stock, no par value: 100 shares authorized and outstanding at 2022 and 2021 1,635 1,635
Retained earnings 1,928 1,714
Total equity 3,563 3,349
Total Liabilities and Equity $ 9,501 $ 9,382


	Three Months Ended				Six Months Ended
	June 30,				June 30,
(in millions)	2022		2021		2022		2021



Operating Revenues	$	310	$	215	$	1,115	$	821
Operating Expenses
Cost of natural gas	143		63		517		288
Operation, maintenance and other	88		76		183		154
Depreciation and amortization	56		51		110		99
Property and other taxes	15		14		31		28
Impairment of assets and other charges	—		5		—		5
Total operating expenses	302		209		841		574
Gains on Sales of Other Assets and Other, net	4		—		4		—
Operating Income	12		6		278		247



Other Income and Expenses, net	15		18		28		35

Interest Expense	34		30		66		59
(Loss) Income Before Income Taxes	(7)		(6)		240		223
Income Tax (Benefit) Expense	(6)		(2)		27		24
Net (Loss) Income and Comprehensive (Loss) Income	$	(1)	$	(4)	$	213	$	199

See Notes to Condensed Consolidated Financial Statements


FINANCIAL STATEMENTS

PIEDMONT NATURAL GAS COMPANY, INC.

Condensed Consolidated ~~Statements of Cash Flows~~Balance Sheets

(Unaudited)

Three Months Ended
March 31,
(in millions) 2022 2021
CASH FLOWS FROM OPERATING ACTIVITIES
Net income $ 214 $ 203
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 55 48
Equity component of AFUDC (1) (6)
Deferred income taxes (11) (12)
Equity in earnings from unconsolidated affiliates (2) (2)
Provision for rate refunds (2) —
(Increase) decrease in
Receivables 15 (8)
Receivables from affiliated companies (2) —
Inventory 58 31
Other current assets 7 66
Increase (decrease) in
Accounts payable (16) (63)
Accounts payable to affiliated companies 12 (21)
Taxes accrued 16 45
Other current liabilities 36 (16)
Other assets (13) 2
Other liabilities — (2)
Net cash provided by operating activities 366 265
CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures (199) (200)
Notes receivable from affiliated companies — (198)
Other (8) (8)
Net cash used in investing activities (207) (406)
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from the issuance of long-term debt — 347
Notes payable to affiliated companies (158) (530)
Capital contributions from parent — 325
Other (1) —
Net cash (used in) provided by financing activities (159) 142
Net increase in cash and cash equivalents — 1
Cash and cash equivalents at beginning of period — —
Cash and cash equivalents at end of period $ — $ 1
Supplemental Disclosures:
Significant non-cash transactions:
Accrued capital expenditures $ 87 $ 106


(in millions)	June 30, 2022		December 31, 2021
ASSETS
Current Assets

Receivables (net of allowance for doubtful accounts of $15 at 2022 and 2021)	$	150	$	318
Receivables from affiliated companies	11		11

Inventory	68		109
Regulatory assets	154		141

Other	61		9
Total current assets	444		588
Property, Plant and Equipment
Cost	10,317		9,918
Accumulated depreciation and amortization	(1,987)		(1,899)
Facilities to be retired, net	10		11
Net property, plant and equipment	8,340		8,030
Other Noncurrent Assets
Goodwill	49		49
Regulatory assets	373		316
Operating lease right-of-use assets, net	14		16
Investments in equity method unconsolidated affiliates	79		95
Other	324		288
Total other noncurrent assets	839		764
Total Assets	$	9,623	$	9,382
LIABILITIES AND EQUITY
Current Liabilities
Accounts payable	$	254	$	196
Accounts payable to affiliated companies	44		40

Notes payable to affiliated companies	33		518
Taxes accrued	31		63
Interest accrued	39		37

Regulatory liabilities	89		56
Other	77		81
Total current liabilities	567		991
Long-Term Debt	3,363		2,968

Other Noncurrent Liabilities
Deferred income taxes	846		815
Asset retirement obligations	23		22
Regulatory liabilities	1,038		1,058
Operating lease liabilities	12		14
Accrued pension and other post-retirement benefit costs	7		7

Other	205		158
Total other noncurrent liabilities	2,131		2,074
Commitments and Contingencies	0		0
Equity
Common stock, no par value: 100 shares authorized and outstanding at 2022 and 2021	1,635		1,635

Retained earnings	1,927		1,714

Total equity	3,562		3,349
Total Liabilities and Equity	$	9,623	$	9,382

See Notes to Condensed Consolidated Financial Statements


FINANCIAL STATEMENTS

PIEDMONT NATURAL GAS COMPANY, INC.

Condensed Consolidated Statements of ~~Changes in Equity~~Cash Flows

(Unaudited)

Three Months Ended March 31, 2021 and 2022
Common Retained Total
(in millions) Stock Earnings Equity
Balance at December 31, 2020 $ 1,310 $ 1,405 $ 2,715
Net income — 203 203
Contribution from parent 325 — 325
Balance at March 31, 2021 $ 1,635 $ 1,608 $ 3,243
Balance at December 31, 2021 $ 1,635 $ 1,714 $ 3,349
Net income — 214 214
Balance at March 31, 2022 $ 1,635 $ 1,928 $ 3,563


	Six Months Ended
	June 30,
(in millions)	2022		2021
CASH FLOWS FROM OPERATING ACTIVITIES
Net income	$	213	$	199
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization	111		101
Equity component of AFUDC	(4)		(14)


Losses (gains) on sales of other assets	(4)		—
Impairment of assets and other charges	—		5
Deferred income taxes	(4)		3
Equity in earnings from unconsolidated affiliates	(4)		(4)



Provision for rate refunds	(3)		(3)
(Increase) decrease in

Receivables	168		137

Inventory	40		26
Other current assets	(63)		30
Increase (decrease) in
Accounts payable	31		(70)
Accounts payable to affiliated companies	4		(35)
Taxes accrued	(32)		3
Other current liabilities	44		(30)
Other assets	(2)		6
Other liabilities	(1)		(2)
Net cash provided by operating activities	494		352
CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures	(385)		(411)

Contributions to equity method investments	(8)		—






Return of investment capital	—		1

Other	(9)		(17)
Net cash used in investing activities	(402)		(427)
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from the issuance of long-term debt	394		347

Payments for the redemption of long-term debt	—		(160)


Notes payable to affiliated companies	(485)		(437)


Capital contributions from parent	—		325


Other	(1)		—
Net cash (used in) provided by financing activities	(92)		75
Net increase in cash and cash equivalents	—		—
Cash and cash equivalents at beginning of period	—		—
Cash and cash equivalents at end of period	$	—	$	—
Supplemental Disclosures:


Significant non-cash transactions:
Accrued capital expenditures	$	124	$	111

See Notes to Condensed Consolidated Financial Statements


FINANCIAL STATEMENTS

PIEDMONT NATURAL GAS COMPANY, INC.

Condensed Consolidated Statements of Changes in Equity

(Unaudited)


	Three Months Ended June 30, 2021 and 2022
	Common		Retained		Total
(in millions)	Stock		Earnings		Equity
Balance at March 31, 2021	$	1,635	$	1,608	$	3,243
Net loss	—		(4)		(4)




Balance at June 30, 2021	$	1,635	$	1,604	$	3,239

Balance at March 31, 2022	$	1,635	$	1,928	$	3,563
Net loss	—		(1)		(1)





Balance at June 30, 2022	$	1,635	$	1,927	$	3,562

	Six Months Ended June 30, 2021 and 2022
	Common		Retained		Total
(in millions)	Stock		Earnings		Equity
Balance at December 31, 2020	$	1,310	$	1,405	$	2,715
Net income	—		199		199

Contribution from parent	325		—		325





Balance at June 30, 2021	$	1,635	$	1,604	$	3,239

Balance at December 31, 2021	$	1,635	$	1,714	$	3,349
Net income	—		213		213




Balance at June 30, 2022	$	1,635	$	1,927	$	3,562

See Notes to Condensed Consolidated Financial Statements


FINANCIAL STATEMENTS			ORGANIZATION AND BASIS OF PRESENTATION

Index to Combined Notes to Condensed Consolidated Financial Statements

The unaudited notes to the Condensed Consolidated Financial Statements that follow are a combined presentation. The following list indicates the registrants to which the footnotes apply.

Applicable Notes

Registrant

Duke Energy

•

Duke Energy Carolinas

•

Progress Energy

•

Duke Energy Progress

•

Duke Energy Florida

•

Duke Energy Ohio

•

Duke Energy Indiana

•

Piedmont

•

Tables within the notes may not sum across due to (i) Progress Energy's consolidation of Duke Energy Progress, Duke Energy Florida and other subsidiaries that are not registrants and (ii) subsidiaries that are not registrants but included in the consolidated Duke Energy balances.

1. ORGANIZATION AND BASIS OF PRESENTATION

BASIS OF PRESENTATION

These Condensed Consolidated Financial Statements have been prepared in accordance with GAAP for interim financial information and with the instructions to Form 10-Q and Regulation S-X. Accordingly, these Condensed Consolidated Financial Statements do not include all information and notes required by GAAP for annual financial statements and should be read in conjunction with the Consolidated Financial Statements in the Duke Energy Registrants’ combined Annual Report on Form 10-K for the year ended December 31, 2021.

The information in these combined notes relates to each of the Duke Energy Registrants as noted in the Index to Combined Notes to Condensed Consolidated Financial Statements. However, none of the registrants make any representations as to information related solely to Duke Energy or the subsidiaries of Duke Energy other than itself.

These Condensed Consolidated Financial Statements, in the opinion of the respective companies’ management, reflect all normal recurring adjustments necessary to fairly present the financial position and results of operations of each of the Duke Energy Registrants. Amounts reported in Duke Energy’s interim Condensed Consolidated Statements of Operations and each of the Subsidiary Registrants’ interim Condensed Consolidated Statements of Operations and Comprehensive Income are not necessarily indicative of amounts expected for the respective annual periods due to effects of seasonal temperature variations on energy consumption, regulatory rulings, timing of maintenance on electric generating units, changes in mark-to-market valuations, changing commodity prices and other factors.

In preparing financial statements that conform to GAAP, management must make estimates and assumptions that affect the reported amounts of assets and liabilities, the reported amounts of revenues and expenses and the disclosure of contingent assets and liabilities at the date of the financial statements. Actual results could differ from those estimates.

BASIS OF CONSOLIDATION

These Condensed Consolidated Financial Statements include, after eliminating intercompany transactions and balances, the accounts of the Duke Energy Registrants and subsidiaries or VIEs where the respective Duke Energy Registrants have control. See Note 11 for additional information on VIEs. These Condensed Consolidated Financial Statements also reflect the Duke Energy Registrants’ proportionate share of certain jointly owned generation and transmission facilities.

NONCONTROLLING INTEREST

Duke Energy maintains a controlling financial interest in certain less than wholly owned nonregulated subsidiaries. As a result, Duke Energy consolidates these subsidiaries and presents the third-party investors' portion of Duke Energy's net income (loss), net assets and comprehensive income (loss) as noncontrolling interest. Noncontrolling interest is included as a component of equity on the Condensed Consolidated Balance Sheets.

Several operating agreements of Duke Energy's subsidiaries with noncontrolling interest are subject to allocations of earnings, tax attributes and cash flows in accordance with contractual agreements that vary throughout the lives of the subsidiaries. Therefore, Duke Energy and the other investors' (the owners) interests in the subsidiaries are not fixed, and the subsidiaries apply the Hypothetical Liquidation at Book Value (HLBV) method in allocating income or loss and other comprehensive income or loss (all measured on a pretax basis) to the owners. The HLBV method measures the amounts that each owner would hypothetically claim at each balance sheet reporting date, including tax benefits realized by the owners over the IRS recapture period, upon a hypothetical liquidation of the subsidiary at the net book value of its underlying assets. The change in the amount that each owner would hypothetically receive at the reporting date compared to the amount it would have received on the previous reporting date represents the amount of income or loss allocated to each owner for the reporting period.

During September 2021, Duke Energy completed the initial minority interest investment in a portion of Duke Energy Indiana to an affiliate of GIC. GIC's ownership interest in Duke Energy Indiana represents a noncontrolling interest. See Note 2 for additional information on the sale.

Other operating agreements of Duke Energy's subsidiaries with noncontrolling interest allocate profit and loss based on their pro rata shares of the ownership interest in the respective subsidiary. Therefore, Duke Energy allocates net income or loss and other comprehensive income or loss of these subsidiaries to the owners based on their pro rata shares.

4243


FINANCIAL STATEMENTS			ORGANIZATION AND BASIS OF PRESENTATION

The following table presents allocated losses to noncontrolling interest for the three and six months ended ~~March 31,~~June 30, 2022, and 2021.


		Three Months Ended March 31,				Three Months Ended June 30,				Six Months Ended June 30,
(in millions)	(in millions)	2022		2021			(in millions)	2022		2021		2022		2021

Noncontrolling Interest Allocation of Income	Noncontrolling Interest Allocation of Income						Noncontrolling Interest Allocation of Income
Allocated losses to noncontrolling tax equity members utilizing the HLBV method	Allocated losses to noncontrolling tax equity members utilizing the HLBV method	$	24	$	43		Allocated losses to noncontrolling tax equity members utilizing the HLBV method	$	44	$	55	$	68	$	98
Allocated losses to noncontrolling members based on pro rata shares of ownership		13		8
Allocated (income) losses to noncontrolling members based on pro rata shares of ownership							Allocated (income) losses to noncontrolling members based on pro rata shares of ownership	(17)		12		(4)		20
Total Noncontrolling Interest Allocated Losses	Total Noncontrolling Interest Allocated Losses	$	37	$	51		Total Noncontrolling Interest Allocated Losses	$	27	$	67	$	64	$	118

CASH, CASH EQUIVALENTS AND RESTRICTED CASH

Duke Energy, Duke Energy Carolinas, Progress Energy, Duke Energy Progress and Duke Energy Florida have restricted cash balances related primarily to collateral assets, escrow deposits and VIEs. See Notes 9 and 11 for additional information. Restricted cash amounts are included in Other within Current Assets and Other Noncurrent Assets on the Condensed Consolidated Balance Sheets. The following table presents the components of cash, cash equivalents and restricted cash included in the Condensed Consolidated Balance Sheets.


		March 31, 2022										December 31, 2021											June 30, 2022										December 31, 2021
				Duke				Duke						Duke				Duke							Duke				Duke						Duke				Duke
		Duke		Energy		Progress		Energy				Duke		Energy		Progress		Energy					Duke		Energy		Progress		Energy				Duke		Energy		Progress		Energy
		Energy		Carolinas		Energy		Progress		Florida		Energy		Carolinas		Energy		Progress		Florida			Energy		Carolinas		Energy		Progress		Florida		Energy		Carolinas		Energy		Progress		Florida
Current Assets	Current Assets																					Current Assets
Cash and cash equivalents	Cash and cash equivalents	$	853	$	4	$	63	$	42	$	13	$	343	$	7	$	70	$	35	$	23	Cash and cash equivalents	$	428	$	37	$	129	$	75	$	44	$	343	$	7	$	70	$	35	$	23
Other	Other	151		4		28		13		13		170		—		39		—		39		Other	193		9		59		26		33		170		—		39		—		39
Other Noncurrent Assets	Other Noncurrent Assets																					Other Noncurrent Assets
Other	Other	16		1		4		4		—		7		1		4		4		—		Other	18		1		4		4		—		7		1		4		4		—
Total cash, cash equivalents and restricted cash	Total cash, cash equivalents and restricted cash	$	1,020	$	9	$	95	$	59	$	26	$	520	$	8	$	113	$	39	$	62	Total cash, cash equivalents and restricted cash	$	639	$	47	$	192	$	105	$	77	$	520	$	8	$	113	$	39	$	62

INVENTORY

Provisions for inventory write-offs were not material at ~~March 31,~~June 30, 2022, and December 31, 2021. The components of inventory are presented in the tables below.


		March 31, 2022																	June 30, 2022
				Duke				Duke		Duke		Duke		Duke							Duke				Duke		Duke		Duke		Duke
		Duke		Energy		Progress		Energy		Energy		Energy		Energy					Duke		Energy		Progress		Energy		Energy		Energy		Energy
(in millions)	(in millions)	Energy		Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont		(in millions)	Energy		Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont
Materials and supplies	Materials and supplies	$	2,455	$	810	$	1,089	$	744	$	345	$	89	$	320	$	14	Materials and supplies	$	2,490	$	817	$	1,124	$	769	$	355	$	88	$	321	$	13
Coal	Coal	469		196		149		93		56		16		108		—		Coal	446		182		132		79		53		14		117		—
Natural gas, oil and other fuel	Natural gas, oil and other fuel	247		34		165		103		62		9		2		37		Natural gas, oil and other fuel	272		34		170		100		70		10		3		55
Total inventory	Total inventory	$	3,171	$	1,040	$	1,403	$	940	$	463	$	114	$	430	$	51	Total inventory	$	3,208	$	1,033	$	1,426	$	948	$	478	$	112	$	441	$	68


	December 31, 2021
			Duke				Duke		Duke		Duke		Duke
	Duke		Energy		Progress		Energy		Energy		Energy		Energy
(in millions)	Energy		Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont
Materials and supplies	$	2,397	$	793	$	1,067	$	729	$	338	$	80	$	311	$	14
Coal	486		195		167		94		73		19		105		—
Natural gas, oil and other fuel	316		38		164		98		66		17		2		95
Total inventory	$	3,199	$	1,026	$	1,398	$	921	$	477	$	116	$	418	$	109

OTHER NONCURRENT ASSETS

Duke Energy, through a nonregulated subsidiary, was the winner of the Carolina Long Bay offshore wind auction. As a result, an asset of $150 million related to the arrangement was recorded in Other within Other noncurrent assets as of June 30, 2022.

NEW ACCOUNTING STANDARDS

No new accounting standards were adopted by the Duke Energy Registrants in 2022.


FINANCIAL STATEMENTS			BUSINESS SEGMENTS

2. BUSINESS SEGMENTS

Duke Energy

Duke Energy's segment structure includes the following segments: Electric Utilities and Infrastructure, Gas Utilities and Infrastructure and Commercial Renewables.


~~FINANCIAL STATEMENTS~~			~~BUSINESS SEGMENTS~~

The Electric Utilities and Infrastructure segment primarily includes Duke Energy's regulated electric utilities in the Carolinas, Florida and the Midwest. On January 28, 2021, Duke Energy executed an agreement providing for an investment by an affiliate of GIC in Duke Energy Indiana in exchange for a 19.9% minority interest issued by Duke Energy Indiana Holdco, LLC, the holding company for Duke Energy Indiana. The transaction will be completed following 2 closings for an aggregate purchase price of approximately $2 billion. The first closing, which occurred on September 8, 2021, resulted in Duke Energy Indiana Holdco, LLC issuing 11.05% of its membership interests in exchange for approximately $1,025 million or 50% of the purchase price. Duke Energy retained indirect control of these assets, and, therefore, no gain or loss was recognized on the Condensed Consolidated Statements of Operations. Duke Energy has the discretion to determine the timing of the second closing, but it will occur no later than January 2023. At the second closing, Duke Energy will issue and sell additional membership interests such that GIC will own 19.9% of the membership interests for the remaining 50% of the purchase price.

The Gas Utilities and Infrastructure segment includes Piedmont, Duke Energy's natural gas local distribution companies in Ohio and Kentucky and Duke Energy's natural gas storage, midstream pipeline and renewable natural gas investments.

The Commercial Renewables segment is primarily comprised of nonregulated utility-scale wind and solar generation assets located throughout the U.S. On August 4, 2022 Duke Energy announced a strategic review of the Commercial Renewables business segment. The review remains in the preliminary stage and there have been no binding or non-binding offers requested or submitted. Duke Energy can provide no assurance that this process will result in a transaction and there is no specific timeline for execution of a potential transaction. If the potential sale were to progress it could result in classification of the Commercial Renewables segment as assets held for sale and as discontinued operations. If Duke Energy is unable to recover its book value of these assets through a sale, it could result in an impairment.

Duke Energy continues to monitor recoverability of its renewable merchant plants located in the ERCOT West market and in the PJM West market due to fluctuating market pricing and long-term forecasted energy prices. The assets were not impaired as of ~~March 31,~~June 30, 2022, because the carrying value of approximately ~~$200~~$195 million continues to ~~approximate~~be supported by the ~~aggregate estimated future undiscounted~~expected cash flows. Duke Energy has a 51% ownership interest in these assets. A ~~continued~~ decline in energy market pricing or other factors unfavorably impacting the economics would likely result in a future impairment.

The remainder of Duke Energy’s operations is presented as Other, which is primarily comprised of interest expense on holding company debt, unallocated corporate costs, Duke Energy’s wholly owned captive insurance company, Bison, and Duke Energy's ownership interest in National Methanol Company.

Business segment information is presented in the following tables. Segment assets presented exclude intercompany assets.


		Three Months Ended March 31, 2022															Three Months Ended June 30, 2022
		Electric		Gas				Total									Electric		Gas				Total
		Utilities and		Utilities and		Commercial		Reportable									Utilities and		Utilities and		Commercial		Reportable
(in millions)	(in millions)	Infrastructure		Infrastructure		Renewables		Segments		Other		Eliminations		Total		(in millions)	Infrastructure		Infrastructure		Renewables		Segments		Other		Eliminations		Total
Unaffiliated revenues	Unaffiliated revenues	$	5,995	$	1,009	$	121	$	7,125	$	7	$	—	$	7,132	Unaffiliated revenues	$	6,126	$	430	$	121	$	6,677	$	8	$	—	$	6,685
Intersegment revenues	Intersegment revenues	7		23		—		30		23		(53)		—		Intersegment revenues	9		23		—		32		22		(54)		—
Total revenues	Total revenues	$	6,002	$	1,032	$	121	$	7,155	$	30	$	(53)	$	7,132	Total revenues	$	6,135	$	453	$	121	$	6,709	$	30	$	(54)	$	6,685
Segment income (loss)(a)	Segment income (loss)(a)	$	723	$	254	$	11	$	988	$	(170)	$	—	$	818	Segment income (loss)(a)	$	974	$	19	$	30	$	1,023	$	(130)	$	—	$	893
Less: Noncontrolling interests	Less: Noncontrolling interests													37		Less: Noncontrolling interests													27
Add: Preferred stock dividend	Add: Preferred stock dividend													39		Add: Preferred stock dividend													14

Net Income	Net Income													$	820	Net Income													$	880
Segment assets	Segment assets	$	144,790	$	15,170	$	7,021	$	166,981	$	4,251	$	(12)	$	171,220	Segment assets	$	145,874	$	15,420	$	7,276	$	168,570	$	3,821	$	(8)	$	172,383


		Three Months Ended March 31, 2021															Three Months Ended June 30, 2021
		Electric		Gas				Total									Electric		Gas				Total
		Utilities and		Utilities and		Commercial		Reportable									Utilities and		Utilities and		Commercial		Reportable
(in millions)	(in millions)	Infrastructure		Infrastructure		Renewables		Segments		Other		Eliminations		Total		(in millions)	Infrastructure		Infrastructure		Renewables		Segments		Other		Eliminations		Total
Unaffiliated revenues	Unaffiliated revenues	$	5,273	$	752	$	119	$	6,144	$	6	$	—	$	6,150	Unaffiliated revenues	$	5,328	$	305	$	119	$	5,752	$	6	$	—	$	5,758
Intersegment revenues	Intersegment revenues	8		23		—		31		20		(51)		—		Intersegment revenues	7		22		—		29		21		(50)		—
Total revenues	Total revenues	$	5,281	$	775	$	119	$	6,175	$	26	$	(51)	$	6,150	Total revenues	$	5,335	$	327	$	119	$	5,781	$	27	$	(50)	$	5,758
Segment income (loss)(b)	Segment income (loss)(b)	$	820	$	245	$	27	$	1,092	$	(139)	$	—	$	953	Segment income (loss)(b)	$	935	$	17	$	47	$	999	$	(248)	$	—	$	751
Less: Noncontrolling interests	Less: Noncontrolling interests													51		Less: Noncontrolling interests													67
Add: Preferred stock dividend	Add: Preferred stock dividend													39		Add: Preferred stock dividend													14

Net Income	Net Income													$	941	Net Income													$	698


FINANCIAL STATEMENTS			BUSINESS SEGMENTS

(a)Electric Utilities and Infrastructure includes ~~$211 million recorded within Impairment of assets and other charges, $46 million within Operating revenues and $22~~$2 million within Noncontrolling Interests related to the Duke Energy Indiana Supreme Court ruling on the Condensed Consolidated Statements of Operations. See Note 3 for additional information.

~~(b)~~Commercial Renewables includes a ~~$35~~$21 million loss ~~related to Texas Storm Uri, of which $8 million is~~ recorded within Nonregulated electric and other revenues ~~$2 million within Operation, maintenance and other, $29 million within Equity in earnings (losses) of unconsolidated affiliates and $12 million within Net Loss Attributable~~related to ~~Noncontrolling Interests~~mark-to-market derivative contracts on the Condensed Consolidated Statements of Operations. ~~See Note~~

(b)4 ~~for additional information. G~~asGas Utilities and Infrastructure includes $6$16 million, recorded within Equity in earnings (losses) of unconsolidated affiliates on the Condensed Consolidated Statements of Operations, related to gas pipeline investments. Other includes $131 million recorded within Impairment of assets and other charges, $27 million within Operations, maintenance and other, and $17 million within Depreciation and amortization on the Condensed Consolidated Statements of Operations, related to the workplace and workplace realignment.


	Six Months Ended June 30, 2022
	Electric		Gas				Total
	Utilities and		Utilities and		Commercial		Reportable
(in millions)	Infrastructure		Infrastructure		Renewables		Segments		Other		Eliminations		Total
Unaffiliated revenues	$	12,121	$	1,439	$	242	$	13,802	$	15	$	—	$	13,817
Intersegment revenues	16		46		—		62		45		(107)		—
Total revenues	$	12,137	$	1,485	$	242	$	13,864	$	60	$	(107)	$	13,817
Segment income (loss)(a)	$	1,697	$	273	$	41	$	2,011	$	(300)	$	—	$	1,711
Less: Noncontrolling interests													64
Add: Preferred stock dividend													53

Net Income													$	1,700


~~FINANCIAL STATEMENTS~~			~~BUSINESS SEGMENTS~~


	Six Months Ended June 30, 2021
	Electric		Gas				Total
	Utilities and		Utilities and		Commercial		Reportable
(in millions)	Infrastructure		Infrastructure		Renewables		Segments		Other		Eliminations		Total
Unaffiliated revenues	$	10,601	$	1,057	$	238	$	11,896	$	12	$	—	$	11,908
Intersegment revenues	15		45		—		60		41		(101)		—
Total revenues	$	10,616	$	1,102	$	238	$	11,956	$	53	$	(101)	$	11,908
Segment income (loss)(b)	$	1,755	$	262	$	74	$	2,091	$	(387)	$	—	$	1,704
Less: Noncontrolling interests													118
Add: Preferred stock dividend													53

Net Income													$	1,639

(a)Electric Utilities and Infrastructure includes $211 million recorded within Impairment of assets and other charges, $46 million within Regulated electric revenues and $20 million within Noncontrolling Interests related to the Duke Energy Indiana Supreme Court ruling on the Condensed Consolidated Statements of Operations. See Note 3 for additional information. Commercial Renewables includes a $21 million loss recorded within Nonregulated electric and other revenues related to mark-to-market derivative contracts on the Condensed Consolidated Statements of Operations.

(b)Gas Utilities and Infrastructure includes $22 million, recorded within Equity in earnings (losses) of unconsolidated affiliates on the Condensed Consolidated Statements of Operations, related to gas pipeline investments. Commercial Renewables includes a $35 million loss related to Texas Storm Uri, of which ($8 million) is recorded within Nonregulated electric and other revenues, $2 million within Operations, maintenance and other, $29 million within Equity in earnings (losses) of unconsolidated affiliates and $12 million within Loss Attributable to Noncontrolling Interests on the Condensed Consolidated Statements of Operations. See Note 4 for additional information. Other includes $131 million recorded within Impairment of assets and other charges, $27 million within Operations, maintenance and other, and $17 million within Depreciation and amortization on the Condensed Consolidated Statements of Operations, related to the workplace and workplace realignment.

Duke Energy Ohio

Duke Energy Ohio has 2 reportable segments, Electric Utilities and Infrastructure and Gas Utilities and Infrastructure. The remainder of Duke Energy Ohio's operations is presented as Other.


		Three Months Ended March 31, 2022													Three Months Ended June 30, 2022
		Electric		Gas		Total									Electric		Gas		Total
		Utilities and		Utilities and		Reportable									Utilities and		Utilities and		Reportable
(in millions)	(in millions)	Infrastructure		Infrastructure		Segments		Other		Eliminations		Total		(in millions)	Infrastructure		Infrastructure		Segments		Other		Eliminations		Total

Total revenues	Total revenues	$	412	$	226	$	638	$	—	$	—	$	638	Total revenues	$	401	$	144	$	545	$	—	$	—	$	545
Segment income/Net (loss) income	Segment income/Net (loss) income	$	41	$	38	$	79	$	(2)	$	—	$	77	Segment income/Net (loss) income	$	37	$	19	$	56	$	—	$	—	$	56

Segment assets	Segment assets	$	7,101	$	3,784	$	10,885	$	14	$	(168)	$	10,731	Segment assets	$	7,237	$	3,899	$	11,136	$	14	$	(135)	$	11,015

Three Months Ended March 31, 2021
Electric Gas Total
Utilities and Utilities and Reportable
(in millions) Infrastructure Infrastructure Segments Other Total
Total revenues $ 363 $ 169 $ 532 $ — $ 532
Segment income/Net (loss) income $ 50 $ 43 $ 93 $ (2) $ 91


FINANCIAL STATEMENTS			BUSINESS SEGMENTS


	Three Months Ended June 30, 2021
	Electric		Gas		Total
	Utilities and		Utilities and		Reportable
(in millions)	Infrastructure		Infrastructure		Segments		Other		Total


Total revenues	$	343	$	113	$	456	$	—	$	456
Segment income/Net (loss) income	$	24	$	23	$	47	$	(8)	$	39


	Six Months Ended June 30, 2022
	Electric		Gas		Total
	Utilities and		Utilities and		Reportable
(in millions)	Infrastructure		Infrastructure		Segments		Other		Total


Total revenues	$	813	$	370	$	1,183	$	—	$	1,183
Segment income/Net (loss) income	$	78	$	57	$	135	$	(2)	$	133


	Six Months Ended June 30, 2021
	Electric		Gas		Total
	Utilities and		Utilities and		Reportable
(in millions)	Infrastructure		Infrastructure		Segments		Other		Total


Total revenues	$	706	$	282	$	988	$	—	$	988
Segment income/Net (loss) income	$	74	$	66	$	140	$	(10)	$	130

3. REGULATORY MATTERS

RATE-RELATED INFORMATION

The NCUC, PSCSC, FPSC, IURC, PUCO, TPUC and KPSC approve rates for retail electric and natural gas services within their states. The FERC approves rates for electric sales to wholesale customers served under cost-based rates (excluding Ohio and Indiana), as well as sales of transmission service. The FERC also regulates certification and siting of new interstate natural gas pipeline projects.

Duke Energy Carolinas and Duke Energy Progress

~~HB 951~~Carbon Plan Proceeding

The NCUC is required by North Carolina House Bill 951 (HB 951) to adopt an initial Carbon Plan on or before December 31, 2022. ~~The NCUC has directed~~ Duke Energy Carolinas and Duke Energy Progress ~~to file a~~filed their proposed Carbon Plan on ~~or before~~ May 16, 2022. The NCUC Public Staff and other parties filed their reply comments on July 15, 2022, including alternative Carbon Plans filed by some of the other parties. The NCUC is conducting public hearings across North Carolina in July 2022 and August 2022. On July 29, 2022, the NCUC issued a procedural order setting forth the issues to be addressed in expert witness hearing scheduled to begin on September 13, 2022, and the issues to be addressed by written comments. Duke Energy Carolinas and Duke Energy Progress cannot predict the outcome of this matter.

Storm Cost Securitization Legislation

On ~~February 10,~~June 15, 2022, the ~~NCUC~~South Carolina General Assembly unanimously adopted ~~rules~~S. 1077 (Act 227) in both the House and Senate and the bill was signed into law by Governor Henry McMaster on June 17, 2022. The legislation enables the PSCSC to ~~govern~~permit the ~~application and review process~~issuance of bonds for the ~~PBR authorized under HB 951. On April 5, 2022,~~payment of storm costs and the ~~NCUC adopted rules to govern the securitization~~creation of ~~50% of the North Carolina retail portion of the remaining net book value of retiring coal plants pursuant to HB 951. The rules are constructive and consistent with the policy objectives of HB 951.~~a storm charge for repayment.

Duke Energy Carolinas

Oconee Nuclear Station Subsequent License Renewal

On June 7, 2021, Duke Energy Carolinas filed a subsequent license renewal (SLR) application for the Oconee Nuclear Station (ONS) with the U.S. Nuclear Regulatory Commission (NRC) to renew ONS’s operating license for an additional 20 years. The SLR would extend operations of the facility from 60 to 80 years. The current licenses for units 1 and 2 expire in 2033 and the license for unit 3 expires in 2034. By a Federal Register Notice dated July 28, 2021, the NRC provided a 60-day comment period for persons whose interest may be affected by the issuance of a subsequent renewed license for ONS to file a request for a hearing and a petition for leave to intervene. On September 27, 2021, Beyond Nuclear and Sierra Club (Petitioners) filed a Hearing Request and Petition to Intervene (Hearing Request) and a Petition for Waiver. The Hearing Request proposed 3 contentions purporting to challenge Duke Energy Carolinas’ environmental report (ER). In general, the proposed contentions claimed that the ER did not consider certain information regarding the environmental aspects of severe accidents caused by a hypothetical failure of the Jocassee Dam in South Carolina and, therefore, did not satisfy the National Environmental Policy Act (NEPA) of 1969, as amended, or the NRC’s NEPA-implementing regulations. Duke Energy Carolinas filed its answer to the proposed contentions on October 22, 2021, and the Petitioners filed their reply to Duke Energy Carolinas’ answer on November 5, 2021. On February 11, 2022, the Atomic Safety and Licensing Board (ASLB) issued its decision on the Hearing Request and found that the Petitioners failed to establish that the proposed contentions are litigable. The ASLB also denied the Petitioners' Petition for Waiver and terminated the proceeding.


FINANCIAL STATEMENTS			REGULATORY MATTERS

On February 24, 2022, the NRC issued a decision in the SLR appeal related to the Turkey Point ~~SLR appeal~~nuclear generating station in Florida and ruled that the NRC’s license renewal Generic Environmental Impact Statement (GEIS) does not apply to SLR because the GEIS does not address SLR. The decision overturned a 2020 NRC decision that found the GEIS applies to SLR. While Turkey Point is not owned or operated by a Duke Energy Registrant, the NRC’s order applies to all SLR applicants, including ONS. The NRC order also indicated no subsequent renewed licenses will be issued until the NRC staff has completed an adequate NEPA review for each application. On April 5, 2022, the NRC approved a 24-month rulemaking plan that will enable the NRC staff to complete an adequate NEPA review. Although an SLR applicant may wait until the rulemaking is completed, the NRC also noted that an applicant may submit a revised ~~environmental report~~ER providing information on environmental impacts during the SLR period prior to the rulemaking being completed. Duke Energy Carolinas is evaluating the two options to determine which is preferable for ONS. Although the NRC’s decision will delay completion of the SLR proceeding, Duke Energy Carolinas does not believe it changes the probability that the ONS subsequent renewed licenses will ultimately be issued, ~~though~~although Duke Energy Carolinas cannot ~~guaranty~~guarantee the outcome of the license application process.


~~FINANCIAL STATEMENTS~~			~~REGULATORY MATTERS~~

Duke Energy Carolinas and Duke Energy Progress intend to seek renewal of operating licenses and 20-year license extensions for all of their nuclear stations. New depreciation rates were implemented for all of the nuclear facilities during the second quarter of 2021. Duke Energy Carolinas and Duke Energy Progress cannot predict the outcome of ~~this matter.~~these additional relicensing proceedings.

Duke Energy Progress

2022 North Carolina Rate Case

On June 8, 2022, Duke Energy Progress requested initiation of the process necessary to file a performance-based regulation application (PBR Application). The request notified the NCUC that such PBR Application would be targeted for filing no earlier than October 6, 2022.

2022 South Carolina Rate Case

On August 1, 2022, Duke Energy Progress filed a notice with the PSCSC of the company's intent to file a base rate adjustment application no earlier than 30 days from the date of notice.

FERC Return on Equity Complaint

On October 16, 2020, North Carolina Electric Membership Corporation (NCEMC) filed a complaint at the FERC against Duke Energy Progress pursuant to Section 206 of the Federal Power Act (FPA), alleging that the 11% stated return on equity (ROE) component in the demand formula rate in the Power Supply and Coordination Agreement between NCEMC and Duke Energy Progress is unjust and unreasonable. Under FPA Section 206, the earliest refund effective date that the FERC can establish is the date of the filing of the complaint. A series of responses and answers were filed at FERC. The complaint proceeding is currently held in abeyance untilOn June 1,16, 2022, ~~based on representations that the parties have reached an agreement in principle and need additional time to finalize the filing.~~ Duke Energy Progress ~~cannot predict~~submitted to the ~~outcome~~FERC an Offer of ~~this matter.~~Settlement and Settlement Agreement (Settlement Agreement) between NCEMC and Duke Energy Progress. The Settlement Agreement provides for an ROE of 10%, effective January 1, 2022, among other contract modifications. On July 5, 2022, NCEMC filed comments in support of the Settlement Agreement. The parties are awaiting FERC approval of the Settlement Agreement. The final disposition of these proceedings is not expected to have a material effect on the results of operations, cash flows or financial position of Duke Energy Progress.

Duke Energy Florida

2021 Settlement Agreement

On January 14, 2021, Duke Energy Florida filed a Settlement Agreement (the “2021 Settlement”) with the FPSC. The parties to the 2021 Settlement include Duke Energy Florida, the Office of Public Counsel (OPC), the Florida Industrial Power Users Group, White Springs Agricultural Chemicals, Inc. d/b/a PCS Phosphate and NUCOR Steel Florida, Inc. (collectively, the “Parties”).

Pursuant to the 2021 Settlement, the Parties agreed to a base rate stay-out provision that expires year-end 2024; however, Duke Energy Florida is allowed an increase to its base rates of an incremental $67 million in 2022, $49 million in 2023 and $79 million in 2024, subject to adjustment in the event of tax reform during the years 2021, 2022 and 2023. The Parties also agreed to an ROE band of 8.85% to 10.85% with a midpoint of 9.85% based on a capital structure of 53% equity and 47% debt. The ROE band can be increased by 25 basis points if the average 30-year U.S. Treasury rate increases 50 basis points or more over a six-month period in which case the midpoint ROE would rise from 9.85% to 10.10%. On July 25, 2022, this provision was triggered. Duke Energy Florida has not yet made a filing to increase the ROE, but upon filing, the FPSC must rule on this matter within 60 days of the filing per the terms of the 2021 Settlement. The 2021 Settlement Agreement also provides that Duke Energy Florida will ~~also~~ be able to retain the $173 million retail portion of the expected DOE award ~~of approximately $173 million for~~from its lawsuit to recover spent nuclear fuel ~~which is expected to be received in 2022, in order~~ to mitigate customer rates over the term of the 2021 Settlement. In return, Duke Energy Florida will be able to recognize the $173 million into earnings from 2022 through 2024. Duke Energy Florida settled the DOE lawsuit and received payment of approximately $180 million on June 15, 2022, of which the retail portion was approximately $154 million. The 2021 Settlement authorizes Duke Energy Florida to collect the difference between $173 million and the $154 million retail portion of the amount received through the capacity cost recovery clause.

In addition to these terms, the 2021 Settlement contained provisions related to the accelerated depreciation of Crystal River Units 4-5, the approval of approximately $1 billion in future investments in new cost-effective solar power, the implementation of a new Electric Vehicle Charging Station Program and the deferral and recovery of costs in connection with the implementation of Duke Energy Florida’s Vision Florida program, which explores various emerging non-carbon emitting generation technology, distributed technologies and resiliency projects, among other things. The 2021 Settlement also resolved remaining unrecovered storm costs for Hurricane Michael and Hurricane Dorian.

The FPSC approved the 2021 Settlement on May 4, 2021, issuing an order on June 4, 2021. Revised customer rates became effective January 1, 2022, with subsequent base rate increases effective January 1, 2023, and January 1, 2024.

Clean Energy Connection

On July 1, 2020, Duke Energy Florida petitioned the FPSC for approval of a voluntary solar program. The program consists of 10 new solar generating facilities with combined capacity of approximately 750 MW. The program allows participants to support cost-effective solar development in Florida by paying a subscription fee based on per ~~kilowatt-subscriptions~~kilowatt subscriptions and receiving a credit on their bill based on the actual generation associated with their portion of the solar portfolio. The estimated cost of the 10 new solar generation facilities is approximately $1 billion over the next three years, and this investment will be included in base rates offset by the revenue from the subscription fees. The credits will be included for recovery in the fuel cost recovery clause. The FPSC approved the program in January 2021.


FINANCIAL STATEMENTS			REGULATORY MATTERS

On February 24, 2021, the League of United Latin American Citizens (LULAC) filed a notice of appeal of the FPSC’s order approving the Clean Energy Connection to the Supreme Court of Florida. LULAC's initial brief was filed on May 26, 2021, and Appellees' response briefs were filed on July 26, 2021. LULAC's reply brief was filed on September 24, 2021, and its request for oral argument was filed on September 28, 2021. The Supreme Court of Florida heard the oral argument on February 9, 2022. On May 27, 2022, the Supreme Court of Florida issued an order remanding the case back to the FPSC so that the FPSC can amend its order to better address some of the arguments raised by LULAC. The FPSC has not indicated a time frame in which it intends to act on revising its order. The FPSC approval order remains in effect pending the outcome of the appeal. Duke Energy Florida cannot predict the outcome of this matter.

Storm Protection Plan

On April 11, 2022, Duke Energy Florida filed a Storm Protection Plan for approval with the FPSC. The plan, which covers investments for the 2023-2032 time frame, reflects approximately $7 billion of capital investment in transmission and distribution meant to strengthen its infrastructure, reduce outage times associated with extreme weather events, reduce restoration costs and improve ~~overall~~overall service reliability. The ~~FPSC has scheduled a~~evidentiary hearing ~~to begin~~began on August 2, 2022. Duke Energy Florida cannot predict the outcome of this matter.

Duke Energy Ohio

Duke Energy Ohio Electric Base Rate Case

Duke Energy Ohio filed with the PUCO an electric distribution base rate case application on October 1, 2021, with supporting testimony filed on October 15, 2021, requesting an increase in electric distribution base rates of approximately $55 million and an ROE of 10.3%. This is an approximate 3.3% average increase in the customer's total bill across all customer classes. The drivers for this case are capital invested since Duke Energy Ohio's last electric distribution base rate case in 2017. Duke Energy Ohio is also seeking to adjust the caps on its Distribution Capital Investment Rider (DCI Rider). ~~Duke Energy Ohio anticipates~~The Staff of the PUCO ~~will rule~~(Staff) report was issued on May 19, 2022, recommending an increase in electric distribution base rates of $2 million to $15 million with an ROE range of 8.84% to 9.85%. The procedural schedule was set with supplemental testimony to be filed August 18, 2022, and rebuttal testimony to be filed September 1, 2022. An evidentiary hearing is scheduled to begin on September 19, 2022. Depending on the ~~request in~~matters submitted for hearing, a PUCO decision could be issued by the end of 2022. Duke Energy Ohio cannot predict the outcome of this matter.


~~FINANCIAL STATEMENTS~~			~~REGULATORY MATTERS~~

Energy Efficiency Cost Recovery

In response to changes in Ohio law that eliminated Ohio's energy efficiency mandates, the PUCO issued an order on February 26, 2020, directing utilities to wind down their demand-side management programs by September 30, 2020, and to terminate the programs by December 31, 2020. Duke Energy Ohio took the following actions:

•On March 27, 2020, Duke Energy Ohio filed an application for rehearing seeking clarification on the final true up and reconciliation process after 2020. On November 18, 2020, the PUCO issued an order replacing the cost cap previously imposed upon Duke Energy Ohio with a cap on shared savings recovery. On December 18, 2020, Duke Energy Ohio filed an additional application for rehearing challenging, among other things, the imposition of the cap on shared savings. On January 13, 2021, the application for rehearing was granted for further consideration.

•On October 9, 2020, Duke Energy Ohio filed an application to implement a voluntary energy efficiency program portfolio to commence on January 1, 2021. The application proposed a mechanism for recovery of program costs and a benefit associated with avoided transmission and distribution costs. The application remains under review.

•On November 18, 2020, the PUCO issued an order directing all utilities to set their energy efficiency riders to zero effective January 1, 2021, and to file a separate application for final reconciliation of all energy efficiency costs prior to December 31, 2020. Effective January 1, 2021, Duke Energy Ohio suspended its energy efficiency programs.

•On June 14, 2021, the PUCO ~~issued an entry for~~requested each utility to file by July 15, 2021, a proposal to reestablish low-income programs through December 31, 2021. Duke Energy Ohio filed its application on July 14, 2021.

•On February 23, 2022, the PUCO issued its Fifth Entry on Rehearing that 1) affirmed its reduction in Duke Energy Ohio's shared savings cap; 2) denied rehearing/clarification regarding lost distribution revenues and shared savings recovery for periods after December 31, 2020; and 3) directed Duke Energy Ohio to submit an updated application with exhibits.

•On March 25, 2022, Duke Energy Ohio filed its Amended Application consistent with the PUCO's order.

Duke Energy Ohio cannot predict the outcome of this matter.

Duke Energy Ohio Natural Gas Base Rate Case

Duke Energy Ohio filed with the PUCO a natural gas base rate case application on June 30, 2022, with supporting testimony filed on July 14, 2022, requesting an increase in natural gas base rates of approximately $49 million and an ROE of 10.3%. This is an approximate 5.6% average increase in the customer's total bill across all customer classes. The drivers for this case are capital invested since Duke Energy Ohio's last natural gas base rate case in 2012. Duke Energy Ohio is also seeking to adjust the caps on its Capital Expenditure Program Rider (CEP Rider). Duke Energy Ohio cannot predict the outcome of this matter.

Natural Gas Pipeline Extension

Duke Energy Ohio installed a new natural gas pipeline (the Central Corridor Project) in its Ohio service territory to increase system reliability and enable the retirement of older infrastructure. Construction of the pipeline extension was completed and placed in service on March 14, 2022. Duke Energy Ohio expects the final cost for the pipeline development and construction activities to be approximately $185 million (excluding overheads and AFUDC).


FINANCIAL STATEMENTS			REGULATORY MATTERS

MGP Cost Recovery

In an order issued in 2013, the PUCO approved Duke Energy Ohio's deferral and recovery of costs related to environmental remediation at 2 sites (East End and West End) that housed former MGP operations. Duke Energy Ohio made annual applications with the PUCO to recover its incremental remediation costs consistent with the PUCO’s directive in Duke Energy Ohio’s 2012 natural gas base rate case. The Staff ~~of the PUCO (Staff)~~ issued reports recommending a disallowance of MGP remediation costs incurred that the Staff believes are not eligible for recovery. The Staff interprets the PUCO’s 2013 order granting Duke Energy Ohio recovery of MGP remediation as limiting the recovery to work directly on the East End and West End sites. Duke Energy Ohio filed reply comments objecting to the Staff’s recommendations and explaining, among other things, the obligation Duke Energy Ohio has under Ohio law to remediate all areas impacted by the former MGPs and not just physical property that housed the former plants and equipment. Additionally, the Staff recommended that any discussion pertaining to Duke Energy Ohio's recovery of ongoing MGP costs should be directly tied to or netted against insurance proceeds collected by Duke Energy Ohio. An evidentiary hearing concluded on November 21, 2019. Initial briefs were filed on January 17, 2020, and reply briefs were filed on February 14, 2020.

The 2013 PUCO order also contained conditional deadlines for completing the MGP environmental remediation and the deferral of related remediation costs. Subsequent to the order, the deadline was extended to December 31, 2019. On May 10, 2019, Duke Energy Ohio filed an application requesting a continuation of its existing deferral authority for MGP remediation that must occur after December 31, 2019. On July 12, 2019, the Staff recommended the commission deny the deferral authority request. On September 13, 2019, intervenor comments were filed opposing Duke Energy Ohio's request for continuation of existing deferral authority and on October 2, 2019, Duke Energy Ohio filed reply comments.

A Stipulation and Recommendation was filed jointly by Duke Energy Ohio, the Staff, the Office of the Ohio Consumers' Counsel and the Ohio Energy Group on August 31, 2021, which was approved without modification by the PUCO on April 20, 2022. The Stipulation and Recommendation resolved all open issues regarding MGP remediation costs incurred between 2013 and 2019, Duke Energy Ohio’s request for additional deferral authority beyond 2019 and the pending issues related to the Tax Act described below as it related to Duke Energy Ohio’s natural gas operations. As a result of the approval of the Stipulation and Recommendation, Duke Energy Ohio recognized pretax charges of approximately $15 million to Operating revenues, regulated natural gas and $58 million to Operation, maintenance and other and a tax benefit of $72 million to Income Tax (Benefit) Expense in the Condensed Consolidated Statements of Operations for the ~~three~~six months ended ~~March 31,~~June 30, 2022. The Stipulation and Recommendation further acknowledged Duke Energy Ohio’s ability to file a request for additional deferral authority in the future related to environmental remediation of any MGP impacts in the Ohio River, if necessary, subject to specific conditions. ~~Intervenors have 30 days to file~~On June 15, 2022, the PUCO granted the rehearing requests of Interstate Gas Supply, Inc. (IGS) and The Retail Energy Supply Association (RESA), which were filed on May 20, 2022, for ~~rehearing.~~further consideration. Duke Energy Ohio cannot predict the outcome of this matter.


~~FINANCIAL STATEMENTS~~			~~REGULATORY MATTERS~~

Tax Act – Ohio

On December 21, 2018, Duke Energy Ohio filed an application to change its base rate tariffs and establish a new rider to implement the benefits of the Tax Act for natural gas customers. ~~Duke Energy Ohio requested commission approval to implement the tariff changes and rider effective April 1, 2019.~~ The new rider would flow through to customers the benefit of the reduction in the statutory federal tax rate from 35% to 21% since January 1, 2018, all future benefits of the lower tax rates and a full refund of deferred income taxes collected at the higher tax rates in prior years. Deferred income taxes subject to normalization rules would be refunded consistent with federal law and deferred income taxes not subject to normalization rules will be refunded over a 10-year period. ~~The PUCO established a procedural schedule and testimony was filed on July 31, 2019.~~ An evidentiary hearing occurred on August 7, 2019. The Stipulation and Recommendation filed on August 31, 2021, and approved on April 20, 2022, disclosed in the MGP Cost Recovery matter above, resolves the outstanding issues in this proceeding by providing customers a one-time bill credit for the reduction in the statutory federal tax rate from 35% to 21% since January 1, 2018, through June 1, 2022, and reducing base rates going forward. Deferred income taxes subject to normalization rules will be refunded consistent with federal law through a new rider. Deferred income taxes not ~~subject~~subject to normalization rules were written off. ~~Intervenors have 30 days to file~~The Commission granted the rehearing requests of IGS and RESA for ~~rehearing.~~ further consideration. Duke Energy Ohio cannot predict the outcome of this matter.

Midwest Propane Caverns

Duke Energy Ohio used propane stored in caverns to meet peak demand during ~~winter.~~winter for several decades. Because the Central Corridor Project is complete and placed in service, the propane peaking facilities will no longer be necessary and have been retired. On October 7, 2021, Duke Energy Ohio requested deferral treatment of the property, plant and equipment as well as costs related to propane inventory and decommissioning costs. On January 6, 2022, the Staff issued a report recommending deferral authority for costs related to propane inventory and decommissioning costs, but not for the net book value of the remaining plant assets. As a result of the Staff's report, Duke Energy Ohio recorded a $19 million charge to Impairment of assets and other charges on the Condensed Consolidated Statements of Operations and Comprehensive Income in the fourth quarter of 2021. A Stipulation and Recommendation was filed jointly by Duke Energy Ohio and the Staff on April 27, 2022, recommending, among other things, approval of deferral treatment of a portion of the net book value of the property, plant and equipment prior to the 2021 impairment at the time of the next natural gas base rate case, excluding operations and maintenance savings, decommissioning costs not to exceed $7 million and costs related to propane inventory. The Stipulation and Recommendation states that Duke Energy Ohio will seek recovery of the deferral through its next natural gas base rate case proceeding with a proposed amortization period of at least ~~ten~~10 years and include an independent engineering study analyzing the necessity and prudency of the incremental investments made at the facilities since March 31, 2012. Duke Energy Ohio will not seek a return on the deferred amounts. Duke Energy Ohio cannot predict the outcome of this matter.


FINANCIAL STATEMENTS			REGULATORY MATTERS

Duke Energy Indiana

2019 Indiana Rate Case

On July 2, 2019, Duke Energy Indiana filed a general rate case with the IURC for a rate increase for retail customers of approximately $395 million. The rebuttal case, filed on December 4, 2019, updated the requested revenue requirement to result in a 15.6% or $396 million average retail rate increase, including the impacts of the Utility Receipts Tax. Hearings concluded on February 7, 2020. On June 29, 2020, the IURC issued an order in the rate case approving a revenue increase of $146 million before certain adjustments and ratemaking refinements. The order approved Duke Energy Indiana’s requested forecasted rate base of $10.2 billion as of December 31, 2020, including the Edwardsport Integrated Gasification Combined Cycle (IGCC) Plant. The IURC reduced Duke Energy Indiana’s request by slightly more than $200 million, when accounting for the utility receipts tax and other adjustments. Approximately 50% of the reduction was due to a prospective change in depreciation and use of regulatory asset for the end-of-life inventory at retired generating plants, approximately 20% iswas due to the approved ROE of 9.7% versus the requested ROE of 10.4% and approximately 20% was related to miscellaneous earnings neutral adjustments. Step one rates were estimated to be approximately 75% of the total and became effective on July 30, 2020. Step two rates ~~are~~ estimated to be the remaining 25% of the total rate ~~increase. Step two rates~~increase were approved on July 28, 2021, and implemented in August 2021. ~~Step two rates are based on an ROE of 9.7% and actual December 31, 2020 capital structure with a 54% equity component. Step two rates were reconciled to January 1, 2021.~~

Several groups appealed the IURC order to the Indiana Court of Appeals. Appellate briefs were filed on October 14, 2020, focusing on three issues: wholesale sales allocations, coal ash basin cost recovery and the Edwardsport IGCC operating and maintenance expense level approved. ~~The appeal was fully briefed in January 2021 and an oral argument was held on April 8, 2021.~~ The Indiana Court of Appeals affirmed the IURC decision on May 13, 2021. The Indiana Office of Utility Consumer Counselor (OUCC) and the Duke Industrial Group filed a joint petition to transfer the rate case appeal to the Indiana Supreme Court on June 28, ~~2021. Response briefs were filed July 19,~~ 2021. The Indiana Supreme Court issued its opinion on March 10, 2022, finding that the IURC erred in allowing Duke Energy Indiana to recover coal ash costs incurred before the IURC’s rate case order in June 2020. The Indiana Supreme Court found that allowing Duke Energy Indiana to recover coal ash costs incurred between rate cases that exceeded the amount built into base rates violated the prohibition against retroactive ratemaking. The IURC’s order has been remanded to the IURC for additional proceedings consistent with the Indiana Supreme Court’s opinion. As a result of the court's opinion, Duke Energy Indiana recognized pretax charges of approximately $211 million to Impairment of assets and other charges and $46 million to Operating revenues in the Condensed Consolidated Statements of Operations for the ~~three~~ six months ended ~~March 31,~~June 30, 2022. ~~Duke~~Duke Energy Indiana filed a request for rehearing with the Supreme Court on April 11, 2022, which the court denied on May 26, 2022. ~~Until~~Duke Energy Indiana expects to file its testimony in the ~~Indiana Supreme Court acts~~remand proceeding on ~~the petition for rehearing, the IURC may not act on the Supreme Court's initial remedy.~~August 18, 2022. Duke Energy Indiana cannot predict the outcome of this matter.

2020 Indiana Coal Ash Recovery Case

In Duke Energy Indiana’s 2019 rate case, the IURC also opened a subdocket for post-2018 coal ash related expenditures. Duke Energy Indiana filed testimony on April 15, 2020, in the coal ash subdocket requesting recovery for the post-2018 coal ash basin closure costs for plans that have been approved by the Indiana Department of Environmental Management (IDEM) as well as continuing deferral, with carrying costs, on the balance. An evidentiary hearing was held on September 14, 2020. Briefing was completed by mid-September 2021. On November 3, 2021, the IURC issued an order allowing recovery for post-2018 coal ash basin closure costs for the plans that have been approved by IDEM, as well as continuing deferral, with carrying costs, on the balance. The OUCC filed a notice of appeal to the Indiana Court of Appeals on December 3, 2021. The OUCC also argued in Duke Energy Indiana’s Environmental Compliance Rider proceeding, which was filed on March 31, 2022, that coal ash related expenditures incurred prior to the subdocket order date should be disallowed and likely intends to make similar arguments in its appeal of this subdocket. Duke Energy Indiana cannot predict the outcome of this matter.

TDSIC 2.0

On November 23, 2021, Duke Energy Indiana filed for approval of the Transmission, Distribution, Storage Improvement Charge 2.0 investment plan for 2023-2028 (TDSIC 2.0). On June 15, 2022, the IURC approved, without modification, TDSIC 2.0, which includes approximately $2 billion in transmission and distribution investments selected to improve reliability to our customers, harden and improve resiliency of the grid, enable expansion of renewable and distributed energy projects and encourage economic development. In addition, the IURC set up a subdocket to consider the targeted economic development project, which the IURC approved on March 2, 2022. On July 15, 2022, the OUCC filed a notice of appeal in Duke Energy Indiana’s TDSIC 2.0 proceeding. Other parties are currently intervening in the appeal and briefing schedule has not yet been set. Duke Energy Indiana cannot predict the outcome of this matter.


~~FINANCIAL STATEMENTS~~			~~REGULATORY MATTERS~~

Piedmont

2022 South Carolina Rate Case

On April 1, 2022, Piedmont filed an application with the PSCSC for a rate increase for retail customers of approximately $7 million, which represents an approximate 3.4% increase in retail revenues. The rate increase is driven by customer growth and infrastructure upgrade investments (plant additions) since Piedmont’s last proceeding in 2021 under South Carolina’s Rate Stabilization Act. In addition, Piedmont agreed with the South Carolina Office of Regulatory Staff in 2019 to file a general rate case no later than April 1, 2022, to conduct a more comprehensive review of rates including the allocation of costs to residential, commercial and industrial customers. In addition to the South Carolina Office of Regulatory Staff, the South Carolina Department of Consumer Affairs and the South Carolina Energy Users Committee intervened in the case and filed testimony on July 12, 2022, each recommending downward adjustments relating to several issues, including return on equity, capital structure, depreciation and employee compensation. Piedmont filed rebuttal testimony on July 26, 2022. The PSCSC has scheduled an evidentiary hearing for the week of August 15, 2022. Piedmont cannot predict the outcome of this matter.


FINANCIAL STATEMENTS			REGULATORY MATTERS

OTHER REGULATORY MATTERS

Potential Coal Plant Retirements

The Subsidiary Registrants periodically file ~~IRPs~~integrated resource plans (IRPs) with their state regulatory commissions. The IRPs provide a view of forecasted energy needs over a long term (10 to 20 years) and options being considered to meet those needs. IRPs filed by the Subsidiary Registrants included planning assumptions to potentially retire certain coal-fired generating facilities in North Carolina and Indiana earlier than their current estimated useful lives. Duke Energy continues to evaluate the potential need to retire these coal-fired generating facilities earlier than the current estimated useful lives and plans to seek regulatory recovery for amounts that would not be otherwise recovered when any of these assets are retired.

The table below contains the net carrying value of generating facilities planned for retirement or included in recent IRPs as evaluated for potential retirement. Dollar amounts in the table below are included in Net property, plant and equipment on the Condensed Consolidated Balance Sheets as of ~~March 31,~~June 30, 2022, and exclude capitalized asset retirement costs.


			Remaining Net				Remaining Net
		Capacity	Book Value			Capacity	Book Value
		(in MW)	(in millions)			(in MW)	(in millions)
Duke Energy Carolinas	Duke Energy Carolinas				Duke Energy Carolinas
Allen Steam Station Units 1(a)		167	$	12
Allen Steam Station Units 5(b)		259	265
Allen Steam Station Unit 1(a)					Allen Steam Station Unit 1(a)	167	$	12
Allen Steam Station Unit 5(b)					Allen Steam Station Unit 5(b)	259	265
Cliffside Unit 5(b)	Cliffside Unit 5(b)	546	358		Cliffside Unit 5(b)	546	362
Duke Energy Progress	Duke Energy Progress				Duke Energy Progress
Mayo Unit 1(b)	Mayo Unit 1(b)	713	621		Mayo Unit 1(b)	713	634
Roxboro Units 3-4(b)	Roxboro Units 3-4(b)	1,409	450		Roxboro Units 3-4(b)	1,409	443
Duke Energy Florida	Duke Energy Florida				Duke Energy Florida
Crystal River Units 4-5(c)	Crystal River Units 4-5(c)	1,442	1,636		Crystal River Units 4-5(c)	1,442	1,615
Duke Energy Indiana	Duke Energy Indiana				Duke Energy Indiana
Gibson Units 1-5(d)	Gibson Units 1-5(d)	2,845	2,076		Gibson Units 1-5(d)	2,845	2,058
Cayuga Units 1-2(d)	Cayuga Units 1-2(d)	1,005	676		Cayuga Units 1-2(d)	1,005	660
Total Duke Energy	Total Duke Energy	8,386	$	6,094	Total Duke Energy	8,386	$	6,049

(a)As part of the 2015 resolution of a lawsuit involving alleged New Source Review violations, Duke Energy Carolinas must retire Allen Steam Station Unit 1 by December 31, 2024. The long-term energy options considered in the IRP could result in retirement of this unit earlier than its current estimated useful ~~live.~~life.

(b)These units were ~~included~~included in the IRP filed by Duke Energy Carolinas and Duke Energy Progress in North Carolina and South Carolina on September 1, 2020. The long-term energy options considered in the IRP could result in retirement of these units earlier than their current estimated useful lives.

(c)On January 14, 2021, Duke Energy Florida filed the 2021 Settlement agreement with the FPSC, which proposed depreciation rates reflecting retirement dates for Duke Energy Florida's last 2 coal-fired generating facilities, Crystal River Units 4-5, eight years ahead of schedule in 2034 rather than in 2042. The FPSC approved the 2021 Settlement on May 4, 2021.

(d)The rate case filed July 2, 2019, included proposed depreciation rates reflecting retirement dates from 2026 to 2038. The depreciation rates reflecting these updated retirement dates were approved by the IURC as part of the rate case order issued on June 29, 2020.

4. COMMITMENTS AND CONTINGENCIES

ENVIRONMENTAL

The Duke Energy Registrants are subject to federal, state and local regulations regarding air and water quality, hazardous and solid waste disposal, coal ash and other environmental matters. These regulations can be changed from time to time, imposing new obligations on the Duke Energy Registrants. The following environmental matters impact all Duke Energy Registrants.


~~FINANCIAL STATEMENTS~~			~~COMMITMENTS AND CONTINGENCIES~~

Remediation Activities

In addition to AROs recorded as a result of various environmental regulations, the Duke Energy Registrants are responsible for environmental remediation at various sites. These include certain properties that are part of ongoing operations and sites formerly owned or used by Duke Energy entities. These sites are in various stages of investigation, remediation and monitoring. Managed in conjunction with relevant federal, state and local agencies, remediation activities vary based upon site conditions and location, remediation requirements, complexity and sharing of responsibility. If remediation activities involve joint and several liability provisions, strict liability, or cost recovery or contribution actions, the Duke Energy Registrants could potentially be held responsible for environmental impacts caused by other potentially responsible parties and may also benefit from insurance policies or contractual indemnities that cover some or all cleanup costs. Liabilities are recorded when losses become probable and are reasonably estimable. The total costs that may be incurred cannot be estimated because the extent of environmental impact, allocation among potentially responsible parties, remediation alternatives and/or regulatory decisions have not yet been determined at all sites. Additional costs associated with remediation activities are likely to be incurred in the future and could be significant. Costs are typically expensed as Operation, maintenance and other on the Condensed Consolidated Statements of Operations unless regulatory recovery of the costs is deemed probable.


FINANCIAL STATEMENTS			COMMITMENTS AND CONTINGENCIES

The following table contains information regarding reserves for probable and estimable costs related to the various environmental sites. These reserves are recorded in Other within Other Noncurrent Liabilities on the Condensed Consolidated Balance Sheets.


(in millions)	(in millions)	March 31, 2022		December 31, 2021		(in millions)	June 30, 2022		December 31, 2021
Reserves for Environmental Remediation	Reserves for Environmental Remediation					Reserves for Environmental Remediation
Duke Energy	Duke Energy	$	87	$	88	Duke Energy	$	90	$	88
Duke Energy Carolinas	Duke Energy Carolinas	19		19		Duke Energy Carolinas	24		19
Progress Energy	Progress Energy	23		23		Progress Energy	23		23
Duke Energy Progress	Duke Energy Progress	11		11		Duke Energy Progress	12		11
Duke Energy Florida	Duke Energy Florida	11		11		Duke Energy Florida	10		11
Duke Energy Ohio	Duke Energy Ohio	33		34		Duke Energy Ohio	33		34
Duke Energy Indiana	Duke Energy Indiana	4		4		Duke Energy Indiana	3		4
Piedmont	Piedmont	8		9		Piedmont	7		9

Additional losses in excess of recorded reserves that could be incurred for the stages of investigation, remediation and monitoring for environmental sites that have been evaluated at this time are not material.

LITIGATION

Duke Energy

Michael Johnson et al. v. Duke Energy Corporation et al.

On September 23, 2020, plaintiff Michael Johnson, a former Duke Energy employee and participant in the Duke Energy Retirement Savings Plan (Plan) brought suit on his own behalf and on behalf of other participants and beneficiaries similarly situated against Duke Energy Corporation, the Duke Energy Benefits Committee, and other unnamed individual defendants. The complaint, which was subsequently amended to add a current participant as a plaintiff on November 23, 2020, alleges that the defendants breached their fiduciary duties with respect to certain fees associated with the Plan in violation of the Employee Retirement Income Security Act of 1974 and seeks certification of a class of all individuals who were participants or beneficiaries of the Plan at any time on or after September 23, 2014. The defendants filed a motion to dismiss the plaintiffs’ amended complaint on December 18, 2020. On January 31, 2022, the court denied the defendants' motion to dismiss. On February 28, 2022, Duke Energy responded to the amended complaint. Discovery commenced and the parties exchanged preliminary disclosures. After review of these disclosures, the plaintiff agreed to voluntarily dismiss its suit and the parties subsequently filed a joint stipulation of voluntary dismissal with prejudice on April ~~28, 2022. If approved by the Court,~~29, 2022, ending this ~~matter will be fully resolved. Duke Energy cannot predict the outcome of this matter.~~litigation.

Texas Storm Uri Tort Litigation

Several Duke Energy renewables project companies, located in the ERCOT market, were named in lawsuits arising out of Texas Storm Uri in mid-February 2021. Duke Energy Corporation, which had originally been named in several suits, was dismissed from the lawsuits. The lawsuits against the Duke Energy renewables project companies seek recovery for property damages, personal injury and for wrongful death allegedly caused by the power outages, which the plaintiffs claim was the result of collective failures of generators, transmission and distribution operators, retail energy providers and others, including ERCOT. The cases have been consolidated into a Texas state court multidistrict litigation (MDL) proceeding for discovery and pre-litigation purposes. NaN MDL cases have been designated for motions to dismiss while all other cases are stayed. Duke Energy renewables projects are named as defendants in 3 of these 5 cases. Plaintiffs in these five cases have filed amended petitions, which are subject to renewed omnibus motions to dismiss. The parties' briefing on omnibus motions to dismiss should be completed by ~~July~~September 2022 and will focus on lack of duty, tariff defenses and sovereign immunity. Decisions on these motions will be applicable to all of the stayed cases. Duke Energy cannot predict the outcomes of these matters.


~~FINANCIAL STATEMENTS~~			~~COMMITMENTS AND CONTINGENCIES~~

Duke Energy Carolinas

Ruben Villano, et al. v. Duke Energy Carolinas, LLC

On June 16, 2021, a group of 9 individuals went over a low head dam adjacent to the Dan River Steam Station in Eden, North Carolina, while water tubing. Emergency personnel rescued 4 people and 5 others were confirmed deceased. On August 11, 2021, Duke Energy Carolinas was served with the complaint filed in Durham County Superior Court on behalf of 4 survivors, which was later amended to include all the decedents along with the survivors, except for one minor. The lawsuit alleges that Duke Energy Carolinas knew that the river was used for recreational purposes and that Duke Energy did not adequately warn about the dam, and that Duke Energy Carolinas created a dangerous and hidden hazard on the Dan River in building and maintaining the low head dam. On September 30, 2021, Duke Energy Carolinas filed its motion to dismiss and motion for transfer of venue from Durham County to Rockingham County, both of which were denied on November 15, 2021. On November 15, 2021, Duke Energy Carolinas was also served with Plaintiffs Second Amended Complaint, which added the final minor plaintiff and consolidated all the actions into 1 lawsuit. Duke Energy Carolinas has filed its Answer and Affirmative Defenses to the Second Amended Complaint. Mediation is scheduled for December 2022. Discovery has commenced and is scheduled to be completed on or before February 28, 2023. The case is scheduled to be trial-ready by April 24, 2023. Duke Energy Carolinas cannot predict the outcome of this matter.


FINANCIAL STATEMENTS			COMMITMENTS AND CONTINGENCIES

NTE Carolinas II, LLC Litigation

In November 2017, Duke Energy Carolinas entered into a standard FERC large generator interconnection agreement (LGIA) with NTE Carolinas II, LLC (NTE), a company that proposed to build a combined-cycle natural gas plant in Rockingham County, North Carolina. On September 6, 2019, Duke Energy Carolinas filed a lawsuit in Mecklenburg County Superior Court against NTE for breach of contract, alleging that NTE's failure to pay benchmark payments for Duke Energy Carolinas' transmission system upgrades required under the interconnection agreement constituted a termination of the interconnection agreement. Duke Energy Carolinas is seeking a monetary judgment against NTE because NTE failed to make multiple milestone payments. The lawsuit was moved to federal court in North Carolina. NTE filed a motion to dismiss Duke Energy Carolinas’ complaint and brought counterclaims alleging anti-competitive conduct and violations of state and federal statutes. Duke Energy Carolinas filed a motion to dismiss NTE's counterclaims.

On May 21, 2020, in response to a NTE petition challenging Duke Energy Carolinas' termination of the LGIA, FERC issued a ruling that 1) it has exclusive jurisdiction to determine whether a transmission provider may terminate a LGIA; 2) FERC approval is required to terminate a conforming LGIA if objected to by the interconnection customer; and 3) Duke Energy may not announce the termination of a conforming LGIA unless FERC has approved the termination. FERC's Office of Enforcement also initiated an investigation of Duke Energy Carolinas into matters pertaining to the LGIA. Duke Energy Carolinas is cooperating with the Office of Enforcement but cannot predict the outcome of this investigation.

On August 17, 2020, the court denied both NTE’s and Duke Energy Carolinas’ motions to dismiss. In October 2021, NTE filed a Second Amended Counterclaim and Complaint, and in January 2022, NTE filed a Third Amended Counterclaim and Complaint. Duke Energy Carolinas has responded to these pleadings. On December 6, 2021, Duke Energy Carolinas filed an Amended Complaint. ~~On March 1, 2022, the parties participated in mediation, which ended in an impasse. On April 4, 2022,~~Following completion of discovery, Duke Energy Carolinas filed a motion for summary judgment seeking a ruling in its favor as to some of its affirmative claims against NTE and to all of NTE’s counterclaims. On June 24, 2022, the court issued an order partially granting Duke Energy Carolinas' motion ~~will be fully briefed~~by dismissing NTE's counterclaims that Duke Energy Carolinas engaged in anti-competitive behavior that violated various federal and state antitrust and deceptive trade practices statutes. The remaining claims in the litigation are Duke Energy Carolinas' original claims against NTE and NTE's claims for declaratory judgment and breach of contract. Trial on ~~May 10, 2022. The case~~these remaining claims is scheduled to ~~be trial-ready by August 1,~~begin on October 11, 2022. Duke Energy Carolinas cannot predict the outcome of this matter.

Asbestos-related Injuries and Damages Claims

Duke Energy Carolinas has experienced numerous claims for indemnification and medical cost reimbursement related to asbestos exposure. These claims relate to damages for bodily injuries alleged to have arisen from exposure to or use of asbestos in connection with construction and maintenance activities conducted on its electric generation plants prior to 1985.

Duke Energy Carolinas has recognized asbestos-related reserves of ~~$495~~$488 million at ~~March 31,~~June 30, 2022, and $501 million at December 31, 2021. These reserves are classified in Other within Other Noncurrent Liabilities and Other within Current Liabilities on the Condensed Consolidated Balance Sheets. These reserves are based upon Duke Energy Carolinas' best estimate for current and future asbestos claims through 2041 and are recorded on an undiscounted basis. In light of the uncertainties inherent in a longer-term forecast, management does not believe they can reasonably estimate the indemnity and medical costs that might be incurred after 2041 related to such potential claims. It is possible Duke Energy Carolinas may incur asbestos liabilities in excess of the recorded reserves.

Duke Energy Carolinas has third-party insurance to cover certain losses related to asbestos-related injuries and damages above an aggregate self-insured retention. Receivables for insurance recoveries were $644 million at ~~March 31,~~June 30, 2022, and $644 million at December 31, 2021. These amounts are classified in Other within Other Noncurrent Assets and Receivables within Current Assets on the Condensed Consolidated Balance Sheets. Any future payments up to the policy limit will be reimbursed by the third-party insurance carrier. Duke Energy Carolinas is not aware of any uncertainties regarding the legal sufficiency of insurance claims. Duke Energy Carolinas believes the insurance recovery asset is probable of recovery as the insurance carrier continues to have a strong financial strength rating.

The reserve for credit losses for insurance receivables is $12 million for Duke Energy and Duke Energy Carolinas as of ~~March 31,~~June 30, 2022, and December 31, 2021. The insurance receivable is evaluated based on the risk of default and the historical losses, current conditions and expected conditions around collectability. Management evaluates the risk of default annually based on payment history, credit rating and changes in the risk of default from credit agencies.

Duke Energy Progress and Duke Energy Florida

Spent Nuclear Fuel Matters

On June 18, 2018, Duke Energy Progress and Duke Energy Florida sued the U.S. in the U.S. Court of Federal Claims for damages incurred for the period 2014 through 2018. The lawsuit claimed the DOE breached a contract in failing to accept spent nuclear fuel under the Nuclear Waste Policy Act of 1982 and asserted damages for the cost of on-site storage in the amount of $100 million and $200 million for Duke Energy Progress and Duke Energy Florida, respectively.


~~FINANCIAL STATEMENTS~~			~~COMMITMENTS AND CONTINGENCIES~~

On March 30, 2022, the DOE and Duke Energy Progress executed a settlement agreement, pursuant to which Duke Energy Progress will receive damages for costs incurred between 2014 and 2018, and will be able to submit future costs on a defined schedule. In April 2022, Duke Energy Progress received $87 million in proceeds that related to damages incurred in 2014 through 2018.

On May 2, 2022, the DOE and Duke Energy Florida executed a settlement agreement, pursuant to which Duke Energy Florida will receive ~~approximately $180 million~~damages for costs incurred between 2014 and 2018, and will be able to submit costs incurred in 2019 and 2020 pursuant to an audit process. In June 2022, Duke Energy Florida received $180 million in proceeds that related to damages incurred in 2014 through 2018.


FINANCIAL STATEMENTS			COMMITMENTS AND CONTINGENCIES

Duke Energy Indiana

Coal Ash Basin Closure Plan Appeal

On January 27, 2020, Hoosier Environmental Council (HEC) filed a Petition for Administrative Review with the Indiana Office of Environmental Adjudication challenging the Indiana Department of Environmental Management’s (IDEM's) December 10, 2019, partial approval of Duke Energy Indiana’s ash pond closure plan at Duke Energy's Gallagher power station. After hearing oral arguments in early April 2021 on Duke Energy Indiana's and HEC's competing Motions for Summary Judgment, on May 4, 2021, the administrative court rejected all of HEC’s claims and issued a ruling in favor of Duke Energy Indiana. On June 3, 2021, HEC filed an appeal in Superior Court to seek judicial review of the order. On June 25, 2021, Duke Energy Indiana filed its response to the Petition to Review. On August 30, 2021, HEC served Duke Energy Indiana with its Brief in Support of Petition for Judicial Review. On October 29, 2021, Duke Energy Indiana and IDEM filed their response briefs. On December 13, 2021, HEC filed and served its Reply Brief.

On January 11, 2022, Duke Energy Indiana received a compliance obligation letter from the ~~EPA~~Environmental Protection Agency (EPA) notifying the company that the two basins at issue in the litigation are subject to requirements of the CCR Rule. The letter does not provide a deadline for compliance. Duke Energy Indiana is evaluating the EPA letter, its potential impacts on the litigation and the extent to which this letter could apply to CCR surface impoundments at its other Indiana sites.

Following the January 11, 2022 EPA notice of compliance letter, the parties filed a joint motion to stay the litigation for 45 days, which was approved by the court. As a result, the oral argument scheduled for February 1, 2022, was postponed. Duke Energy Indiana and HEC engaged in settlement discussions, but the parties were unable to reach resolution. On April 21, 2022, HEC filed a Motion to Lift Stay and Motion for Judicial Notice. HEC also requested that the court hold a hearing within 45 days and also take judicial notice of the EPA's January 11, 2022 letter. On April 22, 2022, Duke Energy Indiana sent IDEM a letter withdrawing the closure plans for the Gallagher North Ash Pond and Primary Pond Ash Fill. After acknowledgment by IDEM of withdrawal of these closure plans, Duke Energy Indiana filed a Motion to Dismiss the litigation as moot on April 28, 2022, which IDEM supported, and ~~IDEM~~the court granted the Motion to Dismiss on July 8, 2022.

Coal Ash Insurance Coverage Litigation

In June 2022, Duke Energy Indiana filed a ~~separate brief on May 2, 2022,~~civil action in ~~support of this motion. Briefing is ongoing.~~Indiana Superior Court against various insurance companies seeking declaratory relief with respect to insurance coverage for coal combustion residuals-related expenses and liabilities covered by third-party liability insurance policies. The insurance policies cover the 1969-1972 and 1984-1985 periods and provide third-party liability insurance for claims and suits alleging property damage, bodily injury and personal injury (or a combination thereof). Duke Energy Indiana cannot predict the outcome of this matter.

Other Litigation and Legal Proceedings

The Duke Energy Registrants are involved in other legal, tax and regulatory proceedings arising in the ordinary course of business, some of which involve significant amounts. The Duke Energy Registrants believe the final disposition of these proceedings will not have a material effect on their results of operations, cash flows or financial position. Reserves are classified on the Condensed Consolidated Balance Sheets in Other within Other Noncurrent Liabilities and Other within Current Liabilities.

OTHER COMMITMENTS AND CONTINGENCIES

General

As part of their normal business, the Duke Energy Registrants are party to various financial guarantees, performance guarantees and other contractual commitments to extend guarantees of credit and other assistance to various subsidiaries, investees and other third parties. These guarantees involve elements of performance and credit risk, which are not fully recognized on the Condensed Consolidated Balance Sheets and have uncapped maximum potential payments. However, the Duke Energy Registrants do not believe these guarantees will have a material effect on their results of operations, cash flows or financial position.

In addition, the Duke Energy Registrants enter into various fixed-price, noncancelable commitments to purchase or sell power or natural gas, take-or-pay arrangements, transportation, or throughput agreements and other contracts that may or may not be recognized on their respective Condensed Consolidated Balance Sheets. Some of these arrangements may be recognized at fair value on their respective Condensed Consolidated Balance Sheets if such contracts meet the definition of a derivative and the NPNS exception does not apply. In most cases, the Duke Energy Registrants’ purchase obligation contracts contain provisions for price adjustments, minimum purchase levels and other financial commitments.

5255


FINANCIAL STATEMENTS			DEBT AND CREDIT FACILITIES

5. DEBT AND CREDIT FACILITIES

SUMMARY OF SIGNIFICANT DEBT ISSUANCES

The following table summarizes significant debt issuances (in millions).

Three Months Ended March 31, 2022
Duke Duke
Maturity Interest Duke Energy Energy
Issuance Date Date Rate Energy Carolinas Progress
First Mortgage Bonds
March 2022(a)
March 2032 2.850 % $ 500 $ 500 $ —
March 2022(a)
March 2052 3.550 % 650 650 —
March 2022(a)
April 2032 3.400 % 500 — 500
March 2022(a)
April 2052 4.000 % 400 — 400
Total issuances $ 2,050 $ 1,150 $ 900


				Six Months Ended June 30, 2022
						Duke		Duke		Duke
	Maturity	Interest		Duke		Energy		Energy		Energy
Issuance Date	Date	Rate		Energy		(Parent)		Carolinas		Progress		Piedmont
Unsecured Debt
May 2022(a)	May 2052	5.050	%	$	400	$	—	$	—	$	—	$	400
June 2022(b)	June 2028	4.750	%	645		645		—		—		—
June 2022(b)	June 2034	5.306	%	537		537		—		—		—

First Mortgage Bonds
March 2022(c)	March 2032	2.850	%	500		—		500		—		—
March 2022(c)	March 2052	3.550	%	650		—		650		—		—
March 2022(c)	April 2032	3.400	%	500		—		—		500		—
March 2022(c)	April 2052	4.000	%	400		—		—		400		—
Tax-exempt Bonds
June 2022(d)	September 2030	4.000	%	168		168		—		—		—
June 2022(d)	November 2039	4.250	%	234		234		—		—		—

Total issuances				$	4,034	$	1,584	$	1,150	$	900	$	400

(a)Proceeds will be used to pay down a portion of outstanding intercompany short-term debt and for general corporate purposes

(b)Duke Energy (Parent) issued 600 million euros aggregate principal amount of 3.10% senior notes due June 2028 and 500 million euros aggregate principal amount of 3.85% senior notes due June 2034. Proceeds will be used to repay a $500 million debt maturity, pay down short-term debt and for general corporate purposes. Duke Energy's obligations under its euro-denominated fixed-rate notes were effectively converted to fixed-rate U.S. dollars at issuance through cross-currency swaps, mitigating foreign currency exchange risk associated with the interest and principal payments. See Note 8 for additional information.

(c)Proceeds will be used to finance or refinance, in whole or in part, existing or new eligible projects under the sustainable financing framework.

(d)Proceeds were used to refund the Ohio Air Quality Development Revenue Refunding bonds, previously held in treasury, which were used to finance or refinance portions of certain solid waste disposal facilities. The mandatory purchase date of these bonds is June 1, 2027.

CURRENT MATURITIES OF LONG-TERM DEBT

The following table shows the significant components of Current maturities of long-term debt on the Condensed Consolidated Balance Sheets. The Duke Energy Registrants currently anticipate satisfying these obligations with cash on hand and proceeds from additional borrowings.


(in millions)	(in millions)	Maturity Date	Interest Rate		March 31, 2022		(in millions)	Maturity Date	Interest Rate		June 30, 2022
Unsecured Debt(a)	Unsecured Debt(a)						Unsecured Debt(a)
Progress Energy		April 2022	3.150	%	$	450
Duke Energy (Parent)							Duke Energy (Parent)	August 2022	2.400	%	500
Duke Energy (Parent)	Duke Energy (Parent)	August 2022	3.050	%	500		Duke Energy (Parent)	April 2023	2.875	%	350
Duke Energy (Parent)(b)	Duke Energy (Parent)(b)	August 2022	2.400	%	500		Duke Energy (Parent)(b)	June 2023	1.938	%	500

First Mortgage Bonds	First Mortgage Bonds						First Mortgage Bonds
Duke Energy Carolinas	Duke Energy Carolinas	May 2022	3.350	%	350		Duke Energy Carolinas	March 2023	2.500	%	500
Duke Energy Progress		May 2022	2.800	%	500
Duke Energy Carolinas	Duke Energy Carolinas	March 2023	2.500	%	500		Duke Energy Carolinas	March 2023	3.050	%	500
Duke Energy Carolinas		March 2023	3.050	%	500
Other(a)					584
Other(c)							Other(c)				821
Current maturities of long-term debt	Current maturities of long-term debt				$	3,884	Current maturities of long-term debt				$	3,171

(a)In May 2022, Duke Energy (Parent) early retired $500 million of unsecured debt with an original maturity date of August 2022.

(b)Debt has a floating interest rate.

(c)Includes finance lease obligations, amortizing debt, tax-exempt bonds with mandatory put options and small bullet maturities.


FINANCIAL STATEMENTS			DEBT AND CREDIT FACILITIES

AVAILABLE CREDIT FACILITIES

Master Credit Facility

In March 2022, Duke Energy amended its existing Master Credit Facility to increase the amount of the facility from $8 billion to $9 billion and to extend the termination date to March 2027. The Duke Energy Registrants, excluding Progress Energy, have borrowing capacity under the Master Credit Facility up to a specified sublimit for each borrower. Duke Energy has the unilateral ability at any time to increase or decrease the borrowing sublimits of each borrower, subject to a maximum sublimit for each borrower. The amount available under the Master Credit Facility has been reduced to backstop issuances of commercial paper, certain letters of credit and variable-rate demand tax-exempt bonds that may be put to the Duke Energy Registrants at the option of the holder.


~~FINANCIAL STATEMENTS~~			~~DEBT AND CREDIT FACILITIES~~

The table below includes the current borrowing sublimits and available capacity under these credit facilities.


		March 31, 2022																	June 30, 2022
				Duke		Duke		Duke		Duke		Duke		Duke							Duke		Duke		Duke		Duke		Duke		Duke
		Duke		Energy		Energy		Energy		Energy		Energy		Energy					Duke		Energy		Energy		Energy		Energy		Energy		Energy
(in millions)	(in millions)	Energy		(Parent)		Carolinas		Progress		Florida		Ohio		Indiana		Piedmont		(in millions)	Energy		(Parent)		Carolinas		Progress		Florida		Ohio		Indiana		Piedmont
Facility size(a)	Facility size(a)	$	9,000	$	3,300	$	1,225	$	1,400	$	900	$	775	$	600	$	800	Facility size(a)	$	9,000	$	3,150	$	1,225	$	1,200	$	1,100	$	775	$	750	$	800
Reduction to backstop issuances	Reduction to backstop issuances																	Reduction to backstop issuances
Commercial paper(b)	Commercial paper(b)	(2,819)		(1,715)		(300)		(150)		(236)		(86)		(150)		(182)		Commercial paper(b)	(3,516)		(1,853)		(326)		(150)		(458)		(299)		(400)		(30)
Outstanding letters of credit	Outstanding letters of credit	(38)		(25)		(4)		(2)		(7)		—		—		—		Outstanding letters of credit	(38)		(25)		(4)		(2)		(7)		—		—		—
Tax-exempt bonds	Tax-exempt bonds	(81)		—		—		—		—		—		(81)		—		Tax-exempt bonds	(81)		—		—		—		—		—		(81)		—

Available capacity under the Master Credit Facility	Available capacity under the Master Credit Facility	$	6,062	$	1,560	$	921	$	1,248	$	657	$	689	$	369	$	618	Available capacity under the Master Credit Facility	$	5,365	$	1,272	$	895	$	1,048	$	635	$	476	$	269	$	770

(a)Represents the sublimit of each borrower.

(b)Duke Energy issued $625 million of commercial paper and loaned the proceeds through the money pool to Duke Energy Carolinas, Duke Energy Progress, Duke Energy Ohio and Duke Energy Indiana. The balances are classified as Long-Term Debt Payable to Affiliated Companies on the Condensed Consolidated Balance Sheets.

Other Credit Facilities

Duke Energy (Parent) Term Loan Facility

On March 9, 2022, Duke Energy (Parent) entered into a Term Loan Credit Agreement (Credit Agreement) with commitments totaling $1.4 billion maturing March 9, 2024. The maturity date of the Credit Agreement may be extended for up to two years by request of Duke Energy (Parent), upon satisfaction of certain conditions contained in the Credit Agreement. Borrowings under the facility were used to repay amounts drawn under the Three-Year Revolving Credit Facility and for general corporate purposes, including repayment of a portion of Duke Energy's outstanding commercial paper. The balance is classified as Long-Term Debt on Duke Energy's Condensed Consolidated Balance Sheets. The Three-Year Revolving Credit Facility was terminated in March 2022.

Intercompany Credit Agreements

In March 2022, Progress Energy closed a revolving credit agreement with Duke Energy (Parent), which allowed up to $2.5 billion in intercompany borrowings.

6. GOODWILL

Duke Energy

The following table presents the goodwill by reportable segment included on Duke Energy's Condensed Consolidated Balance Sheets at ~~March 31,~~June 30, 2022, and December 31, 2021.


	Electric Utilities		Gas Utilities		Commercial
(in millions)	and Infrastructure		and Infrastructure		Renewables		Total




Goodwill balance	$	17,379	$	1,924	$	122	$	19,425
Accumulated impairment charges	—		—		(122)		(122)
Goodwill, adjusted for accumulated impairment charges	$	17,379	$	1,924	$	—	$	19,303

Duke Energy Ohio

Duke Energy Ohio's Goodwill balance of $920 million, allocated $596 million to Electric Utilities and Infrastructure and $324 million to Gas Utilities and Infrastructure, is presented net of accumulated impairment charges of $216 million on the Condensed Consolidated Balance Sheets at ~~March 31,~~June 30, 2022, and December 31, 2021.

Progress Energy

Progress Energy's Goodwill is included in the Electric Utilities and Infrastructure segment and there are no accumulated impairment charges.


FINANCIAL STATEMENTS			GOODWILL

Piedmont

Piedmont's Goodwill is included in the Gas Utilities and Infrastructure segment and there are no accumulated impairment charges.


~~FINANCIAL STATEMENTS~~			~~RELATED PARTY TRANSACTIONS~~

7. RELATED PARTY TRANSACTIONS

The Subsidiary Registrants engage in related party transactions in accordance with applicable state and federal commission regulations. Refer to the Condensed Consolidated Balance Sheets of the Subsidiary Registrants for balances due to or due from related parties. Material amounts related to transactions with related parties included on the Condensed Consolidated Statements of Operations and Comprehensive Income are presented in the following table.


		Three Months Ended March 31,			Three Months Ended June 30,						Six Months Ended June 30,
(in millions)	(in millions)		2022			2021		(in millions)	2022		2021		2022		2021
Duke Energy Carolinas	Duke Energy Carolinas							Duke Energy Carolinas
Corporate governance and shared service expenses(a)	Corporate governance and shared service expenses(a)		$	206		$	203	Corporate governance and shared service expenses(a)	$	191	$	243	$	397	$	446
Indemnification coverages(b)	Indemnification coverages(b)		7			6		Indemnification coverages(b)	7		6		14		12
Joint Dispatch Agreement (JDA) revenue(c)	Joint Dispatch Agreement (JDA) revenue(c)		26			13		Joint Dispatch Agreement (JDA) revenue(c)	12		13		38		26
JDA expense(c)	JDA expense(c)		94			40		JDA expense(c)	173		25		267		65
Intercompany natural gas purchases(d)	Intercompany natural gas purchases(d)		13			14		Intercompany natural gas purchases(d)	5		15		9		29
Progress Energy	Progress Energy							Progress Energy
Corporate governance and shared service expenses(a)	Corporate governance and shared service expenses(a)		$	196		$	181	Corporate governance and shared service expenses(a)	$	184	$	233	$	380	$	414
Indemnification coverages(b)	Indemnification coverages(b)		11			10		Indemnification coverages(b)	11		11		22		21
JDA revenue(c)	JDA revenue(c)		94			40		JDA revenue(c)	173		25		267		65
JDA expense(c)	JDA expense(c)		26			13		JDA expense(c)	12		13		38		26
Intercompany natural gas purchases(d)	Intercompany natural gas purchases(d)		19			19		Intercompany natural gas purchases(d)	19		18		38		37
Duke Energy Progress	Duke Energy Progress							Duke Energy Progress
Corporate governance and shared service expenses(a)	Corporate governance and shared service expenses(a)		$	119		$	105	Corporate governance and shared service expenses(a)	$	108	$	141	$	227	$	246
Indemnification coverages(b)	Indemnification coverages(b)		5			5		Indemnification coverages(b)	5		5		10		10
JDA revenue(c)	JDA revenue(c)		94			40		JDA revenue(c)	173		25		267		65
JDA expense(c)	JDA expense(c)		26			13		JDA expense(c)	12		13		38		26
Intercompany natural gas purchases(d)	Intercompany natural gas purchases(d)		19			19		Intercompany natural gas purchases(d)	19		18		38		37
Duke Energy Florida	Duke Energy Florida							Duke Energy Florida
Corporate governance and shared service expenses(a)	Corporate governance and shared service expenses(a)		$	77		$	76	Corporate governance and shared service expenses(a)	$	76	$	92	$	153	$	168
Indemnification coverages(b)	Indemnification coverages(b)		6			5		Indemnification coverages(b)	6		6		12		11
Duke Energy Ohio	Duke Energy Ohio							Duke Energy Ohio
Corporate governance and shared service expenses(a)	Corporate governance and shared service expenses(a)		$	82		$	79	Corporate governance and shared service expenses(a)	$	82	$	79	$	164	$	158
Indemnification coverages(b)	Indemnification coverages(b)		1			1		Indemnification coverages(b)	1		1		2		2
Duke Energy Indiana	Duke Energy Indiana							Duke Energy Indiana
Corporate governance and shared service expenses(a)	Corporate governance and shared service expenses(a)		$	124		$	113	Corporate governance and shared service expenses(a)	$	91	$	93	$	215	$	206
Indemnification coverages(b)	Indemnification coverages(b)		2			2		Indemnification coverages(b)	2		2		4		4
Piedmont	Piedmont							Piedmont
Corporate governance and shared service expenses(a)	Corporate governance and shared service expenses(a)		$	35		$	33	Corporate governance and shared service expenses(a)	$	37	$	36	$	72	$	69
Indemnification coverages(b)	Indemnification coverages(b)		1			1		Indemnification coverages(b)	2		1		3		2
Intercompany natural gas sales(d)	Intercompany natural gas sales(d)		32			33		Intercompany natural gas sales(d)	24		33		47		66
Natural gas storage and transportation costs(e)	Natural gas storage and transportation costs(e)		6			6		Natural gas storage and transportation costs(e)	5		5		11		11

(a)The Subsidiary Registrants are charged their proportionate share of corporate governance and other shared services costs, primarily related to human resources, employee benefits, information technology, legal and accounting fees, as well as other third-party costs. These amounts are primarily recorded in Operation, maintenance and other and Impairment of assets and other charges on the Condensed Consolidated Statements of Operations and Comprehensive Income.

(b)The Subsidiary Registrants incur expenses related to certain indemnification coverages through Bison, Duke Energy’s wholly owned captive insurance subsidiary. These expenses are recorded in Operation, maintenance and other on the Condensed Consolidated Statements of Operations and Comprehensive Income.

(c)Duke Energy Carolinas and Duke Energy Progress participate in a JDA, which allows the collective dispatch of power plants between the service territories to reduce customer rates. Revenues from the sale of power and expenses from the purchase of power pursuant to the JDA are recorded in Operating Revenues and Fuel used in electric generation and purchased power, respectively, on the Condensed Consolidated Statements of Operations and Comprehensive Income.

(d)Piedmont provides long-term natural gas delivery service to certain Duke Energy Carolinas and Duke Energy Progress natural gas-fired generation facilities. Piedmont records the sales in Operating ~~revenues,~~Revenues, and Duke Energy Carolinas and Duke Energy Progress record the related purchases as a component of Fuel used in electric generation and purchased power on their respective Condensed Consolidated Statements of Operations and Comprehensive Income.

(e)Piedmont has related party transactions as a customer of its equity method investments in Pine Needle LNG Company, LLC, Hardy Storage Company, LLC and Cardinal Pipeline Company, LLC natural gas storage and transportation facilities. These expenses are included in Cost of natural gas on Piedmont's Condensed Consolidated Statements of Operations and Comprehensive Income.

5558


FINANCIAL STATEMENTS			RELATED PARTY TRANSACTIONS

In addition to the amounts presented above, the Subsidiary Registrants have other affiliate transactions, including rental of office space, participation in a money pool arrangement, other operational transactions, such as pipeline lease arrangements, and their proportionate share of certain charged expenses. These transactions of the Subsidiary Registrants are incurred in the ordinary course of business and are eliminated in consolidation.

As discussed in Note 11, certain trade receivables have been sold by Duke Energy Ohio and Duke Energy Indiana to CRC, an affiliate formed by a subsidiary of Duke Energy. The proceeds obtained from the sales of receivables are largely cash but do include a subordinated note from CRC for a portion of the purchase price.

Intercompany Income Taxes

Duke Energy and the Subsidiary Registrants file a consolidated federal income tax return and other state and jurisdictional returns. The Subsidiary Registrants have a tax sharing agreement with Duke Energy for the allocation of consolidated tax liabilities and benefits. Income taxes recorded represent amounts the Subsidiary Registrants would incur as separate C-Corporations. The following table includes the balance of intercompany income tax receivables and payables for the Subsidiary Registrants.


		Duke				Duke											Duke				Duke
		Energy		Progress		Energy											Energy		Progress		Energy
(in millions)	(in millions)	Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont		(in millions)	Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont
March 31, 2022
June 30, 2022																June 30, 2022
Intercompany income tax receivable	Intercompany income tax receivable	$	20	$	49	$	—	$	9	$	5	$	—	$	—	Intercompany income tax receivable	$	17	$	—	$	—	$	—	$	2	$	—	$	19
Intercompany income tax payable	Intercompany income tax payable	—		—		15		—		—		44		45		Intercompany income tax payable	—		22		29		54		—		17		—

December 31, 2021	December 31, 2021															December 31, 2021
Intercompany income tax receivable	Intercompany income tax receivable	$	—	$	—	$	—	$	40	$	19	$	—	$	—	Intercompany income tax receivable	$	—	$	—	$	—	$	40	$	19	$	—	$	—
Intercompany income tax payable	Intercompany income tax payable	62		—		84		—		—		10		27		Intercompany income tax payable	62		—		84		—		—		10		27

8. DERIVATIVES AND HEDGING

The Duke Energy Registrants use commodity, ~~and~~ interest rate and foreign currency contracts to manage commodity price risk, interest rate risk and ~~interest~~foreign currency exchange rate risk. The primary use of commodity derivatives is to hedge the generation portfolio against changes in the prices of electricity and natural gas. Piedmont enters into natural gas supply contracts to provide diversification, reliability and natural gas cost benefits to its customers. Interest rate derivatives are used to manage interest rate risk associated with borrowings. Foreign currency derivatives are used to manage risk related to foreign currency exchange rates on certain issuances of debt.

All derivative instruments not identified as NPNS are recorded at fair value as assets or liabilities on the Condensed Consolidated Balance Sheets. Cash collateral related to derivative instruments ~~executed~~executed under master netting arrangements is offset against the collateralized derivatives on the Condensed Consolidated Balance Sheets. The cash impacts of settled derivatives are recorded as operating activities or financing activities on the Condensed Consolidated Statements of Cash ~~Flows.~~Flows consistent with the classification of the hedged transaction.

INTEREST RATE RISK

The Duke Energy Registrants are exposed to changes in interest rates as a result of their issuance or anticipated issuance of variable-rate and fixed-rate debt and commercial paper. Interest rate risk is managed by limiting variable-rate exposures to a percentage of total debt and by monitoring changes in interest rates. To manage risk associated with changes in interest rates, the Duke Energy Registrants may enter into interest rate swaps, U.S. Treasury lock agreements and other financial contracts. In anticipation of certain fixed-rate debt issuances, a series of forward-starting interest rate swaps or Treasury locks may be executed to lock in components of current market interest rates. These instruments are later terminated prior to or upon the issuance of the corresponding debt.

Cash Flow Hedges

For a derivative designated as hedging the exposure to variable cash flows of a future transaction, referred to as a cash flow hedge, the effective portion of the derivative's gain or loss is initially reported as a component of other comprehensive income and subsequently reclassified into earnings once the future transaction impacts earnings. Amounts for interest rate contracts are reclassified to earnings as interest expense over the term of the related debt. Gains and losses reclassified out of accumulated other comprehensive loss for the three and six months ended ~~March 31,~~June 30, 2022, and 2021, were not material. Duke Energy's interest rate derivatives designated as hedges include interest rate swaps used to hedge existing debt within the Commercial Renewables segment and forward-starting interest rate swaps not accounted for under regulatory accounting.

Undesignated Contracts

Undesignated contracts primarily include contracts not designated as a hedge because they are accounted for under regulatory accounting or contracts that do not qualify for hedge accounting.

Duke Energy’s interest rate swaps for its regulated operations employ regulatory accounting. With regulatory accounting, the mark-to-market gains or losses on the swaps are deferred as regulatory liabilities or regulatory assets, respectively. Regulatory assets and liabilities are amortized consistent with the treatment of the related costs in the ratemaking process. The accrual of interest on the swaps is recorded as Interest Expense on the Duke Energy Registrant's Condensed Consolidated Statements of Operations and Comprehensive Income.

5659


FINANCIAL STATEMENTS			DERIVATIVES AND HEDGING

The following table shows notional amounts of outstanding derivatives related to interest rate risk.


		March 31, 2022				June 30, 2022
				Duke			Duke		Duke					Duke		Duke		Duke
		Duke		Energy			Energy		Energy			Duke		Energy		Energy		Energy
(in millions)	(in millions)	Energy		Carolinas			Indiana		Ohio		(in millions)	Energy		Carolinas		Indiana		Ohio
Cash flow hedges	Cash flow hedges	$	2,913	$	—		$	—	$	—	Cash flow hedges	$	2,877	$	—	$	—	$	—
Undesignated contracts	Undesignated contracts	577		250			300		27		Undesignated contracts	577		250		300		27
Total notional amount(a)	Total notional amount(a)	$	3,490	$	250		$	300	$	27	Total notional amount(a)	$	3,454	$	250	$	300	$	27


	December 31, 2021
			Duke				Duke		Duke		Duke
	Duke		Energy		Progress		Energy		Energy		Energy
(in millions)	Energy		Carolinas		Energy		Progress		Indiana		Ohio
Cash flow hedges	$	2,415	$	—	$	—	$	—	$	—	$	—
Undesignated contracts	1,177		350		500		500		300		27
Total notional amount(a)	$	3,592	$	350	$	500	$	500	$	300	$	27

(a)Duke Energy includes amounts related to consolidated VIEs of ~~$663~~$627 million and $665 million in cash flow hedges as of ~~March 31,~~June 30, 2022, and December 31, 2021, respectively.

COMMODITY PRICE RISK

The Duke Energy Registrants are exposed to the impact of changes in the prices of electricity purchased and sold in bulk power markets and natural gas purchases, including Piedmont's natural gas supply contracts. Exposure to commodity price risk is influenced by a number of factors including the term of contracts, the liquidity of markets and delivery locations. To manage risk associated with commodity prices, the Duke Energy Registrants may enter into long-term power purchase or sales contracts and long-term natural gas supply agreements.

Cash Flow Hedges

For derivatives designated as hedging the exposure to variable cash flows of a future transaction, referred to as a cash flow hedge, the derivative's gain or loss is initially reported as a component of other comprehensive income and subsequently reclassified into earnings once the future transaction impacts earnings. Gains and losses reclassified out of accumulated other comprehensive loss for the three and six months ended ~~March 31,~~June 30, 2022, and 2021, were not material. Duke Energy’s commodity derivatives designated as hedges include long-term electricity sales in the Commercial Renewables segment.

Undesignated Contracts

Undesignated contracts primarily include contracts not designated as a hedge because they are accounted for under regulatory accounting or contracts that do not qualify for hedge accounting.

For the Subsidiary Registrants, bulk power electricity and natural gas purchases flow through fuel adjustment clauses, formula-based contracts or other cost-sharing mechanisms. Differences between the costs included in rates and the incurred costs, including undesignated derivative contracts, are largely deferred as regulatory assets or regulatory liabilities. Piedmont policies allow for the use of financial instruments to hedge commodity price risks. The strategy and objective of these hedging programs are to use the financial instruments to reduce natural gas costs volatility for customers.

Duke Energy’s undesignated contracts include long-term electricity sales in the Commercial Renewables segment.

Volumes

The tables below include volumes of outstanding commodity derivatives. Amounts disclosed represent the absolute value of notional volumes of commodity contracts excluding NPNS. The Duke Energy Registrants have netted contractual amounts where offsetting purchase and sale contracts exist with identical delivery locations and times of delivery. Where all commodity positions are perfectly offset, no quantities are shown.


		March 31, 2022						June 30, 2022
			Duke		Duke	Duke	Duke					Duke		Duke	Duke	Duke
		Duke	Energy	Progress	Energy	Energy	Energy				Duke	Energy	Progress	Energy	Energy	Energy
		Energy	Carolinas	Energy	Progress	Ohio	Indiana		Piedmont		Energy	Carolinas	Energy	Progress	Ohio	Indiana	Piedmont
Electricity (GWh)(a)	Electricity (GWh)(a)	16,176	—	—	—	791	4,501		—	Electricity (GWh)(a)	39,032	—	—	—	4,002	24,241	—
Natural gas (millions of dekatherms)	Natural gas (millions of dekatherms)	860	284	243	243	—	7		326	Natural gas (millions of dekatherms)	873	283	259	259	—	13	318

5760


FINANCIAL STATEMENTS			DERIVATIVES AND HEDGING


	December 31, 2021
		Duke		Duke	Duke	Duke
	Duke	Energy	Progress	Energy	Energy	Energy
	Energy	Carolinas	Energy	Progress	Ohio	Indiana	Piedmont
Electricity (GWh)(a)	22,344	—	—	—	1,681	10,688	—
Natural gas (millions of dekatherms)	823	264	215	215	—	8	336

(a)Duke Energy includes ~~9,763~~4,477 GWh and 9,975 GWh related to cash flow hedges as of ~~March 31,~~June 30, 2022, and December 31, 2021, respectively.

FOREIGN CURRENCY RISK

Duke Energy may enter into foreign currency derivatives to hedge exposure to changes in foreign currency exchange rates, such as that arising from the issuance of debt denominated in a currency other than U.S. dollars.

Fair Value Hedges

Derivatives related to existing fixed rate securities are accounted for as fair value hedges, where the derivatives’ fair value gains or losses and hedged items’ fair value gains or losses are both recorded directly to earnings on the same income statement line item, including foreign currency gains or losses arising from changes in the U.S. currency exchange rates. Duke Energy has elected to exclude the cross-currency basis spread from the assessment of effectiveness in the fair value hedges of its foreign currency risk and record any difference between the change in the fair value of the excluded components and the amounts recognized in earnings as a component of OCI.

The following table shows Duke Energy's outstanding derivatives related to foreign currency risk. There were no fair value hedges in 2021.


	June 30, 2022
					Receive					Fair Value
	Pay Notional				Notional		Receive		Hedge	Gain (Loss)(a)
	(in millions)		Pay Rate		(in millions)		Rate		Maturity Date	(in millions)
Fair value hedges
	$	645	4.75	%	600	euros	3.10	%	June 2028	$	(16)
	537		5.31	%	500	euros	3.85	%	June 2034	(13)
Total notional amount	$	1,182			1,100	euros				$	(29)

(a) Amounts are recorded in Other Income and expenses, net on the Condensed Consolidated Statement of Operations, which offsets an equal translation adjustment of the foreign denominated debt. See the Condensed Consolidated Statements of Comprehensive Income for amounts excluded from the assessment of effectiveness for which the difference between changes in fair value and periodic amortization is recorded.


FINANCIAL STATEMENTS			DERIVATIVES AND HEDGING

LOCATION AND FAIR VALUE OF DERIVATIVE ASSETS AND LIABILITIES RECOGNIZED ON THE CONDENSED CONSOLIDATED BALANCE SHEETS

The following tables show the fair value and balance sheet location of derivative instruments. Although derivatives subject to master netting arrangements are netted on the Condensed Consolidated Balance Sheets, the fair values presented below are shown gross and cash collateral on the derivatives has not been netted against the fair values shown.


Derivative Assets	Derivative Assets	March 31, 2022																Derivative Assets	June 30, 2022
				Duke				Duke		Duke		Duke		Duke							Duke				Duke		Duke		Duke		Duke
		Duke		Energy		Progress		Energy		Energy		Energy		Energy					Duke		Energy		Progress		Energy		Energy		Energy		Energy
(in millions)	(in millions)	Energy		Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont		(in millions)	Energy		Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont
Commodity Contracts	Commodity Contracts																	Commodity Contracts

Not Designated as Hedging Instruments	Not Designated as Hedging Instruments																	Not Designated as Hedging Instruments
Current	Current	$	673	$	335	$	295	$	255	$	40	$	—	$	28	$	7	Current	$	571	$	268	$	203	$	203	$	—	$	5	$	86	$	—
Noncurrent	Noncurrent	280		151		130		130		—		—		—		—		Noncurrent	350		186		165		165		—		—		—		—
Total Derivative Assets – Commodity Contracts	Total Derivative Assets – Commodity Contracts	$	953	$	486	$	425	$	385	$	40	$	—	$	28	$	7	Total Derivative Assets – Commodity Contracts	$	921	$	454	$	368	$	368	$	—	$	5	$	86	$	—
Interest Rate Contracts	Interest Rate Contracts																	Interest Rate Contracts
Designated as Hedging Instruments	Designated as Hedging Instruments																	Designated as Hedging Instruments
Current	Current	$	94	$	—	$	—	$	—	$	—	$	—	$	—	$	—	Current	$	242	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Noncurrent	Noncurrent	37		—		—		—		—		—		—		—		Noncurrent	88		—		—		—		—		—		—		—
Not Designated as Hedging Instruments	Not Designated as Hedging Instruments																	Not Designated as Hedging Instruments

Current																		Current	55		—		—		—		—		—		55		—
Noncurrent	Noncurrent	24		7		—		—		—		—		17		—		Noncurrent	30		30		—		—		—		—		—		—
Total Derivative Assets – Interest Rate Contracts	Total Derivative Assets – Interest Rate Contracts	$	155	$	7	$	—	$	—	$	—	$	—	$	17	$	—	Total Derivative Assets – Interest Rate Contracts	$	415	$	30	$	—	$	—	$	—	$	—	$	55	$	—

Total Derivative Assets	Total Derivative Assets	$	1,108	$	493	$	425	$	385	$	40	$	—	$	45	$	7	Total Derivative Assets	$	1,336	$	484	$	368	$	368	$	—	$	5	$	141	$	—


Derivative Liabilities	June 30, 2022
			Duke				Duke		Duke		Duke		Duke
	Duke		Energy		Progress		Energy		Energy		Energy		Energy
(in millions)	Energy		Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont
Commodity Contracts
Designated as Hedging Instruments
Current	$	35	$	—	$	—	$	—	$	—	$	—	$	—	—
Noncurrent	114		—		—		—		—		—		—		—
Not Designated as Hedging Instruments
Current	135		32		33		1		33		—		21		25
Noncurrent	259		9		10		10		—		—		—		168
Total Derivative Liabilities – Commodity Contracts	$	543	$	41	$	43	$	11	$	33	$	—	$	21	$	193
Interest Rate Contracts
Designated as Hedging Instruments
Current	$	1	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Noncurrent	2		—		—		—		—		—		—		—
Not Designated as Hedging Instruments
Current	1		—		—		—		—		1		—		—
Noncurrent	2		—		—		—		—		2		—		—
Total Derivative Liabilities – Interest Rate Contracts	$	6	$	—	$	—	$	—	$	—	$	3	$	—	$	—
Foreign Currency Contracts
Designated as Hedging Instruments
Current	$	18	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Noncurrent	26		—		—		—		—		—		—		—



Total Derivative Liabilities – Foreign Currency Contracts	$	44	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Total Derivative Liabilities	$	593	$	41	$	43	$	11	$	33	$	3	$	21	$	193

5862


FINANCIAL STATEMENTS			DERIVATIVES AND HEDGING


Derivative Liabilities		March 31, 2022
Derivative Assets																		Derivative Assets	December 31, 2021
				Duke				Duke		Duke		Duke		Duke							Duke				Duke		Duke		Duke		Duke
		Duke		Energy		Progress		Energy		Energy		Energy		Energy					Duke		Energy		Progress		Energy		Energy		Energy		Energy
(in millions)	(in millions)	Energy		Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont		(in millions)	Energy		Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont
Commodity Contracts	Commodity Contracts																	Commodity Contracts
Designated as Hedging Instruments
Current		$	49	$	—	$	—	$	—	$	—	$	—	$	—	—
Noncurrent		160		—		—		—		—		—		—		—

Not Designated as Hedging Instruments	Not Designated as Hedging Instruments																	Not Designated as Hedging Instruments
Current	Current	61		36		—		—		—		—		—		24		Current	$	199	$	99	$	72	$	72	$	—	$	2	$	23	$	3
Noncurrent	Noncurrent	149		1		—		—		—		—		—		149		Noncurrent	113		63		50		50		—		—		—		—
Total Derivative Liabilities – Commodity Contracts		$	419	$	37	$	—	$	—	$	—	$	—	$	—	$	173
Total Derivative Assets – Commodity Contracts																		Total Derivative Assets – Commodity Contracts	$	312	$	162	$	122	$	122	$	—	$	2	$	23	$	3
Interest Rate Contracts	Interest Rate Contracts																	Interest Rate Contracts
Designated as Hedging Instruments	Designated as Hedging Instruments																	Designated as Hedging Instruments
Current	Current	$	4	$	—	$	—	$	—	$	—	$	—	$	—	$	—	Current	$	3	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Noncurrent	Noncurrent	7		—		—		—		—		—		—		—		Noncurrent	3		—		—		—		—		—		—		—
Not Designated as Hedging Instruments	Not Designated as Hedging Instruments																	Not Designated as Hedging Instruments
Current	Current	1		—		—		—		—		1		—		—		Current	2		—		2		2		—		—		—		—
Noncurrent		2		—		—		—		—		2		—		—
Total Derivative Liabilities – Interest Rate Contracts		$	14	$	—	$	—	$	—	$	—	$	3	$	—	$	—

Total Derivative Assets – Interest Rate Contracts																		Total Derivative Assets – Interest Rate Contracts	$	8	$	—	$	2	$	2	$	—	$	—	$	—	$	—

Total Derivative Liabilities		$	433	$	37	$	—	$	—	$	—	$	3	$	—	$	173
Total Derivative Assets																		Total Derivative Assets	$	320	$	162	$	124	$	124	$	—	$	2	$	23	$	3


Derivative Assets		December 31, 2021
Derivative Liabilities																		Derivative Liabilities	December 31, 2021
				Duke				Duke		Duke		Duke		Duke							Duke				Duke		Duke		Duke		Duke
		Duke		Energy		Progress		Energy		Energy		Energy		Energy					Duke		Energy		Progress		Energy		Energy		Energy		Energy
(in millions)	(in millions)	Energy		Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont		(in millions)	Energy		Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont
Commodity Contracts	Commodity Contracts																	Commodity Contracts

Designated as Hedging Instruments																		Designated as Hedging Instruments
Current																		Current	$	27	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Noncurrent																		Noncurrent	117		—		—		—		—		—		—		—
Not Designated as Hedging Instruments	Not Designated as Hedging Instruments																	Not Designated as Hedging Instruments
Current	Current	$	199	$	99	$	72	$	72	$	—	$	2	$	23	$	3	Current	72		18		19		5		14		—		13		21
Noncurrent	Noncurrent	113		63		50		50		—		—		—		—		Noncurrent	132		9		5		5		—		—		—		118
Total Derivative Assets – Commodity Contracts		$	312	$	162	$	122	$	122	$	—	$	2	$	23	$	3
Total Derivative Liabilities – Commodity Contracts																		Total Derivative Liabilities – Commodity Contracts	$	348	$	27	$	24	$	10	$	14	$	—	$	13	$	139
Interest Rate Contracts	Interest Rate Contracts																	Interest Rate Contracts
Designated as Hedging Instruments	Designated as Hedging Instruments																	Designated as Hedging Instruments
Current	Current	$	3	$	—	$	—	$	—	$	—	$	—	$	—	$	—	Current	$	75	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Noncurrent	Noncurrent	3		—		—		—		—		—		—		—		Noncurrent	21		—		—		—		—		—		—		—
Not Designated as Hedging Instruments	Not Designated as Hedging Instruments																	Not Designated as Hedging Instruments
Current	Current	2		—		2		2		—		—		—		—		Current	10		8		—		—		—		1		—		—

Total Derivative Assets – Interest Rate Contracts		$	8	$	—	$	2	$	2	$	—	$	—	$	—	$	—
Noncurrent																		Noncurrent	18		—		—		—		—		4		14		—
Total Derivative Liabilities – Interest Rate Contracts																		Total Derivative Liabilities – Interest Rate Contracts	$	124	$	8	$	—	$	—	$	—	$	5	$	14	$	—

Total Derivative Assets		$	320	$	162	$	124	$	124	$	—	$	2	$	23	$	3
Total Derivative Liabilities																		Total Derivative Liabilities	$	472	$	35	$	24	$	10	$	14	$	5	$	27	$	139

5963


FINANCIAL STATEMENTS			DERIVATIVES AND HEDGING

Derivative Liabilities December 31, 2021
Duke Duke Duke Duke Duke
Duke Energy Progress Energy Energy Energy Energy
(in millions) Energy Carolinas Energy Progress Florida Ohio Indiana Piedmont
Commodity Contracts
Designated as Hedging Instruments
Current $ 27 $ — $ — $ — $ — $ — $ — $ —
Noncurrent 117 — — — — — — —
Not Designated as Hedging Instruments
Current 72 18 19 5 14 — 13 21
Noncurrent 132 9 5 5 — — — 118
Total Derivative Liabilities – Commodity Contracts $ 348 $ 27 $ 24 $ 10 $ 14 $ — $ 13 $ 139
Interest Rate Contracts
Designated as Hedging Instruments
Current $ 75 $ — $ — $ — $ — $ — $ — $ —
Noncurrent 21 — — — — — — —
Not Designated as Hedging Instruments
Current 10 8 — — — 1 — —
Noncurrent 18 — — — — 4 14 —
Total Derivative Liabilities – Interest Rate Contracts $ 124 $ 8 $ — $ — $ — $ 5 $ 14 $ —
Total Derivative Liabilities $ 472 $ 35 $ 24 $ 10 $ 14 $ 5 $ 27 $ 139

OFFSETTING ASSETS AND LIABILITIES

The following tables present the line items on the Condensed Consolidated Balance Sheets where derivatives are reported. Substantially all of Duke Energy's outstanding derivative contracts are subject to enforceable master netting arrangements. The gross amounts offset in the tables below show the effect of these netting arrangements on financial position, and include cash collateral posted to offset the net position. The amounts shown are calculated by counterparty. Accounts receivable or accounts payable and letters of credit may also be available to offset exposures in the event of bankruptcy. These amounts are not included in the tables below.


Derivative Assets	Derivative Assets	March 31, 2022																Derivative Assets	June 30, 2022
				Duke				Duke		Duke		Duke		Duke							Duke				Duke		Duke		Duke		Duke
		Duke		Energy		Progress		Energy		Energy		Energy		Energy					Duke		Energy		Progress		Energy		Energy		Energy		Energy
(in millions)	(in millions)	Energy		Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont		(in millions)	Energy		Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont
Current	Current																	Current
Gross amounts recognized	Gross amounts recognized	$	767	$	335	$	295	$	255	$	40	$	—	$	28	$	7	Gross amounts recognized	$	868	$	268	$	203	$	203	$	—	$	5	$	141	$	—
Gross amounts offset	Gross amounts offset	(255)		(149)		(106)		(106)		—		—		—		—		Gross amounts offset	(331)		(193)		(137)		(137)		—		—		—		—
Net amounts presented in Current Assets: Other	Net amounts presented in Current Assets: Other	$	512	$	186	$	189	$	149	$	40	$	—	$	28	$	7	Net amounts presented in Current Assets: Other	$	537	$	75	$	66	$	66	$	—	$	5	$	141	$	—
Noncurrent	Noncurrent																	Noncurrent
Gross amounts recognized	Gross amounts recognized	$	341	$	158	$	130	$	130	$	—	$	—	$	17	$	—	Gross amounts recognized	$	468	$	216	$	165	$	165	$	—	$	—	$	—	$	—
Gross amounts offset	Gross amounts offset	(115)		(64)		(51)		(51)		—		—		—		—		Gross amounts offset	(242)		(125)		(117)		(117)		—		—		—		—
Net amounts presented in Other Noncurrent Assets: Other	Net amounts presented in Other Noncurrent Assets: Other	$	226	$	94	$	79	$	79	$	—	$	—	$	17	$	—	Net amounts presented in Other Noncurrent Assets: Other	$	226	$	91	$	48	$	48	$	—	$	—	$	—	$	—


Derivative Liabilities	June 30, 2022
			Duke				Duke		Duke		Duke		Duke
	Duke		Energy		Progress		Energy		Energy		Energy		Energy
(in millions)	Energy		Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont
Current
Gross amounts recognized	$	190	$	32	$	33	$	1	$	33	$	1	$	21	$	25
Gross amounts offset	(19)		(1)		(1)		(1)		—		—		(17)		—
Net amounts presented in Current Liabilities: Other	$	171	$	31	$	32	$	—	$	33	$	1	$	4	$	25
Noncurrent
Gross amounts recognized	$	403	$	9	$	10	$	10	$	—	$	2	$	—	$	168
Gross amounts offset	(19)		(9)		(10)		(10)		—		—		—		—
Net amounts presented in Other Noncurrent Liabilities: Other	$	384	$	—	$	—	$	—	$	—	$	2	$	—	$	168


Derivative Assets	December 31, 2021
			Duke				Duke		Duke		Duke		Duke
	Duke		Energy		Progress		Energy		Energy		Energy		Energy
(in millions)	Energy		Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont
Current
Gross amounts recognized	$	204	$	99	$	74	$	74	$	—	$	2	$	23	$	3
Gross amounts offset	(25)		(16)		(9)		(9)		—		—		—		—
Net amounts presented in Current Assets: Other	$	179	$	83	$	65	$	65	$	—	$	2	$	23	$	3
Noncurrent
Gross amounts recognized	$	116	$	63	$	50	$	50	$	—	$	—	$	—	$	—
Gross amounts offset	(23)		(15)		(8)		(8)		—		—		—		—
Net amounts presented in Other Noncurrent Assets: Other	$	93	$	48	$	42	$	42	$	—	$	—	$	—	$	—

6064


FINANCIAL STATEMENTS			DERIVATIVES AND HEDGING

Derivative Liabilities March 31, 2022
Duke Duke Duke Duke Duke
Duke Energy Progress Energy Energy Energy Energy
(in millions) Energy Carolinas Energy Progress Florida Ohio Indiana Piedmont
Current
Gross amounts recognized $ 115 $ 36 $ — $ — $ — $ 1 $ — $ 24
Gross amounts offset — — — — — — — —
Net amounts presented in Current Liabilities: Other $ 115 $ 36 $ — $ — $ — $ 1 $ — $ 24
Noncurrent
Gross amounts recognized $ 318 $ 1 $ — $ — $ — $ 2 $ — $ 149
Gross amounts offset — — — — — — — —
Net amounts presented in Other Noncurrent Liabilities: Other $ 318 $ 1 $ — $ — $ — $ 2 $ — $ 149

Derivative Assets December 31, 2021
Duke Duke Duke Duke Duke
Duke Energy Progress Energy Energy Energy Energy
(in millions) Energy Carolinas Energy Progress Florida Ohio Indiana Piedmont
Current
Gross amounts recognized $ 204 $ 99 $ 74 $ 74 $ — $ 2 $ 23 $ 3
Gross amounts offset (25) (16) (9) (9) — — — —
Net amounts presented in Current Assets: Other $ 179 $ 83 $ 65 $ 65 $ — $ 2 $ 23 $ 3
Noncurrent
Gross amounts recognized $ 116 $ 63 $ 50 $ 50 $ — $ — $ — $ —
Gross amounts offset (23) (15) (8) (8) — — — —
Net amounts presented in Other Noncurrent Assets: Other $ 93 $ 48 $ 42 $ 42 $ — $ — $ — $ —


Derivative Liabilities	December 31, 2021
			Duke				Duke		Duke		Duke		Duke
	Duke		Energy		Progress		Energy		Energy		Energy		Energy
(in millions)	Energy		Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont
Current
Gross amounts recognized	$	184	$	26	$	19	$	5	$	14	$	1	$	13	$	21
Gross amounts offset	(11)		(6)		(5)		(5)		—		—		—		—
Net amounts presented in Current Liabilities: Other	$	173	$	20	$	14	$	—	$	14	$	1	$	13	$	21
Noncurrent
Gross amounts recognized	$	288	$	9	$	5	$	5	$	—	$	4	$	14	$	118
Gross amounts offset	(12)		(8)		(5)		(5)		—		—		—		—
Net amounts presented in Other Noncurrent Liabilities: Other	$	276	$	1	$	—	$	—	$	—	$	4	$	14	$	118

9. INVESTMENTS IN DEBT AND EQUITY SECURITIES

Duke Energy’s investments in debt and equity securities are primarily comprised of investments held in (i) the NDTF at Duke Energy Carolinas, Duke Energy Progress and Duke Energy Florida, (ii) the grantor trusts at Duke Energy Progress, Duke Energy Florida and Duke Energy Indiana related to OPEB plans and (iii) Bison. The Duke Energy Registrants classify investments in debt securities as ~~AFS~~Available for Sale (AFS) and investments in equity securities as fair value through net income (FV-NI).

For investments in debt securities classified as AFS, the unrealized gains and losses are included in other comprehensive income until realized, at which time they are reported through net income. For investments in equity securities classified as FV-NI, both realized and unrealized gains and losses are reported through net income. Substantially all of Duke Energy’s investments in debt and equity securities qualify for regulatory accounting, and accordingly, all associated realized and unrealized gains and losses on these investments are deferred as a regulatory asset or liability.

Duke Energy classifies the majority of investments in debt and equity securities as long term, unless otherwise noted.


~~FINANCIAL STATEMENTS~~			~~INVESTMENTS IN DEBT AND EQUITY SECURITIES~~

Investment Trusts

The investments within the Investment Trusts are managed by independent investment managers with discretion to buy, sell and invest pursuant to the ~~objectives~~guidelines set forth by the investment manager agreements and trust agreements. The Duke Energy Registrants have limited oversight of the day-to-day management of these investments. As a result, the ability to hold investments in unrealized loss positions is outside the control of the Duke Energy Registrants. Accordingly, all unrealized losses associated with debt securities within the Investment Trusts are recognized immediately and deferred to regulatory accounts where appropriate.

Other AFS Securities

Unrealized gains and losses on all other AFS securities are included in other comprehensive income until realized, unless it is determined the carrying value of an investment has a credit loss. The Duke Energy Registrants analyze all investment holdings each reporting period to determine whether a decline in fair value is related to a credit loss. If a credit loss exists, the unrealized credit loss is included in earnings. There were no material credit losses as of ~~March 31,~~June 30, 2022, and December 31, 2021.

Other Investments amounts are recorded in Other within Other Noncurrent Assets on the Condensed Consolidated Balance Sheets.


FINANCIAL STATEMENTS			INVESTMENTS IN DEBT AND EQUITY SECURITIES

DUKE ENERGY

The following table presents the estimated fair value of investments in debt and equity securities; equity investments are classified as FV-NI and debt investments are classified as AFS.


		March 31, 2022						December 31, 2021							June 30, 2022						December 31, 2021
		Gross		Gross				Gross		Gross					Gross		Gross				Gross		Gross
		Unrealized		Unrealized		Estimated		Unrealized		Unrealized		Estimated			Unrealized		Unrealized		Estimated		Unrealized		Unrealized		Estimated
		Holding		Holding		Fair		Holding		Holding		Fair			Holding		Holding		Fair		Holding		Holding		Fair
(in millions)	(in millions)	Gains		Losses		Value		Gains		Losses		Value		(in millions)	Gains		Losses		Value		Gains		Losses		Value
NDTF	NDTF													NDTF
Cash and cash equivalents	Cash and cash equivalents	$	—	$	—	$	128	$	—	$	—	$	160	Cash and cash equivalents	$	—	$	—	$	134	$	—	$	—	$	160
Equity securities	Equity securities	4,486		62		6,853		4,905		43		7,350		Equity securities	3,500		141		5,751		4,905		43		7,350
Corporate debt securities	Corporate debt securities	9		43		786		39		6		829		Corporate debt securities	—		81		728		39		6		829
Municipal bonds	Municipal bonds	2		16		321		14		1		314		Municipal bonds	—		32		334		14		1		314
U.S. government bonds	U.S. government bonds	10		57		1,561		31		12		1,568		U.S. government bonds	2		89		1,462		31		12		1,568

Other debt securities	Other debt securities	—		7		177		3		1		180		Other debt securities	—		14		170		3		1		180
Total NDTF Investments	Total NDTF Investments	$	4,507	$	185	$	9,826	$	4,992	$	63	$	10,401	Total NDTF Investments	$	3,502	$	357	$	8,579	$	4,992	$	63	$	10,401
Other Investments	Other Investments													Other Investments
Cash and cash equivalents	Cash and cash equivalents	$	—	$	—	$	110	$	—	$	—	$	36	Cash and cash equivalents	$	—	$	—	$	51	$	—	$	—	$	36
Equity securities	Equity securities	31		4		147		36		—		156		Equity securities	20		17		124		36		—		156
Corporate debt securities	Corporate debt securities	—		7		124		2		1		119		Corporate debt securities	—		13		108		2		1		119
Municipal bonds	Municipal bonds	1		2		83		3		1		80		Municipal bonds	—		3		82		3		1		80
U.S. government bonds	U.S. government bonds	—		2		45		—		—		56		U.S. government bonds	—		5		49		—		—		56
Other debt securities	Other debt securities	—		2		36		—		1		45		Other debt securities	—		2		35		—		1		45
Total Other Investments	Total Other Investments	$	32	$	17	$	545	$	41	$	3	$	492	Total Other Investments	$	20	$	40	$	449	$	41	$	3	$	492
Total Investments	Total Investments	$	4,539	$	202	$	10,371	$	5,033	$	66	$	10,893	Total Investments	$	3,522	$	397	$	9,028	$	5,033	$	66	$	10,893

Realized gains and losses, which were determined on a specific identification basis, from sales of FV-NI and AFS securities for the three and six months ended ~~March 31,~~June 30, 2022, and 2021, were as follows.

Three Months Ended
(in millions) March 31, 2022 March 31, 2021
FV-NI:
Realized gains $ 111 $ 140
Realized losses 85 23
AFS:
Realized gains 4 18
Realized losses 23 13


~~FINANCIAL STATEMENTS~~			~~INVESTMENTS IN DEBT AND EQUITY SECURITIES~~


	Three Months Ended				Six Months Ended
(in millions)	June 30, 2022		June 30, 2021		June 30, 2022		June 30, 2021
FV-NI:
Realized gains	$	34	$	146	$	145	$	286
Realized losses	101		37		186		60
AFS:
Realized gains	11		16		15		34
Realized losses	42		18		65		31

DUKE ENERGY CAROLINAS

The following table presents the estimated fair value of investments in debt and equity securities; equity investments are classified as FV-NI and debt investments are classified as AFS.

March 31, 2022 December 31, 2021
Gross Gross Gross Gross
Unrealized Unrealized Estimated Unrealized Unrealized Estimated
Holding Holding Fair Holding Holding Fair
(in millions) Gains Losses Value Gains Losses Value
NDTF
Cash and cash equivalents $ — $ — $ 60 $ — $ — $ 53
Equity securities 2,632 30 3,962 2,887 19 4,265
Corporate debt securities 6 30 503 24 4 506
Municipal bonds — 5 52 2 — 48
U.S. government bonds 4 21 692 16 3 712
Other debt securities — 7 172 3 1 175
Total NDTF Investments $ 2,642 $ 93 $ 5,441 $ 2,932 $ 27 $ 5,759

~~Realized gains and losses, which were determined on a specific identification basis, from sales of FV-NI and AFS securities for the three months ended March 31, 2022, and 2021, were as follows.~~

Three Months Ended
(in millions) March 31, 2022 March 31, 2021
FV-NI:
Realized gains $ 75 $ 128
Realized losses 49 16
AFS:
Realized gains 3 13
Realized losses 16 9

~~PROGRESS ENERGY~~

~~The following table presents the estimated fair value of investments in debt and equity securities; equity investments are classified as FV-NI and debt investments are classified as AFS.~~


		March 31, 2022						December 31, 2021							June 30, 2022						December 31, 2021
		Gross		Gross				Gross		Gross					Gross		Gross				Gross		Gross
		Unrealized		Unrealized		Estimated		Unrealized		Unrealized		Estimated			Unrealized		Unrealized		Estimated		Unrealized		Unrealized		Estimated
		Holding		Holding		Fair		Holding		Holding		Fair			Holding		Holding		Fair		Holding		Holding		Fair
(in millions)	(in millions)	Gains		Losses		Value		Gains		Losses		Value		(in millions)	Gains		Losses		Value		Gains		Losses		Value
NDTF	NDTF													NDTF
Cash and cash equivalents	Cash and cash equivalents	$	—	$	—	$	68	$	—	$	—	$	107	Cash and cash equivalents	$	—	$	—	$	58	$	—	$	—	$	53
Equity securities	Equity securities	1,854		32		2,891		2,018		24		3,085		Equity securities	2,058		69		3,327		2,887		19		4,265
Corporate debt securities	Corporate debt securities	3		13		283		15		2		323		Corporate debt securities	—		63		470		24		4		506
Municipal bonds	Municipal bonds	2		11		269		12		1		266		Municipal bonds	—		9		63		2		—		48
U.S. government bonds	U.S. government bonds	6		36		869		15		9		856		U.S. government bonds	1		37		645		16		3		712

Other debt securities	Other debt securities	—		—		5		—		—		5		Other debt securities	—		13		165		3		1		175
Total NDTF Investments	Total NDTF Investments	$	1,865	$	92	$	4,385	$	2,060	$	36	$	4,642	Total NDTF Investments	$	2,059	$	191	$	4,728	$	2,932	$	27	$	5,759
Other Investments
Cash and cash equivalents		$	—	$	—	$	17	$	—	$	—	$	20

Municipal bonds		1		—		26		2		—		26
Total Other Investments		$	1	$	—	$	43	$	2	$	—	$	46
Total Investments		$	1,866	$	92	$	4,428	$	2,062	$	36	$	4,688

6366


FINANCIAL STATEMENTS			INVESTMENTS IN DEBT AND EQUITY SECURITIES


		Three Months Ended			Three Months Ended						Six Months Ended
(in millions)	(in millions)		March 31, 2022			March 31, 2021		(in millions)	June 30, 2022			June 30, 2021		June 30, 2022		June 30, 2021
FV-NI:	FV-NI:							FV-NI:
Realized gains	Realized gains		$	36		$	12	Realized gains	$	18		$	90	$	93	$	218
Realized losses	Realized losses		36			7		Realized losses	55			23		104		39
AFS:	AFS:							AFS:
Realized gains	Realized gains		1			4		Realized gains	9			12		12		25
Realized losses	Realized losses		6			3		Realized losses	21			13		37		22

PROGRESS ENERGY

The following table presents the estimated fair value of investments in debt and equity securities; equity investments are classified as FV-NI and debt investments are classified as AFS.


	June 30, 2022						December 31, 2021
	Gross		Gross				Gross		Gross
	Unrealized		Unrealized		Estimated		Unrealized		Unrealized		Estimated
	Holding		Holding		Fair		Holding		Holding		Fair
(in millions)	Gains		Losses		Value		Gains		Losses		Value
NDTF
Cash and cash equivalents	$	—	$	—	$	76	$	—	$	—	$	107
Equity securities	1,442		72		2,424		2,018		24		3,085
Corporate debt securities	—		18		258		15		2		323
Municipal bonds	—		23		271		12		1		266
U.S. government bonds	1		52		817		15		9		856

Other debt securities	—		1		5		—		—		5
Total NDTF Investments	$	1,443	$	166	$	3,851	$	2,060	$	36	$	4,642
Other Investments
Cash and cash equivalents	$	—	$	—	$	15	$	—	$	—	$	20

Municipal bonds	—		—		25		2		—		26
Total Other Investments	$	—	$	—	$	40	$	2	$	—	$	46
Total Investments	$	1,443	$	166	$	3,891	$	2,062	$	36	$	4,688

Realized gains and losses, which were determined on a specific identification basis, from sales of FV-NI and AFS securities for the three and six months ended June 30, 2022, and 2021, were as follows.


	Three Months Ended				Six Months Ended
(in millions)	June 30, 2022		June 30, 2021		June 30, 2022		June 30, 2021
FV-NI:
Realized gains	$	16	$	56	$	52	$	68
Realized losses	46		14		82		21
AFS:
Realized gains	2		3		3		7
Realized losses	17		3		23		6


FINANCIAL STATEMENTS			INVESTMENTS IN DEBT AND EQUITY SECURITIES

DUKE ENERGY PROGRESS

The following table presents the estimated fair value of investments in debt and equity securities; equity investments are classified as FV-NI and debt investments are classified as AFS.


		March 31, 2022						December 31, 2021							June 30, 2022						December 31, 2021
		Gross		Gross				Gross		Gross					Gross		Gross				Gross		Gross
		Unrealized		Unrealized		Estimated		Unrealized		Unrealized		Estimated			Unrealized		Unrealized		Estimated		Unrealized		Unrealized		Estimated
		Holding		Holding		Fair		Holding		Holding		Fair			Holding		Holding		Fair		Holding		Holding		Fair
(in millions)	(in millions)	Gains		Losses		Value		Gains		Losses		Value		(in millions)	Gains		Losses		Value		Gains		Losses		Value
NDTF	NDTF													NDTF
Cash and cash equivalents	Cash and cash equivalents	$	—	$	—	$	58	$	—	$	—	$	94	Cash and cash equivalents	$	—	$	—	$	46	$	—	$	—	$	94
Equity securities	Equity securities	1,757		32		2,782		1,915		23		2,970		Equity securities	1,363		72		2,333		1,915		23		2,970
Corporate debt securities	Corporate debt securities	3		12		255		15		2		282		Corporate debt securities	—		17		241		15		2		282
Municipal bonds	Municipal bonds	2		11		269		12		1		266		Municipal bonds	—		23		271		12		1		266
U.S. government bonds	U.S. government bonds	6		19		502		15		3		472		U.S. government bonds	1		31		477		15		3		472
Other debt securities	Other debt securities	—		—		5		—		—		5		Other debt securities	—		1		5		—		—		5
Total NDTF Investments	Total NDTF Investments	$	1,768	$	74	$	3,871	$	1,957	$	29	$	4,089	Total NDTF Investments	$	1,364	$	144	$	3,373	$	1,957	$	29	$	4,089
Other Investments	Other Investments													Other Investments
Cash and cash equivalents	Cash and cash equivalents	$	—	$	—	$	14	$	—	$	—	$	16	Cash and cash equivalents	$	—	$	—	$	12	$	—	$	—	$	16
Total Other Investments	Total Other Investments	$	—	$	—	$	14	$	—	$	—	$	16	Total Other Investments	$	—	$	—	$	12	$	—	$	—	$	16
Total Investments	Total Investments	$	1,768	$	74	$	3,885	$	1,957	$	29	$	4,105	Total Investments	$	1,364	$	144	$	3,385	$	1,957	$	29	$	4,105

Three Months Ended
(in millions) March 31, 2022 March 31, 2021
FV-NI:
Realized gains $ 36 $ 12
Realized losses 35 7
AFS:
Realized gains 1 4
Realized losses 5 3


~~FINANCIAL STATEMENTS~~			~~INVESTMENTS IN DEBT AND EQUITY SECURITIES~~


	Three Months Ended				Six Months Ended
(in millions)	June 30, 2022		June 30, 2021		June 30, 2022		June 30, 2021
FV-NI:
Realized gains	$	15	$	55	$	51	$	67
Realized losses	45		13		80		20
AFS:
Realized gains	2		3		3		7
Realized losses	15		3		20		6

DUKE ENERGY FLORIDA

The following table presents the estimated fair value of investments in debt and equity securities; equity investments are classified as FV-NI and debt investments are classified as AFS.


		March 31, 2022						December 31, 2021							June 30, 2022						December 31, 2021
		Gross		Gross				Gross		Gross					Gross		Gross				Gross		Gross
		Unrealized		Unrealized		Estimated		Unrealized		Unrealized		Estimated			Unrealized		Unrealized		Estimated		Unrealized		Unrealized		Estimated
		Holding		Holding		Fair		Holding		Holding		Fair			Holding		Holding		Fair		Holding		Holding		Fair
(in millions)	(in millions)	Gains		Losses		Value		Gains		Losses		Value		(in millions)	Gains		Losses		Value		Gains		Losses		Value
NDTF	NDTF													NDTF
Cash and cash equivalents	Cash and cash equivalents	$	—	$	—	$	10	$	—	$	—	$	13	Cash and cash equivalents	$	—	$	—	$	30	$	—	$	—	$	13
Equity securities	Equity securities	97		—		109		103		1		115		Equity securities	79		—		91		103		1		115
Corporate debt securities	Corporate debt securities	—		1		28		—		—		41		Corporate debt securities	—		1		17		—		—		41

U.S. government bonds	U.S. government bonds	—		17		367		—		6		384		U.S. government bonds	—		21		340		—		6		384

Total NDTF Investments(a)	Total NDTF Investments(a)	$	97	$	18	$	514	$	103	$	7	$	553	Total NDTF Investments(a)	$	79	$	22	$	478	$	103	$	7	$	553
Other Investments	Other Investments													Other Investments
Cash and cash equivalents	Cash and cash equivalents	$	—	$	—	$	2	$	—	$	—	$	3	Cash and cash equivalents	$	—	$	—	$	1	$	—	$	—	$	3

Municipal bonds	Municipal bonds	1		—		26		2		—		26		Municipal bonds	—		—		25		2		—		26
Total Other Investments	Total Other Investments	$	1	$	—	$	28	$	2	$	—	$	29	Total Other Investments	$	—	$	—	$	26	$	2	$	—	$	29
Total Investments	Total Investments	$	98	$	18	$	542	$	105	$	7	$	582	Total Investments	$	79	$	22	$	504	$	105	$	7	$	582

(a)During the ~~three~~six months ended ~~March 31,~~June 30, 2022, and the year ended December 31, 2021, Duke Energy Florida received reimbursements from the NDTF for costs related to ongoing decommissioning activity of Crystal River Unit 3.


FINANCIAL STATEMENTS			INVESTMENTS IN DEBT AND EQUITY SECURITIES

DUKE ENERGY INDIANA

The following table presents the estimated fair value of investments in debt and equity securities; equity investments are measured at FV-NI and debt investments are classified as AFS.


		March 31, 2022						December 31, 2021							June 30, 2022						December 31, 2021
		Gross		Gross				Gross		Gross					Gross		Gross				Gross		Gross
		Unrealized		Unrealized		Estimated		Unrealized		Unrealized		Estimated			Unrealized		Unrealized		Estimated		Unrealized		Unrealized		Estimated
		Holding		Holding		Fair		Holding		Holding		Fair			Holding		Holding		Fair		Holding		Holding		Fair
(in millions)	(in millions)	Gains		Losses		Value		Gains		Losses		Value		(in millions)	Gains		Losses		Value		Gains		Losses		Value
Investments	Investments													Investments
Cash and cash equivalents		$	—	$	—	$	1	$	—	$	—	$	—

Equity securities	Equity securities	4		4		91		6		—		97		Equity securities	$	2	$	17	$	77	$	6	$	—	$	97
Corporate debt securities	Corporate debt securities	—		—		8		—		—		6		Corporate debt securities	—		—		8		—		—		6
Municipal bonds	Municipal bonds	—		2		49		1		1		46		Municipal bonds	—		3		48		1		1		46
U.S. government bonds	U.S. government bonds	—		—		6		—		—		12		U.S. government bonds	—		—		5		—		—		12

Total Investments	Total Investments	$	4	$	6	$	155	$	7	$	1	$	161	Total Investments	$	2	$	20	$	138	$	7	$	1	$	161

DEBT SECURITY MATURITIES

The table below summarizes the maturity date for debt securities.


		March 31, 2022													June 30, 2022
				Duke				Duke		Duke		Duke					Duke				Duke		Duke		Duke
		Duke		Energy		Progress		Energy		Energy		Energy			Duke		Energy		Progress		Energy		Energy		Energy
(in millions)	(in millions)	Energy		Carolinas		Energy		Progress		Florida		Indiana		(in millions)	Energy		Carolinas		Energy		Progress		Florida		Indiana
Due in one year or less	Due in one year or less	$	162	$	7	$	139	$	32	$	107	$	8	Due in one year or less	$	137	$	7	$	118	$	24	$	94	$	9
Due after one through five years	Due after one through five years	969		367		528		270		258		24		Due after one through five years	930		350		501		266		235		23
Due after five through 10 years	Due after five through 10 years	536		235		228		212		16		6		Due after five through 10 years	484		209		204		189		15		6
Due after 10 years	Due after 10 years	1,466		810		557		517		40		25		Due after 10 years	1,417		777		553		515		38		23
Total	Total	$	3,133	$	1,419	$	1,452	$	1,031	$	421	$	63	Total	$	2,968	$	1,343	$	1,376	$	994	$	382	$	61


~~FINANCIAL STATEMENTS~~			~~FAIR VALUE MEASUREMENTS~~

10. FAIR VALUE MEASUREMENTS

Fair value is the exchange price to sell an asset or transfer a liability in an orderly transaction between market participants at the measurement date. The fair value definition focuses on an exit price versus the acquisition cost. Fair value measurements use market data or assumptions market participants would use in pricing the asset or liability, including assumptions about risk and the risks inherent in the inputs to the valuation technique. These inputs may be readily observable, corroborated by market data or generally unobservable. Valuation techniques maximize the use of observable inputs and minimize use of unobservable inputs. A midmarket pricing convention (the midpoint price between bid and ask prices) is permitted for use as a practical expedient.

Fair value measurements are classified in three levels based on the fair value hierarchy as defined by GAAP. Certain investments are not categorized within the fair value hierarchy. These investments are measured at fair value using the net asset value (NAV) per share practical expedient. The NAV is derived based on the investment cost, less any impairment, plus or minus changes resulting from observable price changes for an identical or similar investment of the same issuer.

Fair value accounting guidance permits entities to elect to measure certain financial instruments that are not required to be accounted for at fair value, such as equity method investments or the company’s own debt, at fair value. The Duke Energy Registrants have not elected to record any of these items at fair value.

Valuation methods of the primary fair value measurements disclosed below are as follows.

Investments in equity securities

The majority of investments in equity securities are valued using Level 1 measurements. Investments in equity securities are typically valued at the closing price in the principal active market as of the last business day of the quarter. Principal active markets for equity prices include published exchanges such as the New York Stock Exchange and Nasdaq Stock Market. Foreign equity prices are translated from their trading currency using the currency exchange rate in effect at the close of the principal active market. There was no after-hours market activity that was required to be reflected in the reported fair value measurements.


FINANCIAL STATEMENTS			FAIR VALUE MEASUREMENTS

Investments in debt securities

Most investments in debt securities are valued using Level 2 measurements because the valuations use interest rate curves and credit spreads applied to the terms of the debt instrument (maturity and coupon interest rate) and consider the counterparty credit rating. If the market for a particular fixed-income security is relatively inactive or illiquid, the measurement is Level 3.

Commodity derivatives

Commodity derivatives with clearinghouses are classified as Level 1. Commodity derivatives with observable forward curves are classified as Level 2. If forward price curves are not observable for the full term of the contract and the unobservable period had more than an insignificant impact on the valuation, the commodity derivative is classified as Level 3. In isolation, increases (decreases) in natural gas forward prices result in favorable (unfavorable) fair value adjustments for natural gas purchase contracts; and increases (decreases) in electricity forward prices result in unfavorable (favorable) fair value adjustments for electricity sales contracts. Duke Energy regularly evaluates and validates pricing inputs used to estimate the fair value of natural gas commodity contracts by a market participant price verification procedure. This procedure provides a comparison of internal forward commodity curves to market participant generated curves.

Interest rate derivatives

Most over-the-counter interest rate contract derivatives are valued using financial models that utilize observable inputs for similar instruments and are classified as Level 2. Inputs include forward interest rate curves, notional amounts, interest rates and credit quality of the counterparties.

Foreign currency derivatives

Most over-the-counter foreign currency derivatives are valued using financial models that utilize observable inputs for similar instruments and are classified as Level 2. Inputs include forward foreign currency rate curves, notional amounts, rates and credit quality of the counterparties.

Other fair value considerations

See Note 11 in Duke Energy's Annual Report on Form 10-K for the year ended December 31, 2021, for a discussion of the valuation of goodwill and intangible assets.


~~FINANCIAL STATEMENTS~~			~~FAIR VALUE MEASUREMENTS~~

DUKE ENERGY

The following tables provide recorded balances for assets and liabilities measured at fair value on a recurring basis on the Condensed Consolidated Balance Sheets. Derivative amounts in the tables below for all Duke Energy Registrants exclude cash collateral, which is disclosed in Note 8. See Note 9 for additional information related to investments by major security type for the Duke Energy Registrants.


		March 31, 2022											June 30, 2022
(in millions)	(in millions)	Total Fair Value		Level 1		Level 2		Level 3		Not Categorized		(in millions)	Total Fair Value		Level 1		Level 2		Level 3		Not Categorized
NDTF cash and cash equivalents	NDTF cash and cash equivalents	$	128	$	128	$	—	$	—	$	—	NDTF cash and cash equivalents	$	134	$	134	$	—	$	—	$	—
NDTF equity securities	NDTF equity securities	6,853		6,806		—		—		47		NDTF equity securities	5,751		5,704		—		—		47
NDTF debt securities	NDTF debt securities	2,845		947		1,898		—		—		NDTF debt securities	2,694		849		1,845		—		—
Other equity securities	Other equity securities	147		147		—		—		—		Other equity securities	124		124		—		—		—
Other debt securities	Other debt securities	288		39		249		—		—		Other debt securities	274		44		230		—		—
Other cash and cash equivalents	Other cash and cash equivalents	110		110		—		—		—		Other cash and cash equivalents	51		51		—		—		—

Derivative assets	Derivative assets	1,108		27		1,071		10		—		Derivative assets	1,336		2		1,245		89		—
Total assets	Total assets	11,479		8,204		3,218		10		47		Total assets	10,364		6,908		3,320		89		47

Derivative liabilities	Derivative liabilities	(433)		—		(224)		(209)		—		Derivative liabilities	(593)		(21)		(327)		(245)		—
Net assets (liabilities)	Net assets (liabilities)	$	11,046	$	8,204	$	2,994	$	(199)	$	47	Net assets (liabilities)	$	9,771	$	6,887	$	2,993	$	(156)	$	47


	December 31, 2021
(in millions)	Total Fair Value		Level 1		Level 2		Level 3		Not Categorized
NDTF cash and cash equivalents	$	160	$	160	$	—	$	—	$	—
NDTF equity securities	7,350		7,300		—		—		50
NDTF debt securities	2,891		967		1,924		—		—
Other equity securities	156		156		—		—		—
Other debt securities	300		45		255		—		—
Other cash and cash equivalents	36		36		—		—		—
Derivative assets	320		3		293		24		—
Total assets	11,213		8,667		2,472		24		50

Derivative liabilities	(472)		(13)		(314)		(145)		—
Net assets (liabilities)	$	10,741	$	8,654	$	2,158	$	(121)	$	50


FINANCIAL STATEMENTS			FAIR VALUE MEASUREMENTS

The following tables provide reconciliations of beginning and ending balances of assets and liabilities measured at fair value using Level 3 measurements.


			Derivatives (net)						Derivatives (net)
		Three Months Ended March 31,			Three Months Ended June 30,						Six Months Ended June 30,
(in millions)	(in millions)		2022			2021		(in millions)	2022		2021		2022		2021
Balance at beginning of period	Balance at beginning of period		$	(121)		$	(77)	Balance at beginning of period	$	(199)	$	(126)	$	(121)	$	(77)

Total pretax realized or unrealized losses included in comprehensive income	Total pretax realized or unrealized losses included in comprehensive income		(68)			(44)		Total pretax realized or unrealized losses included in comprehensive income	(42)		(31)		(110)		(75)
Purchases, sales, issuances and settlements:	Purchases, sales, issuances and settlements:							Purchases, sales, issuances and settlements:

Purchases								Purchases	77		21		77		21

Settlements	Settlements		(3)			(7)		Settlements	21		(1)		18		(8)

Total (losses) gains included on the Condensed Consolidated Balance Sheet	Total (losses) gains included on the Condensed Consolidated Balance Sheet		(7)			2		Total (losses) gains included on the Condensed Consolidated Balance Sheet	(13)		6		(20)		8
Balance at end of period	Balance at end of period		$	(199)		$	(126)	Balance at end of period	$	(156)	$	(131)	$	(156)	$	(131)


~~FINANCIAL STATEMENTS~~			~~FAIR VALUE MEASUREMENTS~~

DUKE ENERGY CAROLINAS

The following tables provide recorded balances for assets and liabilities measured at fair value on a recurring basis on the Condensed Consolidated Balance Sheets.


		March 31, 2022								June 30, 2022
(in millions)	(in millions)	Total Fair Value		Level 1		Level 2		Not Categorized			(in millions)	Total Fair Value		Level 1		Level 2		Not Categorized
NDTF cash and cash equivalents	NDTF cash and cash equivalents	$	60	$	60	$	—	$	—		NDTF cash and cash equivalents	$	58	$	58	$	—	$	—
NDTF equity securities	NDTF equity securities	3,962		3,915		—		47			NDTF equity securities	3,327		3,280		—		47
NDTF debt securities	NDTF debt securities	1,419		349		1,070		—			NDTF debt securities	1,343		304		1,039		—

Derivative assets	Derivative assets	493		—		493		—			Derivative assets	484		—		484		—
Total assets	Total assets	5,934		4,324		1,563		47			Total assets	5,212		3,642		1,523		47
Derivative liabilities	Derivative liabilities	(37)		—		(37)		—			Derivative liabilities	(41)		—		(41)		—
Net assets	Net assets	$	5,897	$	4,324	$	1,526	$	47		Net assets	$	5,171	$	3,642	$	1,482	$	47


	December 31, 2021
(in millions)	Total Fair Value		Level 1		Level 2		Not Categorized
NDTF cash and cash equivalents	$	53	$	53	$	—	$	—
NDTF equity securities	4,265		4,215		—		50
NDTF debt securities	1,441		339		1,102		—

Derivative assets	162		—		162		—
Total assets	5,921		4,607		1,264		50
Derivative liabilities	(35)		—		(35)		—
Net assets	$	5,886	$	4,607	$	1,229	$	50

PROGRESS ENERGY

The following tables provide recorded balances for assets and liabilities measured at fair value on a recurring basis on the Condensed Consolidated Balance Sheets.


		March 31, 2022						December 31, 2021						June 30, 2022		December 31, 2021
(in millions)	(in millions)	Total Fair Value		Level 1		Level 2		Total Fair Value		Level 1		Level 2			(in millions)	Total Fair Value		Level 1		Level 2		Total Fair Value		Level 1		Level 2
NDTF cash and cash equivalents	NDTF cash and cash equivalents	$	68	$	68	$	—	$	107	$	107	$	—		NDTF cash and cash equivalents	$	76	$	76	$	—	$	107	$	107	$	—
NDTF equity securities	NDTF equity securities	2,891		2,891		—		3,085		3,085		—			NDTF equity securities	2,424		2,424		—		3,085		3,085		—
NDTF debt securities	NDTF debt securities	1,426		598		828		1,450		628		822			NDTF debt securities	1,351		545		806		1,450		628		822
Other debt securities	Other debt securities	26		—		26		26		—		26			Other debt securities	25		—		25		26		—		26
Other cash and cash equivalents	Other cash and cash equivalents	17		17		—		20		20		—			Other cash and cash equivalents	15		15		—		20		20		—

Derivative assets	Derivative assets	425		2		423		124		—		124			Derivative assets	368		—		368		124		—		124
Total assets	Total assets	4,853		3,576		1,277		4,812		3,840		972			Total assets	4,259		3,060		1,199		4,812		3,840		972

Derivative liabilities	Derivative liabilities	—		—		—		(24)		—		(24)			Derivative liabilities	(43)		—		(43)		(24)		—		(24)
Net assets	Net assets	$	4,853	$	3,576	$	1,277	$	4,788	$	3,840	$	948		Net assets	$	4,216	$	3,060	$	1,156	$	4,788	$	3,840	$	948


FINANCIAL STATEMENTS			FAIR VALUE MEASUREMENTS

DUKE ENERGY PROGRESS

The following tables provide recorded balances for assets and liabilities measured at fair value on a recurring basis on the Condensed Consolidated Balance Sheets.

March 31, 2022 December 31, 2021
(in millions) Total Fair Value Level 1 Level 2 Total Fair Value Level 1 Level 2
NDTF cash and cash equivalents $ 58 $ 58 $ — $ 94 $ 94 $ —
NDTF equity securities 2,782 2,782 — 2,970 2,970 —
NDTF debt securities 1,031 279 752 1,025 289 736
Other cash and cash equivalents 14 14 — 16 16 —
Derivative assets 385 2 383 124 — 124
Total assets 4,270 3,135 1,135 4,229 3,369 860
Derivative liabilities — — — (10) — (10)
Net assets $ 4,270 $ 3,135 $ 1,135 $ 4,219 $ 3,369 $ 850


~~FINANCIAL STATEMENTS~~			~~FAIR VALUE MEASUREMENTS~~


	June 30, 2022						December 31, 2021
(in millions)	Total Fair Value		Level 1		Level 2		Total Fair Value		Level 1		Level 2
NDTF cash and cash equivalents	$	46	$	46	$	—	$	94	$	94	$	—
NDTF equity securities	2,333		2,333		—		2,970		2,970		—
NDTF debt securities	994		253		741		1,025		289		736

Other cash and cash equivalents	12		12		—		16		16		—
Derivative assets	368		—		368		124		—		124
Total assets	3,753		2,644		1,109		4,229		3,369		860
Derivative liabilities	(11)		—		(11)		(10)		—		(10)
Net assets	$	3,742	$	2,644	$	1,098	$	4,219	$	3,369	$	850

DUKE ENERGY FLORIDA

The following tables provide recorded balances for assets and liabilities measured at fair value on a recurring basis on the Condensed Consolidated Balance Sheets.


		March 31, 2022						December 31, 2021						June 30, 2022		December 31, 2021
(in millions)	(in millions)	Total Fair Value		Level 1		Level 2		Total Fair Value		Level 1		Level 2			(in millions)	Total Fair Value		Level 1		Level 2		Total Fair Value		Level 1		Level 2
NDTF cash and cash equivalents	NDTF cash and cash equivalents	$	10	$	10	$	—	$	13	$	13	$	—		NDTF cash and cash equivalents	$	30	$	30	$	—	$	13	$	13	$	—
NDTF equity securities	NDTF equity securities	109		109		—		115		115		—			NDTF equity securities	91		91		—		115		115		—
NDTF debt securities	NDTF debt securities	395		319		76		425		339		86			NDTF debt securities	357		292		65		425		339		86
Other debt securities	Other debt securities	26		—		26		26		—		26			Other debt securities	25		—		25		26		—		26
Other cash and cash equivalents	Other cash and cash equivalents	2		2		—		3		3		—			Other cash and cash equivalents	1		1		—		3		3		—

Derivative assets		40		—		40		—		—		—

Total assets	Total assets	582		440		142		582		470		112			Total assets	504		414		90		582		470		112

Derivative liabilities	Derivative liabilities	—		—		—		(14)		—		(14)			Derivative liabilities	(33)		—		(33)		(14)		—		(14)
Net assets	Net assets	$	582	$	440	$	142	$	568	$	470	$	98		Net assets	$	471	$	414	$	57	$	568	$	470	$	98

DUKE ENERGY OHIO

The recorded balances for assets and liabilities measured at fair value on a recurring basis on the Condensed Consolidated Balance Sheets were not material at ~~March 31,~~June 30, 2022, and December 31, 2021.

DUKE ENERGY INDIANA

The following tables provide recorded balances for assets and liabilities measured at fair value on a recurring basis on the Condensed Consolidated Balance Sheets.


		March 31, 2022								December 31, 2021								June 30, 2022						December 31, 2021
(in millions)	(in millions)	Total Fair Value		Level 1		Level 2		Level 3		Total Fair Value		Level 1		Level 2		Level 3			(in millions)	Total Fair Value		Level 1		Level 2		Level 3		Total Fair Value		Level 1		Level 2		Level 3
Other equity securities	Other equity securities	$	91	$	91	$	—	$	—	$	97	$	97	$	—	$	—		Other equity securities	$	77	$	77	$	—	$	—	$	97	$	97	$	—	$	—
Other debt securities	Other debt securities	63		—		63		—		64		—		64		—			Other debt securities	61		—		61		—		64		—		64		—
Other cash and cash equivalents		1		1		—		—		—		—		—		—

Derivative assets	Derivative assets	45		18		17		10		23		1		—		22			Derivative assets	141		2		55		84		23		1		—		22
Total assets	Total assets	200		110		80		10		184		98		64		22			Total assets	279		79		116		84		184		98		64		22
Derivative liabilities	Derivative liabilities	—		—		—		—		(27)		(13)		(14)		—			Derivative liabilities	(21)		(21)		—		—		(27)		(13)		(14)		—
Net assets	Net assets	$	200	$	110	$	80	$	10	$	157	$	85	$	50	$	22		Net assets	$	258	$	58	$	116	$	84	$	157	$	85	$	50	$	22


FINANCIAL STATEMENTS			FAIR VALUE MEASUREMENTS

The following table provides a reconciliation of beginning and ending balances of assets and liabilities measured at fair value using Level 3 measurements.


			Derivatives (net)						Derivatives (net)
		Three Months Ended March 31,			Three Months Ended June 30,						Six Months Ended June 30,
(in millions)	(in millions)		2022			2021		(in millions)	2022		2021		2022		2021
Balance at beginning of period	Balance at beginning of period		$	22		$	6	Balance at beginning of period	$	10	$	2	$	22	$	6

Purchases, sales, issuances and settlements:	Purchases, sales, issuances and settlements:							Purchases, sales, issuances and settlements:

Purchases								Purchases	74		18		74		18

Settlements	Settlements		(6)			(6)		Settlements	16		(3)		10		(9)

Total (losses) gains included on the Condensed Consolidated Balance Sheet	Total (losses) gains included on the Condensed Consolidated Balance Sheet		(6)			2		Total (losses) gains included on the Condensed Consolidated Balance Sheet	(16)		5		(22)		7
Balance at end of period	Balance at end of period		$	10		$	2	Balance at end of period	$	84	$	22	$	84	$	22

PIEDMONT

The following tables provide recorded balances for assets and liabilities measured at fair value on a recurring basis on the Condensed Consolidated Balance Sheets.

March 31, 2022 December 31, 2021
(in millions) Total Fair Value Level 1 Level 2 Total Fair Value Level 1 Level 2
Derivative assets $ 7 $ 7 $ — $ 3 $ 3 $ —
Derivative liabilities (173) — (173) (139) — (139)
Net (liabilities) assets $ (166) $ 7 $ (173) $ (136) $ 3 $ (139)


~~FINANCIAL STATEMENTS~~			~~FAIR VALUE MEASUREMENTS~~


	June 30, 2022						December 31, 2021
(in millions)	Total Fair Value		Level 1		Level 2			Total Fair Value		Level 1		Level 2


Derivative assets	$	—	$	—	$	—		$	3	$	3	$	—

Derivative liabilities	(193)		—		(193)			(139)		—		(139)
Net (liabilities) assets	$	(193)	$	—	$	(193)		$	(136)	$	3	$	(139)

QUANTITATIVE INFORMATION ABOUT UNOBSERVABLE INPUTS

The following tables include quantitative information about the Duke Energy Registrants' derivatives classified as Level 3.


		March 31, 2022												June 30, 2022
											Weighted												Weighted
		Fair Value									Average			Fair Value									Average
Investment Type	Investment Type	(in millions)		Valuation Technique	Unobservable Input	Range					Range		Investment Type	(in millions)		Valuation Technique	Unobservable Input	Range					Range
Duke Energy	Duke Energy												Duke Energy

Electricity contracts	Electricity contracts	$	(210)	RTO forward pricing	Forward electricity curves – price per MWh	$	20.33	-	$	187.82	$	46.51	Electricity contracts	$	(245)	RTO forward pricing	Forward electricity curves – price per MWh	$	23.35	-	$	243.21	$	53.28

Duke Energy Ohio	Duke Energy Ohio												Duke Energy Ohio

FTRs	FTRs	1		RTO auction pricing	FTR price – per MWh	0.16		-	1.26		0.63		FTRs	5		RTO auction pricing	FTR price – per MWh	(0.29)		-	2.30		0.89

Duke Energy Indiana	Duke Energy Indiana												Duke Energy Indiana
FTRs	FTRs	10		RTO auction pricing	FTR price – per MWh	(0.46)		-	17.24		2.32		FTRs	84		RTO auction pricing	FTR price – per MWh	(0.61)		-	24.34		3.69

Duke Energy	Duke Energy												Duke Energy
Total Level 3 derivatives	Total Level 3 derivatives	$	(199)										Total Level 3 derivatives	$	(156)


	December 31, 2021
									Weighted
	Fair Value								Average
Investment Type	(in millions)		Valuation Technique	Unobservable Input	Range				Range
Duke Energy



Electricity contracts	$	(145)	RTO forward pricing	Forward electricity curves – price per MWh	$	19.04	-	$139.11	$37.57

















Duke Energy Ohio


FTRs	2		RTO auction pricing	FTR price – per MWh	0.06		-	1.79	0.96

Duke Energy Indiana
FTRs	22		RTO auction pricing	FTR price – per MWh	(1.18)		-	13.11	2.68


Duke Energy
Total Level 3 derivatives	$	(121)


FINANCIAL STATEMENTS			FAIR VALUE MEASUREMENTS

OTHER FAIR VALUE DISCLOSURES

The fair value and book value of long-term debt, including current maturities, is summarized in the following table. Estimates determined are not necessarily indicative of amounts that could have been settled in current markets. Fair value of long-term debt uses Level 2 measurements.


		March 31, 2022				December 31, 2021					June 30, 2022				December 31, 2021
(in millions)	(in millions)	Book Value		Fair Value		Book Value		Fair Value		(in millions)	Book Value		Fair Value		Book Value		Fair Value
Duke Energy(a)	Duke Energy(a)	$	66,080	$	66,633	$	63,835	$	69,683	Duke Energy(a)	$	66,318	$	61,451	$	63,835	$	69,683
Duke Energy Carolinas	Duke Energy Carolinas	14,470		15,117		13,275		15,101		Duke Energy Carolinas	14,162		13,501		13,275		15,101
Progress Energy	Progress Energy	21,657		22,669		20,823		23,751		Progress Energy	20,751		19,830		20,823		23,751
Duke Energy Progress	Duke Energy Progress	11,114		11,260		10,249		11,252		Duke Energy Progress	10,662		9,829		10,249		11,252
Duke Energy Florida	Duke Energy Florida	8,451		8,911		8,482		9,772		Duke Energy Florida	8,447		8,150		8,482		9,772
Duke Energy Ohio	Duke Energy Ohio	3,193		3,278		3,193		3,570		Duke Energy Ohio	3,243		3,071		3,193		3,570
Duke Energy Indiana	Duke Energy Indiana	4,270		4,554		4,323		5,067		Duke Energy Indiana	4,337		4,168		4,323		5,067
Piedmont	Piedmont	2,969		2,984		2,968		3,278		Piedmont	3,363		3,086		2,968		3,278

(a)Book value of long-term debt includes ~~$1.2~~$1.21 billion and $1.25 billion at ~~March 31,~~June 30, 2022, and December 31, 2021, respectively, of net unamortized debt discount and premium of purchase accounting adjustments related to the mergers with Progress Energy and Piedmont that are excluded from fair value of long-term debt.

At both ~~March 31,~~June 30, 2022, and December 31, 2021, fair value of cash and cash equivalents, accounts and notes receivable, accounts payable, notes payable and commercial paper and nonrecourse notes payable of VIEs are not materially different from their carrying amounts because of the short-term nature of these instruments and/or because the stated rates approximate market rates.

11. VARIABLE INTEREST ENTITIES

CONSOLIDATED VIEs

The obligations of the consolidated VIEs discussed in the following paragraphs are nonrecourse to the Duke Energy Registrants. The registrants have no requirement to provide liquidity to, purchase assets of or guarantee performance of these VIEs unless noted in the following paragraphs.


~~FINANCIAL STATEMENTS~~			~~VARIABLE INTEREST ENTITIES~~

No financial support was provided to any of the consolidated VIEs during the ~~three~~six months ended ~~March 31,~~June 30, 2022, and the year ended December 31, 2021, or is expected to be provided in the future that was not previously contractually required.

Receivables Financing – DERF/DEPR/DEFR

DERF, DEPR and DEFR are bankruptcy remote, special purpose subsidiaries of Duke Energy Carolinas, Duke Energy Progress and Duke Energy Florida, respectively. DERF, DEPR and DEFR are wholly owned LLCs with separate legal existence from their parent companies, and their assets are not generally available to creditors of their parent companies. On a revolving basis, DERF, DEPR and DEFR buy certain accounts receivable arising from the sale of electricity and related services from their parent companies.

DERF, DEPR and DEFR borrow amounts under credit facilities to buy these receivables. Borrowing availability from the credit facilities is limited to the amount of qualified receivables purchased, which generally exclude receivables past due more than a predetermined number of days and reserves for expected past-due balances. The sole source of funds to satisfy the related debt obligations is cash collections from the receivables. Amounts borrowed under the credit facilities are reflected on the Condensed Consolidated Balance Sheets as Long-Term Debt.

The most significant activity that impacts the economic performance of DERF, DEPR and DEFR are the decisions made to manage delinquent receivables. Duke Energy Carolinas, Duke Energy Progress and Duke Energy Florida are considered the primary beneficiaries and consolidate DERF, DEPR and DEFR, respectively, as they make those decisions.

Receivables Financing – CRC

CRC is a bankruptcy remote, special purpose entity indirectly owned by Duke Energy. On a revolving basis, CRC buys certain accounts receivable arising from the sale of electricity, natural gas and related services from Duke Energy Ohio and Duke Energy Indiana. CRC borrows amounts under a credit facility to buy the receivables from Duke Energy Ohio and Duke Energy Indiana. Borrowing availability from the credit facility is limited to the amount of qualified receivables sold to CRC, which generally exclude receivables past due more than a predetermined number of days and reserves for expected past-due balances. The sole source of funds to satisfy the related debt obligation is cash collections from the receivables. Amounts borrowed under the credit facility are reflected on Duke Energy's Condensed Consolidated Balance Sheets as Long-Term Debt.

The proceeds Duke Energy Ohio and Duke Energy Indiana receive from the sale of receivables to CRC are approximately 75% cash and 25% in the form of a subordinated note from CRC. The subordinated note is a retained interest in the receivables sold. Depending on collection experience, additional equity infusions to CRC may be required by Duke Energy to maintain a minimum equity balance of $3 million.

CRC is considered a VIE because (i) equity capitalization is insufficient to support its operations, (ii) power to direct the activities that most significantly impact the economic performance of the entity is not held by the equity holder and (iii) deficiencies in net worth of CRC are funded by Duke Energy. The most significant activities that impact the economic performance of CRC are decisions made to manage delinquent receivables. Duke Energy is considered the primary beneficiary and consolidates CRC as it makes these decisions. Neither Duke Energy Ohio nor Duke Energy Indiana consolidate CRC.


FINANCIAL STATEMENTS			VARIABLE INTEREST ENTITIES

Receivables Financing – Credit Facilities

The following table summarizes the amounts and expiration dates of the credit facilities and associated restricted receivables described above.


		Duke Energy									Duke Energy
				Duke Energy		Duke Energy		Duke Energy					Duke Energy		Duke Energy		Duke Energy
				Carolinas		Progress		Florida					Carolinas		Progress		Florida
(in millions)	(in millions)	CRC		DERF		DEPR		DEFR		(in millions)	CRC		DERF		DEPR		DEFR
Expiration date	Expiration date	February 2025		January 2025		April 2023		April 2023		Expiration date	February 2025		January 2025		April 2025		April 2023
Credit facility amount	Credit facility amount	$	350	$	475	$	350	$	250	Credit facility amount	$	350	$	500	$	400	$	250
Amounts borrowed at March 31, 2022		350		499		350		250
Amounts borrowed at June 30, 2022										Amounts borrowed at June 30, 2022	350		498		400		250
Amounts borrowed at December 31, 2021	Amounts borrowed at December 31, 2021	350		475		350		250		Amounts borrowed at December 31, 2021	350		475		350		250
Restricted Receivables at March 31, 2022		566		858		658		503
Restricted Receivables at June 30, 2022										Restricted Receivables at June 30, 2022	776		893		705		640
Restricted Receivables at December 31, 2021	Restricted Receivables at December 31, 2021	587		844		574		427		Restricted Receivables at December 31, 2021	587		844		574		427

Nuclear Asset-Recovery Bonds – DEFPF

DEFPF is a bankruptcy remote, wholly owned special purpose subsidiary of Duke Energy Florida. DEFPF was formed in 2016 for the sole purpose of issuing nuclear asset-recovery bonds to finance Duke Energy Florida's unrecovered regulatory asset related to Crystal River Unit 3.

In 2016, DEFPF issued senior secured bonds and used the proceeds to acquire nuclear asset-recovery property from Duke Energy Florida. The nuclear asset-recovery property acquired includes the right to impose, bill, collect and adjust a non-bypassable nuclear asset-recovery charge from all Duke Energy Florida retail customers until the bonds are paid in full and all financing costs have been recovered. The nuclear asset-recovery bonds are secured by the nuclear asset-recovery property and cash collections from the nuclear asset-recovery charges are the sole source of funds to satisfy the debt obligation. The bondholders have no recourse to Duke Energy Florida.

DEFPF is considered a VIE primarily because the equity capitalization is insufficient to support its operations. Duke Energy Florida has the power to direct the significant activities of the VIE as described above and therefore Duke Energy Florida is considered the primary beneficiary and consolidates DEFPF.


~~FINANCIAL STATEMENTS~~			~~VARIABLE INTEREST ENTITIES~~

The following table summarizes the impact of DEFPF on Duke Energy Florida's Condensed Consolidated Balance Sheets.


(in millions)	(in millions)	March 31, 2022		December 31, 2021		(in millions)	June 30, 2022		December 31, 2021
Receivables of VIEs	Receivables of VIEs	$	5	$	5	Receivables of VIEs	$	7	$	5
Regulatory Assets: Current	Regulatory Assets: Current	54		54		Regulatory Assets: Current	54		54
Current Assets: Other	Current Assets: Other	13		39		Current Assets: Other	33		39
Other Noncurrent Assets: Regulatory assets	Other Noncurrent Assets: Regulatory assets	872		883		Other Noncurrent Assets: Regulatory assets	859		883
Current Liabilities: Other	Current Liabilities: Other	2		9		Current Liabilities: Other	9		9
Current maturities of long-term debt	Current maturities of long-term debt	56		56		Current maturities of long-term debt	56		56
Long-Term Debt	Long-Term Debt	916		946		Long-Term Debt	916		946

Storm Recovery Bonds – Duke Energy Carolinas NC Storm Funding and Duke Energy Progress NC Storm Funding

Duke Energy Carolinas NC Storm Funding, ~~LLC.~~LLC (DECNCSF) and Duke Energy Progress NC Storm Funding, ~~LLC.~~LLC (DEPNCSF) are bankruptcy remote, wholly owned special purpose subsidiaries of Duke Energy Carolinas and Duke Energy Progress, respectively. These entities were formed in 2021 for the sole purpose of issuing storm recovery bonds to finance certain of Duke Energy Carolinas’ and Duke Energy Progress’ unrecovered regulatory assets related to storm costs.

In November 2021, DECNCSF and DEPNCSF issued $237 million and $770 million of senior secured bonds, respectively and used the proceeds to acquire storm recovery property from Duke Energy Carolinas and Duke Energy Progress. The storm recovery property was created by state legislation and NCUC financing orders for the purpose of financing storm costs incurred in 2018 and 2019. The storm recovery property acquired includes the right to impose, bill, collect and adjust a non-bypassable charge from all Duke Energy Carolinas’ and Duke Energy Progress’ retail customers until the bonds are paid in full and all financing costs have been recovered. The storm recovery bonds are secured by the storm recovery property and cash collections from the storm recovery charges are the sole source of funds to satisfy the debt obligation. The bondholders have no recourse to Duke Energy Carolinas or Duke Energy Progress.

DECNCSF and DEPNCSF are considered VIEs primarily because the equity capitalization is insufficient to support their operations. Duke Energy Carolinas and Duke Energy Progress have the power to direct the significant activities of the VIEs as described above and therefore Duke Energy Carolinas and Duke Energy Progress are considered the primary beneficiaries and consolidate DECNCSF and DEPNCSF, respectively.


FINANCIAL STATEMENTS			VARIABLE INTEREST ENTITIES

The following table summarizes the impact of these VIEs on Duke Energy Carolinas’ and Duke Energy Progress’ Consolidated Balance Sheets.


		March 31, 2022				December 31, 2021					June 30, 2022				December 31, 2021
		Duke Energy				Duke Energy					Duke Energy				Duke Energy
(in millions)	(in millions)	Carolinas		Progress		Carolinas		Progress		(in millions)	Carolinas		Progress		Carolinas		Progress
Regulatory Assets: Current	Regulatory Assets: Current	$	12	$	39	$	12	$	39	Regulatory Assets: Current	$	12	$	39	$	12	$	39
Current Assets: Other	Current Assets: Other	4		14		—		—		Current Assets: Other	8		26		—		—
Other Noncurrent Assets: Regulatory assets	Other Noncurrent Assets: Regulatory assets	217		711		220		720		Other Noncurrent Assets: Regulatory assets	214		701		220		720
Other Noncurrent Assets: Other	Other Noncurrent Assets: Other	1		4		1		4		Other Noncurrent Assets: Other	1		4		1		4

Current Liabilities: Other	Current Liabilities: Other	2		6		—		—		Current Liabilities: Other	3		10		1		2
Current maturities of long-term debt	Current maturities of long-term debt	10		32		5		15		Current maturities of long-term debt	10		32		5		15
Long-Term Debt	Long-Term Debt	223		730		228		747		Long-Term Debt	224		731		228		747

Commercial Renewables

Certain of Duke Energy’s renewable energy facilities are VIEs due to Duke Energy issuing guarantees for debt service and operations and maintenance reserves in support of debt financings. Assets are restricted and cannot be pledged as collateral or sold to third parties without prior approval of debt holders. Additionally, Duke Energy has VIEs associated with tax equity arrangements entered into with third-party investors in order to finance the cost of renewable assets eligible for tax credits. The activities that most significantly impacted the economic performance of these renewable energy facilities were decisions associated with siting, negotiating PPAs and Engineering, Procurement and Construction agreements, and decisions associated with ongoing operations and maintenance-related activities. Duke Energy is considered the primary beneficiary and consolidates the entities as it is responsible for all of these decisions.

The table below presents material balances reported on Duke Energy's Condensed Consolidated Balance Sheets related to Commercial Renewables VIEs.


(in millions)	(in millions)	March 31, 2022		December 31, 2021		(in millions)	June 30, 2022		December 31, 2021
Current Assets: Other	Current Assets: Other	$	215	$	215	Current Assets: Other	$	215	$	215
Property, Plant and Equipment: Cost	Property, Plant and Equipment: Cost	7,337		7,339		Property, Plant and Equipment: Cost	7,552		7,339
Accumulated depreciation and amortization	Accumulated depreciation and amortization	(1,534)		(1,474)		Accumulated depreciation and amortization	(1,646)		(1,474)
Other Noncurrent Assets: Other	Other Noncurrent Assets: Other	70		62		Other Noncurrent Assets: Other	75		62
Current maturities of long-term debt	Current maturities of long-term debt	297		167		Current maturities of long-term debt	285		167
Long-Term Debt	Long-Term Debt	1,325		1,475		Long-Term Debt	1,255		1,475
Other Noncurrent Liabilities: AROs	Other Noncurrent Liabilities: AROs	173		173		Other Noncurrent Liabilities: AROs	176		173
Other Noncurrent Liabilities: Other	Other Noncurrent Liabilities: Other	360		319		Other Noncurrent Liabilities: Other	213		319

NON-CONSOLIDATED VIEs

The following tables summarize the impact of non-consolidated VIEs on the Condensed Consolidated Balance Sheets.


	June 30, 2022
	Duke Energy				Duke		Duke
	Pipeline		Commercial				Energy		Energy
(in millions)	Investments		Renewables		Total		Ohio		Indiana
Receivables from affiliated companies	$	—	$	—	$	—	$	131	$	222

Investments in equity method unconsolidated affiliates	29		507		536		—		—
Deferred tax asset	62		—		62		—		—
Total assets	$	91	$	507	$	598	$	131	$	222

Other current liabilities	53		4		57		—		—

Other noncurrent liabilities	51		3		54		—		—
Total liabilities	$	104	$	7	$	111	$	—	$	—
Net (liabilities) assets	$	(13)	$	500	$	487	$	131	$	222

7276


FINANCIAL STATEMENTS			VARIABLE INTEREST ENTITIES

~~NON-CONSOLIDATED VIEs~~

~~The following tables summarize the impact of non-consolidated VIEs on the Condensed Consolidated Balance Sheets.~~

March 31, 2022
Duke Energy Duke Duke
Pipeline Commercial Energy Energy
(in millions) Investments Renewables Total Ohio Indiana
Receivables from affiliated companies $ — $ — $ — $ 65 $ 80
Investments in equity method unconsolidated affiliates 29 504 533 — —
Deferred tax asset 61 — 61 — —
Total assets $ 90 $ 504 $ 594 $ 65 $ 80
Other current liabilities 50 3 53 — —
Other noncurrent liabilities 52 3 55 — —
Total liabilities $ 102 $ 6 $ 108 $ — $ —
Net (liabilities) assets $ (12) $ 498 $ 486 $ 65 $ 80


	December 31, 2021
	Duke Energy				Duke		Duke
	Pipeline		Commercial				Energy		Energy
(in millions)	Investments		Renewables		Total		Ohio		Indiana
Receivables from affiliated companies	$	—	$	—	$	—	$	79	$	97

Investments in equity method unconsolidated affiliates	15		508		523		—		—
Other noncurrent assets	61		—		61		—		—
Total assets	$	76	$	508	$	584	$	79	$	97

Other current liabilities	47		4		51		—		—

Other noncurrent liabilities	54		3		57		—		—
Total liabilities	$	101	$	7	$	108	$	—	$	—
Net (liabilities) assets	$	(25)	$	501	$	476	$	79	$	97

The Duke Energy Registrants are not aware of any situations where the maximum exposure to loss significantly exceeds the carrying values shown above except for certain renewable energy project entities guarantees for debt services and operations and maintenance, as discussed below.

~~Pipeline~~Natural Gas Investments

Duke Energy has investments in various joint ventures to construct and operate pipeline and renewable natural gas projects. These entities are considered VIEs due to having insufficient equity to finance their own activities without subordinated financial support. Duke Energy does not have the power to direct the activities that most significantly impact the economic performance, the obligation to absorb losses or the right to receive benefits of these VIEs and therefore does not consolidate these entities.

Commercial Renewables

Duke Energy has investments in various renewable energy project entities. Duke Energy has a 50% ownership in a VIE, which owns a portfolio of wind projects. This entity is a VIE as a result of Duke Energy issuing guarantees for debt service and operations and maintenance reserves in support of debt financings. Duke Energy does not consolidate this VIE because power to direct and control key activities is shared jointly by Duke Energy and the other owner. Duke Energy also has equity ownership in an entity, which owns a portfolio of fuel cell projects. Duke Energy does not consolidate the fuel cell portfolio as it does not have the power to direct the activities that most significantly impact the economic performance of the entity.

OVEC

Duke Energy Ohio’s 9% ownership interest in OVEC is considered a non-consolidated VIE due to OVEC having insufficient equity to finance its activities without subordinated financial support. The activities that most significantly impact OVEC's economic performance include fuel strategy and supply activities and decisions associated with ongoing operations and maintenance-related activities. Duke Energy Ohio does not have the unilateral power to direct these activities, and therefore, does not consolidate OVEC.

As a counterparty to an Inter-Company Power Agreement (ICPA), Duke Energy Ohio has a contractual arrangement to receive entitlements to capacity and energy from OVEC’s power plants through June 2040 commensurate with its power participation ratio, which is equivalent to Duke Energy Ohio's ownership interest. Costs, including fuel, operating expenses, fixed costs, debt amortization and interest expense, are allocated to counterparties to the ICPA based on their power participation ratio. The value of the ICPA is subject to variability due to fluctuation in power prices and changes in OVEC's cost of business.

CRC

See discussion under Consolidated VIEs for additional information related to CRC.


~~FINANCIAL STATEMENTS~~			~~VARIABLE INTEREST ENTITIES~~

Amounts included in Receivables from affiliated companies in the above table for Duke Energy Ohio and Duke Energy Indiana reflect their retained interest in receivables sold to CRC. These subordinated notes held by Duke Energy Ohio and Duke Energy Indiana are stated at fair value.

The following table shows the gross and net receivables sold.


		Duke Energy Ohio				Duke Energy Indiana					Duke Energy Ohio				Duke Energy Indiana
(in millions)	(in millions)	March 31, 2022		December 31, 2021		March 31, 2022		December 31, 2021		(in millions)	June 30, 2022		December 31, 2021		June 30, 2022		December 31, 2021
Receivables sold	Receivables sold	$	263	$	269	$	305	$	328	Receivables sold	$	313	$	269	$	466	$	328
Less: Retained interests	Less: Retained interests	65		79		80		97		Less: Retained interests	131		79		222		97
Net receivables sold	Net receivables sold	$	198	$	190	$	225	$	231	Net receivables sold	$	182	$	190	$	244	$	231


FINANCIAL STATEMENTS			VARIABLE INTEREST ENTITIES

The following table shows sales and cash flows related to receivables sold.


			Duke Energy Ohio						Duke Energy Indiana							Duke Energy Ohio					Duke Energy Indiana
		Three Months Ended						Three Months Ended				Six Months Ended					Six Months Ended
		March 31,						March 31,				June 30,					June 30,
(in millions)	(in millions)			2022		2021				2022			2021		(in millions)		2022		2021			2022		2021
Sales	Sales														Sales
Receivables sold	Receivables sold			$	663	$	561			$	782		$	698	Receivables sold		$	1,247	$	1,004		$	1,617	$	1,382
Loss recognized on sale	Loss recognized on sale			3		3				4			3		Loss recognized on sale		7		5			8		6
Cash flows	Cash flows														Cash flows
Cash proceeds from receivables sold	Cash proceeds from receivables sold			$	674	$	596			$	795		$	746	Cash proceeds from receivables sold		$	1,188	$	1,029		$	1,484	$	1,401
Collection fees received	Collection fees received			—		—				—			—		Collection fees received		1		—			1		—
Return received on retained interests	Return received on retained interests			1		1				2			2		Return received on retained interests		3		2			4		3

Cash flows from sales of receivables are reflected within Cash Flows From Operating Activities and Cash Flows from Investing Activities on Duke Energy Ohio’s and Duke Energy Indiana’s Condensed Consolidated Statements of Cash Flows.

12. REVENUE

Duke Energy earns substantially all of its revenues through its reportable segments, Electric Utilities and Infrastructure, Gas Utilities and Infrastructure and Commercial Renewables.

Electric Utilities and Infrastructure

Electric Utilities and Infrastructure earns the majority of its revenues through retail and wholesale electric service through the generation, transmission, distribution and sale of electricity. Duke Energy generally provides retail and wholesale electric service customers with their full electric load requirements or with supplemental load requirements when the customer has other sources of electricity.

The majority of wholesale revenues are full requirements contracts where the customers purchase the substantial majority of their energy needs and do not have a fixed quantity of contractually required energy or capacity. As such, related forecasted revenues are considered optional purchases. Supplemental requirements contracts that include contracted blocks of energy and capacity at contractually fixed prices have the following estimated remaining performance obligations:


		Remaining Performance Obligations															Remaining Performance Obligations
(in millions)	(in millions)	2022		2023		2024		2025		2026		Thereafter		Total		(in millions)	2022		2023		2024		2025		2026		Thereafter		Total

Progress Energy	Progress Energy	$	80	$	53	$	45	$	7	$	7	$	43	$	235	Progress Energy	$	54	$	53	$	45	$	7	$	7	$	43	$	209
Duke Energy Progress	Duke Energy Progress	6		8		8		—		—		—		22		Duke Energy Progress	4		8		8		—		—		—		20
Duke Energy Florida	Duke Energy Florida	74		45		37		7		7		43		213		Duke Energy Florida	50		45		37		7		7		43		189

Duke Energy Indiana	Duke Energy Indiana	2		11		16		17		15		12		73		Duke Energy Indiana	2		11		16		17		15		12		73

Revenues for block sales are recognized monthly as energy is delivered and stand-ready service is provided, consistent with invoiced amounts and unbilled estimates.

Gas Utilities and Infrastructure

Gas Utilities and Infrastructure earns its revenue through retail and wholesale natural gas service through the transportation, distribution and sale of natural gas. Duke Energy generally provides retail and wholesale natural gas service customers with all natural gas load requirements. Additionally, while natural gas can be stored, substantially all natural gas provided by Duke Energy is consumed by customers simultaneously with receipt of delivery.


~~FINANCIAL STATEMENTS~~			~~REVENUE~~

Fixed-capacity payments under long-term contracts for the Gas Utilities and Infrastructure segment include minimum margin contracts and supply arrangements with municipalities and power generation facilities. Revenues for related sales are recognized monthly as natural gas is delivered and stand-ready service is provided, consistent with invoiced amounts and unbilled estimates. Estimated remaining performance obligations are as follows:


		Remaining Performance Obligations															Remaining Performance Obligations
(in millions)	(in millions)	2022		2023		2024		2025		2026		Thereafter		Total		(in millions)	2022		2023		2024		2025		2026		Thereafter		Total

Piedmont	Piedmont	$	48	$	64	$	61	$	60	$	50	$	286	$	569	Piedmont	$	32	$	64	$	61	$	60	$	50	$	286	$	553

Commercial Renewables

Commercial Renewables earns the majority of its revenues through long-term PPAs and generally sells all of its wind and solar facility output, electricity and Renewable Energy Certificates (RECs) to customers. Some of these PPAs have been accounted for as leases. For PPAs that are not accounted for as leases, the delivery of electricity and the delivery of RECs are considered separate performance obligations.

Other

The remainder of Duke Energy’s operations is presented as Other, which does not include material revenues from contracts with customers.


FINANCIAL STATEMENTS			REVENUE

Disaggregated Revenues

Disaggregated revenues are presented as follows:


		Three Months Ended March 31, 2022																	Three Months Ended June 30, 2022
				Duke				Duke													Duke				Duke
(in millions)	(in millions)	Duke		Energy		Progress		Energy										(in millions)	Duke		Energy		Progress		Energy
By market or type of customer	By market or type of customer	Energy		Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont		By market or type of customer	Energy		Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont
Electric Utilities and Infrastructure	Electric Utilities and Infrastructure																	Electric Utilities and Infrastructure
Residential	Residential	$	2,767	$	831	$	1,368	$	624	$	744	$	211	$	354	$	—	Residential	$	2,625	$	736	$	1,400	$	530	$	870	$	196	$	296	$	—
General	General	1,604		544		726		325		401		116		218		—		General	1,817		566		889		370		519		111		251		—
Industrial	Industrial	772		276		270		194		76		35		192		—		Industrial	824		296		274		184		90		33		220		—
Wholesale	Wholesale	626		113		411		349		62		23		79		—		Wholesale	629		103		389		281		108		35		102		—
Other revenues	Other revenues	202		111		211		139		72		21		(36)		—		Other revenues	202		92		247		210		37		20		23		—
Total Electric Utilities and Infrastructure revenue from contracts with customers	Total Electric Utilities and Infrastructure revenue from contracts with customers	$	5,971	$	1,875	$	2,986	$	1,631	$	1,355	$	406	$	807	$	—	Total Electric Utilities and Infrastructure revenue from contracts with customers	$	6,097	$	1,793	$	3,199	$	1,575	$	1,624	$	395	$	892	$	—

Gas Utilities and Infrastructure	Gas Utilities and Infrastructure																	Gas Utilities and Infrastructure
Residential	Residential	$	572	$	—	$	—	$	—	$	—	$	149	$	—	$	423	Residential	$	197	$	—	$	—	$	—	$	—	$	94	$	—	$	103
Commercial	Commercial	269		—		—		—		—		64		—		204		Commercial	127		—		—		—		—		38		—		90
Industrial	Industrial	57		—		—		—		—		7		—		50		Industrial	34		—		—		—		—		6		—		28
Power Generation	Power Generation	—		—		—		—		—		—		—		24		Power Generation	—		—		—		—		—		—		—		23
Other revenues	Other revenues	115		—		—		—		—		6		—		93		Other revenues	66		—		—		—		—		6		—		44
Total Gas Utilities and Infrastructure revenue from contracts with customers	Total Gas Utilities and Infrastructure revenue from contracts with customers	$	1,013	$	—	$	—	$	—	$	—	$	226	$	—	$	794	Total Gas Utilities and Infrastructure revenue from contracts with customers	$	424	$	—	$	—	$	—	$	—	$	144	$	—	$	288

Commercial Renewables	Commercial Renewables																	Commercial Renewables
Revenue from contracts with customers	Revenue from contracts with customers	$	51	$	—	$	—	$	—	$	—	$	—	$	—	$	—	Revenue from contracts with customers	$	77	$	—	$	—	$	—	$	—	$	—	$	—	$	—

Other	Other																	Other
Revenue from contracts with customers	Revenue from contracts with customers	$	7	$	—	$	—	$	—	$	—	$	—	$	—	$	—	Revenue from contracts with customers	$	8	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Total revenue from contracts with customers	Total revenue from contracts with customers	$	7,042	$	1,875	$	2,986	$	1,631	$	1,355	$	632	$	807	$	794	Total revenue from contracts with customers	$	6,606	$	1,793	$	3,199	$	1,575	$	1,624	$	539	$	892	$	288

Other revenue sources(a)	Other revenue sources(a)	$	90	$	13	$	6	$	1	$	—	$	6	$	15	$	11	Other revenue sources(a)	$	79	$	(12)	$	15	$	6	$	4	$	6	$	26	$	22
Total revenues	Total revenues	$	7,132	$	1,888	$	2,992	$	1,632	$	1,355	$	638	$	822	$	805	Total revenues	$	6,685	$	1,781	$	3,214	$	1,581	$	1,628	$	545	$	918	$	310

(a)Other revenue sources include revenues from leases, derivatives and alternative revenue programs that are not considered revenues from contracts with customers. Alternative revenue programs in certain jurisdictions include regulatory mechanisms that periodically adjust for over or under collection of related revenues.

7579


FINANCIAL STATEMENTS			REVENUE


		Three Months Ended March 31, 2021																	Three Months Ended June 30, 2021
				Duke				Duke													Duke				Duke
(in millions)	(in millions)	Duke		Energy		Progress		Energy										(in millions)	Duke		Energy		Progress		Energy
By market or type of customer	By market or type of customer	Energy		Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont		By market or type of customer	Energy		Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont
Electric Utilities and Infrastructure	Electric Utilities and Infrastructure																	Electric Utilities and Infrastructure
Residential	Residential	$	2,462	$	793	$	1,162	$	560	$	602	$	195	$	313	$	—	Residential	$	2,336	$	683	$	1,216	$	478	$	738	$	171	$	265	$	—
General	General	1,419		502		624		306		318		104		189		—		General	1,513		498		720		330		390		106		190		—
Industrial	Industrial	662		256		207		145		62		31		167		—		Industrial	705		256		229		160		69		33		189		—
Wholesale	Wholesale	504		114		326		292		34		13		50		—		Wholesale	521		116		331		285		46		13		63		—
Other revenues	Other revenues	226		74		160		83		77		22		18		—		Other revenues	234		62		151		71		80		22		23		—
Total Electric Utilities and Infrastructure revenue from contracts with customers	Total Electric Utilities and Infrastructure revenue from contracts with customers	$	5,273	$	1,739	$	2,479	$	1,386	$	1,093	$	365	$	737	$	—	Total Electric Utilities and Infrastructure revenue from contracts with customers	$	5,309	$	1,615	$	2,647	$	1,324	$	1,323	$	345	$	730	$	—

Gas Utilities and Infrastructure	Gas Utilities and Infrastructure																	Gas Utilities and Infrastructure
Residential	Residential	$	460	$	—	$	—	$	—	$	—	$	110	$	—	$	351	Residential	$	158	$	—	$	—	$	—	$	—	$	69	$	—	$	88
Commercial	Commercial	204		—		—		—		—		48		—		156		Commercial	91		—		—		—		—		27		—		59
Industrial	Industrial	50		—		—		—		—		7		—		43		Industrial	30		—		—		—		—		4		—		27
Power Generation	Power Generation	—		—		—		—		—		—		—		22		Power Generation	—		—		—		—		—		—		—		24
Other revenues	Other revenues	47		—		—		—		—		5		—		26		Other revenues	20		—		—		—		—		12		—		(1)
Total Gas Utilities and Infrastructure revenue from contracts with customers	Total Gas Utilities and Infrastructure revenue from contracts with customers	$	761	$	—	$	—	$	—	$	—	$	170	$	—	$	598	Total Gas Utilities and Infrastructure revenue from contracts with customers	$	299	$	—	$	—	$	—	$	—	$	112	$	—	$	197

Commercial Renewables	Commercial Renewables																	Commercial Renewables
Revenue from contracts with customers	Revenue from contracts with customers	$	54	$	—	$	—	$	—	$	—	$	—	$	—	$	—	Revenue from contracts with customers	$	53	$	—	$	—	$	—	$	—	$	—	$	—	$	—

Other	Other																	Other
Revenue from contracts with customers	Revenue from contracts with customers	$	6	$	—	$	—	$	—	$	—	$	—	$	—	$	—	Revenue from contracts with customers	$	6	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Total revenue from contracts with customers	Total revenue from contracts with customers	$	6,094	$	1,739	$	2,479	$	1,386	$	1,093	$	535	$	737	$	598	Total revenue from contracts with customers	$	5,667	$	1,615	$	2,647	$	1,324	$	1,323	$	457	$	730	$	197

Other revenue sources(a)	Other revenue sources(a)	$	56	$	(23)	$	26	$	15	$	8	$	(3)	$	8	$	8	Other revenue sources(a)	$	91	$	(5)	$	32	$	25	$	2	$	(1)	$	5	$	18
Total revenues	Total revenues	$	6,150	$	1,716	$	2,505	$	1,401	$	1,101	$	532	$	745	$	606	Total revenues	$	5,758	$	1,610	$	2,679	$	1,349	$	1,325	$	456	$	735	$	215


FINANCIAL STATEMENTS			REVENUE


	Six Months Ended June 30, 2022
			Duke				Duke		Duke		Duke		Duke
(in millions)	Duke		Energy		Progress		Energy		Energy		Energy		Energy
By market or type of customer	Energy		Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont
Electric Utilities and Infrastructure
Residential	$	5,392	$	1,567	$	2,768	$	1,154	$	1,614	$	407	$	650	$	—
General	3,421		1,110		1,615		695		920		227		469		—
Industrial	1,596		572		544		378		166		68		412		—
Wholesale	1,255		216		800		630		170		58		181		—
Other revenues	404		203		458		349		109		41		(13)		—
Total Electric Utilities and Infrastructure revenue from contracts with customers	$	12,068	$	3,668	$	6,185	$	3,206	$	2,979	$	801	$	1,699	$	—

Gas Utilities and Infrastructure
Residential	$	769	$	—	$	—	$	—	$	—	$	243	$	—	$	526
Commercial	396		—		—		—		—		102		—		294
Industrial	91		—		—		—		—		13		—		78
Power Generation	—		—		—		—		—		—		—		47
Other revenues	181		—		—		—		—		12		—		137
Total Gas Utilities and Infrastructure revenue from contracts with customers	$	1,437	$	—	$	—	$	—	$	—	$	370	$	—	$	1,082

Commercial Renewables
Revenue from contracts with customers	$	128	$	—	$	—	$	—	$	—	$	—	$	—	$	—

Other
Revenue from contracts with customers	$	15	$	—	$	—	$	—	$	—	$	—	$	—	$	—

Total Revenue from contracts with customers	$	13,648	$	3,668	$	6,185	$	3,206	$	2,979	$	1,171	$	1,699	$	1,082

Other revenue sources(a)	$	169	$	1	$	21	$	7	$	4	$	12	$	41	$	33
Total revenues	$	13,817	$	3,669	$	6,206	$	3,213	$	2,983	$	1,183	$	1,740	$	1,115


FINANCIAL STATEMENTS			REVENUE


	Six Months Ended June 30, 2021
			Duke				Duke		Duke		Duke		Duke
(in millions)	Duke		Energy		Progress		Energy		Energy		Energy		Energy
By market or type of customer	Energy		Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont
Electric Utilities and Infrastructure
Residential	$	4,798	$	1,476	$	2,378	$	1,038	$	1,340	$	366	$	578	$	—
General	2,932		1,000		1,344		636		708		210		379		—
Industrial	1,367		512		436		305		131		64		356		—
Wholesale	1,025		230		657		577		80		26		113		—
Other revenues	460		136		311		154		157		44		41		—
Total Electric Utilities and Infrastructure revenue from contracts with customers	$	10,582	$	3,354	$	5,126	$	2,710	$	2,416	$	710	$	1,467	$	—

Gas Utilities and Infrastructure
Residential	$	618	$	—	$	—	$	—	$	—	$	179	$	—	$	439
Commercial	295		—		—		—		—		75		—		215
Industrial	80		—		—		—		—		11		—		70
Power Generation	—		—		—		—		—		—		—		46
Other revenues	67		—		—		—		—		17		—		25
Total Gas Utilities and Infrastructure revenue from contracts with customers	$	1,060	$	—	$	—	$	—	$	—	$	282	$	—	$	795

Commercial Renewables
Revenue from contracts with customers	$	107	$	—	$	—	$	—	$	—	$	—	$	—	$	—

Other
Revenue from contracts with customers	$	12	$	—	$	—	$	—	$	—	$	—	$	—	$	—

Total Revenue from contracts with customers	$	11,761	$	3,354	$	5,126	$	2,710	$	2,416	$	992	$	1,467	$	795

Other revenue sources(a)	$	147	$	(28)	$	58	$	40	$	10	$	(4)	$	13	$	26
Total revenues	$	11,908	$	3,326	$	5,184	$	2,750	$	2,426	$	988	$	1,480	$	821


FINANCIAL STATEMENTS			REVENUE

Duke Energy adopted the new guidance for credit losses effective January 1, 2020, using the modified retrospective method of adoption, which does not require restatement of prior year reported results. The following table presents the reserve for credit losses for trade and other receivables based on adoption of the new standard.

Three Months Ended March 31, 2021 and 2022
Duke Duke Duke Duke Duke
Duke Energy Progress Energy Energy Energy Energy
(in millions) Energy Carolinas Energy Progress Florida Ohio Indiana Piedmont
Balance at December 31, 2020 $ 146 $ 23 $ 37 $ 23 $ 14 $ 4 $ 3 $ 12
Write-Offs (21) (8) (10) (5) (5) — — (1)
Credit Loss Expense 17 10 7 2 5 — — 3
Other Adjustments 5 9 3 3 1 — — —
Balance at March 31, 2021 $ 147 $ 34 $ 37 $ 23 $ 15 $ 4 $ 3 $ 14
Balance at December 31, 2021 $ 122 $ 42 $ 36 $ 21 $ 16 $ 4 $ 3 $ 15
Write-Offs (23) (9) (10) (2) (8) — — (1)
Credit Loss Expense 24 5 12 4 8 — — 3
Other Adjustments 17 14 13 8 5 — — —
Balance at March 31, 2022 $ 140 $ 52 $ 51 $ 31 $ 21 $ 4 $ 3 $ 17


~~FINANCIAL STATEMENTS~~			~~REVENUE~~


	Three Months Ended June 30, 2021 and 2022
			Duke				Duke		Duke		Duke		Duke
	Duke		Energy		Progress		Energy		Energy		Energy		Energy
(in millions)	Energy		Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont
Balance at March 31, 2021	$	147	$	34	$	37	$	23	$	15	$	4	$	3	$	14
Write-Offs	(5)		1		(4)		(3)		(1)		—		—		(2)
Credit Loss Expense	12		6		6		4		2		—		—		1
Other Adjustments	(31)		1		(3)		(3)		—		—		—		—
Balance at June 30, 2021	$	123	$	42	$	36	$	21	$	16	$	4	$	3	$	13

Balance at March 31, 2022	$	140	$	52	$	51	$	31	$	21	$	4	$	3	$	17
Write-Offs	(31)		(16)		(9)		(5)		(5)		—		—		(5)
Credit Loss Expense	20		8		7		2		5		—		—		3
Other Adjustments	7		8		3		3		—		—		—		—
Balance at June 30, 2022	$	136	$	52	$	52	$	31	$	21	$	4	$	3	$	15

	Six Months Ended June 30, 2021 and 2022
			Duke				Duke		Duke		Duke		Duke
	Duke		Energy		Progress		Energy		Energy		Energy		Energy
(in millions)	Energy		Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont
Balance at December 31, 2020	$	146	$	23	$	37	$	23	$	14	$	4	$	3	$	12

Write-Offs	(26)		(7)		(14)		(8)		(6)		—		—		(3)
Credit Loss Expense	29		16		13		6		7		—		—		4
Other Adjustments	(26)		10		—		—		1		—		—		—
Balance at June 30, 2021	$	123	$	42	$	36	$	21	$	16	$	4	$	3	$	13

Balance at December 31, 2021	$	122	$	42	$	36	$	21	$	16	$	4	$	3	$	15
Write-Offs	(54)		(25)		(19)		(7)		(13)		—		—		(6)
Credit Loss Expense	44		13		19		6		13		—		—		6
Other Adjustments	24		22		16		11		5		—		—		—
Balance at June 30, 2022	$	136	$	52	$	52	$	31	$	21	$	4	$	3	$	15

Trade and other receivables are evaluated based on an estimate of the risk of loss over the life of the receivable and current and historical conditions using supportable assumptions. Management evaluates the risk of loss for trade and other receivables by comparing the historical write-off amounts to total revenue over a specified period. Historical loss rates are adjusted due to the impact of current conditions, as well as forecasted conditions over a reasonable time period. The calculated write-off rate can be applied to the receivable balance for which an established reserve does not already exist. Management reviews the assumptions and risk of loss periodically for trade and other receivables.

The aging of trade receivables is presented in the table below. Duke Energy considers receivables greater than 30 days outstanding past due.


		March 31, 2022																	June 30, 2022
				Duke				Duke													Duke				Duke
		Duke		Energy		Progress		Energy											Duke		Energy		Progress		Energy
(in millions)	(in millions)	Energy		Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont		(in millions)	Energy		Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont
Unbilled Revenue(a)(b)	Unbilled Revenue(a)(b)	$	945	$	339	$	270	$	161	$	109	$	7	$	44	$	64	Unbilled Revenue(a)(b)	$	1,175	$	412	$	359	$	205	$	154	$	8	$	24	$	10
0-30 days	0-30 days	2,133		518		944		558		386		40		26		215		0-30 days	2,202		592		946		451		492		32		41		127
30-60 days	30-60 days	288		75		111		64		47		8		4		23		30-60 days	177		52		90		41		49		2		3		8
60-90 days	60-90 days	102		33		40		22		18		2		3		7		60-90 days	88		16		44		20		24		1		6		5
90+ days	90+ days	274		119		77		39		38		46		9		7		90+ days	274		80		96		46		50		43		14		11
Deferred Payment Arrangements(c)	Deferred Payment Arrangements(c)	136		60		61		33		28		2		—		4		Deferred Payment Arrangements(c)	148		62		61		36		25		1		—		4
Trade and Other Receivables	Trade and Other Receivables	$	3,878	$	1,144	$	1,503	$	877	$	626	$	105	$	86	$	320	Trade and Other Receivables	$	4,064	$	1,214	$	1,596	$	799	$	794	$	87	$	88	$	165


FINANCIAL STATEMENTS			REVENUE


	December 31, 2021
			Duke				Duke		Duke		Duke		Duke
	Duke		Energy		Progress		Energy		Energy		Energy		Energy
(in millions)	Energy		Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont
Unbilled Revenue(a)(b)	$	964	$	316	$	266	$	193	$	73	$	4	$	27	$	106
0-30 days	2,104		595		800		405		393		42		51		202
30-60 days	212		77		72		44		28		4		13		12
60-90 days	88		37		41		21		20		1		1		2
90+ days	249		106		65		37		28		47		11		7
Deferred Payment Arrangements(c)	115		55		45		22		23		2		—		4
Trade and Other Receivables	$	3,732	$	1,186	$	1,289	$	722	$	565	$	100	$	103	$	333

(a)Unbilled revenues are recognized by applying customer billing rates to the estimated volumes of energy or natural gas delivered but not yet billed and are included within Receivables and Receivables of VIEs on the Condensed Consolidated Balance Sheets.

(b)Duke Energy Ohio and Duke Energy Indiana sell, on a revolving basis, nearly all of their retail accounts receivable, including receivables for unbilled revenues, to an affiliate, CRC, and account for the transfers of receivables as sales. Accordingly, the receivables sold are not reflected on the Condensed Consolidated Balance Sheets of Duke Energy Ohio and Duke Energy Indiana. See Note 11 for further information. These receivables for unbilled revenues are ~~$63~~$102 million and ~~$100~~$199 million for Duke Energy Ohio and Duke Energy Indiana, respectively, as of ~~March 31,~~June 30, 2022, and $82 million and $121 million for Duke Energy Ohio and Duke Energy Indiana, respectively, as of December 31, 2021.

(c)Due to certain customer financial hardships created by the COVID-19 pandemic and resulting stay-at-home orders, Duke Energy permitted customers to defer payment of past-due amounts through an installment payment plan over a period of several months.

13. STOCKHOLDERS' EQUITY

Basic EPS is computed by dividing net income available to Duke Energy common stockholders, as adjusted for distributed and undistributed earnings allocated to participating securities and accumulated preferred dividends, by the weighted average number of common shares outstanding during the period. Diluted EPS is computed by dividing net income available to Duke Energy common stockholders, as adjusted for distributed and undistributed earnings allocated to participating securities and accumulated preferred dividends, by the diluted weighted average number of common shares outstanding during the period. Diluted EPS reflects the potential dilution that could occur if securities or other agreements to issue common stock, such as equity forward sale agreements, were exercised or settled. Duke Energy’s participating securities are restricted stock units that are entitled to dividends declared on Duke Energy common stock during the restricted stock unit’s vesting periods. Dividends declared on preferred stock are recorded on the Condensed Consolidated Statements of Operations as a reduction of net income to arrive at net income available to Duke Energy common stockholders. Dividends accumulated on preferred stock are an adjustment to net income used in the calculation of basic and diluted EPS.


~~FINANCIAL STATEMENTS~~			~~STOCKHOLDERS' EQUITY~~

The following table presents Duke Energy’s basic and diluted EPS calculations, the weighted average number of common shares outstanding and common and preferred share dividends declared.


		Three Months Ended March 31,			Three Months Ended June 30,						Six Months Ended June 30,
(in millions, except per share amounts)	(in millions, except per share amounts)		2022			2021		(in millions, except per share amounts)	2022		2021		2022		2021
Net income available to Duke Energy common stockholders	Net income available to Duke Energy common stockholders		$	818		$	953	Net income available to Duke Energy common stockholders	$	893	$	751	$	1,711	$	1,704
Accumulated preferred stock dividends adjustment	Accumulated preferred stock dividends adjustment		12			12		Accumulated preferred stock dividends adjustment	(12)		(12)		—		—
Less: Impact of participating securities	Less: Impact of participating securities		1			1		Less: Impact of participating securities	—		1		1		1
Income from continuing operations available to Duke Energy common stockholders	Income from continuing operations available to Duke Energy common stockholders		$	829		$	964	Income from continuing operations available to Duke Energy common stockholders	$	881	$	738	$	1,710	$	1,703

Weighted average common shares outstanding – basic and diluted	Weighted average common shares outstanding – basic and diluted		770			769		Weighted average common shares outstanding – basic and diluted	770		769		770		769

EPS available to Duke Energy common stockholders	EPS available to Duke Energy common stockholders							EPS available to Duke Energy common stockholders
Basic and diluted	Basic and diluted		$	1.08		$	1.25	Basic and diluted	$	1.14	$	0.96	$	2.22	$	2.21

Potentially dilutive items excluded from the calculation(a)	Potentially dilutive items excluded from the calculation(a)		2			2		Potentially dilutive items excluded from the calculation(a)	2		2		2		2
Dividends declared per common share	Dividends declared per common share		$	0.985		$	0.965	Dividends declared per common share	$	0.985	$	0.965	$	1.970	$	1.930
Dividends declared on Series A preferred stock per depositary share(b)	Dividends declared on Series A preferred stock per depositary share(b)		$	0.359		$	0.359	Dividends declared on Series A preferred stock per depositary share(b)	$	0.359	$	0.359	$	0.719	$	0.719
Dividends declared on Series B preferred stock per share(c)	Dividends declared on Series B preferred stock per share(c)		$	24.375		$	24.375	Dividends declared on Series B preferred stock per share(c)	$	—	$	—	$	24.375	$	24.375

(a)Performance stock awards were not included in the dilutive securities calculation because the performance measures related to the awards had not been met.

(b)5.75% Series A Cumulative Redeemable Perpetual Preferred Stock dividends are payable quarterly in arrears on the 16th day of March, June, September and December. The preferred stock has a $25 liquidation preference per depositary share.

(c)4.875% Series B Fixed-Rate Reset Cumulative Redeemable Perpetual Preferred Stock dividends are payable semiannually in arrears on the 16th day of March and September. The preferred stock has a $1,000 liquidation preference per share.


FINANCIAL STATEMENTS			EMPLOYEE BENEFIT PLANS

14. EMPLOYEE BENEFIT PLANS

DEFINED BENEFIT RETIREMENT PLANS

Duke Energy and certain subsidiaries maintain, and the Subsidiary Registrants participate in, qualified and non-qualified, non-contributory defined benefit retirement plans. Duke Energy's policy is to fund amounts on an actuarial basis to provide assets sufficient to meet benefit payments to be paid to plan participants.

QUALIFIED PENSION PLANS

The following tables include the components of net periodic pension costs for qualified pension plans.


		Three Months Ended March 31, 2022																	Three Months Ended June 30, 2022
				Duke				Duke		Duke		Duke		Duke							Duke				Duke		Duke		Duke		Duke
		Duke		Energy		Progress		Energy		Energy		Energy		Energy					Duke		Energy		Progress		Energy		Energy		Energy		Energy
(in millions)	(in millions)	Energy		Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont		(in millions)	Energy		Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont
Service cost	Service cost	$	40	$	12	$	12	$	7	$	4	$	1	$	2	$	1	Service cost	$	41	$	14	$	11	$	7	$	6	$	1	$	2	$	2
Interest cost on projected benefit obligation	Interest cost on projected benefit obligation	58		14		18		8		10		3		5		2		Interest cost on projected benefit obligation	59		13		18		8		10		3		5		2
Expected return on plan assets	Expected return on plan assets	(140)		(38)		(46)		(22)		(24)		(5)		(9)		(6)		Expected return on plan assets	(141)		(38)		(47)		(22)		(24)		(6)		(10)		(6)
Amortization of actuarial loss	Amortization of actuarial loss	24		5		6		3		3		1		2		2		Amortization of actuarial loss	23		5		7		4		3		1		3		1
Amortization of prior service credit	Amortization of prior service credit	(5)		(1)		—		—		—		—		—		(2)		Amortization of prior service credit	(4)		(1)		—		—		—		—		(1)		(2)
Amortization of settlement charges	Amortization of settlement charges	2		1		1		—		—		—		—		—		Amortization of settlement charges	2		2		—		1		—		—		—		—
Net periodic pension costs	Net periodic pension costs	$	(21)	$	(7)	$	(9)	$	(4)	$	(7)	$	—	$	—	$	(3)	Net periodic pension costs	$	(20)	$	(5)	$	(11)	$	(2)	$	(5)	$	(1)	$	(1)	$	(3)


		Three Months Ended March 31, 2021																	Three Months Ended June 30, 2021
				Duke				Duke		Duke		Duke		Duke							Duke				Duke		Duke		Duke		Duke
		Duke		Energy		Progress		Energy		Energy		Energy		Energy					Duke		Energy		Progress		Energy		Energy		Energy		Energy
(in millions)	(in millions)	Energy		Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont		(in millions)	Energy		Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont
Service cost	Service cost	$	44	$	14	$	13	$	7	$	5	$	1	$	2	$	1	Service cost	$	44	$	14	$	12	$	8	$	6	$	1	$	3	$	2
Interest cost on projected benefit obligation	Interest cost on projected benefit obligation	55		13		17		7		10		3		5		2		Interest cost on projected benefit obligation	55		12		18		8		9		4		4		2
Expected return on plan assets	Expected return on plan assets	(139)		(35)		(47)		(21)		(26)		(7)		(10)		(5)		Expected return on plan assets	(140)		(35)		(47)		(21)		(25)		(7)		(10)		(5)
Amortization of actuarial loss	Amortization of actuarial loss	33		7		10		5		5		2		3		2		Amortization of actuarial loss	34		8		9		4		5		1		4		3
Amortization of prior service credit	Amortization of prior service credit	(7)		(2)		(1)		—		—		—		—		(1)		Amortization of prior service credit	(8)		(2)		—		(1)		—		—		(1)		(4)
Amortization of settlement charges	Amortization of settlement charges	2		1		1		—		—		—		—		—		Amortization of settlement charges	2		2		—		1		—		—		—		—
Net periodic pension costs	Net periodic pension costs	$	(12)	$	(2)	$	(7)	$	(2)	$	(6)	$	(1)	$	—	$	(1)	Net periodic pension costs	$	(13)	$	(1)	$	(8)	$	(1)	$	(5)	$	(1)	$	—	$	(2)


	Six Months Ended June 30, 2022
			Duke				Duke		Duke		Duke		Duke
	Duke		Energy		Progress		Energy		Energy		Energy		Energy
(in millions)	Energy		Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont
Service cost	$	81	$	26	$	23	$	14	$	10	$	2	$	4	$	3
Interest cost on projected benefit obligation	117		27		36		16		20		6		10		4
Expected return on plan assets	(281)		(76)		(93)		(44)		(48)		(11)		(19)		(12)
Amortization of actuarial loss	47		10		13		7		6		2		5		3
Amortization of prior service credit	(9)		(2)		—		—		—		—		(1)		(4)
Amortization of settlement charges	4		3		1		1		—		—		—		—
Net periodic pension costs	$	(41)	$	(12)	$	(20)	$	(6)	$	(12)	$	(1)	$	(1)	$	(6)


	Six Months Ended June 30, 2021
			Duke				Duke		Duke		Duke		Duke
	Duke		Energy		Progress		Energy		Energy		Energy		Energy
(in millions)	Energy		Carolinas		Energy		Progress		Florida		Ohio		Indiana		Piedmont
Service cost	$	88	$	28	$	25	$	15	$	11	$	2	$	5	$	3
Interest cost on projected benefit obligation	110		25		35		15		19		7		9		4
Expected return on plan assets	(279)		(70)		(94)		(42)		(51)		(14)		(20)		(10)
Amortization of actuarial loss	67		15		19		9		10		3		7		5
Amortization of prior service credit	(15)		(4)		(1)		(1)		—		—		(1)		(5)
Amortization of settlement charges	4		3		1		1		—		—		—		—
Net periodic pension costs	$	(25)	$	(3)	$	(15)	$	(3)	$	(11)	$	(2)	$	—	$	(3)

7885


FINANCIAL STATEMENTS			EMPLOYEE BENEFIT PLANS

NON-QUALIFIED PENSION PLANS

Net periodic pension costs for non-qualified pension plans were not material for the three and six months ended ~~March 31,~~June 30, 2022, and 2021.

OTHER POST-RETIREMENT BENEFIT PLANS

Net periodic costs for OPEB plans were not material for the three and six months ended ~~March 31,~~June 30, 2022, and 2021.

15. INCOME TAXES

EFFECTIVE TAX RATES

The ETRs from continuing operations for each of the Duke Energy Registrants are included in the following table.


		Three Months Ended			Three Months Ended						Six Months Ended
		March 31,			June 30,						June 30,
			2022			2021			2022		2021		2022		2021
Duke Energy	Duke Energy		(1.7)	%		8.2	%	Duke Energy	8.0	%	4.9	%	3.6	%	6.8	%
Duke Energy Carolinas	Duke Energy Carolinas		7.4	%		6.9	%	Duke Energy Carolinas	7.3	%	0.4	%	7.4	%	4.3	%
Progress Energy	Progress Energy		15.9	%		12.9	%	Progress Energy	16.8	%	8.3	%	16.4	%	10.2	%
Duke Energy Progress	Duke Energy Progress		14.0	%		8.3	%	Duke Energy Progress	13.8	%	2.7	%	13.9	%	5.6	%
Duke Energy Florida	Duke Energy Florida		20.1	%		19.3	%	Duke Energy Florida	20.2	%	19.0	%	20.1	%	19.1	%
Duke Energy Ohio	Duke Energy Ohio		(266.7)	%		13.3	%	Duke Energy Ohio	13.8	%	22.0	%	(54.7)	%	16.1	%
Duke Energy Indiana	Duke Energy Indiana		31.9	%		17.6	%	Duke Energy Indiana	8.6	%	15.6	%	(48.9)	%	16.7	%
Piedmont	Piedmont		13.4	%		11.4	%	Piedmont	85.7	%	33.3	%	11.4	%	10.8	%

The increase in the ETR for Duke Energy for the three months ended June 30, 2022, was primarily due to the amortization of excess deferred taxes in relation to higher pretax income.

The decrease in the ETR for Duke Energy for the ~~three~~six months ended ~~March 31,~~June 30, 2022, was primarily due to an increase in the amortization of excess deferred taxes related to the Duke Energy Ohio MGP Settlement.

The increase in the ETR for Duke Energy Carolinas for the three and six months ended June 30, 2022, was primarily due to the amortization of excess deferred taxes in relation to higher pretax income.

The increase in the ETR for Progress Energy for the three and six months ended ~~March 31,~~June 30, 2022, was primarily due to a decrease in the amortization of excess deferred taxes.

The increase in the ETR for Duke Energy Progress for the three and six months ended ~~March 31,~~June 30, 2022, was primarily due to a decrease in the amortization of excess deferred taxes.

The increase in the ETR for Duke Energy Florida for the three months ended June 30, 2022, was primarily due to the amortization of excess deferred taxes in relation to higher pretax income.

The decrease in the ETR for Duke Energy Ohio for the three months ended June 30, 2022, was primarily due to an increase in the amortization of excess deferred taxes.

The decrease in the ETR for Duke Energy Ohio for the ~~three~~six months ended ~~March 31,~~June 30, 2022, was primarily due to an increase in the amortization of excess deferred taxes related to the MGP Settlement.

The ~~increase~~decrease in the ETR for Duke Energy Indiana for the three months ended ~~March 31,~~June 30, 2022, was primarily due to an increase in the amortization of excess deferred taxes from the coal ash impairment based on the Indiana Supreme Court Opinion.

The decrease in the ETR for Duke Energy Indiana for the six months ended June 30, 2022, was primarily due to the coal ash impairment based on the Indiana Supreme Court ~~Opinion.~~Opinion and the associated amortization of excess deferred taxes.

The increase in the ETR for Piedmont for the three months ended ~~March 31,~~June 30, 2022, was primarily due to ~~a decrease~~certain favorable tax credits, in ~~the amortization of excess deferred taxes.~~relation to pretax losses.

16. SUBSEQUENT EVENTS

For information on subsequent events related to business segments, regulatory matters, and commitments and contingencies, see Notes 2, 3 and 4.

7986


MD&A			DUKE ENERGY

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following combined Management’s Discussion and Analysis of Financial Condition and Results of Operations is separately filed by Duke Energy and Duke Energy Carolinas, Progress Energy, Duke Energy Progress, Duke Energy Florida, Duke Energy Ohio, Duke Energy Indiana and Piedmont. However, none of the registrants make any representation as to information related solely to Duke Energy or the Subsidiary Registrants of Duke Energy other than itself.

DUKE ENERGY

Duke Energy is an energy company headquartered in Charlotte, North Carolina. Duke Energy operates in the U.S. primarily through its subsidiaries, Duke Energy Carolinas, Duke Energy Progress, Duke Energy Florida, Duke Energy Ohio, Duke Energy Indiana and Piedmont. When discussing Duke Energy’s consolidated financial information, it necessarily includes the results of the Subsidiary Registrants, which along with Duke Energy are collectively referred to as the Duke Energy Registrants.

Management’s Discussion and Analysis should be read in conjunction with the Condensed Consolidated Financial Statements and Notes for the ~~three~~six months ended ~~March 31,~~June 30, 2022, and with Duke Energy’s Annual Report on Form 10-K for the year ended December 31, 2021.

Executive Overview

Advancing Our Clean Energy Transformation

During the ~~first~~second quarter of 2022, we continued to execute on our clean energy transformation, delivering strong, sustainable value for shareholders, customers, communities and employees.

•~~We’re targeting energy generated from coal~~In June 2022, Duke Energy Florida completed The Fort Green Renewable Energy Center, the first of 10 solar sites, totaling 750 MW, that are part of the Duke Energy Florida's new community solar program, Clean Energy Connection. Through the program, Duke Energy Florida customers can subscribe to ~~represent less than 5% by 2030~~solar power and ~~a full exit by 2035, subject~~earn credits toward their electricity bills without having to regulatory approvals. We’ve made strong progress in reducing carbon emissions from electricity generation (a 44% reduction from 2005) and have committed to do more (at least 50% reduction by 2030 and net-zero by 2050).install or maintain their own equipment.

•~~We continued~~In May 2022, we were awarded one of two North Carolina offshore wind lease sites held by the Bureau of Ocean Energy Management. The approximately 55,000-acre site in the Atlantic Ocean east of Wilmington could support up to ~~execute financings under our Sustainable Financing Framework, raising approximately $2 billion during~~1.6 gigawatts of potential offshore wind energy, enough to power nearly 375,000 homes. Securing this lease creates optionality for future offshore wind if the ~~quarter under~~NCUC determines it's part of the ~~structure, with proceeds being allocated~~least cost path to ~~eligible projects such as electric grid investments that support the deployment of renewables, new solar generation~~achieve North Carolina's interim and ~~battery storage, storm hardening and electric vehicle infrastructure, as well as expenditures that enable opportunities for diverse and small businesses.~~long-term carbon reduction goals.

Regulatory Activity. During the ~~first~~second quarter of 2022, we continued to monitor developments while moving our regulatory strategy forward. See Note 3 to the Condensed Consolidated Financial Statements, "Regulatory Matters," for additional information.

•In ~~April~~June 2022, ~~the MGP Settlement was approved without modification by the PUCO. The MGP Settlement resolved certain~~ ~~issues related to MGP remediation costs and the Tax Act as it related to~~ Duke Energy ~~Ohio’s~~Ohio filed an application with the PUCO for a regulatory review of our natural gas ~~operations.~~base rates. Since our last Ohio natural gas rate case, which we filed in 2012, Duke Energy Ohio has invested $1.4 billion in a variety of capital investments, including the installation of new infrastructure to enable a robust system for customers.

•In ~~April~~June 2022, ~~Piedmont Natural Gas filed a request with~~bipartisan legislation was signed into law that gives the PSCSC authority to approve securitization of storm costs in South ~~Carolina Public Service Commission~~Carolina. This is an important tool to provide our customers significant savings while helping our company recover ~~recent capital investments and update its operating costs and billing rates through a general rate case proceeding.~~storm restoration costs.

•In ~~March~~June 2022, the ~~Indiana Supreme Court issued an opinion, which absent~~ IURC preapproval of deferred accounting treatment determined DEI could not recover coal ash closure costs incurred between base rate cases. In connection with the rate case application filed in Indiana in 2019 byapproved Duke Energy ~~Indiana,~~Indiana's TDSIC 2.0 plan in its entirety, with no modifications. This six-year plan will continue to build upon electric grid modernization efforts to improve the ~~IURC issued an order in June 2020, which among other things provided for recovery~~reliability and resilience of ~~approximately $211 million~~the statewide network of ~~certain coal ash closure costs incurred by DEI prior~~power lines and infrastructure to ~~the IURC Order. The Court remanded the matter back~~improve service to ~~the IURC for proceedings consistent with the opinion. Duke Energy Indiana filed a request for rehearing with the Supreme Court on April 11, 2022.~~more than 870,000 customers.

•In ~~February~~May 2022, Duke Energy Carolinas and Duke Energy Progress filed a proposed Carbon Plan with the ~~NCUC adopted rules~~NCUC. In keeping with the framework of HB 951, the proposed plan presents two pathways consisting of several different portfolios and includes a path to ~~govern the application~~achieve 70% carbon dioxide emissions reduction by 2030, while offering regulators multiple options that balance affordability and ~~review process~~reliability for customers. All portfolios plan for the ~~PBR authorized under HB 951. In April 2022,~~retirement of all remaining coal generation resources by the ~~NCUC adopted rules to govern the securitization~~end of ~~50%~~2035 and include significant expansion of ~~the North Carolina retail portion~~zero-carbon resources, such as renewable technologies including solar, onshore and offshore wind, greater integration of ~~the remaining net book value of retiring coal plants pursuant to HB 951. The rules are constructive~~battery and ~~consistent with the policy objectives of HB 951. We remain engaged in next steps including developing an initial carbon reduction plan.~~

•In January 2022, the NCUC issued an order approving the stipulation of partial settlement related to the 2021 Piedmont North Carolina Rate Case, which included a base rate increase of $67 million, subject to completion of the Robeson County LNG facilitypumped-hydro energy storage, expanded energy efficiency and demand response and the ~~Pender Onslow County expansion project.~~deployment of new zero-emitting load-following resources such as new small modular nuclear resources as well as hydrogen solutions in later years to achieve carbon neutrality from electric generating facilities by 2050.

Matters Impacting Future Results

The matters discussed herein could materially impact the future operating results, financial condition and cash flows of the Duke Energy Registrants and Business Segments.

Regulatory Matters

Coal Ash Costs

Future spending of coal ash costs, including amounts recorded for depreciation and liability accretion, is expected to continue to be deferred and recovered in future rate cases or rider filings. The majority of spend is expected to occur over the next 15-20 years.

8087


MD&A			MATTERS IMPACTING FUTURE RESULTS

Duke Energy Indiana has interpreted the CCR rule to identify the coal ash basin sites impacted and has assessed the amounts of coal ash subject to the rule and a method of compliance. In 2020, the Hoosier Environmental Council filed a petition challenging the Indiana Department of Environmental Management's (IDEM) partial approval of five of Duke Energy Indiana’s ash pond site closure plans at Gallagher Station. The petition does not challenge the other basin closures approved by IDEM at other Indiana stations. Interpretation of the requirements of the CCR rule is subject to further legal challenges and regulatory approvals, which could result in additional ash basin closure requirements, higher costs of compliance and greater AROs. Additionally, Duke Energy Indiana has retired facilities that are not subject to the CCR rule. Duke Energy Indiana may incur costs at these facilities to comply with environmental regulations or to mitigate risks associated with on-site storage of coal ash. In January 2022, Duke Energy Indiana received a letter from the EPA regarding interpretation of the CCR rule. See Note 4 to the Condensed Consolidated Financial Statements, "Commitments and Contingencies" for more information.

Commercial Renewables

On August 4, 2022 Duke Energy announced a strategic review of the Commercial Renewables business segment. The review remains in the preliminary stage and there have been no binding or non-binding offers requested or submitted. Duke Energy can provide no assurance that this process will result in a transaction and there is no specific timeline for execution of a potential transaction. If the potential sale were to progress it could result in classification of the Commercial Renewables segment as assets held for sale and as discontinued operations. If Duke Energy is unable to recover its book value of these assets through a sale, it could result in an impairment.

Duke Energy continues to monitor recoverability of renewable merchant plants located in the ERCOT West market and in the PJM West market, due to fluctuating market pricing and long-term forecasted energy prices. Based on the most recent recoverability test, the carrying value ~~approximated the aggregate estimated future undiscounted cash flows~~ for the assets under revi~~ew.~~ew continues to be supported by the expected cash flows. A ~~continued~~ decline in energy market pricing or other factors unfavorably impacting the economics would likely result in a future impairment. Impairment of these assets could result in adverse impacts. For additional information, see Note 2 to the Condensed Consolidated Financial Statements, "Business Segments."

In February 2021, a severe winter storm impacted certain Commercial Renewables assets in Texas. Extreme weather conditions limited the ability for these solar and wind facilities to generate and sell electricity into the ERCOT market. Duke Energy has been named in multiple lawsuits arising out of this winter storm. For more information, see Note 4 to the Condensed Consolidated Financial Statements, "Commitments and Contingencies."

Supply Chain

Duke Energy is monitoring supply chain disruptions, ~~including the cost and availability of key components of planned generating facilities,~~ which could impact the timing of ~~in-service~~in service or economics of ~~renewable~~ projects and may result in adverse impacts on operating results.

The ~~Company~~company is also monitoring the impacts on future financial results and clean energy goals due to the availability of solar panels as a result of the U.S. Department of Commerce investigation into the potential circumvention of anti-dumping and countervailing duties by certain Chinese companies. In June 2022, in response to the uncertainty of solar supplies resulting from the investigation, a 24-month tariff exemption for solar panels from four Southeast Asian nations was declared.

Results of Operations

Non-GAAP Measures

Management’s Discussion and Analysis includes financial information prepared in accordance with GAAP in the U.S., as well as certain non-GAAP financial measures such as adjusted earnings and adjusted EPS discussed below. Generally, a non-GAAP financial measure is a numerical measure of financial performance, financial position or cash flows that excludes (or includes) amounts that are included in (or excluded from) the most directly comparable measure calculated and presented in accordance with GAAP. Non-GAAP financial measures should be viewed as a supplement to, and not a substitute for, financial measures presented in accordance with GAAP. Non-GAAP measures presented may not be comparable to similarly titled measures used by other companies because other companies may not calculate the measures in the same manner.

Management evaluates financial performance in part based on non-GAAP financial measures, including adjusted earnings and adjusted EPS. Adjusted earnings and adjusted EPS represent income from continuing operations available to Duke Energy Corporation common stockholders in dollar and per share amounts, adjusted for the dollar and per share impact of special items. As discussed below, special items represent certain charges and credits, which management believes are not indicative of Duke Energy's ongoing performance. The most directly comparable GAAP measures for adjusted earnings and adjusted EPS are GAAP Reported Earnings (Loss) and GAAP Reported Earnings (Loss) Per Share, respectively.

Special items included in the periods presented below include the following, which management believes do not reflect ongoing costs:

•Regulatory Matters represents the net impact of charges related to the 2022 Indiana Supreme Court ruling on coal ash.

•Mark-to-Market represents the income statement impact of derivative instruments that do not qualify for hedge accounting or regulatory accounting.

•Workplace and workforce realignment represents costs attributable to business transformation, including long-term real estate strategy changes and workforce realignment.

•Gas Pipeline Investments represents additional exit obligations related to ACP.

Three Months Ended ~~March 31,~~June 30, 2022, as compared to ~~March 31,~~June 30, 2021

GAAP reported EPS was ~~$1.08~~$1.14 for the ~~first~~second quarter of 2022 compared to ~~a $1.25~~$0.96 in the ~~first~~second quarter of 2021. In addition to the drivers below, GAAP reported EPS ~~decreased~~increased primarily due to ~~charges related to~~workplace and workforce realignment costs in the ~~Indiana Supreme Court ruling on coal ash.~~

As discussed above, management also evaluates financial performance based on adjusted EPS. Duke Energy’s first quarter 2022 adjusted EPS was $1.30 compared to $1.26 for the first quarter of 2021. The increase in adjusted EPS was primarily due to higher volumes, partially offset by higher operation and maintenance expense, including storm costs, and lower returns on beprior year~~nefit trusts.~~.

8188


MD&A			DUKE ENERGY

As discussed above, management also evaluates financial performance based on adjusted EPS. Duke Energy’s second quarter 2022 adjusted EPS was $1.14 compared to $1.15 for the second quarter of 2021. The decrease in adjusted EPS was primarily due to higher operation and maintenance expense due to plant outage timing, higher interest expense and the impact of GIC minority interest, partially offset by favorable weather, volumes and positive rate case contributions.

The following table reconciles non-GAAP measures, including adjusted EPS, to their most directly comparable GAAP measures.


		Three Months Ended March 31,									Three Months Ended June 30,
		2022				2021					2022				2021
(in millions, except per share amounts)	(in millions, except per share amounts)	Earnings		EPS		Earnings		EPS		(in millions, except per share amounts)	Earnings		EPS		Earnings		EPS

GAAP Reported Earnings/GAAP Reported EPS	GAAP Reported Earnings/GAAP Reported EPS	$	818	$	1.08	$	953	$	1.25	GAAP Reported Earnings/GAAP Reported EPS	$	893	$	1.14	$	751	$	0.96
Adjustments:	Adjustments:									Adjustments:

Regulatory Matters(a)	Regulatory Matters(a)	173		0.22		—		—		Regulatory Matters(a)	(16)		(0.02)		—		—
Gas Pipeline Investments(b)		—		—		5		0.01
Mark-to-Market(b)										Mark-to-Market(b)	16		0.02		—		—
Workplace and Workforce Realignment(c)										Workplace and Workforce Realignment(c)	—		—		135		0.18
Gas Pipeline Investments(d)										Gas Pipeline Investments(d)	—		—		12		0.01
Adjusted Earnings/Adjusted EPS	Adjusted Earnings/Adjusted EPS	$	991	$	1.30	$	958	$	1.26	Adjusted Earnings/Adjusted EPS	$	893	$	1.14	$	898	$	1.15

(a)Net of ~~tax benefit of $62 million and $22~~$2 million in noncontrolling interests.

(b)Net of tax benefit of $1$5 million.

(c)Net of tax benefit of $40 million.

(d)Net of tax benefit of $4 million.

Six Months Ended June 30, 2022, as compared to June 30, 2021

GAAP Reported EPS was $2.22 for the six months ended June 30, 2022, compared to $2.21 for the six months ended June 30, 2021. In addition to the drivers below, GAAP reported EPS increased due to workplace and workforce realignment costs in the prior year, partially offset by the net impact of charges related to the 2022 Indiana Supreme Court ruling on coal ash.

As discussed above, management also evaluates financial performance based on adjusted EPS. Duke Energy’s adjusted EPS was $2.45 for the six months ended June 30, 2022, compared to $2.41 for the six months ended June 30, 2021. The increase in adjusted EPS was primarily due to higher volumes, positive rate case contributions and favorable weather, partially offset by higher operations and maintenance expense, including storm costs, higher interest expense, the impact of GIC minority interest sale and lower returns on investments.

The following table reconciles non-GAAP measures, including adjusted EPS, to their most directly comparable GAAP measures.


	Six Months Ended June 30,
	2022				2021
(in millions, except per share amounts)	Earnings		EPS		Earnings		EPS
GAAP Reported Earnings/GAAP Reported EPS	$	1,711	$	2.22	$	1,704	$	2.21
Adjustments:
Regulatory Matters(a)	157		0.21		—		—
Mark-to-Market(b)	16		0.02		—		—
Workplace and Workforce Realignment(c)	—		—		135		0.18
Gas Pipeline Investments(d)	—		—		17		0.02
Adjusted Earnings/Adjusted EPS	$	1,884	$	2.45	$	1,856	$	2.41

(a)Net of tax benefit of $80 million and $20 million in noncontrolling interests.

(b)Net of tax benefit of $5 million.

(c)Net of tax benefit of $40 million.

(d)Net of tax benefit of $5 million.

SEGMENT RESULTS

The remaining information presented in this discussion of results of operations is on a GAAP basis. Management evaluates segment performance based on segment income. Segment income is defined as income from continuing operations net of income attributable to noncontrolling interests and preferred stock dividends. Segment income includes intercompany revenues and expenses that are eliminated in the Condensed Consolidated Financial Statements.

Duke Energy's segment structure includes the following segments: Electric Utilities and Infrastructure, Gas Utilities and Infrastructure and Commercial Renewables. The remainder of Duke Energy’s operations is presented as Other. See Note 2 to the Condensed Consolidated Financial Statements, “Business Segments,” for additional information on Duke Energy’s segment structure.


MD&A			SEGMENT RESULTS — ELECTRIC UTILITIES AND INFRASTRUCTURE

Electric Utilities and Infrastructure


		Three Months Ended March 31,			Three Months Ended June 30,								Six Months Ended June 30,
(in millions)	(in millions)		2022			2021		Variance		(in millions)	2022		2021		Variance		2022		2021		Variance
Operating Revenues	Operating Revenues		$	6,002		$	5,281	$	721	Operating Revenues	$	6,135	$	5,335	$	800	$	12,137	$	10,616	$	1,521
Operating Expenses	Operating Expenses									Operating Expenses
Fuel used in electric generation and purchased power	Fuel used in electric generation and purchased power		1,837			1,462		375		Fuel used in electric generation and purchased power	1,991		1,434		557		3,828		2,896		932
Operation, maintenance and other	Operation, maintenance and other		1,426			1,282		144		Operation, maintenance and other	1,328		1,262		66		2,754		2,544		210
Depreciation and amortization	Depreciation and amortization		1,131			1,057		74		Depreciation and amortization	1,110		1,013		97		2,241		2,070		171
Property and other taxes	Property and other taxes		337			311		26		Property and other taxes	331		308		23		668		619		49
Impairment of assets and other charges	Impairment of assets and other charges		214			—		214		Impairment of assets and other charges	(8)		1		(9)		206		1		205
Total operating expenses	Total operating expenses		4,945			4,112		833		Total operating expenses	4,752		4,018		734		9,697		8,130		1,567
Gains on Sales of Other Assets and Other, net	Gains on Sales of Other Assets and Other, net		2			—		2		Gains on Sales of Other Assets and Other, net	3		2		1		5		2		3
Operating Income	Operating Income		1,059			1,169		(110)		Operating Income	1,386		1,319		67		2,445		2,488		(43)
Other Income and Expenses, net	Other Income and Expenses, net		114			104		10		Other Income and Expenses, net	153		97		56		267		201		66
Interest Expense	Interest Expense		376			340		36		Interest Expense	391		361		30		767		701		66
Income Before Income Taxes	Income Before Income Taxes		797			933		(136)		Income Before Income Taxes	1,148		1,055		93		1,945		1,988		(43)
Income Tax Expense	Income Tax Expense		83			113		(30)		Income Tax Expense	158		120		38		241		233		8
Add: Loss Attributable to Noncontrolling Interest			9			—		9
Less: Income Attributable to Noncontrolling Interest										Less: Income Attributable to Noncontrolling Interest	16		—		16		7		—		7
Segment Income	Segment Income		$	723		$	820	$	(97)	Segment Income	$	974	$	935	$	39	$	1,697	$	1,755	$	(58)

Duke Energy Carolinas GWh sales	Duke Energy Carolinas GWh sales		22,549			21,962		587		Duke Energy Carolinas GWh sales	22,022		20,362		1,660		44,571		42,324		2,247
Duke Energy Progress GWh sales	Duke Energy Progress GWh sales		17,969			16,537		1,432		Duke Energy Progress GWh sales	16,915		15,799		1,116		34,884		32,336		2,548
Duke Energy Florida GWh sales	Duke Energy Florida GWh sales		9,902			8,554		1,348		Duke Energy Florida GWh sales	12,340		11,194		1,146		22,242		19,748		2,494
Duke Energy Ohio GWh sales	Duke Energy Ohio GWh sales		5,997			6,004		(7)		Duke Energy Ohio GWh sales	5,564		5,738		(174)		11,561		11,742		(181)
Duke Energy Indiana GWh sales	Duke Energy Indiana GWh sales		7,950			7,726		224		Duke Energy Indiana GWh sales	7,644		7,366		278		15,594		15,092		502
Total Electric Utilities and Infrastructure GWh sales	Total Electric Utilities and Infrastructure GWh sales		64,367			60,783		3,584		Total Electric Utilities and Infrastructure GWh sales	64,485		60,459		4,026		128,852		121,242		7,610
Net proportional MW capacity in operation	Net proportional MW capacity in operation		49,340			50,026		(686)		Net proportional MW capacity in operation							49,459		49,749		(290)

Three Months Ended ~~March 31,~~June 30, 2022, as compared to ~~March 31,~~June 30, 2021

Electric Utilities and Infrastructure’s higher segment income is due to favorable weather, favorable retail sales volumes, and a favorable spent nuclear fuel storage settlement with the Department of Energy, partially offset by higher depreciation. The following is a detailed discussion of the variance drivers by line item.

Operating Revenues. The variance was driven primarily by:

•a $459 million increase in fuel revenues primarily due to higher fuel prices and retail sales volumes;

•a $108 million increase in retail base rate pricing due to general rate cases in North Carolina, net of rider impacts as well as multiyear rate adjustments in Florida;

•a $91 million increase in retail sales due to favorable weather in the current year;

•a $47 million increase in wholesale revenues primarily due to higher capacity volumes; and

•a $28 million increase in weather-normal retail sales volumes.

Operating Expenses. The variance was driven primarily by:

•a $557 million increase in fuel used in electric generation and purchased power due to higher fuel prices and volumes from customer demand;

•a $97 million increase in depreciation and amortization primarily due to higher plant in service and resolution of prior year rate cases;

•a $66 million increase in operation, maintenance and other primarily driven by higher outage and maintenance costs; and

•a $23 million increase in property and other taxes primarily due to higher property taxes as well as higher revenue related taxes.

Other Income and Expenses, net. The increase is primarily due to a 2022 settlement with the Department of Energy over spent nuclear fuel storage and higher AFUDC equity.

Interest Expense. The variance was primarily driven by interest expense on excess deferred tax liabilities and higher outstanding debt.


MD&A			SEGMENT RESULTS — ELECTRIC UTILITIES AND INFRASTRUCTURE

Income Tax Expense.The increase in tax expense was primarily due to an increase in pretax income and a decrease in the amortization of excess deferred taxes. The ETRs for the three months ended June 30, 2022, and 2021, were 13.8% and 11.4%, respectively. The increase in the ETR was primarily due to a decrease in the amortization of excess deferred taxes.

Six Months Ended June 30, 2022, as compared to June 30, 2021

Electric Utilities and Infrastructure’s lower segment income is due to the Indiana Supreme Court ruling on recovery of certain coal ash costs and higher storm costs, partially offset by higher retail sales volumes. The following is a detailed discussion of the variance drivers by line item.


~~MD&A~~			~~SEGMENT RESULTS — ELECTRIC UTILITIES AND INFRASTRUCTURE~~

Operating Revenues. The variance was driven primarily by:

•a ~~$266~~$759 million increase in fuel revenues primarily due to higher fuel prices and retail sales volumes;

•a ~~$243~~$271 million increase in weather-normal retail sales volumes;

•a ~~$126~~$234 million increase in retail base rate pricing due to general rate cases in North Carolina, net of rider impacts as well as multiyear rate adjustments in Florida;

•an $82 million increase in retail sales due to favorable weather compared to prior year;

•an $81 million increase in rider revenues primarily due to higher sales volumes; and

•a ~~$46~~$77 million increase in wholesale revenues primarily due to higher capacity volumes.

Partially offset by

•a ~~$46~~$53 million decrease due to the Indiana Supreme Court ruling on recovery of certain coal ash costs.

Operating Expenses. The variance was driven primarily by:

•a ~~$375~~$932 million increase in fuel used in electric generation and purchased power due to higher fuel prices and volumes from customer demand;

•a ~~$214~~$210 million increase in operation, maintenance and other primarily driven by higher storm costs and higher outage and maintenance costs;

•a $205 million increase in impairment of assets and other charges primarily due to the Indiana Supreme Court ruling on recovery of certain coal ash costs;

•a ~~$144 million increase in operation, maintenance and other primarily driven by higher storm costs and higher outage and maintenance costs;~~

•~~a $74~~$171 million increase in depreciation and amortization primarily due to higher plant in service and resolution of prior year rate cases, partially offset by lower depreciation related to the extension of the lives of nuclear facilities; and

•a ~~$26~~$49 million increase in property and other taxes primarily due to higher ~~payroll~~property taxes ~~due to CARES Act employee retention credits in the prior year, increased property tax~~ as well as higher revenue related taxes.

Other Income and Expenses, net. The increase is primarily due to a 2022 settlement with the Department of Energy over spent nuclear fuel storage and higher AFUDC equity.

Interest Expense. The variance was primarily driven by interest expense on excess deferred tax ~~liabilities.~~liabilities and higher outstanding debt.

Income Tax Expense. T~~The decrease~~he increase in tax expense was ~~primarily~~primarily due to a decrease in the amortization of excess deferred taxes, partially offset by a decrease in pretax income. The ETRs for the ~~three~~six months ended ~~March 31,~~June 30, 2022, and 2021, were ~~10.4%~~12.4% and ~~12.1~~%11.7%, respectively. The ~~decrease~~increase in the ETR was primarily due to a decrease in the amortization of excess deferred ~~taxes in relation to lower pretax income.~~taxes.


MD&A			SEGMENT RESULTS — GAS UTILITIES AND INFRASTRUCTURE

Gas Utilities and Infrastructure


		Three Months Ended March 31,			Three Months Ended June 30,								Six Months Ended June 30,
(in millions)	(in millions)		2022			2021		Variance		(in millions)	2022		2021		Variance		2022		2021		Variance
Operating Revenues	Operating Revenues		$	1,032		$	775	$	257	Operating Revenues	$	453	$	327	$	126	$	1,485	$	1,102	$	383
Operating Expenses	Operating Expenses									Operating Expenses
Cost of natural gas	Cost of natural gas		481			276		205		Cost of natural gas	189		79		110		670		355		315
Operation, maintenance and other	Operation, maintenance and other		182			102		80		Operation, maintenance and other	113		98		15		295		200		95
Depreciation and amortization	Depreciation and amortization		79			68		11		Depreciation and amortization	82		74		8		161		142		19
Property and other taxes	Property and other taxes		41			35		6		Property and other taxes	33		27		6		74		62		12

Total operating expenses	Total operating expenses		783			481		302		Total operating expenses	417		278		139		1,200		759		441

Gains on Sales of Other Assets and Other, net										Gains on Sales of Other Assets and Other, net	4		—		4		4		—		4
Operating Income	Operating Income		249			294		(45)		Operating Income	40		49		(9)		289		343		(54)

Other Income and Expenses, Net	Other Income and Expenses, Net		17			17		—		Other Income and Expenses, Net	19		10		9		36		27		9
Interest Expense	Interest Expense		40			33		7		Interest Expense	42		35		7		82		68		14
Income Before Income Taxes	Income Before Income Taxes		226			278		(52)		Income Before Income Taxes	17		24		(7)		243		302		(59)
Income Tax (Benefit) Expense	Income Tax (Benefit) Expense		(28)			33		(61)		Income Tax (Benefit) Expense	(2)		7		(9)		(30)		40		(70)

Segment Income	Segment Income		$	254		$	245	$	9	Segment Income	$	19	$	17	$	2	$	273	$	262	$	11

Piedmont LDC throughput (dekatherms)	Piedmont LDC throughput (dekatherms)		180,187,101			149,626,582		30,560,519		Piedmont LDC throughput (dekatherms)	126,530,274		106,034,615		20,495,659		306,717,375		255,661,197		51,056,178
Duke Energy Midwest LDC throughput (Mcf)	Duke Energy Midwest LDC throughput (Mcf)		37,246,072			37,109,003		137,069		Duke Energy Midwest LDC throughput (Mcf)	16,531,986		14,842,906		1,689,080		53,762,623		51,951,909		1,810,714

Three Months Ended ~~March 31,~~June 30, 2022, as compared to ~~March 31,~~June 30, 2021

Gas Utilities and Infrastructure’s results were impacted primarily by margin ~~growth.~~growth and certain favorable tax credits, partially offset by higher operation and maintenance costs. The following is a detailed discussion of the variance drivers by line item.

Operating Revenues.The variance was driven primarily by:

•a $110 million increase due to higher natural gas costs passed through to customers and increased off-system sales natural gas costs; and

•a $7 million increase due to base rate increases.

Operating Expenses.The variance was driven primarily by:

•a $110 million increase due to higher natural gas costs passed through to customers and increased off-system sales natural gas costs; and

•a $15 million increase in operations, maintenance and other primarily due to higher costs for natural gas pipeline safety and integrity work, labor and benefits, customer repair plan program, and material and security purchases.

Income Tax Benefit. The decrease in tax expense was primarily due to certain favorable tax credits and an increase in the amortization of excess deferred taxes.The ETRs for the three months ended June 30, 2022, and 2021, were (11.8)% and 29.2%, respectively. The decrease in the ETR was primarily due to certain favorable tax credits and an increase in the amortization of excess deferred taxes.

Six Months Ended June 30, 2022, as compared to June 30, 2021

Gas Utilities and Infrastructure’s results were impacted primarily by margin growth partially offset by higher operation and maintenance costs. The following is a detailed discussion of the variance drivers by line item.

Operating Revenues.The variance was driven primarily by:

•a $315 million increase due to higher natural gas costs passed through to customers and increased off-system sales natural gas costs, partially offset by lower residential volumes;

•a $41 million increase due to base rate increases;

•a $15 million increase due to rider revenues related to Ohio Capital Expenditure Program (CEP); and

•a $7 million increase due to customer growth.

Partially offset by:

•a $15 million decrease due to the MGP settlement.


MD&A			SEGMENT RESULTS — GAS UTILITIES AND INFRASTRUCTURE

Operating ~~Revenues.~~Expenses. The variance was driven primarily by:

•a ~~$205~~$315 million increase due to higher natural gas costs passed through to customers and increased off-system sales natural gas costs, partially offset by lower residential volumes;

•a ~~$35 million increase due to base rate increases;~~

•~~a $7 million increase due to rider revenues related to Ohio Capital Expenditure Program (CEP); and~~

•~~a $6 million increase due to customer growth.~~

~~Partially offset by:~~

•~~a $15 million decrease due to the MGP settlement.~~

~~Operating Expenses.The variance was driven primarily by:~~

•~~a $205~~$95 million increase in ~~cost of natural gas due to higher natural gas costs passed through to customers and increased off-system sales natural gas costs, partially offset by lower residential volumes;~~

•~~an $80 million increase in operation,~~operations, maintenance and other primarily due to the MGP ~~settlement;~~settlement and higher costs for natural gas pipeline safety and integrity work, labor and benefits, customer repair plan program, and material and security purchases;

•~~an $11~~a $19 million increase in depreciation and amortization due to additional plant in service and lower CEP deferrals; and

•a $12 million increase in property and other taxes due to lower CEP deferrals.

Interest Expense. The increase was primarily due to lower AFUDC debt income and higher outstanding debt.

Income Tax Benefit.The decrease in tax expense was primarily due to an increase in the amortization of excess deferred taxes related to the Ohio MGP Settlement and a decrease in pretax income.The ETRs for the ~~three~~six months ended ~~March 31,~~June 30, 2022, and 2021, were ~~-12.4%~~(12.3)% and ~~11.9%~~13.2%, respectively. The decrease in the ETR was primarily due to an increase in the amortization of excess deferred taxes related to the Ohio MGP Settlement.

Commercial Renewables


		Three Months Ended March 31,			Three Months Ended June 30,								Six Months Ended June 30,
(in millions)	(in millions)		2022			2021		Variance		(in millions)	2022		2021		Variance		2022		2021		Variance
Operating Revenues	Operating Revenues		$	121		$	119	$	2	Operating Revenues	$	121	$	119	$	2	$	242	$	238	$	4
Operating Expenses	Operating Expenses									Operating Expenses
Operation, maintenance and other	Operation, maintenance and other		82			72		10		Operation, maintenance and other	82		78		4		164		150		14
Depreciation and amortization	Depreciation and amortization		60			53		7		Depreciation and amortization	60		56		4		120		109		11
Property and other taxes	Property and other taxes		10			9		1		Property and other taxes	10		9		1		20		18		2

Total operating expenses	Total operating expenses		152			134		18		Total operating expenses	152		143		9		304		277		27
Losses on Sales of Other Assets and Other, net	Losses on Sales of Other Assets and Other, net		(1)			—		(1)		Losses on Sales of Other Assets and Other, net	—		—		—		(1)		—		(1)
Operating Loss	Operating Loss		(32)			(15)		(17)		Operating Loss	(31)		(24)		(7)		(63)		(39)		(24)
Other Income and Expenses, net	Other Income and Expenses, net		—			(25)		25		Other Income and Expenses, net	—		3		(3)		—		(22)		22
Interest Expense	Interest Expense		18			13		5		Interest Expense	19		20		(1)		37		33		4
Loss Before Income Taxes	Loss Before Income Taxes		(50)			(53)		3		Loss Before Income Taxes	(50)		(41)		(9)		(100)		(94)		(6)
Income Tax Benefit	Income Tax Benefit		(33)			(29)		(4)		Income Tax Benefit	(36)		(21)		(15)		(69)		(50)		(19)
Add: Loss Attributable to Noncontrolling Interests	Add: Loss Attributable to Noncontrolling Interests		28			51		(23)		Add: Loss Attributable to Noncontrolling Interests	44		67		(23)		72		118		(46)
Segment Income	Segment Income		$	11		$	27	$	(16)	Segment Income	$	30	$	47	$	(17)	$	41	$	74	$	(33)

Renewable plant production, GWh	Renewable plant production, GWh		2,988			2,588		400		Renewable plant production, GWh	3,430		2,787		643		6,418		5,375		1,043
Net proportional MW capacity in operation(a)	Net proportional MW capacity in operation(a)		4,753			4,294		459		Net proportional MW capacity in operation(a)							4,759		4,474		285

(a)Certain projects are included in tax equity structures where investors have differing interests in the project's economic attributes. One hundred percent of the tax equity project's capacity is included in the table above.

Three Months Ended ~~March 31,~~June 30, 2022, as compared to ~~March 31,~~June 30, 2021

Commercial Renewables' results were unfavorable to prior year primarily driven by fewer project investments financed by tax equity being placed into service in the current year and higher operating expenses from projects placed in service since the prior year.

Operating Expenses.The variance was primarily driven by an $11 million increase for higher operating expenses, depreciation, property tax expense, and other development costs from the growth of new projects, partially offset by $2 million decrease for lower operating expenses attributed to maintenance and other operating expenses.

Income Tax Benefit. The increase in the tax benefit was primarily due to an increase in production tax credits generated and a decrease in taxes associated with tax equity investments.

Loss Attributable to Noncontrolling Interests. The variance was driven by a decrease for fewer projects placed in service financed with tax equity in the current year and a net decrease in losses allocated to tax equity members from existing tax equity structures.

Six Months Ended June 30, 2022, as compared to June 30, 2021

Commercial Renewables' results were unfavorable primarily driven by fewer project investments financed by tax equity being placed into service in the current year and higher operating expenses ~~for~~from projects placed in service since the prior year offset by the impacts for losses experienced in the prior year from Texas Storm Uri.

Operating Expenses. The variance was primarily driven by ~~a $14 million~~an increase for higher operating expenses, depreciation, property tax expense and other development costs from the growth of new ~~projects and a $4 million increase for higher operating expenses attributed to maintenance and other operating expenses.~~projects.

PART I

Other Income and Expenses, net. The increase was primarily due to $29 million of losses experienced in the prior year from Texas Storm Uri offset by ~~approximately $5 million~~a decrease in equity earnings.

~~Interest Expense.~~ ~~The increase is primarily due to a $4 million gain recorded in the prior year for an interest rate swap that did not qualify for hedge accounting.~~


~~MD&A~~			~~SEGMENT RESULTS — COMMERCIAL RENEWABLES~~

Income Tax Benefit. The increase in the tax benefit was primarily due to a decrease in taxes associated with tax equity ~~investments.~~investments and an increase in production tax credits generated.

Loss Attributable to Noncontrolling Interests. The variance was driven by a ~~$23~~$34 million decrease for fewer projects placed in service financed with tax equity in the current year and a $12 million net decrease in losses allocated to tax equity members from existing tax equity structures offset by ~~a $12 million increase for~~ losses experienced in the prior year from Texas Storm Uri.

Other


		Three Months Ended March 31,			Three Months Ended June 30,								Six Months Ended June 30,
(in millions)	(in millions)		2022			2021		Variance		(in millions)	2022		2021		Variance		2022		2021		Variance
Operating Revenues	Operating Revenues		$	30		$	26	$	4	Operating Revenues	$	30	$	27	$	3	$	60	$	53	$	7

Operating Expenses	Operating Expenses		33			28		5		Operating Expenses	16		208		(192)		49		236		(187)
Gains on Sales of Other Assets and Other, net	Gains on Sales of Other Assets and Other, net		1			—		1		Gains on Sales of Other Assets and Other, net	—		—		—		1		—		1
Operating Loss			(2)			(2)		—
Operating Income (Loss)										Operating Income (Loss)	14		(181)		195		12		(183)		195
Other Income and Expenses, net	Other Income and Expenses, net		(6)			21		(27)		Other Income and Expenses, net	(7)		32		(39)		(13)		53		(66)
Interest Expense	Interest Expense		159			151		8		Interest Expense	165		156		9		324		307		17
Loss Before Income Taxes	Loss Before Income Taxes		(167)			(132)		(35)		Loss Before Income Taxes	(158)		(305)		147		(325)		(437)		112
Income Tax Benefit	Income Tax Benefit		(36)			(32)		(4)		Income Tax Benefit	(43)		(71)		28		(79)		(103)		24

Less: Income Attributable to Noncontrolling Interests										Less: Income Attributable to Noncontrolling Interests	1		—		1		1		—		1
Less: Preferred Dividends	Less: Preferred Dividends		39			39		—		Less: Preferred Dividends	14		14		—		53		53		—
Net Loss	Net Loss		$	(170)		$	(139)	$	(31)	Net Loss	$	(130)	$	(248)	$	118	$	(300)	$	(387)	$	87

Three Months Ended ~~March 31,~~June 30, 2022, as compared to ~~March 31,~~June 30, 2021

The ~~higher~~lower net loss was driven by prior year asset impairments to optimize the company's real estate portfolio and reduce office space as parts of the business move to a hybrid and remote workforce strategy and by higher equity earnings from the NMC investment, partially offset by lower return on investments that fund certain employee benefit obligations.

Operating Expenses. The decrease was primarily driven by prior year asset impairments to optimize the company's real estate portfolio and ~~higher interest expense~~reduce office space as parts of the business move to a hybrid and remote workforce strategy.

Other Income and Expenses, net. The variance was primarily due to lower return on investments that fund certain employee benefit obligations partially offset by higher equity earnings from the NMC investment.

Interest Expense. The variance was primarily due to higher interest rates on commercial paper and higher outstanding long-term debt.

Income Tax Benefit. The decrease in the tax benefit was primarily due to a decrease in pretax losses. The ETRs for the three months ended June 30, 2022, and 2021, were 27.2% and 23.3%, respectively. The increase in the ETR was primarily due to higher equity earnings from the NMC investment.

Six Months Ended June 30, 2022, as compared to June 30, 2021

The lower net loss was driven by prior year asset impairments to optimize the company's real estate portfolio and reduce office space as parts of the business move to a hybrid and remote workforce strategy, partially offset by lower return on investments that fund certain employee benefit obligations.

Operating Expenses. The decrease was primarily driven by prior year asset impairments to optimize the company's real estate portfolio and reduce office space as parts of the business move to a hybrid and remote workforce strategy.

Interest Expense. The variance was primarily due to higher outstanding long-term ~~debt.~~debt and higher interest rates on commercial paper.

Income Tax Benefit. The ~~increase~~decrease in the tax benefit was primarily due to ~~an increase~~a decrease in pretax losses, partially offset by unfavorable tax impacts related to lower investment returns on certain employee benefit obligations. The ETRs for the three months ended March 31, 2022, and 2021, were 21.6% and 24.2%, respectively. The decrease in the ETR was primarily due to unfavorable tax impacts related to lower investment returns on certain employee benefit obligations.losses.

~~DUKE ENERGY CAROLINAS~~

~~Results of Operations~~

Three Months Ended March 31,
(in millions) 2022 2021 Variance
Operating Revenues $ 1,888 $ 1,716 $ 172
Operating Expenses
Fuel used in electric generation and purchased power 448 422 26
Operation, maintenance and other 512 441 71
Depreciation and amortization 379 359 20
Property and other taxes 93 83 10
Impairment of assets and other charges 3 — 3
Total operating expenses 1,435 1,305 130
Operating Income 453 411 42
Other Income and Expenses, net 55 48 7
Interest Expense 141 124 17
Income Before Income Taxes 367 335 32
Income Tax Expense 27 23 4
Net Income $ 340 $ 312 $ 28

8594


MD&A			DUKE ENERGY CAROLINAS

DUKE ENERGY CAROLINAS

Results of Operations


	Six Months Ended June 30,
(in millions)	2022		2021		Variance
Operating Revenues	$	3,669	$	3,326	$	343
Operating Expenses
Fuel used in electric generation and purchased power	879		766		113
Operation, maintenance and other	974		876		98
Depreciation and amortization	763		722		41
Property and other taxes	170		157		13
Impairment of assets and other charges	(9)		75		(84)
Total operating expenses	2,777		2,596		181
Gains on Sales of Other Assets and Other, net	—		2		(2)
Operating Income	892		732		160
Other Income and Expenses, net	113		92		21
Interest Expense	284		263		21
Income Before Income Taxes	721		561		160
Income Tax Expense	53		24		29
Net Income	$	668	$	537	$	131

The following table shows the percent changes in GWh sales and average number of customers. The percentages for retail customer classes represent billed sales only. Total sales includes billed and unbilled retail sales and wholesale sales to incorporated municipalities, public and private utilities and power marketers. Amounts are not weather-normalized.


Increase (Decrease) over prior year	2022
Residential sales	~~(3.6)~~(0.4)	%
General service sales	~~4.2~~7.1	%
Industrial sales	~~4.7~~8.1	%
Wholesale power sales	~~(4.6)~~(1.8)	%
Joint dispatch sales	~~(30.0)~~(50.6)	%
Total sales	~~2.7~~5.3	%
Average number of customers	~~2.0~~1.9	%

~~Three~~Six Months Ended ~~March 31,~~June 30, 2022, as compared to ~~March 31,~~June 30, 2021

Operating Revenues. The variance was driven primarily by:

•a ~~$99~~$150 million increase in weather-normal retail sales volumes;

•~~a $31~~an $85 million increase in fuel revenues due to higher fuel prices and weather-normal retail sales volumes in the current year; ~~and~~

•a ~~$20~~$36 million increase due to higher pricing from the North Carolina retail rate case, net of a return of EDIT to ~~customers.~~customers; and

•a $32 million increase in rider revenues primarily due to energy efficiency, storm securitization, and competitive procurement of renewable energy programs.

Operating Expenses. The variance was driven primarily by:

•a ~~$71 million increase in operation, maintenance and other expense primarily due to higher storm restoration costs and higher outage and maintenance costs;~~

•~~a $26~~$113 million increase in fuel used in electric generation and purchased power primarily due to higher natural gas prices and changes in the generation mix, partially offset by the recovery of fuel expenses and lower coal prices;

•a $98 million increase in operation, maintenance and other expense primarily due to higher storm restoration costs and higher outage and maintenance costs; and

•a ~~$20~~$41 million increase in depreciation and amortization primarily due to an increase in assets placed into service, and new depreciation rates associated with the North Carolina rate case, partially offset by the extension of the lives of nuclear facilities.

Partially offset by:

•an $84 million decrease in impairment of assets and other charges due to the prior year optimization of the company's real estate portfolio and reduction of office space as parts of the business move to a hybrid and remote workforce strategy and an adjustment to the South Carolina Supreme Court decision on coal ash.

Other Income and Expenses. The variance was driven by an increase in AFUDC equity due to higher AFUDC base.

Interest Expense. The variance was driven by interest expense on excess deferred tax liabilities.


MD&A			DUKE ENERGY CAROLINAS

Income Tax Expense. The increase in tax expense was primarily due to an increase in pretax income, partially offset by amortization of excess deferred taxes.

PROGRESS ENERGY

Results of Operations


		Three Months Ended March 31,							Six Months Ended June 30,
(in millions)	(in millions)	2022		2021		Variance		(in millions)	2022		2021		Variance
Operating Revenues	Operating Revenues	$	2,992	$	2,505	$	487	Operating Revenues	$	6,206	$	5,184	$	1,022
Operating Expenses	Operating Expenses							Operating Expenses
Fuel used in electric generation and purchased power	Fuel used in electric generation and purchased power	1,064		795		269		Fuel used in electric generation and purchased power	2,322		1,628		694
Operation, maintenance and other	Operation, maintenance and other	645		601		44		Operation, maintenance and other	1,248		1,227		21
Depreciation and amortization	Depreciation and amortization	536		485		51		Depreciation and amortization	1,045		926		119
Property and other taxes	Property and other taxes	152		142		10		Property and other taxes	303		275		28

Impairment of assets and other charges								Impairment of assets and other charges	4		37		(33)
Total operating expenses	Total operating expenses	2,397		2,023		374		Total operating expenses	4,922		4,093		829
Gains on Sales of Other Assets and Other, net	Gains on Sales of Other Assets and Other, net	2		—		2		Gains on Sales of Other Assets and Other, net	3		1		2
Operating Income	Operating Income	597		482		115		Operating Income	1,287		1,092		195
Other Income and Expenses, net	Other Income and Expenses, net	35		43		(8)		Other Income and Expenses, net	105		81		24
Interest Expense	Interest Expense	211		192		19		Interest Expense	419		392		27
Income Before Income Taxes	Income Before Income Taxes	421		333		88		Income Before Income Taxes	973		781		192
Income Tax Expense	Income Tax Expense	67		43		24		Income Tax Expense	160		80		80
Net Income	Net Income	354		290		64		Net Income	813		701		112

Less: Net Income Attributable to Noncontrolling Interests								Less: Net Income Attributable to Noncontrolling Interests	1		—		1
Net Income Attributable to Parent								Net Income Attributable to Parent	$	812	$	701	$	111

~~Three~~Six Months Ended ~~March 31,~~June 30, 2022, as compared to ~~March 31,~~June 30, 2021

Operating Revenues. The variance was driven primarily by:

•a ~~$237~~$610 million increase in fuel cost recovery driven by higher fuel prices and volumes in the current year;

•a ~~$124 million increase in weather-normal retail sales volumes;~~


~~MD&A~~			~~PROGRESS ENERGY~~

•~~a $106~~$198 million increase in retail pricing due to the North Carolina rate case and base rate adjustments at Duke Energy Florida related to annual increases from the 2021 Settlement Agreement and the solar base rate adjustment;

•a $97 million increase in weather-normal retail sales volumes;

•a $36 million increase in retail sales due to favorable weather; and

•a ~~$32~~$23 million increase in wholesale revenues, net of fuel, due to higher capacity ~~volumes.~~volumes at Duke Energy Florida.

Partially offset by:

•a ~~$22~~$43 million decrease in capacity revenue primarily due to accelerated recovery of retired Crystal River coal units in 2021.

Operating Expenses. The variance was driven primarily by:

•a ~~$269~~$694 million increase in fuel used in electric generation and purchased power primarily due to higher demand and higher natural gas prices;

•a ~~$51~~$119 million increase in depreciation and amortization primarily due to increased rates at Duke Energy Florida and higher amortization of deferred coal ash and storm costs at Duke Energy Progress, partially offset by the extension of the lives at nuclear facilities at Duke Energy Progress;

•a $28 million increase in property and other taxes primarily due to an increase in gross receipts taxes at Duke Energy Florida; and

•a ~~$44~~$21 million increase in operation, maintenance and other expense primarily due to higher storm costs at Duke Energy Progress.

Partially offset by:

•a $33 million decrease in impairment of assets and other charges due to the prior year optimization of the company's real estate portfolio and reduction of office space as parts of the business moved to hybrid and remote workforce strategy.

Other Income and Expenses, net. The increase is primarily due to a 2022 settlement with the Department of Energy over spent nuclear fuel storage.

Interest Expense. The variance was driven primarily by interest expense on excess deferred tax liabilities at Duke Energy Progress and higher outstanding ~~debt at Duke Energy Progress.~~debt.


MD&A			PROGRESS ENERGY

Income Tax Expense. The increase in tax expense was primarily due to an increase in pretax income and a decrease in the amortization of excess deferred taxes.

DUKE ENERGY PROGRESS

Results of Operations


		Three Months Ended March 31,							Six Months Ended June 30,
(in millions)	(in millions)	2022		2021		Variance		(in millions)	2022		2021		Variance
Operating Revenues	Operating Revenues	$	1,632	$	1,401	$	231	Operating Revenues	$	3,213	$	2,750	$	463
Operating Expenses	Operating Expenses							Operating Expenses
Fuel used in electric generation and purchased power	Fuel used in electric generation and purchased power	574		436		138		Fuel used in electric generation and purchased power	1,167		845		322
Operation, maintenance and other	Operation, maintenance and other	391		357		34		Operation, maintenance and other	751		724		27
Depreciation and amortization	Depreciation and amortization	306		285		21		Depreciation and amortization	577		521		56
Property and other taxes	Property and other taxes	49		49		—		Property and other taxes	90		90		—

Impairment of assets and other charges								Impairment of assets and other charges	4		18		(14)
Total operating expenses	Total operating expenses	1,320		1,127		193		Total operating expenses	2,589		2,198		391
Gains on Sales of Other Assets and Other, net	Gains on Sales of Other Assets and Other, net	1		—		1		Gains on Sales of Other Assets and Other, net	1		1		—
Operating Income	Operating Income	313		274		39		Operating Income	625		553		72
Other Income and Expenses, net	Other Income and Expenses, net	22		24		(2)		Other Income and Expenses, net	54		44		10
Interest Expense	Interest Expense	85		69		16		Interest Expense	175		147		28
Income Before Income Taxes	Income Before Income Taxes	250		229		21		Income Before Income Taxes	504		450		54
Income Tax Expense	Income Tax Expense	35		19		16		Income Tax Expense	70		25		45
Net Income	Net Income	$	215	$	210	$	5	Net Income	$	434	$	425	$	9


Increase (Decrease) over prior period	2022
Residential sales	~~(4.5)~~(0.9)	%
General service sales	~~10.3~~8.4	%
Industrial sales	~~27.8~~16.3	%
Wholesale power sales	~~1.0~~2.8	%
Joint dispatch sales	~~51.4~~61.4	%
Total sales	~~8.7~~7.9	%
Average number of customers	2.0	%

~~Three~~Six Months Ended ~~March 31,~~June 30, 2022, as compared to ~~March 31,~~June 30, 2021

Operating Revenues. The variance was driven primarily by:

•a ~~$120~~$291 million increase in fuel ~~cost recovery driven by~~revenues due to higher fuel prices and retail sales volumes in the current year;

•a ~~$56~~$111 million increase due to higher pricing from the North Carolina retail rate case, net of a return of EDIT to customers;


~~MD&A~~			~~DUKE ENERGY PROGRESS~~

•a ~~$33~~$19 million increase in weather-normal retail sales ~~volumes in the current year;~~volumes; and

•a ~~$16~~$10 million increase in ~~wholesale revenues, net of fuel,~~retail sales due to ~~higher capacity volumes.~~favorable weather compared to prior year.

Operating Expenses. The variance was driven primarily by:

•a ~~$138~~$322 million increase in fuel used in electric generation and purchased power primarily due to higher natural gas prices and changes in the generation mix, partially offset by the recovery of fuel expenses and lower coal prices;

•a ~~$34 million increase in operation, maintenance and other expense primarily due to higher storm costs; and~~

•~~a $21~~$56 million increase in depreciation and amortization due to higher amortization of deferred coal ash costs and amortization related to deferred storm costs, partially offset by lower depreciation related to the extension of the lives of nuclear ~~facilities.~~facilities; and

•a $27 million increase in operation, maintenance and other expense primarily due to higher storm costs.

Partially offset by:

•a $14 million decrease in impairment of assets and other charges due to the prior year optimization of the company's real estate portfolio and reduction of office space as parts of the business moved to hybrid and remote workforce strategy.

Interest Expense. The variance was driven primarily by interest expense on excess deferred tax liabilities and higher outstanding debt.

Income Tax Expense. The increase in tax expense was primarily due to an increase in pretax income and a decrease in the amortization of excess deferred taxes.


MD&A			DUKE ENERGY FLORIDA

DUKE ENERGY FLORIDA

Results of Operations


		Three Months Ended March 31,							Six Months Ended June 30,
(in millions)	(in millions)	2022		2021		Variance		(in millions)	2022		2021		Variance
Operating Revenues	Operating Revenues	$	1,355	$	1,101	$	254	Operating Revenues	$	2,983	$	2,426	$	557
Operating Expenses	Operating Expenses							Operating Expenses
Fuel used in electric generation and purchased power	Fuel used in electric generation and purchased power	490		359		131		Fuel used in electric generation and purchased power	1,155		783		372
Operation, maintenance and other	Operation, maintenance and other	249		242		7		Operation, maintenance and other	490		497		(7)
Depreciation and amortization	Depreciation and amortization	231		200		31		Depreciation and amortization	468		405		63
Property and other taxes	Property and other taxes	103		93		10		Property and other taxes	212		185		27

Impairment of assets and other charges								Impairment of assets and other charges	—		19		(19)
Total operating expenses	Total operating expenses	1,073		894		179		Total operating expenses	2,325		1,889		436
Gains on Sales of Other Assets and Other, net	Gains on Sales of Other Assets and Other, net	1		—		1		Gains on Sales of Other Assets and Other, net	2		—		2
Operating Income	Operating Income	283		207		76		Operating Income	660		537		123
Other Income and Expenses, net	Other Income and Expenses, net	15		18		(3)		Other Income and Expenses, net	55		36		19
Interest Expense	Interest Expense	84		80		4		Interest Expense	174		160		14
Income Before Income Taxes	Income Before Income Taxes	214		145		69		Income Before Income Taxes	541		413		128
Income Tax Expense	Income Tax Expense	43		28		15		Income Tax Expense	109		79		30
Net Income	Net Income	$	171	$	117	$	54	Net Income	$	432	$	334	$	98

The following table shows the percent changes in GWh sales and average number of customers. The percentages for retail customer classes represent billed sales only. Wholesale power sales include both billed and unbilled sales. Total sales includes billed and unbilled retail sales and wholesale sales to incorporated municipalities, public and private utilities and power marketers. Amounts are not weather-normalized.


Increase (Decrease) over prior period	2022
Residential sales	~~0.9~~2.1	%
General service sales	4.0	%
Industrial sales	~~(0.9)~~6.2	%
Wholesale and other	~~77.4~~63.3	%
Total sales	~~15.8~~12.6	%
Average number of customers	~~1.9~~1.8	%

~~Three~~Six Months Ended ~~March 31,~~June 30, 2022, as compared to ~~March 31,~~June 30, 2021

Operating Revenues. The variance was driven primarily by:

•a ~~$117~~$319 million increase in fuel revenue primarily due to higher retail sales volumes and a higher fuel rate in the current year in response to an increase in natural gas prices;

•~~a $91 million increase in weather-normal retail sales volumes;~~

•~~a $50~~an $87 million increase in retail pricing due to base rate adjustments related to annual increases from the 2021 Settlement Agreement and the solar base rate adjustment;

•a $78 million increase in weather-normal retail sales volumes;

•a $37 million increase in rider revenues primarily due to increased Storm Protection Plan rider revenue driven by higher debt and equity returns from increased capital expenditures in the current year;

•a $26 million increase in retail sales due to favorable weather in the current year; and

•a ~~$16~~$23 million increase in wholesale power revenues, net of fuel, primarily due to higher capacity revenues and bulk power sales.

Partially offset by:

•a ~~$22~~$43 million decrease in capacity revenue primarily due to accelerated recovery of the retired coal units Crystal River 1 and 2 in 2021.

Operating Expenses. The variance was driven primarily by:

•a $372 million increase in fuel used in electric generation and purchased power primarily due to higher natural gas prices;

•a $63 million increase in depreciation and amortization primarily due to an increase in depreciation rates starting in January 2022; and

•a $27 million increase in property and other taxes primarily due to an increase in gross receipts taxes.

Partially offset by:

•a $19 million decrease in impairment of assets and other charges due to the prior year optimization of the company's real estate portfolio and reduction of office space as parts of the business moved to hybrid and remote workforce strategy.


MD&A			DUKE ENERGY FLORIDA

~~Operating Expenses.~~Other Income and Expense, net. The ~~variance was driven~~increase is primarily ~~by:~~due to a 2022 settlement with the Department of Energy over spent nuclear fuel storage.

•Interest Expense.~~a $131 million~~ The increase in ~~fuel used in electric generation and purchased power~~interest expense was primarily due to higher ~~natural gas prices;~~

•~~a $31 million increase in depreciation and amortization primarily due to an increase in depreciation rates starting in January 2022; and~~

•~~a $10 million increase in property and other taxes primarily due to an increase in gross receipts taxes.~~outstanding debt.

Income Tax Expense. The increase in tax expense was primarily due to an increase in pretax income.

DUKE ENERGY OHIO

Results of Operations


		Three Months Ended March 31,							Six Months Ended June 30,
(in millions)	(in millions)	2022		2021		Variance		(in millions)	2022		2021		Variance
Operating Revenues	Operating Revenues							Operating Revenues
Regulated electric	Regulated electric	$	412	$	363	$	49	Regulated electric	$	813	$	706	$	107
Regulated natural gas	Regulated natural gas	226		169		57		Regulated natural gas	370		282		88

Total operating revenues	Total operating revenues	638		532		106		Total operating revenues	1,183		988		195
Operating Expenses	Operating Expenses							Operating Expenses
Fuel used in electric generation and purchased power	Fuel used in electric generation and purchased power	127		82		45		Fuel used in electric generation and purchased power	254		175		79

Cost of natural gas	Cost of natural gas	107		51		56		Cost of natural gas	153		67		86
Operation, maintenance and other	Operation, maintenance and other	178		108		70		Operation, maintenance and other	287		219		68
Depreciation and amortization	Depreciation and amortization	80		74		6		Depreciation and amortization	163		149		14
Property and other taxes	Property and other taxes	101		92		9		Property and other taxes	193		175		18

Impairment of assets and other charges								Impairment of assets and other charges	—		5		(5)
Total operating expenses	Total operating expenses	593		407		186		Total operating expenses	1,050		790		260

Gains on Sales of Other Assets and Other, net								Gains on Sales of Other Assets and Other, net	1		—		1
Operating Income	Operating Income	45		125		(80)		Operating Income	134		198		(64)
Other Income and Expenses, net	Other Income and Expenses, net	6		5		1		Other Income and Expenses, net	12		10		2
Interest Expense	Interest Expense	30		25		5		Interest Expense	60		53		7
Income Before Income Taxes	Income Before Income Taxes	21		105		(84)		Income Before Income Taxes	86		155		(69)
Income Tax (Benefit) Expense	Income Tax (Benefit) Expense	(56)		14		(70)		Income Tax (Benefit) Expense	(47)		25		(72)

Net Income	Net Income	$	77	$	91	$	(14)	Net Income	$	133	$	130	$	3

The following table shows the percent changes in GWh sales of electricity, dekatherms of natural gas delivered and average number of electric and natural gas customers. The percentages for retail customer classes represent billed sales only. Total sales includes billed and unbilled retail sales and wholesale sales to incorporated municipalities, public and private utilities and power marketers. Amounts are not weather-normalized.


		Electric		Natural Gas			Electric		Natural Gas
Increase (Decrease) over prior year	Increase (Decrease) over prior year	2022				Increase (Decrease) over prior year	2022
Residential sales	Residential sales	(4.9)	%	1.5	%	Residential sales	0.2	%	5.4	%
General service sales	General service sales	(1.0)	%	1.0	%	General service sales	(9.7)	%	6.0	%
Industrial sales	Industrial sales	(2.9)	%	(2.3)	%	Industrial sales	(16.5)	%	5.7	%
Wholesale electric power sales	Wholesale electric power sales	(19.0)	%	n/a		Wholesale electric power sales	(18.5)	%	n/a
Other natural gas sales	Other natural gas sales	n/a		(2.8)	%	Other natural gas sales	n/a		(4.6)	%
Total sales	Total sales	(0.1)	%	0.4	%	Total sales	(1.5)	%	3.5	%
Average number of customers	Average number of customers	1.0	%	0.8	%	Average number of customers	1.2	%	1.7	%

~~Three~~Six Months Ended ~~March 31,~~June 30, 2022, as compared to ~~March 31,~~June 30, 2021

Operating Revenues. The variance was driven primarily by:

•a ~~$93~~$139 million increase in fuel related revenues primarily due to higher natural gas prices and increased natural gas volumes;

•a ~~$10~~$21 million increase in other electric revenues primarily due to Distribution Decoupling rider adjustments recorded in 2021;

•an $18 million increase in retail revenue riders, primarily due to the Ohio ~~Capital Expenditure Program (CEP),~~CEP, Distribution Capital Investment Rider (DCI), excise tax riders as a result of increased revenue and Kentucky Gas Weather Normalization rider, partially offset by decreases in Kentucky Environmental Surcharge Mechanism and the Ohio Tax Cuts and Jobs Act rider;;

•a ~~$9 million increase in weather-normal retail sales volumes;~~

•~~a $6~~$13 million increase in revenues related to OVEC collections and OVEC sales into PJM; and

•~~a $5~~an $8 million increase in PJM transmission revenues as a result of increased capital spend.

Partially offset by:

•a $15 million decrease due to the MGP settlement.

8999


MD&A			DUKE ENERGY OHIO

Operating Expenses. The variance was driven primarily by:

•a ~~$101~~$165 million increase in fuel expense primarily driven by higher retail prices and increased volumes for natural gas and purchased power;

•a ~~$70~~$68 million increase in operation, maintenance and other expense primarily due to the MGP settlement and higher storm costs;

•~~a $9~~an $18 million increase in property and other taxes primarily due to increased plant in service, higher kilowatt and natural gas distribution taxes due to increased usage and a lower Network Integration Transmission Service tax ~~deferral;~~deferral partially offset by Sales and Use Tax and the Ohio Kilowatt Tax; and

•a $6$14 million increase in depreciation and amortization primarily driven by lower CEP deferrals and an increase in distribution plant in service.

Income Tax Benefit. The decrease in tax expense was primarily due to an increase in the amortization of excess deferred taxes related to the MGP Settlement and a decrease in pretax income.

DUKE ENERGY INDIANA

Results of Operations


		Three Months Ended March 31,							Six Months Ended June 30,
(in millions)	(in millions)	2022		2021		Variance		(in millions)	2022		2021		Variance
Operating Revenues	Operating Revenues	$	822	$	745	$	77	Operating Revenues	$	1,740	$	1,480	$	260
Operating Expenses	Operating Expenses							Operating Expenses
Fuel used in electric generation and purchased power	Fuel used in electric generation and purchased power	319		217		102		Fuel used in electric generation and purchased power	678		418		260
Operation, maintenance and other	Operation, maintenance and other	192		178		14		Operation, maintenance and other	374		370		4
Depreciation and amortization	Depreciation and amortization	156		152		4		Depreciation and amortization	311		304		7
Property and other taxes	Property and other taxes	25		21		4		Property and other taxes	47		41		6
Impairment of assets and other charges	Impairment of assets and other charges	211		—		211		Impairment of assets and other charges	211		8		203
Total operating expenses	Total operating expenses	903		568		335		Total operating expenses	1,621		1,141		480

Operating (Loss) Income		(81)		177		(258)
Losses on Sales of Other Assets and Other, net								Losses on Sales of Other Assets and Other, net	—		(1)		1
Operating Income								Operating Income	119		338		(219)
Other Income and Expenses, net	Other Income and Expenses, net	10		9		1		Other Income and Expenses, net	18		19		(1)
Interest Expense	Interest Expense	45		50		(5)		Interest Expense	90		99		(9)
(Loss) Income Before Income Taxes		(116)		136		(252)
Income Before Income Taxes								Income Before Income Taxes	47		258		(211)
Income Tax (Benefit) Expense	Income Tax (Benefit) Expense	(37)		24		(61)		Income Tax (Benefit) Expense	(23)		43		(66)
Net (Loss) Income		$	(79)	$	112	$	(191)
Net Income								Net Income	$	70	$	215	$	(145)


Increase (Decrease) over prior year	2022
Residential sales	~~(3.8)~~0.8	%
General service sales	~~0.3~~4.4	%
Industrial sales	~~(5.3)~~(14.6)	%
Wholesale power sales	~~11.9~~16.6	%
Total sales	~~2.9~~3.3	%
Average number of customers	~~1.3~~1.4	%

~~Three~~Six Months Ended ~~March 31,~~June 30, 2022, as compared to ~~March 31,~~June 30, 2021

Operating Revenues. The variance was driven primarily by:

•a ~~$77~~$221 million increase in fuel revenues primarily due to higher fuel cost recovery driven by ~~customer demand~~retail sales volumes and fuel prices;

•a ~~$16~~$54 million increase in wholesale revenues primarily driven by higher fuel rates and BPM sharing provision;

•an $18 million increase in weather-normal retail sales volumes driven by higher nonresidential customer demand;

•a ~~$14~~$12 million increase ~~in wholesale revenues~~ primarily due to ~~an increase in BPM sharing provision;~~Energy Efficiency and Renewables riders; and

•~~a $9~~an $11 million increase in retail sales due to favorable weather in the current year.

~~Partially offset by:~~

•~~a $46 million decrease due to the Indiana Supreme Court ruling on recovery of certain coal ash costs.~~

90100


MD&A			DUKE ENERGY INDIANA

Partially offset by:

•a $53 million decrease due to the Indiana Supreme Court ruling on recovery of certain coal ash costs.

Operating Expenses. The variance was driven primarily by:

•a ~~$211 million~~ ~~increase in impairment of assets and other charges primarily due~~ ~~to the Indiana Supreme Court ruling on recovery of certain coal ash costs;~~

•~~a $102~~$260 million increase in fuel used in electric generation and purchased power expense primarily due to higher purchased power expense and higher coal and natural gas costs; and

•a ~~$14~~$203 million increase in ~~operation, maintenance~~impairment of assets and other charges primarily due to ~~higher storm costs and employee benefits.~~the Indiana Supreme Court ruling on recovery of certain coal ash costs.

Income Tax Benefit. The decrease in tax expense was primarily due to the change in pretax income and excess deferred income taxes from the coal ash ~~impairment based on the Indiana Supreme Court Opinion.~~impairment.

PIEDMONT

Results of Operations


		Three Months Ended March 31,							Six Months Ended June 30,
(in millions)	(in millions)	2022		2021		Variance		(in millions)	2022		2021		Variance

Operating Revenues	Operating Revenues	$	805	$	606	$	199	Operating Revenues	$	1,115	$	821	$	294
Operating Expenses	Operating Expenses							Operating Expenses
Cost of natural gas	Cost of natural gas	374		225		149		Cost of natural gas	517		288		229
Operation, maintenance and other	Operation, maintenance and other	95		78		17		Operation, maintenance and other	183		154		29
Depreciation and amortization	Depreciation and amortization	54		48		6		Depreciation and amortization	110		99		11
Property and other taxes	Property and other taxes	16		14		2		Property and other taxes	31		28		3

Impairment of assets and other charges								Impairment of assets and other charges	—		5		(5)
Total operating expenses	Total operating expenses	539		365		174		Total operating expenses	841		574		267

Gains on Sales of Other Assets and Other, net								Gains on Sales of Other Assets and Other, net	4		—		4
Operating Income	Operating Income	266		241		25		Operating Income	278		247		31
Other Income and Expenses, net	Other Income and Expenses, net	13		17		(4)		Other Income and Expenses, net	28		35		(7)
Interest Expense	Interest Expense	32		29		3		Interest Expense	66		59		7
Income Before Income Taxes	Income Before Income Taxes	247		229		18		Income Before Income Taxes	240		223		17
Income Tax Expense	Income Tax Expense	33		26		7		Income Tax Expense	27		24		3
Net Income	Net Income	$	214	$	203	$	11	Net Income	$	213	$	199	$	14

The following table shows the percent changes in dekatherms delivered and average number of customers. The percentages for all throughput deliveries represent billed and unbilled sales. Amounts are not weather-normalized.


Increase (Decrease) over prior year	2022
Residential deliveries	~~(4.7)~~(5.0)	%
Commercial deliveries	~~2.9~~0.7	%
Industrial deliveries	~~1.1~~0.8	%
Power generation deliveries	~~45.8~~38.2	%
For resale	(3.9)	%
Total throughput deliveries	~~20.4~~20.0	%
Secondary market volumes	~~18.8~~28.8	%
Average number of customers	~~1.6~~1.5	%

The margin decoupling mechanism adjusts for variations in residential and commercial use per customer, including those due to weather and conservation. The weather normalization adjustment mechanisms mostly offset the impact of weather on bills rendered, but do not ensure full recovery of approved margin during periods when winter weather is significantly warmer or colder than normal.

~~Three~~Six Months Ended ~~March 31,~~June 30, 2022, as compared to ~~March 31,~~June 30, 2021

Operating Revenues. The variance was driven primarily by:

•a ~~$149~~$229 million increase due to higher natural gas costs passed through to customers and increased off-system natural sales gas costs, partially offset by lower volumes billed;

•a $41 million increase due to base rate increases; and

•a $7 million increase due to customer growth.

101


MD&A			PIEDMONT

Operating Expenses.The variance was driven primarily by:

•a $229 million increase due to higher natural gas costs passed through to customers and increased off-system sales natural gas costs, partially offset by lower ~~residential volumes;~~volumes billed;

•a ~~$35~~$29 million increase in operation, maintenance and other due ~~to base rate increases;~~higher costs for natural gas pipeline safety and integrity work, labor and benefits, customer repair plan program, and material and security purchases; and

•~~a $6~~an $11 million increase in depreciation and amortization due to ~~customer growth.~~additional plant in service.

~~Operating Expenses.~~Other Income and Expenses, net. The ~~variance~~decrease was ~~driven~~ primarily ~~by:~~due to lower AFUDC equity income.

•Interest Expense.~~a $149 million~~ The increase was primarily due to lower AFUDC debt income and higher ~~natural gas costs passed through to customers and increased off-system sales natural gas costs, partially offset by lower residential volumes.~~outstanding debt.

Income Tax Expense. The increase in tax expense was primarily due to an increase in pretax ~~income and a decrease in the amortization of excess deferred taxes.~~income.


~~MD&A~~			~~LIQUIDITY AND CAPITAL RESOURCES~~

LIQUIDITY AND CAPITAL RESOURCES

Sources and Uses of Cash

Duke Energy relies primarily upon cash flows from operations, debt and equity issuances and its existing cash and cash equivalents to fund its liquidity and capital requirements. Duke Energy’s capital requirements arise primarily from capital and investment expenditures, repaying long-term debt and paying dividends to shareholders. Additionally, due to its existing tax attributes, Duke Energy does not expect to be a significant federal cash taxpayer until around 2030. Duke Energy’s Annual Report on Form 10-K for the year ended December 31, 2021, included a summary and detailed discussion of projected primary sources and uses of cash for 2022 to 2024.

As of ~~March 31,~~June 30, 2022, Duke Energy had approximately ~~$853~~$428 million of cash on hand and ~~$6.1~~$5.4 billion available under its $9 billion Master Credit Facility. Duke Energy expects to have sufficient liquidity in the form of cash on hand, cash from operations and available credit capacity to support its funding needs. Refer to Note 5 to the Condensed Consolidated Financial Statements, "Debt and Credit Facilities," for information regarding Duke Energy's debt issuances and maturities, and available credit facilities including the Master Credit Facility.

Cash Flow Information

The following table summarizes Duke Energy’s cash flows.


		Three Months Ended					Six Months Ended
		March 31,					June 30,
(in millions)	(in millions)	2022		2021		(in millions)	2022		2021
Cash flows provided by (used in):	Cash flows provided by (used in):					Cash flows provided by (used in):
Operating activities	Operating activities	$	1,795	$	2,088	Operating activities	$	4,035	$	3,873
Investing activities	Investing activities	(2,699)		(3,137)		Investing activities	(5,492)		(5,614)
Financing activities	Financing activities	1,404		1,185		Financing activities	1,576		1,750

Net increase in cash, cash equivalents and restricted cash	Net increase in cash, cash equivalents and restricted cash	500		136		Net increase in cash, cash equivalents and restricted cash	119		9
Cash, cash equivalents and restricted cash at beginning of period	Cash, cash equivalents and restricted cash at beginning of period	520		556		Cash, cash equivalents and restricted cash at beginning of period	520		556
Cash, cash equivalents and restricted cash at end of period	Cash, cash equivalents and restricted cash at end of period	$	1,020	$	692	Cash, cash equivalents and restricted cash at end of period	$	639	$	565

OPERATING CASH FLOWS

The following table summarizes key components of Duke Energy’s operating cash flows.


		Three Months Ended							Six Months Ended
		March 31,							June 30,
(in millions)	(in millions)	2022		2021		Variance		(in millions)	2022		2021		Variance
Net income	Net income	$	820	$	941	$	(121)	Net income	$	1,700	$	1,639	$	61
Non-cash adjustments to net income	Non-cash adjustments to net income	1,582		1,446		136		Non-cash adjustments to net income	2,971		2,915		56

Payments for asset retirement obligations	Payments for asset retirement obligations	(119)		(114)		(5)		Payments for asset retirement obligations	(255)		(263)		8

Working capital	Working capital	(488)		(185)		(303)		Working capital	(381)		(418)		37
Net cash provided by operating activities	Net cash provided by operating activities	$	1,795	$	2,088	$	(293)	Net cash provided by operating activities	$	4,035	$	3,873	$	162

The variance ~~was~~is primarily due to a 2022 settlement with the Department of Energy over spent nuclear fuel storage as well as timing of accruals and payments in working capital accounts.

~~INVESTING CASH FLOWS~~

~~The following table summarizes key components of Duke Energy’s investing cash flows.~~

Three Months Ended
March 31,
(in millions) 2022 2021 Variance
Capital, investment and acquisition expenditures $ (2,568) $ (2,215) $ (353)
Other investing items (131) (922) 791
Net cash used in investing activities $ (2,699) $ (3,137) $ 438

The variance relates primarily to payment made in 2021 to fund ACP's outstanding debt and lower overall investments in the Commercial Renewables segment, partially offset by increases in capital expenditures due to higher overall investments in the Electric Utilities and Infrastructure and Gas Utilities and Infrastructure segments.

92102


MD&A			LIQUIDITY AND CAPITAL RESOURCES

INVESTING CASH FLOWS

The following table summarizes key components of Duke Energy’s investing cash flows.


	Six Months Ended
	June 30,
(in millions)	2022		2021		Variance
Capital, investment and acquisition expenditures	$	(5,149)	$	(4,657)	$	(492)

Other investing items	(343)		(957)		614
Net cash used in investing activities	$	(5,492)	$	(5,614)	$	122

The variance relates primarily to payment made in 2021 to fund ACP's outstanding debt and lower overall investments in the Gas Utilities and Infrastructure and Commercial Renewables segments, partially offset by increases in capital expenditures due to higher overall investments in the Electric Utilities and Infrastructure segment.

FINANCING CASH FLOWS

The following table summarizes key components of Duke Energy’s financing cash flows.


		Three Months Ended							Six Months Ended
		March 31,							June 30,
(in millions)	(in millions)	2022		2021		Variance		(in millions)	2022		2021		Variance
Issuances of long-term debt, net	Issuances of long-term debt, net	$	2,291	$	532	$	1,759	Issuances of long-term debt, net	$	2,567	$	2,625	$	(58)
Issuances of common stock	Issuances of common stock	—		5		(5)		Issuances of common stock	—		5		(5)

Notes payable, commercial paper and other short-term borrowings	Notes payable, commercial paper and other short-term borrowings	(44)		1,187		(1,231)		Notes payable, commercial paper and other short-term borrowings	558		415		143
Dividends paid	Dividends paid	(799)		(783)		(16)		Dividends paid	(1,574)		(1,541)		(33)
Contributions from noncontrolling interests	Contributions from noncontrolling interests	23		303		(280)		Contributions from noncontrolling interests	126		318		(192)

Other financing items	Other financing items	(67)		(59)		(8)		Other financing items	(101)		(72)		(29)
Net cash provided by financing activities	Net cash provided by financing activities	$	1,404	$	1,185	$	219	Net cash provided by financing activities	$	1,576	$	1,750	$	(174)

The variance was primarily due to:

•a ~~$1.8 billion increase~~$192 million decrease in contributions from noncontrolling interests due to fewer project investments financed by tax equity being placed into service in the current year; and

•a $58 million decrease in net proceeds from issuances of long-term debt, primarily due to timing of issuances and redemptions of long-term debt.

Partially offset by:

•a ~~$1.2 billion decrease~~$143 million increase in net borrowings from notes payable and commercial ~~paper; and~~

•~~a $280 million decrease in contributions from noncontrolling interests.~~paper.

OTHER MATTERS

Environmental Regulations

The Duke Energy Registrants are subject to federal, state and local regulations regarding air and water quality, hazardous and solid waste disposal, coal ash and other environmental matters. These regulations can be changed from time to time and result in new obligations of the Duke Energy Registrants. Refer to Note 3 to the Condensed Consolidated Financial Statements, "Regulatory Matters," for further information regarding potential plant retirements and regulatory filings related to the Duke Energy Registrants.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

For an in-depth discussion of the Duke Energy Registrants' market risks, see “Quantitative and Qualitative Disclosures about Market Risk” in Item 7 of the Annual Report on Form 10-K for the Duke Energy ~~Registrants. During~~Registrants.

Foreign Currency Exchange Risk

Duke Energy is exposed to risk resulting from changes in the ~~three months ended March 31, 2022, there were no material changes~~foreign currency exchange rates as a result of its issuances of long-term debt denominated in a foreign currency. Duke Energy manages foreign currency exchange risk exposure by entering into cross-currency swaps, a type of financial derivative instrument, which mitigate foreign currency exchange exposure. See Notes 5, 8 and 10 to the Condensed Consolidated Financial Statements, “Debt and Credit Facilities,” “Derivatives and Hedging” and “Fair Value Measurements," respectively.

Credit Risk

Duke Energy ~~Registrants' disclosures about market risk.~~is subject to credit risk from transactions with counterparties to cross-currency swaps related to future interest and principal payments. The credit exposure to such counterparties may take the form of higher costs to meet Duke Energy's future Euro-denominated interest and principal payments in the event of counterparty default. Duke Energy selects highly-rated banks as counterparties and allocates the hedge for each debt issuance across multiple counterparties. The master agreements with the counterparties impose collateral requirements on the parties in certain circumstances indicative of material deterioration in a party's creditworthiness.

103


ITEM 4.			CONTROLS AND PROCEDURES

ITEM 4. CONTROLS AND PROCEDURES

Disclosure Controls and Procedures

Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed by the Duke Energy Registrants in the reports they file or submit under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified by the SEC rules and forms.

Disclosure controls and procedures include, without limitation, controls and procedures designed to provide reasonable assurance that information required to be disclosed by the Duke Energy Registrants in the reports they file or submit under the Exchange Act is accumulated and communicated to management, including the Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

Under the supervision and with the participation of management, including the Chief Executive Officer and Chief Financial Officer, the Duke Energy Registrants have evaluated the effectiveness of their disclosure controls and procedures (as such term is defined in Rule 13a-15(e) and 15d-15(e) under the Exchange Act) as of ~~March 31,~~June 30, 2022, and, based upon this evaluation, the Chief Executive Officer and Chief Financial Officer have concluded that these controls and procedures are effective in providing reasonable assurance of compliance.

Changes in Internal Control over Financial Reporting

Under the supervision and with the participation of management, including the Chief Executive Officer and Chief Financial Officer, the Duke Energy Registrants have evaluated changes in internal control over financial reporting (as such term is defined in Rules 13a-15 and 15d-15 under the Exchange Act) that occurred during the fiscal quarter ended ~~March 31,~~June 30, 2022, and have concluded no change has materially affected, or is reasonably likely to materially affect, internal control over financial reporting.

93104


OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

For information regarding material legal proceedings, including regulatory and environmental matters, see Note 3, "Regulatory Matters," and Note 4, "Commitments and Contingencies," to the Condensed Consolidated Financial Statements. For additional information, see Item 3, "Legal Proceedings," in Duke Energy's Annual Report on Form 10-K for the year ended December 31, 2021.

ITEM 1A. RISK FACTORS

In addition to the other information set forth in this report, careful consideration should be given to the factors discussed in Part I, “Item 1A. Risk Factors” in the Duke Energy Registrants' Annual Report on Form 10-K for the year ended December 31, 2021, which could materially affect the Duke Energy Registrants’ financial condition or future results. The information presented below updates, and should be read in conjunction with, the risk factors and information disclosed in the Annual Report on Form 10-K for the year ended December 31, 2021.

The Duke Energy Registrants rely on access to short-term borrowings and longer-term debt and equity markets to finance their capital requirements and support their liquidity needs. Access to those markets can be adversely affected by a number of conditions, many of which are beyond the Duke Energy Registrants’ control.

The Duke Energy Registrants’ businesses are significantly financed through issuances of debt and equity. The maturity and repayment profile of debt used to finance investments often does not correlate to cash flows from their assets. Accordingly, as a source of liquidity for capital requirements not satisfied by the cash flows from their operations and to fund investments originally financed through debt instruments with disparate maturities, the Duke Energy Registrants rely on access to short-term money markets as well as longer-term capital markets. The Subsidiary Registrants also rely on access to short-term intercompany borrowings. If the Duke Energy Registrants are not able to access debt or equity at competitive rates or at all, the ability to finance their operations and implement their strategy and business plan as scheduled could be adversely affected. An inability to access debt and equity may limit the Duke Energy Registrants’ ability to pursue improvements or acquisitions that they may otherwise rely on for future growth.

Market disruptions may increase the cost of borrowing or adversely affect the ability to access one or more financial markets. Such disruptions could include: economic downturns, unfavorable capital market conditions, market prices for natural gas and coal, geopolitical risks, actual or threatened terrorist attacks, or the overall health of the energy industry. Additionally, rapidly rising interest rates could impact the ability to affordably finance the capital plan or increase rates to customers and could have an impact on our ability to execute on our clean energy strategy. The availability of credit under Duke Energy’s Master Credit Facility depends upon the ability of the banks providing commitments under the facility to provide funds when their obligations to do so arise. Systemic risk of the banking system and the financial markets could prevent a bank from meeting its obligations under the facility agreement.

Duke Energy maintains a revolving credit facility to provide backup for its commercial paper program and letters of credit to support variable rate demand tax-exempt bonds that may be put to the Duke Energy Registrant issuer at the option of the holder. The facility includes borrowing sublimits for the Duke Energy Registrants, each of whom is a party to the credit facility, and financial covenants that limit the amount of debt that can be outstanding as a percentage of the total capital for the specific entity. Failure to maintain these covenants at a particular entity could preclude Duke Energy from issuing commercial paper or the Duke Energy Registrants from issuing letters of credit or borrowing under the Master Credit Facility.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

None.

94105


EXHIBITS

ITEM 6. EXHIBITS

Exhibits filed herein are designated by an asterisk (*). All exhibits not so designated are incorporated by reference to a prior filing, as indicated. Items constituting management contracts or compensatory plans or arrangements are designated by a double asterisk (**). The company agrees to furnish upon request to the commission a copy of any omitted schedules or exhibits upon request on all items designated by a triple asterisk (***).

Duke

Exhibit

Duke

Energy

Progress

Energy

Number

Energy

Carolinas

Energy

Progress

Florida

Ohio

Indiana

Piedmont

4.1

~~One-Hundred and Sixth~~Twenty-seventh Supplemental Indenture, dated as of ~~March 4,~~June 15, 2022, to the indenture, dated as of June 3, 2008, between ~~the registrant~~Duke Energy Corporation and The Bank of New York Mellon Trust Company, N.A., as Trustee ~~and forms of global bonds representing the First and Refunding Mortgage Bonds, 2.85% Series due 2032 and First and Refunding Mortgage Bonds, 3.55% Series due 2052~~ (incorporated by reference to Exhibit 4.1 to registrant's Current Report on Form 8-K filed on ~~March 4, 2022, File No. 1-32853).~~

~~4.2~~

~~Eleventh Supplemental Indenture dated as of March 11, 2021~~, ~~between the~~ ~~registrant~~ ~~and The Bank of New York Mellon Trust Company, N.A., as successor to Citibank, N.A. and form of global notes~~ ~~(incorporated by reference to~~ ~~Exhibit 4.1 to registrant's Current Report on Form 8-K filed on March 11, 2022, File No. 1-6196).~~

~~4.3~~

~~Ninety-second Supplemental Indenture, dated as of March 1, 2022, among the~~ ~~registrant, The Bank of New York Mellon (formerly Irving Trust Company) and Christie Leppert (successor to Frederick G. Herbst) and forms of global bonds~~ (i ~~ncorporated by reference to Exhibit 4.1 to registrant's Current Report on Form 8-K filed on March~~ 1 ~~7, 2022, File No. 1-3382).~~

~~10.1~~

Duke Energy Corporation Executive Short-term Incentive Plan, as amended and restated, effective February 23, 2022 (incorporated by reference to Exhibit 10.1 to registrant's Current Report on Form 8-K filed on February 24, 2022, File No. 1-32853).


~~EXHIBITS~~

~~10.2~~

Amended and Restated Credit Agreement, dated as of March 18, 2022, among Duke Energy Corporation, Duke Energy Carolinas, LLC, Duke Energy Ohio, Inc., Duke Energy Indiana, LLC, Duke Energy Kentucky, Inc., Duke Energy Progress, LLC, Duke Energy Florida, LLC, and Piedmont Natural Gas Company, Inc., the Lenders party thereto, Wells Fargo Bank, National Association, as Administrative Agent and Swingline Lender and Wells Fargo Securities, LLC, as Joint Lead Arranger, Joint Bookrunner and Sustainability Structuring Agent. that increases the amount of the credit facility from $8B to $9B (incorporated by reference to Exhibit 10.1 to registrants' Current Report on Form 8-K filed on March 21, 2022, File Nos. 1-32853, 1-4928, 1-3382, 1-3274, 1-1232, 1-3543, 1-6196).

~~10.3~~

~~$1,400,000,000~~ ~~Term Loan~~ ~~Credit~~ ~~Facility, dated as of March 9, 2022, among~~ ~~the registrant, as Borrower, certain Lenders from time to time parties thereto, and The Bank~~ ~~of Nova Scotia as Administrative Agent and Coordinating Lead Arranger~~ ~~(incorporated by reference to Exhibit 10.1 to registrant's Current Report on Form 8-K filed on March 22,~~June 16, 2022, File No. 1-32853).

*10.44.2

~~Duke Energy Corporation Restricted Stock Unit Award Agreement~~Twelfth Supplemental Indenture dated as of May 13, 2022 between Piedmont Natural Gas Company, Inc. and The Bank of New York Mellon Trust Company, N.A., as successor to Citibank, N.A. and form of global notes (incorporated by reference to Exhibit 4.1 to registrant's Current Report on Form 8-K filed on May 13, 2022, File No. 1-6196).

*10.5

~~Duke Energy Corporation 2022 Director Compensation Program~~

*31.1.1

Certification of the Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

*31.1.2

Certification of the Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

*31.1.3

Certification of the Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

*31.1.4

Certification of the Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

*31.1.5

Certification of the Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

*31.1.6

Certification of the Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

*31.1.7

Certification of the Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

*31.1.8

Certification of the Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

*31.2.1

Certification of the Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

*31.2.2

Certification of the Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

*31.2.3

Certification of the Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.


~~EXHIBITS~~

*31.2.4

Certification of the Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

*31.2.5

Certification of the Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

*31.2.6

Certification of the Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

106


EXHIBITS

*31.2.7

Certification of the Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

*31.2.8

Certification of the Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

*32.1.1

Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

*32.1.2

Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

*32.1.3

Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

*32.1.4

Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

*32.1.5

Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

*32.1.6

Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

*32.1.7

Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

*32.1.8

Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

*32.2.1

Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

*32.2.2

Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

*32.2.3

Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

*32.2.4

Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

*32.2.5

Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

*32.2.6

Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

*32.2.7

Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.


~~EXHIBITS~~

*32.2.8

Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

*101.INS

XBRL Instance Document (this does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document).

107


EXHIBITS

*101.SCH

XBRL Taxonomy Extension Schema Document.

*101.CAL

XBRL Taxonomy Calculation Linkbase Document.

*101.LAB

XBRL Taxonomy Label Linkbase Document.

*101.PRE

XBRL Taxonomy Presentation Linkbase Document.

*101.DEF

XBRL Taxonomy Definition Linkbase Document.

*104

Cover Page Interactive Data File (formatted in Inline XBRL and contained in Exhibit 101).

The total amount of securities of the registrant or its subsidiaries authorized under any instrument with respect to long-term debt not filed as an exhibit does not exceed 10% of the total assets of the registrant and its subsidiaries on a consolidated basis. The registrant agrees, upon request of the SEC, to furnish copies of any or all of such instruments to it.

98108


SIGNATURES

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrants have duly caused this report to be signed on their behalf by the undersigned thereunto duly authorized.


		DUKE ENERGY CORPORATION DUKE ENERGY CAROLINAS, LLC PROGRESS ENERGY, INC. DUKE ENERGY PROGRESS, LLC DUKE ENERGY FLORIDA, LLC DUKE ENERGY OHIO, INC. DUKE ENERGY INDIANA, LLC PIEDMONT NATURAL GAS COMPANY, INC.

Date:	~~May 9,~~August 4, 2022	/s/ STEVEN K. YOUNG
		Steven K. Young Executive Vice President and Chief Financial Officer (Principal Financial Officer)

Date:	~~May 9,~~August 4, 2022	/s/ CYNTHIA S. LEE
		Cynthia S. Lee Vice President, Chief Accounting Officer and Controller (Principal Accounting Officer)

99109