================================================================================

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                     FORM 10

                   GENERAL FORM FOR REGISTRATION OF SECURITIES
    Pursuant to Section 12(b) or (g) of The Securities Exchange Act of 1934


                            DUKE CAPITAL CORPORATION
             (Exact name of registrant as specified in its charter)


          Delaware                                               51-0282142
(State or other jurisdiction                                   (I.R.S. Employer
      of incorporation)                                      Identification No.)

     422 South Church Street
          Charlotte, NC                                          28202-1904
(Address of principal executive offices)                         (Zip Code)


        Registrant's telephone number, including area code: 704-594-6200


        Securities to be registered pursuant to Section 12(b) of the Act:

                                                  Name of each exchange on
Title of each class to be so registered     which each class is to be registered
                 None                                  Not applicable


        Securities to be registered pursuant to Section 12(g) of the Act:

                         Common Stock, without par value
                                (Title of class)


================================================================================





                            DUKE CAPITAL CORPORATION
                                     FORM 10
                   GENERAL FORM FOR REGISTRATION OF SECURITIES


                                TABLE OF CONTENTS



Item                                                                                                            Page
- ----                                                                                                            ----
                                                                                                              
1.   Business......................................................................................................1
              General..............................................................................................1
              Natural Gas Transmission.............................................................................1
              Energy Services......................................................................................3
              Other Operations.....................................................................................6
              Environmental Matters................................................................................6
              Other Matters........................................................................................6
              Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995.....................6
              Operating Statistics.................................................................................7
 2.  Financial Information.........................................................................................8
 3.  Properties...................................................................................................17
 4.  Security Ownership of Certain Beneficial Owners and Management...............................................18
 5.  Directors and Executive Officers.............................................................................18
 6.  Executive Compensation.......................................................................................18
 7.  Certain Relationships and Related Transactions...............................................................18
 8.  Legal Proceedings............................................................................................18
 9.  Market Price of and Dividends on the Registrant's Common Equity and Related Stockholder Matters..............18
10.  Recent Sales of Unregistered Securities......................................................................18
11.  Description of Registrant's Securities to be Registered......................................................18
12.  Indemnification of Directors and Officers....................................................................18
13.  Financial Statements and Supplementary Data..................................................................20
       Part I.  Audited Financial Statements for the Years Ended December 31, 1997, 1996 and 1995.................20
                  Independent Auditors' Report....................................................................20
                  Consolidated Statements of Income...............................................................21
                  Consolidated Statements of Cash Flows...........................................................22
                  Consolidated Balance Sheets.....................................................................23
                  Consolidated Statements of Common Stockholder's Equity..........................................25
                  Notes to Consolidated Financial Statements......................................................26
       Part II.  Quarterly Financial Data.........................................................................42
14.  Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.........................43
15.  Financial Statements and Exhibits............................................................................43
       (a)  Financial Statements
       (b)  Exhibits
     Signatures...................................................................................................44






Item 1. Business.

GENERAL

     Duke Capital  Corporation  (the Company)  (formerly  Church Street  Capital
Corp.) is a wholly owned subsidiary of Duke Energy Corporation (Duke Energy). On
June 18, 1997,  Duke Power Company (Duke Power)  changed its name to Duke Energy
Corporation  in accordance  with the terms of a merger  agreement with PanEnergy
Corp  (PanEnergy),  pursuant to which PanEnergy became a wholly owned subsidiary
of Duke Energy (the merger).  Subsequently,  the common stock of PanEnergy was
contributed by Duke Energy to the Company,  which served as the parent company
of Duke Energy's non-utility   operations   under  the  name  Church  Street
Capital  Corp.  The combination  of the  Company and  PanEnergy  was  accounted
for as a pooling of interests and,  accordingly,  the consolidated  financial
statements for periods prior to the combination were restated to include the
operations of PanEnergy.

     The Company  provides  financing  and credit  enhancement  services for its
subsidiaries. The  Company  conducts  its operating   activities  through  its
three  business   segments:   Natural  Gas Transmission, Energy Services and
Other Operations.

     The  Natural   Gas   Transmission   segment  is   involved  in   interstate
transportation and storage of natural gas for customers in the Mid-Atlantic, New
England and Midwest states.  The interstate natural gas transmission and storage
operations  are  subject  to the rules and  regulations  of the  Federal  Energy
Regulatory Commission (FERC).

     The Energy  Services  segment is  comprised  of several  separate  business
units:  Field Services gathers and processes  natural gas,  produces and markets
natural gas liquids  (NGLs) and  transports  and trades  crude oil;  Trading and
Marketing markets natural gas,  electricity and other  energy-related  products;
Global Asset Development develops, owns and operates  energy-related  facilities
worldwide;   and  Other  Energy  Services   provides   engineering   consulting,
construction and integrated energy solutions.

     The  Other  Operations  segment  includes  the real  estate  operations  of
Crescent Resources, Inc. (Crescent Resources) and the communications services of
DukeNet  Communications,  Inc.  (DukeNet),  wholly  owned  subsidiaries  of  the
Company. Corporate costs and intersegment eliminations are also reflected in the
financial results of this segment.

     A  discussion  of the  current  business  and  operations  of  each  of the
Company's  segments follows.  The Company expects  relatively slow growth in the
Natural  Gas  Transmission  segment,  due  to  increased  competition.  The
Company is seeking to significantly grow its Energy Services segment through
acquisition, construction and expansion opportunities. For further discussion of
the  operating  outlook  of the  Company  and its  segments,  see  "Management's
Discussion  and  Analysis  of Results of  Operations  and  Financial  Condition,
Current Issues - Operations Outlook." For financial  information  concerning the
Company's  business  segments,   see  Note  4  to  the  Consolidated   Financial
Statements, "Business Segments."

     The Company is a Delaware  corporation with its principal executive offices
located at 422 South Church Street,  Charlotte, NC 28202-1904.  The telephone
number is 704-594-6200.

NATURAL GAS TRANSMISSION

     During  1997,   the  Natural  Gas   Transmission   segment   completed  the
organization  of its  operations  into the Northeast  Pipelines,  which includes
Texas Eastern  Transmission  Corporation  (TETCO) and Algonquin Gas Transmission
Company (Algonquin), and the Midwest Pipelines, which includes Panhandle Eastern
Pipe Line Company (PEPL) and Trunkline Gas Company (Trunkline).

     In  1997,   consolidated   natural  gas   deliveries  by  the  Natural  Gas
Transmission segment's interstate pipelines totaled 2,862 TBtu (Trillion British
thermal units), compared to 2,939 TBtu in 1996, which represented  approximately
12% of the natural gas consumed in the United States. A substantial  majority of
the  delivered  volumes of the Natural  Gas  Transmission  segment's  interstate
pipelines  represents gas transported  under  long-term firm service  agreements
with local distribution  company (LDC) customers in the pipelines' market areas.
Firm transportation  services are also provided under contract to gas marketers,
producers,  other  pipelines,   electric  power  generators  and  a  variety  of
end-users.  In addition,  the pipelines offer  interruptible  transportation  to
customers  on a  short-term  or  seasonal  basis.  See  natural  gas  deliveries
statistics under "Business,  Operating  Statistics." Demand for gas transmission
of the Natural Gas Transmission segment's interstate



                                       1



pipeline systems is seasonal,  with the highest throughput  occurring during the
colder periods in the first and fourth quarters.

     The Natural Gas  Transmission  segment's  37,500 mile  interstate  pipeline
system is fully interconnected and can receive natural gas from most major North
American  producing regions for delivery to markets throughout the Northeast and
Midwest states, as shown in the map below.

     [Map of United States depicting the Natural Gas Transmission segment's
             interstate pipelines and storage fields appears here]

Northeast Pipelines

     TETCO's  major  customers are located in  Pennsylvania,  New Jersey and New
York, and include LDCs serving the Pittsburgh, Philadelphia, Newark and New York
City metropolitan  areas.  Algonquin's major customers include LDCs and electric
power generators located in the Boston, Hartford, New Haven, Providence and Cape
Cod areas.

     TETCO also provides firm and  interruptible  open-access  storage services.
Since the implementation of the FERC Order 636 restructuring, storage is offered
as a stand-alone  unbundled  service or as part of a no-notice  bundled service.
TETCO's  storage  services  utilize  two joint  venture  storage  facilities  in
Pennsylvania and one wholly owned and operated storage field in Maryland.  TETCO
also leases storage  capacity.  TETCO's  certificated  working capacity in these
three fields is 70 Billion  cubic feet (Bcf),  and the  combined  working gas in
storage was 55 Bcf on December 31, 1997.  Algonquin owns no storage fields.  For
further  discussion  of Order  636,  see  "Business,  Natural  Gas  Transmission
- - Regulation."

     The Company is participating in and responsible for the development of the
$1 billion Maritimes & Northeast project, which will construct approximately 800
miles of pipeline facilities from the Sable Island Natural gas project through
Maine.

Midwest Pipelines

     PEPL's market volumes are  concentrated  among  approximately  20 utilities
located in the Midwest market area that encompasses  large portions of Michigan,
Ohio, Indiana, Illinois and Missouri.  Trunkline's major customers include eight
utilities  located in portions of  Tennessee,  Missouri,  Illinois,  Indiana and
Michigan.

     PEPL also owns and operates  three  underground  storage  fields located in
Illinois,  Michigan and Oklahoma.  Trunkline owns and operates one storage field
in Louisiana. The combined maximum working gas capacity of the four fields is 44
Bcf.  Additionally,  PEPL,  through a subsidiary,  Pan Gas Storage  Company (Pan
Gas),  is the  owner of a  storage  field in Kansas  with an  estimated  maximum
capacity of 26 Bcf. PEPL is the operator of the field.  Since the implementation
of Order 636, each of PEPL,  Trunkline and Pan Gas offer firm and  interruptible
storage on an  open-access  basis.  In addition to owning and operating  storage
fields, PEPL also leases storage capacity.  PEPL and Trunkline have retained the
right to use up to 15 Bcf and 10 Bcf,  respectively,  of their storage  capacity
for system needs. See further discussion of Order 636 in "Business,  Natural Gas
Transmission - Regulation."

     PEPL also has an effective 5.4% ownership interest in Northern Border
Pipeline Company (Northern Border). Northern Border own and operates a
transmission system consisting of approximately 1,000 miles of pipeline
extending from the Canadian border through Montana to Iowa.

Competition

     The  Company's   interstate  pipeline   subsidiaries   compete  with  other
interstate and intrastate  pipeline  companies in the transportation and storage
of natural gas. The principal elements of competition among pipelines are rates,
terms of service and  flexibility  and  reliability  of service.  Competitive
forces may cause the Company's interstate pipeline subsidiaries to modify rates
to remain competitive. The  Company's pipelines  continue to offer  selective
discounting  to maximize  revenues from existing capacity and to advance
projects that provide expanded services to meet the specific needs of customers.

     In the Mid-Atlantic and New England markets,  TETCO competes  directly with
Transcontinental  Gas Pipe Line  Corporation,  Tennessee  Gas  Pipeline  Company
(TGPC),   Iroquois  Gas  Transmission   System   (Iroquois),   CNG  Transmission
Corporation  and  Columbia  Gas  Transmission  Corporation.  Algonquin  competes
directly in certain  market  areas with TGPC and  Iroquois.  PEPL and  Trunkline
compete  directly  with ANR Pipeline  Company,  Natural Gas Pipeline  Company of
America and Texas Gas Transmission Corporation in the Midwest market area.

     Natural gas competes with other forms of energy  available to the Company's
customers and end-users,  including electricity, coal and fuel oils. The primary
competitive factor is price. Changes in the availability or price of natural gas
and  other  forms of  energy,  the  level of  business  activity,  conservation,
legislation  and  governmental   regulations,   the  capability  to  convert  to
alternative fuels, and other factors,  including weather,  affect the demand for
natural gas in the areas served by the Company.

Regulation

     The FERC has  authority  to  regulate  rates and  charges  for  natural gas
transported  in or stored  for  interstate  commerce  or sold by a  natural  gas
company in  interstate  commerce  for  resale.  For further  discussion  of rate
matters, see Note 5 to the



                                       2



Consolidated   Financial   Statements,   "Regulatory  Matters."  The  FERC  also
has  authority  over  the construction  and operation of pipeline and related
facilities  utilized in the transportation  and sale of natural gas in
interstate  commerce,  including the extension,  enlargement  or abandonment of
such  facilities.  TETCO,  Algonquin, PEPL,  Trunkline  and  Pan Gas  hold
certificates  of  public  convenience  and necessity  issued by the FERC,
authorizing  them to  construct  and operate the pipelines,   facilities   and
properties  now  in  operation  for  which  such certificates are required,  and
to transport and store natural gas in interstate commerce.

     The Natural Gas  Transmission  segment's  pipelines  operate as open-access
transporters  of natural gas. In 1992, the FERC issued Order 636, which requires
open-access pipelines to provide firm and interruptible  transportation services
on an equal basis for all gas supplies,  whether  purchased from the pipeline or
from another gas supplier.  To implement this  requirement,  Order 636 provided,
among other things, for mandatory  unbundling of services that have historically
been provided by pipelines into separate open-access  transportation,  sales and
storage services. Order 636 allows pipelines to recover eligible costs, known as
"transition  costs," resulting from the implementation of Order 636. For further
discussion of Order 636, see Note 5 to the  Consolidated  Financial  Statements,
"Regulatory Matters."

     The Natural Gas Transmission  segment is subject to the jurisdiction of the
Environmental  Protection Agency (EPA) and state environmental  agencies.  For a
discussion of environmental regulation,  see "Business,  Environmental Matters."
The Natural Gas Transmission segment is also subject to the Natural Gas Pipeline
Safety Act of 1968, which regulates gas pipeline safety requirements, and to the
Hazardous  Liquid Pipeline Safety Act of 1979, which regulates oil and petroleum
pipelines.

ENERGY SERVICES

     The Energy  Services  segment is  comprised  of several  separate  business
units: Field Services, Trading and Marketing, Global Asset Development and Other
Energy Services. See certain operating statistics of the Energy Services segment
under  "Operating  Statistics."  Activities of the Energy  Services  segment can
fluctuate in response to the seasonality  affecting both electricity and natural
gas.

Field Services

     Field Services owns and operates  approximately 17,000 miles of natural gas
gathering systems, including intrastate pipelines, and 27 natural gas processing
plants in the United States.  Field Services also has ownership  interests in 11
other natural gas processing plants in the United States.

     Field  Services'  gathering  systems are located in 10 states,  which serve
major gas-producing regions in the Rocky Mountains, Permian Basin, Mid-Continent
and  Gulf  Coast  (offshore  and  onshore)  areas.  Field  Services'   gathering
operations also include several intrastate  pipeline systems and two natural gas
storage facilities.

     Field  Services' NGL processing  operations  involve the extraction of NGLs
from natural gas and, at certain facilities,  the fractionation of the NGLs into
their individual components (ethane,  propane, butane and natural gasoline). The
natural gas used in Field Services' processing  operations is generally gathered
on its own  gathering  system or from the  natural  gas stream on the  Company's
transmission system. Field Services also operates approximately 450 miles of NGL
pipelines in the Texas Gulf Coast area which  transport  NGLs  received  from 12
processing  plants in South Texas.  NGLs are sold by Field Services to a variety
of  customers  ranging  from large  multi-national  petrochemical  and  refining
companies to small family-owned retail propane distributors. NGL sales are based
upon current  market-related  prices.  Field Services also  provides,  on a more
limited basis,  processing services to producers and others for a stipulated fee
and produces helium at the National Helium facility.

     Field Services also operates  approximately 1,500 miles of intrastate crude
oil pipelines in the Mid-Continent and South Texas areas. The crude oil pipeline
system provides gathering and mainline  transportation service, for a volumetric
fee, based on published tariffs.  Crude oil is also purchased from producers and
sold to end-users.

     Subsidiaries of the Company own a 2% general partner interest and an
approximate 8% limited partner interest in TEPPCO Partners, L.P. (TEPPCO
Partners). TEPPCO Partners owns and operates an approximate 4,300 mile refined
petroleum products and liquefied petroleum gases pipeline system extending from
southeast Texas through the midwestern and central U.S. to the northeastern
U.S.

Trading and Marketing

     The Company's energy marketing operations are conducted through Duke Energy
Trading and  Marketing  L.L.C.  in the United  States and Duke Energy  Marketing
Limited  Partnership  in  Canada  (collectively,  DETM) and  through  Duke/Louis
Dreyfus L.L.C. (D/LD).



                                       3



     DETM was formed in August 1996 as a natural gas and power  marketing  joint
venture  with  Mobil  Corporation  (Mobil).  All of  Mobil's  United  States and
Canadian  natural gas production is committed to be marketed through DETM for at
least a 10-year period. The Company, through its affiliates,  operates the joint
venture and owns a 60% interest, with Mobil owning a 40% minority interest.

     In June  1997,  a wholly  owned  subsidiary  of the  Company  acquired  the
remaining  50% ownership  interest in D/LD not already owned from  affiliates of
Louis Dreyfus Corp. A substantial portion of the Company's trading and marketing
of electricity is conducted through D/LD.

     Trading and Marketing markets natural gas primarily to LDCs, electric power
generators, municipalities,  industrial end-users and energy marketing companies
and markets electricity to investor owned utilities,  municipal power generators
and other power marketers. Operations are primarily in the United States and, to
a lesser  extent,  in Canada,  and are serviced  through 13 offices or operating
centers.

     Natural gas marketing  operations  encompass  both on-system and off-system
sales.  With  respect  to  on-system  sales,  Trading  and  Marketing  generally
purchases natural gas from the Company's Field Services' facilities and delivers
the gas to an  intrastate  or  interstate  pipeline  for  redelivery  to another
customer.  The  Company's  Natural Gas  Transmission  pipelines are utilized for
deliveries when prudent. With respect to off-system sales, Trading and Marketing
purchases  natural  gas  from  producers,  pipelines  and  other  suppliers  not
connected with the Company's facilities for resale to customers.

     Trading and  Marketing has a portfolio of  short-term  and long-term  sales
agreements   with   customers,   the  vast   majority   of   which   incorporate
market-sensitive   pricing  terms.   Long-term  gas  purchase   agreements  with
producers,   principally  entered  into  in  connection  with  on-system  sales,
generally also include market-sensitive pricing provisions.  Purchases and sales
of off-system  gas and  electricity  supply are normally  made under  short-term
contracts.  Purchase  and  sales  commitments  involving  significant  price and
location risk are generally  hedged with commodity  futures,  swaps and options.
For  information  concerning  the  Company's  risk-management   activities,  see
"Management's  Discussion  and Analysis of Results of  Operations  and Financial
Condition,   Quantitative  and  Qualitative  Disclosures  About  Market  Risk  -
Commodity  Price  Risk"  and Note 7 to the  Consolidated  Financial  Statements,
"Financial Instruments and Risk Management - Commodity Derivative Instruments."

     Trading and Marketing also provides  energy  management  services,  such as
supply  and  market  aggregation,  peaking  services,  dispatching,   balancing,
transportation,  storage, tolling,  contract negotiation and administration,  as
well as energy commodity risk management products and services.

Global Asset Development

     Global Asset  Development is an active  participant  in  competitive  power
markets  worldwide and has ownership  interests in more than 6,500  megawatts of
generation worldwide,  including projects under construction and under contract.
Global Asset Development is comprised of three units: Duke Energy Power Services
(DEPS), Duke Energy Industrial Asset Development, and Duke Energy International.

     DEPS develops, owns and operates electric generation projects for customers
in the United States and Canada. DEPS focuses on acquisitions of existing energy
production  facilities,  greenfield  opportunities  and operating energy assets.
Domestic  investments  include a 32.5% indirect  ownership  interest in American
Ref-Fuel Company, which owns five waste to - energy facilities in New York, New
Jersey,  Massachusetts and Connecticut.  Such facilities  process  about 4
million tons of municipal  solid waste per year and have an aggregate generating
capacity of 286 megawatts.  DEPS's projects under construction  include an
ownership  interest in the Bridgeport Energy Project, a 520 megawatt combined
cycle natural gas-fired  merchant  generation plant, which will be Connecticut's
largest non-nuclear power plant.

     On November  18, 1997,  DEPS  entered into an agreement  with Pacific Gas &
Electric Company (PG&E) for the purchase of three electric  generating plants in
California  for  approximately  $500  million.  The plants  have a combined  net
operating  capacity of 2,645  megawatts.  The sale is  expected to close  during
1998.  Pursuant to California's  electric  restructuring law, DEPS must contract
with PG&E to operate and maintain the  facilities  for two years  following  the
sale. Energy and capacity from the plants will be sold into the California power
exchange and under separate contracts.

     Duke  Energy  Industrial  Asset  Development  was  formed  in July  1997 to
develop, own, manage and operate on-site,  inside-the-fence  electric generation
and energy conversion  facilities for industrial  customers.  Its primary market
focus is



                                       4



the United States and Canada.  This unit is currently  working with  prospective
customers from the textile, pulp and paper,  petrochemical,  agricultural,  food
and automotive industries and the federal privatization sector.

     Duke Energy  International  develops, owns and  operates  energy  projects
worldwide. This unit  focuses on projects  involving  natural gas  exploration,
production, processing, transportation  and  supply.  Additionally,  projects
include generation, delivery and marketing of electric power and thermal energy.
Its ownership  interests include  investments in National  Methanol  Company,  a
methanol plant and methyl tertiary butyl ether plant in Saudi Arabia; one
storage facility and two liquid  natural  gas (LNG) vessels  utilized in
international LNG trade; Piedra del Aguilla, a 1,400 megawatt hydroelectric
generating facility in Argentina; and Puncakjaya Power, a 194 megawatt diesel
fired plant in Indonesia. Certain  projects  under  construction  include
investments in:

o    Nueva Renca, a 370 megawatt gas fired plant in Chile

o    Aguaytia,  Peru's first integrated energy development project  encompassing
     natural  gas  development  and   production,   gathering,   processing  and
     transmission  facilities;   gas-fired  electric  generation;  and  electric
     transmission.

Other Energy Services

     Other Energy Services  provides  engineering  consulting,  construction and
integrated energy solutions, primarily through Duke Engineering & Services, Inc.
(DE&S), Duke/Flour Daniel and DukeSolutions, Inc. (DukeSolutions).

     DE&S  specializes  in  energy  and  environmental   projects  and  provides
comprehensive   engineering,   quality   assurance,   project  and  construction
management   and   operating  and   maintenance   services  for  all  phases  of
hydroelectric, nuclear and renewable power generation projects worldwide.

     Duke/Flour  Daniel,  operating  through  several  entities,  provides  full
service siting, permitting, licensing, engineering,  procurement,  construction,
start-up,  operating and  maintenance  services for  fossil-fired  plants,  both
domestically and internationally.

     DukeSolutions   provides   integrated   energy   solutions  to  industrial,
commercial,  institutional,  governmental and wholesale customers and focuses on
increasing customers' efficiency,  productivity and profitability through energy
cost savings.

Competition

     Field Services and Trading and Marketing  compete with major integrated oil
companies,  major interstate pipelines and their marketing affiliates,  national
and local  natural  gas  gatherers,  brokers,  marketers  and  distributors  and
electric  utilities and other electric power marketers for natural gas supplies,
in  gathering  and  processing  natural gas and in  marketing  and  transporting
natural  gas,  electricity,  NGLs and crude oil.  Competition  for  natural  gas
supplies  is  primarily  based  on  efficiency,  reliability,   availability  of
transportation and the ability to obtain a satisfactory price for the producer's
natural gas.  Competition for customers is based primarily upon  reliability and
price of delivered  natural gas, NGLs and crude oil.  Competition  in the energy
marketing business is driven by the price of commodities and services delivered,
along with the quality and reliability of services provided.

     The Global Asset  Development  and Other  Energy  Services  business  units
experience substantial competition in their fields from utility companies in the
United States or abroad and from independent companies.

Regulation

     The intrastate  pipelines  owned by the Field Services group are subject to
state  regulation and, to the extent they provide  services under Section 311 of
the Natural Gas Policy Act of 1978 (NGPA),  are also subject to FERC regulation.
The natural gas gathering  activities of the Field  Services group are generally
not subject to regulation by the FERC, but are subject to state regulation.

     The energy marketing  activities of the Trading and Marketing group may, in
certain circumstances,  be subject to the jurisdiction of the FERC. Current FERC
policies permit the Trading and Marketing  entities subject to FERC jurisdiction
to market natural gas and electricity at market-based rates.

     The North Carolina Utilities  Commission,  The Public Service Commission of
South Carolina and the FERC have  implemented  regulations  governing  access to
regulated electric customer data by non-regulated entities and services provided
between  regulated and  non-regulated  affiliated  entities.  These  regulations
affect  Energy  Services'  activities  with Duke  Energy's  Electric  Operations
segment.



                                       5



     The Energy Services  segment is subject to the  jurisdiction of the EPA and
state environmental agencies. For a discussion of environmental regulation,  see
"Business,  Environmental  Matters." The Energy Services segment is also subject
to the Natural Gas Pipeline Safety Act of 1968, which regulates gas pipeline and
LNG plant safety requirements,  and to the Hazardous Liquid Pipeline Safety Act
of 1979, which regulates oil and petroleum pipelines.

OTHER OPERATIONS

     The Other  Operations  segment  includes the Company's  non-energy  related
subsidiaries, including Crescent Resources and DukeNet.

     Crescent  Resources  develops high quality  commercial and residential real
estate projects and manages  substantial forest holdings.  At December 31, 1997,
Crescent  Resources owned 3.5 million square feet of commercial  space, of which
75% of the operating space was leased.  Crescent  Resources'  portfolio included
2.1 million  square feet of warehouse  space,  1.1 million square feet of office
space and .3 million  square feet of retail space at December 31, 1997. In 1997,
Crescent Resources sold 884 residential developed lots compared to 869 lots sold
in 1996. At December 31, 1997,  Crescent  Resources  also had  approximately  .2
million acres of land under its management.

     DukeNet develops and manages communications systems,  including fiber optic
and  wireless  digital  network   services.   DukeNet  provides  a  network  for
communications  and other  services to commercial,  industrial  and  residential
markets.

ENVIRONMENTAL MATTERS

     The Company is subject to federal,  state and local regulations with regard
to air  and  water  quality,  hazardous  and  solid  waste  disposal  and  other
environmental  matters.  Certain  environmental  statutes  affecting the Company
include, but are not limited to:

o    The Clean Air Act Amendments of 1990;

o    State Implementation Plans (SIP), which were issued by the EPA to 22 states
     related to existing  and new  national  ambient air quality  standards  for
     ozone;

o    The Federal Water Pollution  Control Act Amendments of 1987,  which require
     permits  for  facilities  that  discharge   treated   wastewater  into  the
     environment; and

o    The Comprehensive  Environmental  Response,  Compensation and Liability Act
     (CERCLA),  which can require any  individual or entity which may have owned
     or operated a disposal  site,  as well as  transporters  or  generators  of
     hazardous  wastes  which  were sent to such site,  to share in  remediation
     costs for the site.

     For further  discussion  of  environmental  matters  involving the Company,
including possible liability and capital costs, see "Management's Discussion and
Analysis of Results of Operations  and  Financial  Condition,  Current  Issues -
Environmental"   and  Note  11  to  the   Consolidated   Financial   Statements,
"Commitments and  Contingencies - Environmental."  Except as set forth  therein,
compliance with federal,  state and local  provisions which have been enacted or
adopted regulating the discharge of materials into the environment, or otherwise
protecting the environment, is not expected to have a material adverse effect on
the consolidated results of operations or financial position of the Company.

OTHER MATTERS

     Foreign  operations  and export  sales are not  material  to the  Company's
business as a whole.  For a discussion  of risks  associated  with the Company's
foreign  operations,  see  "Management's  Discussion  and Analysis of Results of
Operations and Financial  Condition,  Quantitative  and Qualitative  Disclosures
About Market Risk - Foreign Operations Risk."

     At December 31, 1997, the Company had approximately 8,400 employees.

SAFE HARBOR STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995

     From  time  to  time,  the  Company  may  make  statements   regarding  its
assumptions,  projections,  expectations,  intentions  or beliefs  about  future
events. These statements are intended as "forward-looking  statements" under the
Private  Securities  Litigation  Reform Act of 1995.  The Company  cautions that
assumptions, projections, expectations, intentions or beliefs



                                       6



about  future  events  may  and  often  do  vary  from  actual  results  and the
differences  between  assumptions,  projections,   expectations,  intentions  or
beliefs  and  actual  results  can be  material.  Accordingly,  there  can be no
assurance that actual results will not differ materially from those expressed or
implied by the forward-looking statements. For a discussion of some factors that
could cause actual results to differ  materially from those expressed or implied
in such forward-looking statements, see "Management's Discussion and Analysis of
Results of Operations and Financial Condition,  Current Issues - Forward-Looking
Statements."

OPERATING STATISTICS



- -----------------------------------------------------------------------------------------------------------------------------------
Natural Gas Transmission                                                             Years Ended December 31,
                                                             ----------------------------------------------------------------------
                                                              1997            1996            1995            1994            1993
                                                             ------          ------          ------          ------          ------
                                                                                                                 
Throughput Volumes, TBtu(a):
   Northeast Pipelines
      TETCO                                                   1,300           1,349           1,234           1,194           1,115
      Algonquin                                                 341             327             331             288             245
                                                             ------          ------          ------          ------          ------
         Total Northeast Pipelines                            1,641           1,676           1,565           1,482           1,360
   Midwest Pipelines
      PEPL                                                      659             687             663             626             607
      Trunkline                                                 620             632             519             560             633
                                                             ------          ------          ------          ------          ------
         Total Midwest Pipelines                              1,279           1,319           1,182           1,186           1,240
   Intercompany eliminations                                    (58)            (56)            (44)            (91)           (125)
                                                             ------          ------          ------          ------          ------
Total Natural Gas Transmission                                2,862           2,939           2,703           2,577           2,475
===================================================================================================================================




- ------------------------------------------------------------------------------------------------------------------------------------
Energy Services                                                                             Years Ended December 31,
                                                                          ----------------------------------------------------------
                                                                           1997           1996           1995       1994        1993
                                                                          ----------------------------------------------------------
                                                                                                                 
Field Services Natural Gas Gathered/Processed, TBtu/d(b)                     3.4            2.9           1.9         1.6        1.4
Field Services NGL Production, MBbl/d(c)                                   103.9           76.5          54.8        49.4       42.0
Trading and Marketing Natural Gas Marketed, TBtu/d                           6.9            5.5           3.6         2.7        2.1
Trading and Marketing Electricity Marketed, GWh (d)                       64,650          4,229           513        --         --
- ------------------------------------------------------------------------------------------------------------------------------------


(a)  Trillion British thermal units

(b)  Trillion British thermal units per day

(c)  Thousand barrels per day

(d)  Gigawatt-hours

                                       7




Item 2. Financial Information.

SELECTED FINANCIAL DATA



- ------------------------------------------------------------------------------------------------------------------------
In Millions                                                1997(a)        1996(a)      1995(a)      1994(a)      1993(a)
- ------------------------------------------------------------------------------------------------------------------------
                                                                                                 
Income        Operating Revenues                          $11,914.8      $7,816.1     $5,187.7     $4,753.1     $4,420.2
Statement     Operating Expenses                           11,079.0       6,946.8      4,393.9      4,071.4      3,879.3
                                                          --------------------------------------------------------------
              Operating Income                                835.8         869.3        793.8        681.7        540.9
              Other Income and Expenses                        36.7          20.1         18.0         (1.7)        46.1
                                                          --------------------------------------------------------------
              Earnings Before Interest and Taxes              872.5         889.4        811.8        680.0        587.0
              Interest Expense                                214.2         232.1        239.5        231.5        265.4
              Minority Interests                               21.4           6.2          -            -            -
                                                          --------------------------------------------------------------
              Earnings Before Income Taxes                    636.9         651.1        572.3        448.5        321.6
              Income Taxes                                    256.6         252.1        224.2        181.2        130.5
                                                          --------------------------------------------------------------
              Income Before Extraordinary Item                380.3         399.0        348.1        267.3        191.1
              Extraordinary Item                                --           16.7          --           --           --
                                                          --------------------------------------------------------------
              Net Income                                  $   380.3      $  382.3     $  348.1     $  267.3     $  191.1
- ------------------------------------------------------------------------------------------------------------------------
Balance       Total Assets                                $11,096.8      $9,751.7     $8,225.8     $7,983.9     $7,965.7
Sheet         Long-term Debt                              $ 2,918.8      $2,028.2     $2,214.6     $2,445.9     $2,138.4
- ------------------------------------------------------------------------------------------------------------------------


(a)  Financial information reflects accounting  for  the  combination of the
     Company with PanEnergy as a pooling of interests.  As a result,  the
     financial information gives effect to the combination as if it had occurred
     on January 1, 1993.

MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS
AND FINANCIAL CONDITION

INTRODUCTION

     Duke Capital  Corporation  (the Company)  (formerly  Church Street  Capital
Corp.) is a wholly owned subsidiary of Duke Energy Corporation (Duke Energy). On
June 18, 1997,  Duke Power Company (Duke Power)  changed its name to Duke Energy
Corporation  in accordance  with the terms of a merger  agreement with PanEnergy
Corp  (PanEnergy),  pursuant to which PanEnergy became a wholly owned subsidiary
of Duke Energy (the  merger).  Subsequently,  the common stock of PanEnergy  was
contributed by Duke Energy to the Company, which served as the parent company of
Duke Energy's non-utility operations under the name Church Street Capital Corp.

     The Company  provides  financing  and credit  enhancement  services for its
subsidiaries.  The  Company  conducts  its operating activities through its
three business segments:

     The  Natural   Gas   Transmission   segment  is   involved  in   interstate
transportation  and  storage  of  natural  gas for  customers  primarily  in the
Mid-Atlantic,  New  England  and  Midwest  states.  The  interstate  natural gas
transmission and storage  operations are subject to the rules and regulations of
the Federal Energy Regulatory Commission (FERC).

     The Energy  Services  segment is  comprised  of several  separate  business
units:  Field Services gathers and processes  natural gas,  produces and markets
natural gas liquids and transports  and trades crude oil;  Trading and Marketing
markets natural gas, electricity and other energy-related products; Global Asset
Development develops, owns and operates energy-related facilities worldwide; and
Other  Energy  Services  provides  engineering   consulting,   construction  and
integrated energy solutions.

     The  Other  Operations  segment  includes  the real  estate  operations  of
Crescent Resources, Inc. (Crescent Resources) and the communications services of
DukeNet  Communications,   Inc.,  wholly  owned  subsidiaries  of  the  Company.
Corporate  costs  and  intersegment  eliminations  are  also  reflected  in  the
financial results of this segment.

     The combination of the Company and PanEnergy was accounted for as a pooling
of interests and,  accordingly,  the Consolidated  Financial Statements included
herein are presented as if the  combination  was consummated as of the beginning
of the earliest period presented.  Portions of the following  discussion provide
information related to material



                                       8



changes in the  Company's  consolidated  results  of  operations  and  financial
condition  between  the  periods  presented,  based on the  combined  historical
information of the Company and PanEnergy.

     Management's Discussion and Analysis should be read in conjunction with the
Consolidated Financial Statements of the Company.

RESULTS OF OPERATIONS

     Net income in 1997  decreased  slightly as  compared  to 1996,  from $382.3
million in 1996 to $380.3  million in 1997.  The decrease  was due  primarily to
increases in non-recurring  merger related costs, Trading  and  Marketing
operations' due primarily to growth and amortization  of  goodwill  associated
with the  purchase  of the remaining 50% ownership  interest of the  Duke/Louis
Dreyfus joint venture (see Note 3 to the Consolidated Financial Statements).
These increases were offset by Natural Gas  Transmission's  market-expansion
projects placed in service and an extraordinary item related to the early
retirement of debt in 1996.

     In 1996, net income increased 10% over 1995, from $348.1 million in 1995 to
$382.3  million in 1996.  Contributing  to the increase were business  expansion
projects placed in service in both the Natural Gas  Transmission  and the Energy
Services  segments and increased volumes in Energy Services due primarily to the
joint  venture  formed with Mobil .  Partially  offsetting  the  increase was an
extraordinary item related to the early retirement of debt in 1996.

     Operating  income of the Company for 1997 was $835.8 million as compared to
$869.3 million in 1996 and $793.8 million in 1995.  Earnings before interest and
taxes (EBIT) were $872.5  million,  $889.4  million and $811.8 million for 1997,
1996 and 1995,  respectively.  Operating income and earnings before interest and
taxes are not materially  different,  and are affected by the same  fluctuations
for the Company and each of its business segments.  Earnings before interest and
taxes by business  segment are  summarized  below,  and an  explanation of these
results by business segment is provided thereafter.

     Earnings Before Interest and Taxes by Business Segment is as follows:

- --------------------------------------------------------------------------------
In Millions                                   1997          1996          1995
- --------------------------------------------------------------------------------
Natural Gas Transmission
   Northeast Pipelines                       $420.5        $399.4        $370.5
   Midwest Pipelines                          203.9         196.1         197.1
                                             -----------------------------------
     Total Natural Gas Transmission           624.4         595.5         567.6
                                             -----------------------------------
Energy Services
   Field Services                             157.0         151.6         106.1
   Trading and Marketing                       44.4          57.9          17.1
   Global Asset Development                     4.5           -            26.8
   Other Energy Services                       18.2          20.0          23.7
                                             -----------------------------------
     Total Energy Services                    224.1         229.5         173.7
                                             -----------------------------------
Crescent Resources                             97.6          87.7          64.0
Other Operations                              (73.6)        (23.3)          6.5
                                             -----------------------------------
Consolidated EBIT                            $872.5        $889.4        $811.8
- --------------------------------------------------------------------------------

     Net  income  for  1997  is net  of a full  year  of the  minority  interest
associated  with the joint  venture  with  Mobil Corporation (Mobile) in the
Trading  and  Marketing operation  of the  Energy  Services  segment  (see  Note
3 to the  Consolidated Financial  Statements,  "Business  Combinations  and
Acquisitions - Duke Energy Trading and Marketing, L.L.C.").

     Included in the amounts discussed below are intercompany  transactions that
do not impact consolidated earnings before interest and taxes.


                                       9



Natural Gas Transmission

- --------------------------------------------------------------------------------
Dollars In Millions                           1997          1996          1995
- --------------------------------------------------------------------------------
Revenue                                     $1,572.1      $1,556.3      $1,533.4
Operating Expenses                             964.4         972.5         971.1
                                            ------------------------------------
Operating Income                               607.7         583.8         562.3
Other Income, Net of Expenses                   16.7          11.7           5.3
                                            ------------------------------------
EBIT                                        $  624.4      $  595.5      $  567.6
- --------------------------------------------------------------------------------
Volumes, TBtu(a)                               2,862         2,939         2,703
- --------------------------------------------------------------------------------

(a)  Trillion British thermal units

     During  1997,   the  Natural  Gas   Transmission   segment   completed  the
organization  of its  operations  into the Northeast  Pipelines,  which includes
Texas Eastern  Transmission  Corporation  (TETCO) and Algonquin Gas Transmission
Company (Algonquin), and the Midwest Pipelines, which includes Panhandle Eastern
Pipe Line Company (PEPL) and Trunkline Gas Company (Trunkline).  Earnings before
interest and taxes for the Natural Gas Transmission segment increased 5% in 1997
over the prior year,  with  increases  in earnings at  Northeast  Pipelines  and
Midwest Pipelines of 5% and 4%, respectively. Earnings before interest and taxes
increased primarily due to  market-expansion  projects placed in service and the
favorable resolution of regulatory matters in 1997 in amounts in excess of those
resolved  in 1996.  The  resolution  of  regulatory  matters  was  reflected  as
additional  revenue and other income.  The increases  were  partially  offset by
certain litigation expenses recorded in 1997.

     In  1996,   earnings   before  interest  and  taxes  for  the  Natural  Gas
Transmission  segment  increased 5% over 1995.  This was  primarily  due to a 9%
increase in throughput  resulting from new pipeline expansion projects placed in
service  in late  1995 and due to  colder  weather,  which  increased  revenues.
Operating  expenses in 1995  included a charge for higher  Order 636  transition
cost  estimates,  partially  offset by the benefit of  lower-than-projected  PCB
(polychlorinated  biphenyl)  clean-up  costs  (see  Note 5 to  the  Consolidated
Financial Statements, "Regulatory Matters").

Energy Services

     As noted  previously in the table of Earnings  Before Interest and Taxes by
Business  Segment,  earnings  before  interest and taxes for the Energy Services
segment in 1997  decreased  slightly as  compared to 1996,  which was 32% higher
than 1995 earnings before interest and taxes.  During 1997, 1996 and 1995, these
fluctuations  were  driven  primarily  by the  results  of  operations  of Field
Services and Trading and Marketing.

Field Services

- --------------------------------------------------------------------------------
Dollars In Millions                           1997          1996          1995
- --------------------------------------------------------------------------------
Revenue                                     $3,054.6      $2,636.5      $1,791.4
Operating Expenses                           2,897.9       2,487.1       1,694.6
                                            ------------------------------------
Operating Income                               156.7         149.4          96.8
Other Income, Net of Expenses                    0.3           2.2           9.3
                                            ------------------------------------
EBIT                                        $  157.0      $  151.6      $  106.1
- --------------------------------------------------------------------------------
Volumes
Natural Gas Gathered/
   Processed, TBtu/d(a)                          3.4           2.9           1.9
NGL Production, MBbl/d(b)                      103.9          76.5          54.8
- --------------------------------------------------------------------------------

(a)  Trillion British thermal units per day

(b)  Thousand barrels per day

     Field  Services'  earnings  before interest and taxes increased 4% for 1997
over 1996 primarily due to higher volumes as a result of  acquisitions  in 1996.
Natural gas gathered and processed volumes increased 17% and natural gas liquids
(NGL) production increased 36%. Partially offsetting these increases were higher
natural gas prices,  which increased operating  expenses,  and a decrease in NGL
prices of 8%, which decreased revenues.

     Earnings before interest and taxes for Field Services increased 43% in 1996
as compared with 1995.  Strong  processing  margins and increased  gathering and
processing  volumes  related  to  expansion  projects  and  asset  acquisitions,
primarily the



                                       10



acquisition  of assets  from Mobil,  contributed  to the  increase in  revenues.
Average NGL prices  increased  30%,  while NGL  production  increased 40%. These
improvements  were  partially  offset  by  increased   operating   expenses  and
depreciation  as a result  of the Mobil  asset  acquisition  and other  projects
placed in  service.  A gain on the sale of an  investment  in Seagull  Shoreline
System in 1995 caused a comparative reduction in other income.

Trading and Marketing

- -------------------------------------------------------------------------------
Dollars In Millions                         1997          1996           1995
- -------------------------------------------------------------------------------
Revenue                                  $ 7,488.7      $ 3,814.0     $ 1,866.7
Operating Expenses                         7,446.0        3,757.7       1,846.7
                                         --------------------------------------
Operating Income                              42.7           56.3          20.0
Other Income, Net of Expenses                  1.7            1.6          (2.9)
                                         --------------------------------------
EBIT                                     $    44.4      $    57.9     $    17.1
- -------------------------------------------------------------------------------
Volumes
Natural Gas Marketed, TBtu/d                   6.9            5.5           3.6
Electricity Marketed, GWh(a)                64,650          4,229           513
- -------------------------------------------------------------------------------
(a)  Gigawatt-hours

     A wholly  owned  subsidiary  of the  Company  acquired  the  remaining  50%
ownership  interest in the Duke/Louis  Dreyfus,  L.L.C.  (D/LD) joint venture in
June 1997. This acquisition, coupled with a full year of operations of the joint
venture  with Mobil formed in August 1996,  accounted  for the  significant
increases  in Trading and Marketing  revenues,  related operating  expenses and
volumes in 1997 over 1996. Natural gas marketed volumes  increased 25%, in
addition to increases in natural gas margins from trading  activities,  which
were largely offset by the emerging electric  power trading and marketing
activities.  Higher  operating  expenses, driven  mainly by increased  personnel
levels and system  development  costs to provide the  necessary  infrastructure
for growth in the trading and  marketing business,  resulted in a decrease in
earnings  before interest and taxes in 1997 as compared to 1996.

     In 1996,  Trading  and  Marketing's  earnings  before  interest  and  taxes
increased  $40.8  million as compared to 1995  primarily as a result of expanded
operations due to the joint venture with Mobil. The increase resulted  primarily
from higher gas volumes,  improved margins resulting from colder weather and gas
price  volatility,  and  higher  trading  margins.  Total gas  volumes  marketed
increased 53%. The increase in margins was partially  offset by higher operating
expenses related to the joint venture with Mobil.

Other Operations

     As noted  previously in the table of Earnings  Before Interest and Taxes by
Business  Segment,  earnings  before  interest and taxes for Crescent  Resources
increased  11% in 1997  over  1996.  The  increase  was  primarily  due to gains
associated  with bulk land sales in 1997. In 1996,  earnings before interest and
taxes for Crescent  Resources  increased 37% over 1995  resulting from increased
developed lot sales as well as bulk land sales.

     Also noted previously in the table of Earnings Before Interest and Taxes by
Business  Segment,  earnings  before  interest  and taxes for Other  Operations,
excluding  Crescent  Resources,  declined  $50.3  million in 1997 as compared to
1996. The decrease was due primarily to increased  non-recurring  merger related
costs and the 1997 amortization of goodwill  associated with the purchase of the
remaining 50% ownership interest in the D/LD joint venture. These decreases were
partially offset  by  a gain on the  sale  of  the  Company's  ownership
interest  in  the  Midland Cogeneration Venture in 1997.

     In 1996, earnings before interest and taxes for Other Operations, excluding
Crescent  Resources,  decreased $29.8 million as compared to 1995 primarily as a
result of losses related to the start-up activities of a wireless communications
joint venture.

Other Impacts on Net Income

     In 1997,  interest expense  decreased $17.9 million,  or 8%, as compared to
1996 as a result of lower interest rates.  Interest expense in 1996 decreased 3%
as  compared  with 1995 as a result of lower  average  interest  rates and lower
average debt balances outstanding.

     Minority  interests in 1997 and 1996 relate  primarily to the joint venture
with Mobil.



                                       11



     On October 1, 1996, a subsidiary of the Company  redeemed its $150 million,
10%  debentures  and its $100 million,  101/8%  debentures,  both due 2011.  The
Company recorded a non-cash  extraordinary  item of $16.7 million (net of income
tax of  $10.3  million)  related  to the  unamortized  discount  on  this  early
retirement of debt.

LIQUIDITY AND CAPITAL RESOURCES

     Operating  Cash Flow.  Operating cash flows  decreased  $233.7 million from
1996 to 1997. This decrease  reflects the cash impacts of natural gas transition
cost  recoveries  and  receivables  sold in 1996 and  repaid in 1997  which were
classified as current  liabilities. Additionally,  payments associated with rate
case  settlements  during  1997  caused  cash  flows  from  operations  to
decrease.

     Operating cash flows increased $359.1 million from 1995 to 1996, primarily
reflecting  higher  1996  earnings,  net  cash  inflows  related  to  Order  636
transition  costs and lower tax payments.  In 1996, TETCO received $98.6 million
from the sale of the right to collect certain Order 636 transition  costs,  with
limited recourse. Increases in accounts receivable,  related to higher levels of
trading and marketing activities of the Trading and Marketing  Operations,  were
mostly offset by corresponding  increases in accounts payable.  The Company also
received $100 million for accounts receivable sold that remained  outstanding at
December 31, 1996.

     Assets and liabilities  recorded in the Consolidated Balance Sheets related
to the natural gas transition  cost recoveries and the related cash flow impacts
are  effected  by  state  and  federal   regulatory   initiatives  and  specific
agreements.  For more information on the natural gas transition cost recoveries,
see Note 5 to the Consolidated Financial Statements, "Regulatory Matters."

     Investing Cash Flow. Capital and investment expenditures were approximately
$1.3  billion in 1997 as compared  with  approximately  $961.1  million in 1996.
Increased  capital  and  investment  expenditures  were  partially  due  to  the
acquisition  of the remaining  50% ownership  interest in the D/LD joint venture
and the  acquisition  of an  ownership  interest in American  Ref-Fuel  Company.
Additionally,  increased  business  expansion  for the Natural Gas  Transmission
segment caused  expenditures to increase.  These increases were partially offset
by the 1996 acquisition of certain assets from Mobil.

     The Company participated in the marketing of electric power and natural gas
through its 50%  ownership  interest in D/LD.  On June 17,  1997,  the  Company,
through one of its subsidiaries,  acquired the remaining 50% ownership  interest
in D/LD from  affiliates of Louis Dreyfus Corp.  for $247 million.  The purchase
price substantially represents goodwill, which will be amortized over 10 years.

     Also in June 1997,  the  Company  signed a letter of intent to build a $265
million, 520-megawatt combined cycle natural gas fired merchant generation plant
in Bridgeport,  Connecticut.  The Company will be majority owner, with the first
phase of the project  scheduled  to provide  power in  mid-1998.  The project is
currently under construction.

     During  December  1997, a wholly owned  subsidiary of the Company  formed a
joint  venture with UAE Ref-Fuel  L.L.C.  (UAE),  a wholly owned  subsidiary  of
United  American  Energy  Corp.  The  Company  owns a 65%  interest in the joint
venture,  with UAE owning a 35% minority interest.  The joint venture acquired a
50% ownership  interest in American  Ref-Fuel Company,  a waste-to-energy  firm,
with operations  primarily in New York and New Jersey.  Thus, the Company has an
indirect 32.5% ownership interest in American Ref-Fuel Company and provided $237
million of investment and financing to the venture.

     During 1997, the Company sold its equity interest in certain affiliates and
its  ownership  in trading  and  marketing  operations  in the  United  Kingdom.
Proceeds from these sales were $87 million.

     Capital and  investment  expenditures  in 1996 included the  acquisition of
certain assets of Mobil for  approximately  $300 million by Field Services.  The
increase in capital and investment  expenditures  in 1996 over 1995 was a result
of this acquisition and other Energy Services expansion projects.

     The Company plans to maintain its regulated  facilities and pursue business
expansion of its regulated  operations as  opportunities  arise.  Projected 1998
capital and investment  expenditures for the Natural Gas  Transmission  segment,
including allowance for funds used during  construction,  are approximately $300
million. This projection is subject to


                                       12



periodic review and revisions.  Actual expenditures  incurred may vary from such
estimates due to various factors,  including business  expansion  opportunities,
environmental matters and cost and availability of capital.

     The Energy Services  segment plans to spend  approximately  $100 million in
1998 for required capital expenditures at its existing facilities.  In addition,
the Company is seeking to  significantly  grow its Energy  Services  businesses,
primarily  through the Global Asset  Development  business  unit.  One expansion
opportunity includes the 520-megawatt  combined cycle natural gas fired merchant
generation plant in Bridgeport,  Connecticut already under construction. Another
growth opportunity  includes the recently  announced  agreement to purchase from
Pacific Gas & Electric  Company  three  power  plants in  California.  The power
plants  have a combined  capacity  of 2,645  megawatts.  The  purchase  price is
estimated at approximately $500 million and the transaction is expected to close
during 1998. Global Asset Devleopment is actively pursuing other similar
initiatives which will likely require  significant capital and investment
expenditures in 1998. Potential investments will be subject to periodic  review
and  revision  and  may  vary   significantly   depending  on  the   value-added
opportunities presented.

     Projected  capital  and  investment  expenditures  for  1998  of the  Other
Operations  segment are  approximately  $200  million,  consisting  primarily of
Crescent  Resources'  real  estate  operations.   These  projected  capital  and
investment expenditures are subject to periodic review and revision and may vary
significantly depending on the value-added opportunities presented.

     Financing  Cash Flow.  The  Company's  consolidated  capital  structure  at
December  31,  1997,  including  short-term  debt,  was 48% debt and 52%  common
equity.  Fixed charges  coverage,  using the SEC method,  was 3.7 times for 1997
compared to 3.6 and 3.2 times for 1996 and 1995, respectively.

     Subsequent  to the merger,  several  rating  agencies  reviewed and
in some cases revised their debt ratings for PanEnergy, PEPL, and TETCO.
As of December 31, 1997, the Company has been assigned a corporate
credit rating of A by Standard & Poor's Group and an indicative senior
debt rating of A3 by Moody's Investors Service.  The  Company's  intent
is to  maintain these credit ratings.

     During August 1997, the Company  instituted a new commercial paper program,
increasing  its available  commercial  paper  facilities to $1.25  billion.  The
Company's total  commercial  paper  facilities were $400 million at December 31,
1996.  These  facilities are supported by various bank credit  agreements  which
totaled   $1.4  billion  and  $1.0  billion  at  December  31,  1997  and  1996,
respectively.  As a result  of the  revised  commercial  paper  program  and the
related credit  facilities,  the Company  terminated the prior  commercial paper
program and related  bank  facilities  held by the  Company  and  PanEnergy.  At
December 31, 1997,  $933.7  million of commercial  paper and $77 million of bank
borrowings were outstanding.

     Since December 31, 1996,  $114.5 million of the Company's medium term notes
matured.   These   retirements  were  funded  primarily  through  the  Company's
commercial paper facilities.

     The  Company's  subsidiaries  have  authority  to issue up to $250  million
aggregate principal amount of unsecured debt securities under shelf registration
statements filed with the Securities and Exchange Commission.

     Dividends  and  debt   repayments,   along  with  operating  and  investing
requirements,  are  expected  to be  funded by cash  from  operations,  debt and
commercial paper issuances and available credit facilities. As noted previously,
the Company is seeking to  significantly  grow its Energy  Services  businesses,
which will likely require significant additional financing.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     Interest Rate Risk.  The Company is exposed to changes in interest rates as
a result of significant  financing  through its issuance of variable-rate  debt,
fixed-rate  debt and  commercial  paper.  The Company  manages its interest rate
exposure by limiting its variable-rate exposure to a certain percentage of total
capitalization,  as set by  policy,  and by  monitoring  the  effects  of market
changes in interest rates. (See Note 7, "Financial Instruments and Risk
Management" and Note 10, "Debt and Credit Facilities" to the Consolidated
Financial Statements.)


     If  market  interest  rates  average  1%  more in 1998  than in  1997,  the
Company's  interest  expense,  would  increase,  and income  before  taxes would
decrease by  approximately  $11.3  million.  This amount has been  determined by
considering  the  impact of the  hypothetical  interest  rates on the  Company's
variable-rate  debt balances and  commercial  paper  balances as of December 31,
1997. These analyses do not consider the effects of the reduced level of overall
economic  activity  that could exist in such an  environment.  In the event of a
significant  change in interest rates,  management  would likely take actions to


                                       13



further mitigate its exposure to the change.  However, due to the uncertainty of
the  specific  actions  that  would be taken and  their  possible  effects,  the
sensitivity analysis assumes no changes in the Company's financial structure.

     Commodity Price Risk. The Company,  substantially through its subsidiaries,
is exposed to the impact of market  fluctuations in the price and transportation
costs of natural gas,  electricity and petroleum  products  marketed and employs
established  policies and procedures to manage its risks  associated  with these
market  fluctuations  using various commodity  derivatives,  including  futures,
swaps  and  options.  (See  Note 7 to  the  Consolidated  Financial  Statements,
"Financial  Instruments and Risk  Management.") The Company measures the risk in
its commodity  derivative  portfolio on a daily basis  utilizing a Value-at-Risk
(VAR) model to determine the maximum  potential one-day favorable or unfavorable
impact on its  earnings  and  monitors  its risk in  comparison  to  established
thresholds.  The Company also utilizes other measures to monitor the risk in its
commodity derivative portfolio on a monthly, quarterly and annual basis. The VAR
computations  are  based  on an  historical  simulation,  which  utilizes  price
movements over a specified period to simulate forward price curves in the energy
markets to estimate the  favorable  or  unfavorable  impact of  one-day's  price
movement on the existing  portfolio.  The VAR  computations  utilize several key
assumptions, including the confidence level for the resultant price movement and
the  holding  period  chosen  for the  calculation.  The  Company's  calculation
includes commodity derivative instruments held for trading purposes and excludes
the effects of written and embedded  physical options in the trading  portfolio.
At December 31, 1997, the Company's  estimated  potential  one-day  favorable or
unfavorable  impact on income before taxes,  as measured by VAR,  related to its
commodity  derivatives held for trading purposes,  was approximately $2 million.
Changes in markets  inconsistent  with  historical  trends  could  cause  actual
results to exceed  predicted  limits.  Market risks  associated  with  commodity
derivatives  held for purposes  other than trading were not material at December
31, 1997.

     Subsidiaries of the Company are also exposed to market  fluctuations in the
price of NGLs related to their ongoing  gathering and processing operating
activities.  Because  the  Company  generally  does not  maintain  an inventory
of NGLs or actively trade commodity  derivatives  related to NGLs, the Company
was not exposed to this risk at December 31, 1997. However,  the Company closely
monitors  the risks  associated  with NGL price  changes  on its future
operations.

     Foreign   Operations   Risk.   The  Company  has   investments  in  several
international  operations,  many of which are joint  ventures.  At December  31,
1997, the Company had investments in international affiliates of $230.1 million.
These  investments  represent  primarily  investments  in  affiliates  which own
energy-related production, generation and transmission facilities.

     The Company is exposed to foreign  currency risk,  sovereign risk and other
foreign operations risks,  primarily through  investments in affiliates of $43.6
million in Asia and $100.7 million in South America.  In order to mitigate risks
associated with foreign currency fluctuations, the majority of contracts entered
into by the Company or its affiliates are  denominated in or indexed to the U.S.
dollar.  Other  exposures  to foreign  currency  risk,  sovereign  risk or other
foreign  operations  risk are  periodically  reviewed by management and were not
material  to the  Company's  consolidated  results of  operations  or  financial
position during the period.

CURRENT ISSUES

     Operations  Outlook.  Due to  increased  competition,  especially  for  the
Midwest  Pipelines,  relatively slow growth is expected for future operations of
the Company's  Natural Gas  Transmission  segment.  The Natural Gas Transmission
segment  continues to offer  selective  discounting  to maximize  revenues  from
existing capacity and to advance projects that provide expanded services to meet
the specific  needs of  customers.  Several  projects have been  announced  that
position the Natural Gas Transmission  segment to meet increasing demand for gas
in  northeast  markets by providing  continuous  paths from new supplies in both
eastern and western Canada in addition to traditional domestic supply basins.

     The Company is seeking to significantly  grow its Energy Services  segment.
Deregulation  of energy markets in the U.S. and abroad is providing  substantial
opportunities  for the Energy  Services  business  units to  capitalize on their
broad  capabilities.  Growth is expected to be  achieved  through  acquisitions,
construction  of  greenfield  projects and  expansion of existing  facilities as
value-added opportunities present themselves.

     The  strong  real  estate  market in the  southeast  continues  to  present
substantial  growth  opportunities  for Crescent  Resources.  In 1997,  Crescent
Resources initiated  development of significant office and industrial facilities
in each of its established markets to capitalize on market conditions.



                                       14



     Environmental.   The  Company  is  subject  to  federal,  state  and  local
regulations regarding air and water quality,  hazardous and solid waste disposal
and other environmental matters.

     Superfund  Sites.  Subsidiaries of the Company are considered by regulators
to be a potentially  responsible party and may be subject to future liability at
six federal  Superfund  sites.  While the cost of  remediation  of the remaining
sites may be substantial, the Company's subsidiaries will share in any liability
associated  with   remediation  of   contamination  at  such  sites  with  other
potentially responsible parties. Management is of the opinion that resolution of
these  matters  will not have a  material  adverse  effect  on the  consolidated
results of operation or financial position of the Company.

     PCB (Polychlorinated  Biphenyl) Assessment and Clean-up Programs.  TETCO, a
wholly owned subsidiary of the Company,  is currently  conducting PCB assessment
and  clean-up  programs  at  certain  of  its  compressor  station  sites  under
conditions  stipulated by a U.S.  Consent Decree.  The programs  include on- and
off-site  assessment,  installation  of on-site  source  control  equipment  and
groundwater  monitoring wells, and on- and off-site clean-up work. TETCO expects
to  complete  these  clean-up  programs  during  1998.   Groundwater  monitoring
activities will continue at several sites beyond 1998.


     The  Company has also  identified  environmental  contamination  at certain
sites on the PEPL and Trunkline systems and is undertaking  clean-up programs at
these  sites.  The  contamination  resulted  from  the  past  use of  lubricants
containing PCBs and the prior use of wastewater  collection facilities and other
on-site  disposal  areas.  Soil and sediment  testing,  to date, has detected no
significant  off-site  contamination.  The  Company  has  communicated  with the
Environmental  Protection Agency (EPA) and appropriate state regulatory agencies
on these matters. Environmental clean-up programs are expected to continue until
2002.

     At December  31, 1997 and 1996,  the  Company had accrued  liabilities  for
remaining  estimated  clean-up costs on the TETCO,  PEPL and Trunkline  systems,
which were included in  Environmental  Clean-up  Liabilities in the Consolidated
Balance Sheets.  These cost estimates represent gross clean-up costs expected to
be incurred,  have not been discounted or reduced by customer  recoveries and do
not  include  fines,  penalties  or  third-party  claims.  Costs  expected to be
recovered from customers are included in the  Consolidated  Balance Sheets as of
December 31, 1997 and 1996, as Regulatory Assets and Deferred Debits.

     In 1987,  the  Commonwealth  of Kentucky  instituted  a suit in state court
against TETCO,  alleging  improper  disposal of PCBs at TETCO's three compressor
station sites in Kentucky.  This suit is still pending. In 1996, TETCO completed
clean-up of these sites under the U.S. Consent Decree.

     The federal and state  clean-up  programs  are not expected to interrupt or
diminish the Company's ability to deliver natural gas to customers. Based on the
Company's  experience  to date  and  costs  incurred  for  clean-up  operations,
management  believes the  resolution  of matters  relating to the  environmental
issues  discussed  above  will  not  have  a  material  adverse  effect  on  the
consolidated results of operations or financial position of the Company.

     Air Quality  Control.  In 1994,  the State of  Missouri  issued a Notice of
Violation to PEPL alleging  violations of Missouri air pollution  regulations at
the Company's Houstonia  compressor station. The Company is in negotiations with
the State to resolve this matter.  The State is seeking a penalty and correction
of the alleged violations.

     In December 1997, the United Nations held  negotiations in Kyoto,  Japan to
determine how to achieve  worldwide  stabilization  of greenhouse gas emissions,
including  carbon dioxide  emissions from  fossil-fired  generating  facilities.
Because this matter is in the early  stages of  discussion,  the Company  cannot
estimate the effects on future  consolidated  results of operations or financial
position of the Company.

     Litigation and  Contingencies.  For information  concerning  litigation and
other commitments and contingencies,  see Note 11 to the Consolidated  Financial
Statements, "Commitments and Contingencies."

     Computer  Systems  Changes  for the Year 2000.  The  Company  is  incurring
incremental  costs to modify existing  computer  systems to accommodate the year
2000 and beyond.  The Company is currently making  modifications to its programs
and is of the opinion that  remaining  modifications  will be  completed  before
significant  problems  related  to the year  2000  arise.  Management  is of the
opinion  that the costs  associated  with  these  modifications  will not have a
material adverse effect on the  consolidated  results of operations or financial
position of the Company.



                                       15



     Forward-Looking  Statements.  From  time to  time,  the  Company  may  make
statements regarding its assumptions,  projections,  expectations, intentions or
beliefs about future events.  These statements are intended as  "forward-looking
statements"  under the Private  Securities  Litigation  Reform Act of 1995.  The
Company  cautions that  assumptions,  projections,  expectations,  intentions or
beliefs  about future  events may and often do vary from actual  results and the
differences  between  assumptions,  projections,   expectations,  intentions  or
beliefs  and  actual  results  can be  material.  Accordingly,  there  can be no
assurance that actual results will not differ materially from those expressed or
implied by the forward-looking statements. The following are some of the factors
that could cause actual  achievements and events to differ materially from those
expressed  or  implied in such  forward-looking  statements:  state and  federal
legislative and regulatory initiatives that affect cost and investment recovery,
have an impact on rate  structures,  and  affect  the speed and  degree to which
competition  enters  the  electric  and  natural  gas  industries;   industrial,
commercial and residential growth in the service  territories of the Company and
its subsidiaries; the weather and other natural phenomena; the timing and extent
of changes in commodity prices and interest rates;  changes in environmental and
other laws and regulations to which the Company and its subsidiaries are subject
or other external factors over which the Company has no control;  the results of
financing efforts; growth in opportunities for the Company's  subsidiaries;  and
the effect of the Company's accounting policies, in each case during the periods
covered by the forward-looking statements.



                                       16



Item 3. Properties.

NATURAL GAS TRANSMISSION

     TETCO's gas  transmission  system  extends  approximately  1,700 miles from
producing  fields  in the Gulf  Coast  region of Texas  and  Louisiana  to Ohio,
Pennsylvania,  New Jersey and New York. It consists of two parallel systems, one
consisting of three  large-diameter  parallel pipelines and the other consisting
of from one to three large-diameter  pipelines over its length.  TETCO's system,
including its gathering systems,  has 73 compressor  stations.  The TETCO system
connects with the PEPL and Trunkline systems in Lebanon, Ohio.

     TETCO also owns and  operates two offshore  Louisiana  gas supply  systems,
which  extend over 100 miles into the Gulf of Mexico and consist of 490 miles of
pipeline.

     Algonquin's  transmission  system  connects with TETCO's  facilities in New
Jersey, and extends through New Jersey, New York, Connecticut,  Rhode Island and
Massachusetts. The system consists of approximately 250 miles of pipeline with 6
compressor stations.

     PEPL's transmission system, which consists of four large-diameter  parallel
pipelines  and  13  mainline   compressor   stations,   extends  a  distance  of
approximately  1,300 miles from producing  areas in the Anadarko Basin of Texas,
Oklahoma and Kansas through the states of Missouri,  Illinois,  Indiana and Ohio
into Michigan.

     Trunkline's  transmission system extends approximately 1,400 miles from the
Gulf  Coast  areas of Texas  and  Louisiana  through  the  states  of  Arkansas,
Mississippi,  Tennessee,  Kentucky,  Illinois  and  Indiana  to a  point  on the
Indiana-Michigan border. The system consists principally of three large-diameter
parallel pipelines and 18 mainline compressor stations.

     Trunkline also owns and operates two offshore  Louisiana gas supply systems
consisting of 337 miles of pipeline  extending  approximately  81 miles into the
Gulf of Mexico.

     For information  concerning natural gas storage properties,  see "Business,
Natural Gas Transmission."

ENERGY SERVICES

     For information regarding the properties of Field Services,  see "Business,
Energy Services - Field Services."

     Global Asset  Development  owns two LNG ships,  each with a  transportation
capacity of 125,000  cubic meters of LNG.  Both  vessels have been  chartered to
Nigeria LNG Limited (Nigeria LNG) for 22 years starting in 1999. Under the terms
of the charter, Nigeria LNG will have the right to purchase the vessels.

     Global  Asset  Development  also  owns  a  marine  terminal,   storage  and
regasification  facility for LNG located in  Louisiana.  The LNG facility has a
design output capacity of approximately  700 million cubic feet per day (MMcf/d)
and a storage capacity of approximately 1.8 million barrels,  which approximates
6 Bcf.

     Other generation,  transmission and distribution properties of Global Asset
Development  are owned  primarily  through joint ventures in which the Company's
ownership interest is 50% or less.

     Properties  of Trading and  Marketing  and Other  Energy  Services  are not
considered material to the Company's operations as a whole.

OTHER OPERATIONS

     None of the properties used in connection with the Company's other business
activities are considered material to the Company's operations as a whole.



                                       17



Item 4. Security Ownership of Certain Beneficial Owners and Management.

     Omitted.

Item 5. Directors and Executive Officers.

     Omitted.

Item 6. Executive Compensation.

     Omitted.

Item 7. Certain Relationships and Related Transactions.

     Omitted.

Item 8. Legal Proceedings.

     See Note 11 to the  Consolidated  Financial  Statements,  "Commitments  and
Contingencies"   and  "Management's   Discussion  and  Analysis  of  Results  of
Operations  and  Financial  Condition,  Current  Issues -  Environmental"  for a
discussion of material legal proceedings.

Item 9. Market Price of and  Dividends  on the  Registrant's  Common  Equity and
Related Stockholder Matters.

     All of the  outstanding  Common  Stock of the  Company  is,  as of the date
hereof, owned by Duke Energy. There is no market for the Common Stock. Dividends
on the Common  Stock will be paid when  declared by the Board of  Directors.  At
present, the Company has no plans to pay a dividend on the Common Stock.

Item 10. Recent Sales of Unregistered Securities.

     None.

Item 11. Description of Registrant's Securities to be Registered.

     The Company's Restated Certificate of Incorporation authorizes the issuance
of 3,000  shares of Common  Stock  without par value.  As of December  31, 1997,
1,010  shares  were issued and  outstanding,  all of which were duly and validly
issued and fully paid and nonassessable. Holders of Common Stock are entitled to
one vote for each share on all matters voted on by  stockholders  and, except as
otherwise  required by law, the holders of such shares possess all voting power.
The Restated Certificate of Incorporation does not provide for cumulative voting
in the  election  of  directors.  Holders of Common  Stock  have no  preemptive,
redemption  or  conversion  rights  and are not  liable  for  further  calls  or
assessments.  Holders of Common Stock are  entitled to such  dividends as may be
declared  from time to time by the Board of  Directors of the Company from funds
available  therefor,  and upon  liquidation are entitled to receive pro rata all
assets of the Company available for distribution to such holders.

Item 12. Indemnification of Directors and Officers.

     The Company's  Restated  Certificate  of  Incorporation  provides that each
person who was or is made a party or is  threatened  to be made a party to or is
involved  in  any  action,   suit  or  proceeding,   whether  civil,   criminal,
administrative  or  investigative,  by reason of the fact that such person, or a
person of whom such person is the legal representative, is or was a



                                       18



director  or officer of the  Company or is or was  serving at the request of the
Company as a director, officer, employee or agent of another corporation or of a
partnership,  joint venture,  trust or other enterprise,  including service with
respect to  employee  benefit  plans,  whether the basis of such  proceeding  is
alleged action in an official capacity as a director,  officer employee or agent
or in any other  capacity  while  serving as a  director,  officer,  employee or
agent,  will be  indemnified  and held  harmless  by the  Company to the fullest
extent authorized by the Delaware General Corporation Law, as the same exists or
may hereafter be amended (but,  in the case of any such  amendment,  only to the
extent   that  such   amendment   permits   the   Company  to  provide   broader
indemnification  rights than said law  permitted the Company to provide prior to
such amendment),  against all expense, liability and loss reasonably incurred or
suffered by such person in connection  therewith.  Such right to indemnification
includes  the right to have the Company pay the  expenses  incurred in defending
any  such  proceeding  in  advance  of its  final  disposition,  subject  to the
provisions  of the  Delaware  General  Corporation  Law.  Such  rights  are  not
exclusive  of any other  right which any person may have or  thereafter  acquire
under any  statute,  provision  of the Restated  Certificate  of  Incorporation,
By-Law, agreement, vote of stockholders or disinterested directors or otherwise.
No  repeal  or  modification  of such  provision  will in any  way  diminish  or
adversely affect the rights of any director,  officer,  employee or agent of the
Company  thereunder in respect of any  occurrence or matter arising prior to any
such repeal or  modification.  The Restated  Certificate of  Incorporation  also
specifically  authorizes the Company to maintain  insurance and to grant similar
indemnification rights to employees or agents of the Company.

     The Restated  Certificate of Incorporation also provides that a director of
the Company will not be personally liable to the Company or its stockholders for
monetary  damages for the breach of  fiduciary  duty as a director,  except,  if
required by the Delaware  General  Corporation Law as amended from time to time,
for  liability  (i) for any  breach of the  director's  duty of  loyalty  to the
Company or the  stockholders,  (ii) for acts or  omissions  not in good faith or
which involve  intentional  misconduct or a knowing  violation of the law, (iii)
under  Section 174 of the  Delaware  General  Corporation  Law,  which  concerns
unlawful payments of dividends, stock purchases or redemptions,  or (iv) for any
transaction  from which the  director  derived  an  improper  personal  benefit.
Neither the amendment nor repeal of such  provision will eliminate or reduce the
effect of such  provision  in respect of any matter  occurring,  or any cause of
action, suit or claim that, but for such provision,  would accrue or arise prior
to such amendment or repeal.

     While the Restated  Certificate of  Incorporation  provides  directors with
protection from awards for monetary  damages for breaches of their duty of care,
it does not  eliminate  such duty.  Accordingly,  the  Restated  Certificate  of
Incorporation will have no effect on the availability of equitable remedies such
as an injunction or rescission  based on a director's  breach of his or her duty
of care.



                                       19



Item 13.  Financial Statements and Supplementary Data.

PART I. AUDITED FINANCIAL STATEMENTS FOR THE YEARS ENDED DECEMBER 31, 1997, 1996
AND 1995

Independent Auditors' Report

Duke Capital Corporation:

We have audited the  accompanying  consolidated  balance  sheet of Duke
Capital Corporation (formerly Church Street Capital Corporation) and
subsidiaries (the Company) as of December 31, 1997  and the related
consolidated  statements of income, common stockholder's equity, and
cash flows for the year then ended. These financial  statements are the
responsibility of the Company's  management. Our responsibility is to
express an opinion on the financial statements based on our audit.

We  conducted  our  audit  in  accordance  with  generally   accepted
auditing standards.  Those standards require that we plan and perform
the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes
examining, on a test basis, evidence supporting the amounts and
disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates
made by management,  as well as evaluating the overall financial
statement presentation. We  believe  that our  audit provides a
reasonable basis for our opinion.

In our opinion, such consolidated  financial  statements present fairly, in all
material respects, the financial position of the Company as of December 31,
1997, and the results of its  operations and its cash flows for the year then
ended in conformity with generally accepted accounting principles.

We previously audited and reported on the consolidated balance sheet of Church
Street Capital Corporation as of December 31, 1996 and the related consolidated
statements of income and retained earnings, and of cash flows for each of the
two years in the period then ended, prior to their restatment for the 1997
pooling of interests described in Note 1 to the consolidated financial
statements. The contribution of Church Street Capital Corporation and
subsidiaries to revenues and net income represented 3% and 10% for 1996 and 3%
and 13% for 1995 of the respective restated totals. Separate financial
statements of PanEnergy Corp and subsidiaries included in the restated
consolidated balance sheet as of December 31, 1996 and the related restated
consolidated statements of income, common stockholder's equity, and cash flows
for each of the two years in the period then ended, were audited and reported on
separately by other auditors. We also audited the combination of the
accompanying consolidated balance sheet as of December 31, 1996 and of the
related consolidated statments of income, common stockholder's equity, and cash
flows for each of the two years in the period then ended, after restatement for
the 1997 pooling of interests; in our opinion, such consolidated statements have
been properly combined on the basis described in Note 1 to the consolidated
financial statements.



/s/  Deloitte & Touche LLP

Charlotte, North Carolina
February 13, 1998




                          INDEPENDENT AUDITORS' REPORT

The Board of Directors
PanEnergy Corp:

     We have audited the consolidated balance sheet of PanEnergy Corp and
Subsidiaries as of December 31, 1996, and the related consolidated statements
of income, common stockholders' equity, and cash flows for the year ended
December 31, 1996 and 1995 (not presented herein). These consolidated financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these consolidated financial
statements based on our audits.

     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.

     In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of PanEnergy
Corp and Subsidiaries as of December 31, 1996 and the results of their
operations and their cash flows for the years ended December 31, 1996 and 1995
in conformity with generally accepted accounting principles.


                                      /s/        KPMG PEAT MARWICK LLP
                                      ----------------------------------------
Houston, Texas

January 16, 1997

                                       20



                            DUKE CAPITAL CORPORATION
                        CONSOLIDATED STATEMENTS OF INCOME
                                  (In millions)



                                                                                                   Years Ended December 31
                                                                                        --------------------------------------------
                                                                                           1997             1996             1995
                                                                                        --------------------------------------------
                                                                                                                  
Operating Revenues
      Natural gas and petroleum products
          Sales, trading and marketing of natural gas
              and petroleum products                                                    $ 8,150.7         $ 5,848.0        $ 3,397.2
          Transportation and storage of natural gas                                       1,503.5           1,522.9          1,500.6
      Trading and marketing of electricity                                                1,664.9              77.8              9.8
      Other                                                                                 595.7             367.4            280.1
                                                                                        ---------         ---------        ---------
          Total operating revenues                                                       11,914.8           7,816.1          5,187.7
                                                                                        ---------         ---------        ---------

Operating Expenses
      Natural gas and petroleum products purchased                                        7,705.2           5,414.3          3,119.3
      Purchased power                                                                     1,658.1              78.1             11.9
      Other operation and maintenance                                                     1,278.7           1,061.5            890.6
      Depreciation and amortization                                                         342.0             308.5            285.0
      Property and other taxes                                                               95.0              84.4             87.1
                                                                                        ---------         ---------        ---------
          Total operating expenses                                                       11,079.0           6,946.8          4,393.9
                                                                                        ---------         ---------        ---------

Operating Income                                                                            835.8             869.3            793.8
                                                                                        ---------         ---------        ---------

Other Income and Expenses
      Allowance for funds used during construction                                           3.0               1.9              3.7
      Other, net                                                                             33.7              18.2             14.3
                                                                                        ---------         ---------        ---------
          Total other income and expenses                                                    36.7              20.1             18.0
                                                                                        ---------         ---------        ---------

Earnings Before Interest and Taxes                                                          872.5             889.4            811.8

Interest Expense                                                                            214.2             232.1            239.5

Minority Interests                                                                           21.4               6.2             --
                                                                                        ---------         ---------        ---------

Earnings Before Income Taxes                                                                636.9             651.1            572.3

Income Taxes                                                                                256.6             252.1            224.2
                                                                                        ---------         ---------        ---------

Income Before Extraordinary Item                                                            380.3             399.0            348.1

Extraordinary Item (net of tax)                                                              --                16.7             --
                                                                                        ---------         ---------        ---------


Net Income                                                                              $   380.3         $   382.3        $   348.1
                                                                                        =========         =========        =========



                 See Notes to Consolidated Financial Statements.



                                       21



                            DUKE CAPITAL CORPORATION
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (In millions)



                                                                                                    Years Ended December 31
                                                                                         -------------------------------------------
                                                                                           1997              1996            1995
                                                                                         -------------------------------------------
                                                                                                                  
CASH FLOWS FROM OPERATING ACTIVITIES
      Net Income                                                                         $  380.3          $  382.3        $  348.1
      Adjustments to reconcile net income to net cash provided by
          operating activities:
      Depreciation and amortization                                                         349.5             325.9           302.0
      Deferred income taxes                                                                 132.5             103.6           116.4
      Extraordinary item, net of tax                                                         --                16.7            --
      Natural gas transition cost recoveries                                                (35.6)             90.9           (85.2)
      (Increase) Decrease in
          Receivables                                                                      (240.8)           (648.4)         (169.0)
          Inventory                                                                         (11.4)              4.6           (11.7)
          Other current assets                                                               (6.0)             10.8            95.0
      Increase (Decrease) in
          Accounts payable                                                                  197.8            582.0            40.8
          Taxes accrued                                                                      32.8              14.7            17.4
          Interest accrued                                                                   (9.0)             (9.4)            4.1
          Other current liabilities                                                         (45.6)             (6.9)           (4.6)
      Other, net                                                                            (46.1)             65.3           (80.3)
                                                                                         --------          --------        --------
          Net cash provided by operating activities                                         698.4             932.1           573.0
                                                                                         --------          --------        --------

CASH FLOWS FROM INVESTING ACTIVITIES
      Capital expenditures                                                                 (613.8)           (788.1)         (523.0)
      Investment expenditures                                                              (673.4)           (173.0)          (96.9)
      Proceeds from sales and other                                                         108.6              96.1            78.6
                                                                                         --------          --------        --------
          Net cash used in investing activities                                          (1,178.6)           (865.0)         (541.3)
                                                                                         --------          --------        --------

CASH FLOWS FROM FINANCING ACTIVITIES
      Proceeds from the issuance of
          Long-term debt                                                                    947.6             327.6           259.8
          Common stock                                                                        6.0              11.8            16.5
      Payments for the redemption of long term debt                                        (200.2)           (523.9)         (335.3)
      Net change in notes payable and commercial paper                                     (221.4)            209.1           145.0
      Capital contributions from parent                                                      --                65.0            --
      Dividends paid                                                                        (82.6)           (142.5)         (149.5)
      Other, net                                                                            (26.3)            (15.6)           (2.0)
                                                                                         --------          --------        --------
          Net cash provided by (used in) financing activities                               423.1             (68.5)          (65.5)
                                                                                         --------          --------        --------

      Net decrease in cash and cash equivalents                                             (57.1)             (1.4)          (33.8)

      Cash and cash equivalents at beginning of year                                        151.4             152.8           186.6
                                                                                         --------          --------        --------
      Cash and cash equivalents at end of year                                           $   94.3          $  151.4        $  152.8
                                                                                         ========          ========        ========
Supplemental Disclosures

      Cash paid for interest (net of amounts capitalized)                                $ 222.4           $233.0          $230.6

      Cash paid for income taxes                                                         $112.1            $ 85.8          $ 89.8

                 See Notes to Consolidated Financial Statements.



                                       22



                            DUKE CAPITAL CORPORATION
                           CONSOLIDATED BALANCE SHEETS
                                  (In millions)



                                                                          December 31
                                                                   -----------------------
                                                                      1997          1996
                                                                   -----------------------
                                                                           
ASSETS

Current Assets
      Cash and cash equivalents                                    $    94.3     $   151.4
      Receivables                                                    1,621.4       1,254.3
      Inventory                                                        182.4         171.0
      Current portion of natural gas transition costs                   66.9          67.9
      Unrealized gains on mark to market transactions                  551.3         397.2
      Other                                                            140.0         134.0
                                                                   ---------     ---------
          Total current assets                                       2,656.3       2,175.8
                                                                   ---------     ---------

Investments and Other Assets
      Investments in affiliates                                        685.9         502.9
      Pre-funded pension costs                                         302.6         280.6
      Goodwill, net                                                    503.6         222.1
      Notes receivable                                                 239.6          63.5
      Other                                                            155.2          90.3
                                                                   ---------     ---------
          Total investments and other assets                         1,886.9       1,159.4
                                                                   ---------     ---------

Property, Plant and Equipment
      Cost                                                           9,696.5       9,189.0
      Less accumulated depreciation and amortization                 3,631.3       3,388.3
                                                                   ---------     ---------
          Net property, plant and equipment                          6,065.2       5,800.7
                                                                   ---------     ---------

Regulatory Assets and Deferred Debits
      Debt expense                                                      65.6          74.2
      Regulatory asset related to income taxes                          16.9           4.5
      Natural gas transition costs                                     193.7         250.0
      Environmental clean-up costs                                     103.6         153.2
      Other                                                            108.6         133.9
                                                                   ---------     ---------
          Total regulatory assets and deferred debits                  488.4         615.8
                                                                   ---------     ---------



      Total Assets                                                 $11,096.8     $ 9,751.7
                                                                   =========     =========


                 See Notes to Consolidated Financial Statements.



                                       23



                            DUKE CAPITAL CORPORATION
                           CONSOLIDATED BALANCE SHEETS
                                  (In millions)



                                                                                                                 December 31
                                                                                                        ----------------------------
                                                                                                           1997              1996
                                                                                                        ----------------------------
                                                                                                                     
LIABILITIES AND STOCKHOLDER'S EQUITY

Current Liabilities
      Accounts payable                                                                                  $ 1,338.2          $   996.1
      Notes payable and commercial paper                                                                    137.7              359.1
      Taxes accrued                                                                                         119.3               86.5
      Interest accrued                                                                                       50.7               59.7
      Current portion of natural gas transition liabilities                                                  35.0               84.4
      Current portion of environmental clean-up liabilities                                                  26.4               32.4
      Current maturities of long-term debt                                                                   22.5              175.1
      Unrealized losses on mark to market transactions                                                      537.8              388.5
      Other                                                                                                 329.5              375.1
                                                                                                        ---------          ---------
          Total current liabilities                                                                       2,597.1            2,556.9
                                                                                                        ---------          ---------

Long-term Debt                                                                                            2,918.8            2,028.2
                                                                                                        ---------          ---------

Deferred Credits and Other Liabilities
      Deferred income taxes                                                                               1,363.9            1,226.9
      Natural gas transition liabilities                                                                     78.4              121.9
      Environmental clean-up liabilities                                                                    157.6              188.9
      Other                                                                                                 447.3              485.3
                                                                                                        ---------          ---------
          Total deferred credits and other liabilities                                                    2,047.2            2,023.0
                                                                                                        ---------          ---------

Minority Interests                                                                                          168.3               83.4
                                                                                                        ---------          ---------

Commitments and Contingencies

Common Stockholder's Equity
      Common stock, no par, 3,000 shares authorized;
          1,010 shares outstanding                                                                           --                 --
      Paid-in-capital                                                                                     2,765.5            2,744.7
      Retained earnings                                                                                     599.9              315.5
                                                                                                        ---------          ---------
          Total common stockholder's equity                                                               3,365.4            3,060.2
                                                                                                        ---------          ---------

      Total Liabilities and Stockholder's Equity                                                        $11,096.8          $ 9,751.7
                                                                                                        =========          =========



                 See Notes to Consolidated Financial Statements.



                                       24



                            DUKE CAPITAL CORPORATION
             CONSOLIDATED STATEMENTS OF COMMON STOCKHOLDER'S EQUITY
                                  (In millions)



                                                                                Years Ended December 31
                                                                   ----------------------------------------------------
                                                                     1997                   1996               1995
                                                                   ----------------------------------------------------
                                                                                                  
Common Stock
      Balance at beginning of year                                 $   --                  $   --           $   --
                                                                   --------                --------         ---------
          Balance at end of year                                       --                      --               --
                                                                   --------                --------         ---------

Paid-in-Capital
      Balance at beginning of year                                  2,744.7                 2,656.6           2,618.6
      Dividend reinvestment and employee benefits                       6.7                    23.1              18.5
      Capital infusion from parent                                      9.9                    65.0              17.0
      Other capital stock transactions, net                             4.2                    --                 2.5
                                                                   --------                --------           -------
          Balance at end of year                                    2,765.5                 2,744.7           2,656.6
                                                                   --------                --------           -------

Retained Earnings
      Balance at beginning of year                                    315.5                    75.7            (122.9)
      Net income                                                      380.3                   382.3             348.1
      Dividends declared                                              (82.6)                 (142.5)           (149.5)
      Other capital stock transactions, net                           (13.3)                   --                 --
                                                                   --------                --------           -------
          Balance at end of year                                      599.9                   315.5              75.7
                                                                   --------                --------           -------

Total Common Stockholder's Equity                                  $3,365.4                $3,060.2          $2,732.3
                                                                   ========                ========          ========



                 See Notes to Consolidated Financial Statements.


                                       25



Duke Capital Corporation

Notes to Consolidated Financial Statements

For the Years Ended December 31, 1997, 1996 and 1995

NOTE 1. NATURE OF OPERATIONS

Duke Capital Corporation (the Company) (formerly Church Street Capital Corp.) is
a wholly owned subsidiary of Duke Energy Corporation (Duke Energy).  On June 18,
1997,  Duke  Power  Company  (Duke  Power)  changed  its  name  to  Duke  Energy
Corporation  in accordance  with the terms of a merger  agreement with PanEnergy
Corp  (PanEnergy),  pursuant to which PanEnergy became a wholly owned subsidiary
of Duke Energy (the  merger).  Subsequently,  the common stock of PanEnergy  was
contributed by Duke Energy to the Company, which served as the parent company of
Duke Energy's non-utility  operations under the name Church Street Capital Corp.
The  combination  of the Company and PanEnergy was accounted for as a pooling of
interests and,  accordingly,  the consolidated  financial statements for periods
prior to the combination were restated to include the operations of PanEnergy.

Operating revenues and net income previously  reported by the separate companies
and the combined amounts  presented in the accompanying  consolidated  financial
statements for the years ended December 31, 1996 and 1995 are as follows:



                                                Duke Capital
In Millions                                     Corporation        PanEnergy        Adjustments        Combined
- ---------------------------------------------------------------------------------------------------------------
                                                                                                
1996
   Operating revenues                             $ 271.7          $ 7,505.6          $ 38.8          $ 7,816.1
   Net income before extraordinary item              37.9              361.1              --              399.0
   Net income                                        37.9              344.4              --              382.3

1995
   Operating revenues                             $ 169.6          $ 4,967.5          $ 50.6          $ 5,187.7
   Net income                                        44.5              303.6              --              348.1
- ---------------------------------------------------------------------------------------------------------------


The adjustment to operating revenues reflects a reclassification  of PanEnergy's
equity in earnings of unconsolidated affiliates from other income to revenues to
be consistent with the Company's financial statement presentation.

The  Company  provides  financing  and  credit  enhancement   services  for  its
subsidiaries. The  Company  conducts  its operating activities through its
three business segments:

Natural Gas Transmission - Interstate  transportation and storage of natural gas
for  customers  in  the  Mid-Atlantic,  New  England  and  Midwest  states.  The
interstate  natural gas  transmission  and storage  operations  of the Company's
wholly  owned  subsidiaries  Texas  Eastern  Transmission  Corporation  (TETCO),
Algonquin Gas  Transmission  Company  (Algonquin),  Panhandle  Eastern Pipe Line
Company (PEPL),  and Trunkline Gas Company  (Trunkline) are subject to the rules
and regulations of the Federal Energy Regulatory Commission (FERC).

Energy Services - Comprised of several separate business units: Field Services -
gathers and processes  natural gas, produces and markets natural gas liquids and
transports and trades crude oil;  Trading and  Marketing - markets  natural gas,
electricity  and other  energy-related  products;  Global  Asset  Development  -
develops,  owns and  operates  energy-related  facilities  worldwide;  and Other
Energy Services - provides engineering  consulting,  construction and integrated
energy solutions.

Other  Operations - Includes the real estate  operations of Crescent  Resources,
Inc. and the  communications  services of DukeNet  Communications,  Inc., wholly
owned subsidiaries of the Company. Corporate costs and intersegment eliminations
are also reflected in the financial results of this segment.



                                       26



NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Consolidation.  The consolidated  financial statements reflect  consolidation of
all of the  Company's  majority  owned  subsidiaries  after the  elimination  of
intercompany  transactions.  Investments in other entities that are not majority
owned and where the  Company  has  significant  influence  over  operations  are
accounted for using the equity method.

The consolidated  financial statements are prepared in conformity with generally
accepted  accounting  principles  appropriate in the circumstances to reflect in
all material  respects the substance of events and transactions  which should be
included. In preparing these statements, management makes informed judgments and
estimates of the expected effects of events and transactions  that are currently
being reported. However, actual results could differ from these estimates.

Consolidated Statements of Cash Flows. All liquid investments with maturities at
date of purchase of three months or less are considered cash equivalents.

Cash  flows  from  investing  activities  include  investments  in  real  estate
development  projects.  Proceeds  from  the  sale  of  residential  real  estate
development  projects  are  included  in cash flows from  operating  activities.
Proceeds  from the sale of  commercial  real  estate  development  projects  are
included in cash flows from investing activities.

Inventory.  Inventory consists primarily of materials and supplies, and gas held
for transmission, processing and sales commitments. Inventory is recorded at the
lower of cost or market, primarily using the average cost method.

Commodity   Derivative   Instruments.   The  Company,   primarily   through  its
subsidiaries,  holds and  issues  instruments  that  reduce  exposure  to market
fluctuations  in the price and  transportation  costs of natural gas,  petroleum
products and  electric  power  marketed.  The Company  uses  futures,  swaps and
options to manage and hedge price and location risk related to market exposures.
In order to qualify as a hedge, the price movements in the commodity derivatives
must be highly correlated with the underlying hedged commodity. Gains and losses
related  to  commodity   derivatives   which  qualify  as  hedges  of  commodity
commitments  are  recognized  in  income  when the  underlying  hedged  physical
transaction  closes (the  deferral  method) and are  included in Natural Gas and
Petroleum Products  Purchased or Purchased Power in the Consolidated  Statements
of Income.  Gains and losses related to such instruments,  to the extent not yet
settled in cash, are reported as Current Assets or Liabilities,  as appropriate,
in the Consolidated Balance Sheets until recognized in income. If the derivative
instrument is no longer sufficiently  correlated to the underlying commodity, or
if the underlying  commodity  transaction  closes earlier than anticipated,  the
deferred gains or losses are recognized in income.

In addition to non-trading  activities,  the Company also engages in the trading
of commodity derivatives and therefore experiences net open positions. Gains and
losses on derivatives utilized for trading are recognized in income on a current
basis (the mark to market  method)  and are also  included  in  Natural  Gas and
Petroleum Products  Purchased or Purchased Power in the Consolidated  Statements
of Income.

Goodwill  Amortization.  The Company amortizes goodwill related to the purchases
of Duke/Louis  Dreyfus,  L.L.C.  (D/LD) and Texas Eastern Corporation (TEC), and
certain other natural gas gathering,  transmission and processing facilities and
engineering  consulting  businesses on a  straight-line  basis over 10 years, 40
years,  and 15 years,  respectively.  Accumulated  amortization  of  goodwill at
December 31, 1997 and 1996 was $123.6 million and $99.7 million, respectively.

Property,  Plant  and  Equipment.  Property,  plant and  equipment  is stated at
original cost. The Company capitalizes all construction-related direct labor and
materials,  as well as  indirect  construction  costs.  Indirect  costs  include
general  engineering,  taxes and the cost of  money.  The cost of  renewals  and
betterments  that extend the useful life of  property is also  capitalized.  The
cost of  repairs  and  replacements  is  charged  to  expense.  Depreciation  is
generally  computed  using the  straight-line  method.  The Company's  composite
weighted-average  depreciation rates, were 3.50, 3.37 and 3.33 percent for 1997,
1996 and 1995, respectively.

At the time property,  plant and equipment maintained by the Company's regulated
operations  are retired,  the original  cost plus the cost of  retirement,  less
salvage,  is charged to accumulated  depreciation and amortization.  When entire
regulated  operating units are sold or  non-regulated  properties are retired or
sold,  the  property  and  related  accumulated  depreciation  and  amortization
accounts  are  reduced  and  any  gain or loss is  recorded  in  income,  unless
otherwise required by the FERC.



                                       27



Unamortized Debt Premium,  Discount and Expense. Expenses incurred in connection
with the  issuance of presently  outstanding  long-term  debt,  and premiums and
discounts  relating to such debt, are amortized over the terms of the respective
issues.

Also,  any call premiums or unamortized  expenses  associated  with  refinancing
higher-cost debt obligations used to finance regulated assets and operations are
amortized consistent with regulatory treatment of these items.

Environmental  Expenditures.  Expenditures that relate to an existing  condition
caused by past  operations,  and do not  contribute to current or future revenue
generation,  are  expensed.  Environmental  expenditures  relating to current or
future  revenues are expensed or capitalized  as  appropriate.  Liabilities  are
recorded when  environmental  assessments  and/or clean-ups are probable and the
costs can be reasonably  estimated.  Certain of these environmental  assessments
and clean-up costs have been deferred and are included in Regulatory  Assets and
Deferred  Debits  as  they  are  expected  to  be  recovered  from  Natural  Gas
Transmission customers.

Cost-Based  Regulation.  The regulated  operations of the Company are subject to
the  provisions of Statement of Financial  Accounting  Standards  (SFAS) No. 71,
"Accounting  for the Effects of Certain Types of Regulation."  Accordingly,  the
Company records  certain assets and liabilities  that result from the effects of
the  ratemaking  process  that would not be recorded  under  generally  accepted
accounting  principles for  non-regulated  entities.  The regulatory  assets and
regulatory  liabilities of the Company are  classified as Regulatory  Assets and
Deferred Debits and Deferred Credits and Other Liabilities, respectively, in the
Consolidated  Balance  Sheets.  The Company  regularly  evaluates  the continued
applicability  of SFAS  No.  71,  considering  such  factors  as the  impact  of
competition  and  necessity to discount  cost based rates  charged to customers.
Increased  competition  might require entities to reduce their asset balances to
reflect a market basis less than cost and would also  require  entities to write
off their associated regulatory assets.  Management cannot predict the potential
impact,  if  any,  of increased competition  on  the  Company's  future
financial   position  and  results  of operations.  However,  the Company
continues to position  itself to effectively meet these challenges by
maintaining prices that are competitive.

Revenues.  The  Company  recognizes  revenues on  transportation  and storage of
natural  gas as service is provided  and on sales of natural  gas and  petroleum
products  in the  period  of  delivery.  When  rate  cases  associated  with the
transportation of natural gas are pending final FERC approval,  a portion of the
revenues  collected  by the  interstate  natural  gas  pipelines  is  subject to
possible  refund.  The Company has established  reserves where required for such
cases.

The  Company  recognizes  revenues  from  engineering  and  consulting  services
provided through costs plus fee contracts based on the costs incurred during the
period plus a pro rata portion of the total fee earned.  Revenues  from services
provided    through   fixed   price   contracts   are   recognized   using   the
percentage-of-completion  method,  primarily  based  on  contract  costs to date
compared with the total estimated contract costs.

The Company recognizes profits from sales of residential real estate development
projects  at  closing.  Profit is  recognized  under the  accrual  method  using
estimates of average  gross profit per developed lot within the project based on
total  estimated  project  costs.  Gains on commercial  real estate  development
projects  are  recognized  under the  accrual  method.  Gains on land trades are
recognized based on the fair market value of the land received, adjusted for any
cash consideration, as compared to the cost of the land traded.

Allowance  for Funds Used During  Construction  (AFUDC).  AFUDC  represents  the
estimated  debt and  equity  costs of capital  funds  necessary  to finance  the
construction  of new  regulated  facilities.  AFUDC  is a  non-cash  item and is
recognized as a cost of Property,  Plant and Equipment,  with offsetting credits
to Other Income and  Expenses and to Interest  Expense.  After  construction  is
completed,  the Company is  permitted to recover  these costs,  including a fair
return,  through  their  inclusion  in  rate  base  and  in  the  provision  for
depreciation.

Rates used for  capitalization  of deferred  returns and AFUDC by the  Company's
regulated operations are calculated in compliance with FERC rules.

Income  Taxes.  Prior to the merger,  Duke Power and  PanEnergy  filed  separate
consolidated  federal income tax returns.  Subsequent to the merger, Duke Energy
and its  subsidiaries  file a consolidated  federal  income tax return.  Federal
income taxes


                                       28



have been  provided by the Company on the basis of its separate  company  income
and  deductions in accordance  with  established  practices of the  consolidated
group.

Deferred  income taxes have been provided for temporary  differences.  Temporary
differences  occur  when  events  and  transactions   recognized  for  financial
reporting result in taxable or tax-deductible amounts in different periods.

Reclassifications.  Certain amounts have been  reclassified in the  consolidated
financial statements to conform to the current presentation.

NOTE 3. BUSINESS COMBINATIONS AND ACQUISITIONS

Duke/Louis  Dreyfus,  L.L.C.  (D/LD). On June 17, 1997, the Company acquired the
remaining 50% ownership  interest in D/LD from affiliates of Louis Dreyfus Corp.
for $247 million.  D/LD markets electric power,  natural gas and  energy-related
services to  utilities,  municipalities  and other large  energy  users in North
America.  The  acquisition  was  accounted for by the purchase  method,  and the
assets and liabilities and results of operations of D/LD have been  consolidated
in the Company's financial  statements since the date of purchase.  The purchase
price substantially represents goodwill.

Duke/UAE L.L.C.  During December 1997, a wholly owned  subsidiary of the Company
formed a joint venture with UAE Ref-Fuel L.L.C. (UAE), a wholly owned subsidiary
of United  American  Energy  Corp.  The Company owns a 65% interest in the joint
venture,  with UAE owning a 35% minority interest.  The joint venture acquired a
50% ownership interest in American Ref-Fuel Company, a waste-to-energy firm with
operations  primarily  in New York and New  Jersey.  Thus,  the  Company  has an
indirect 32.5% ownership interest in American Ref-Fuel Company and provided $237
million of investment and financing to the venture.

Duke Energy  Trading and  Marketing,  L.L.C.  On August 1, 1996,  a wholly owned
subsidiary of the Company formed a natural gas and power marketing joint venture
with Mobil Corporation (Mobil) affiliates. The marketing company (DETM) conducts
business  as Duke Energy  Trading  and  Marketing,  L.L.C.  (formerly  PanEnergy
Trading  and Market  Services,  L.L.C.) in the United  States and as Duke Energy
Marketing  L.P.  (formerly  PanEnergy  Marketing  L.P.) in Canada.  The  Company
operates  the joint  venture and owns a 60%  interest,  with Mobil  owning a 40%
minority interest.



                                       29



NOTE 4. BUSINESS SEGMENTS

Business segment  financial  information  follows for each of the three years in
the period ended  December  31,  1997.  Other  Operations  include  intersegment
eliminations.



                                                                                                         Earnings
                                                                                                          Before   
                                            Unaffiliated   Intersegment      Total        Operating      Interest    Depreciation &
In Millions                                   Revenues       Revenues      Revenues        Income        & Taxes      Amortization
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                           
1997
Natural Gas Transmission                     $ 1,467.8      $   104.3     $ 1,572.1       $   607.7     $   624.4      $   229.6
Energy Services                                                                                                      
  Trading and Marketing                        7,411.0           77.7       7,488.7            42.7          44.4            7.0
  Field Services                               2,480.5          574.1       3,054.6           156.7         157.0           71.4
  Global Asset Development                       109.2           14.2         123.4            (6.4)          4.5            8.7
  Other Energy Services                          342.8           32.8         375.6            23.2          18.2            5.8
  Energy Services' Eliminations                   --           (655.1)       (655.1)           --            --             --
                                             ---------------------------------------------------------------------------------------
     Total Energy Services                    10,343.5           43.7      10,387.2           216.2         224.1           92.9
Other Operations                                 103.5         (148.0)        (44.5)           11.9          24.0           19.5
                                             ---------------------------------------------------------------------------------------
   Total Consolidated                        $11,914.8      $    --       $11,914.8       $   835.8     $   872.5      $   342.0
- ------------------------------------------------------------------------------------------------------------------------------------
1996
Natural Gas Transmission                     $ 1,470.2      $    86.1     $ 1,556.3       $   583.8     $   595.5      $   228.2
Energy Services                                                                                                      
  Trading and Marketing                        3,773.5           40.5       3,814.0            56.3          57.9            3.8
  Field Services                               2,215.6          420.9       2,636.5           149.4         151.6           58.7
  Global Asset Development                        65.0            6.6          71.6            (1.2)         --              6.9
  Other Energy Services                          182.8           21.4         204.2            19.9          20.0            3.5
  Energy Services' Eliminations                   --           (456.5)       (456.5)           --            --             --
                                             ---------------------------------------------------------------------------------------
     Total Energy Services                     6,236.9           32.9       6,269.8           224.4         229.5           72.9
Other Operations                                 109.0         (119.0)        (10.0)           61.1          64.4            7.4
                                             ---------------------------------------------------------------------------------------
   Total Consolidated                        $ 7,816.1      $    --       $ 7,816.1       $   869.3     $   889.4      $   308.5
- ------------------------------------------------------------------------------------------------------------------------------------
1995
Natural Gas Transmission                     $ 1,480.3      $    53.1     $ 1,533.4       $   562.3     $   567.6      $   228.5
Energy Services                                                                                                      
  Trading and Marketing                        1,838.3           28.4       1,866.7            20.0          17.1            2.3
  Field Services                               1,607.1          184.3       1,791.4            96.8         106.1           40.3
  Global Asset Development                        75.3            4.0          79.3            24.9          26.8            6.8
  Other Energy Services                           94.5            0.8          95.3            23.6          23.7            0.8
  Energy Services' Eliminations                   --           (216.9)       (216.9)           --            --             --
                                             ---------------------------------------------------------------------------------------
     Total Energy Services                     3,615.2            0.6       3,615.8           165.3         173.7           50.2
Other Operations                                  92.2          (53.7)         38.5            66.2          70.5            6.3
                                             ---------------------------------------------------------------------------------------
   Total Consolidated                        $ 5,187.7      $    --       $ 5,187.7       $   793.8     $   811.8      $   285.0
- ------------------------------------------------------------------------------------------------------------------------------------




                                       30





In Millions                                     Capital and Investment Expenditures          Identifiable Assets
- ----------------------------------------------------------------------------------------------------------------------
                                                1997            1996           1995           1997              1996
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                    
Natural Gas Transmission                     $   247.3       $   194.0      $   230.5      $ 5,088.9         $ 5,216.4
Energy Services
  Trading and Marketing                           17.9             6.6           15.3        1,857.3           1,403.5
  Field Services                                 156.5           530.8          187.2        1,979.8           1,769.4
  Global Asset Development                       348.3            34.8           53.5          987.6             522.3
  Other Energy Services                           47.2            39.1            1.0          223.2             130.1
  Energy Services' Eliminations                   --              --             --           (169.1)           (247.0)
                                             -------------------------------------------------------------------------
     Total Energy Services                       569.9           611.3          257.0        4,878.8           3,578.3
Other Operations                                 470.0           155.8          132.4        1,129.1             957.0
                                             -------------------------------------------------------------------------
   Total Consolidated                        $ 1,287.2       $   961.1      $   619.9      $11,096.8         $ 9,751.7
- ----------------------------------------------------------------------------------------------------------------------


NOTE 5. REGULATORY MATTERS

FERC Order 636 and  Natural  Gas  Transition  Costs.  The  Company's  interstate
natural gas pipelines  primarily  provide  transportation  and storage  services
pursuant to FERC Order 636. Order 636 allows pipelines to recover eligible costs
resulting from implementation of the order (transition costs). In 1994, the FERC
approved TETCO's  settlement  resolving  regulatory  issues related primarily to
Order 636  transition  costs and a number of other  issues  related to  services
prior to Order 636. TETCO's liability for transition costs is estimated based on
the amount of producers'  natural gas reserves and other factors.  TETCO's final
and  nonappealable  settlement  provides  for the  recovery  of certain of these
transition  costs from  customers  through  volumetric and  reservation  charges
through 2002 and beyond,  if necessary.  Pursuant to the settlement,  TETCO will
absorb a certain portion of the transition  costs, the amount of which continues
to be subject to change  dependent  upon  natural gas prices and  deliverability
levels.  In 1995,  based upon producers'  discoveries of additional  natural gas
reserves,  TETCO  increased the estimated  liabilities  for transition  costs by
$125.8 million.  Under the terms of the existing  settlement,  regulatory assets
were increased $85.8 million for amounts expected to be collected from customers
and TETCO  recognized a $40 million  charge to operating  expenses  ($26 million
after tax).

On July 16, 1996, the U.S. Court of Appeals for the District of Columbia upheld,
in general,  all aspects of Order 636 and  remanded  certain  issues for further
explanation.  One of the issues  remanded  for  further  explanation  is whether
pipelines  should be entitled to recover  100% of gas supply  realignment  (GSR)
costs. On February 27, 1997, FERC issued an order reaffirming the right of
interstate pipelines to recover 100% of GSR costs. This  matter is
substantially  mitigated  by  TETCO's  transition  cost settlements.

The  Company  believes  the  exposure  associated  with  gas  purchase  contract
commitments is substantially mitigated by transition cost recoveries pursuant to
customer settlements,  Order 636 and other mechanisms,  and that this issue will
not have a material adverse effect on the consolidated  results of operations or
financial position of the Company.

Jurisdictional Transportation and Sales Rates.. On April 1, 1992 and November 1,
1992, PEPL placed into effect,  subject to refund,  general rate  increases.  On
February 26, 1997, the FERC approved PEPL's settlement  agreement which provided
final  resolution  of refund  matters and  established  prospective  rates.  The
agreement  terminated  other actions  relating to these  proceedings  as well as
PEPL's  restructuring  of rates and transition cost  recoveries  related to FERC
Order 636. The settlement  will not have a material  impact on future  operating
revenues or financial position of the Company.

As a result of the  resolution  of these and  certain  other  proceedings,  PEPL
refunded  $37.8  million  to  customers  in 1997 and  recorded  earnings  before
interest and taxes of $32.7 million, $8 million, and $20.6 million in 1997, 1996
and 1995, respectively.


                                       31



NOTE 6. INCOME TAXES

Income tax expense as  presented  in the  Consolidated  Statements  of Income is
summarized as follows:

In Millions                                        1997        1996        1995
- --------------------------------------------------------------------------------
Current income taxes
  Federal                                        $  95.7     $ 122.5     $  89.7
  State                                             28.4        26.0        18.1
                                                 -------------------------------
   Total current income taxes                      124.1       148.5       107.8
                                                 -------------------------------
Deferred income taxes, net
  Federal                                          122.2        90.1        97.8
  State                                             10.3        13.5        18.6
                                                 -------------------------------
   Total deferred income taxes, net                132.5       103.6       116.4
                                                 -------------------------------
Total income tax expense                         $ 256.6     $ 252.1     $ 224.2
- --------------------------------------------------------------------------------

Total income tax differs from the amount computed by applying the federal income
tax rate of 35% to income before income taxes.  The reasons for this  difference
are as follows:



In Millions                                              1997       1996        1995
- -------------------------------------------------------------------------------------
                                                                         
Income tax, computed at the statutory rate             $ 222.9    $ 227.8     $ 200.3
Adjustments resulting from:
  State income tax, net of federal income tax effect      25.0       25.7        23.8
  Other items, net                                         8.7       (1.4)        0.1
                                                       ------------------------------
   Total income tax expense                            $ 256.6    $ 252.1     $ 224.2
- -------------------------------------------------------------------------------------
Effective tax rate                                        40.3%      38.7%       39.2%


The tax effects of temporary  differences  that resulted in deferred  income tax
assets and liabilities,  and a description of the significant items that created
these differences as of December 31, 1997 and 1996, are as follows:



In Millions                                                  1997         1996
- --------------------------------------------------------------------------------
                                                                      
Deferred credits and other liabilities                     $  286.6    $  321.4
Alternative minimum tax credit carryforward                    30.3        72.6
Other                                                           7.7        --
                                                          ---------------------
  Total deferred income tax assets                            324.6       394.0
Valuation allowance and other tax reserves                   (146.1)     (141.1)
                                                          ---------------------
   Net deferred income tax assets                             178.5       252.9
                                                          ---------------------
Investments and other assets                                 (130.3)      (91.1)
Prefunded pension cost                                       (105.9)      (98.2)
Property, plant and equipment                              (1,007.0)     (961.4)
Regulatory assets and deferred debits                        (135.3)     (119.5)
Natural gas transition costs                                  (67.8)      (87.5)
Other                                                          --         (31.3)
                                                          ---------------------
  Total deferred income tax liabilities                    (1,446.3)   (1,389.0)
                                                          ---------------------
State deferred income tax, net of federal tax effect          (96.1)      (90.8)
                                                          ---------------------
   Net deferred income tax liability                      $(1,363.9)  $(1,226.9)
- --------------------------------------------------------------------------------


The  alternative   minimum  tax  credit  carryforward  can  be  carried  forward
indefinitely.

In 1990, PanEnergy established a provision for certain tax issues related to the
purchase of TEC, which  resulted in an increase in goodwill and deferred  income
tax  liability.   Following  discussions  with  the  Internal  Revenue  Service,
PanEnergy  revised its  estimates in 1995 and 1996 with respect to these issues.
As a result, the related goodwill and deferred income tax liability were reduced
by approximately $40 million and $100 million in 1996 and 1995, respectively. If
tax benefits relating to the valuation  allowance for deferred income tax assets
and  other  tax  reserves  are  recognized  subsequent  to  December  31,  1997,
approximately $29.4 million will be allocated as an adjustment to goodwill.

NOTE 7. FINANCIAL INSTRUMENTS AND RISK MANAGEMENT

Financial Instruments.  In 1996, TETCO received $98.6 million from the financing
of the right to collect  certain Order 636 natural gas  transition  costs,  with
limited  recourse.  At  December  31,  1997 and 1996,  $52.8  million  and $87.3
million,  respectively,  remained  outstanding  related to the  transition  cost
recovery rights and were included in Other Current



                                       32



Liabilities in the  Consolidated  Balance Sheets.  In the opinion of management,
the probability  that the Company will be required to perform under the recourse
provisions is remote.

During 1997, the Company  terminated its agreement to sell accounts  receivable,
which was entered into in 1996.  Also in 1997,  the LNG  settlement  receivables
sale agreement,  which was entered into in 1993, expired, as all the receivables
were collected.  Amounts outstanding at December 31, 1996 under these agreements
were $100 million and $29.9 million, respectively.

Fair Value of Financial Instruments. The Company's financial instruments include
$2,941.3 million and $2,203.3 million of long-term debt with an approximate fair
value of $3,078.7  million and $2,344  million as of December 31, 1997 and 1996,
respectively.  The majority of these  estimated  fair value amounts of long-term
debt  were  obtained  from   independent   parties.   Judgment  is  required  in
interpreting  market data to develop the  estimates of fair value.  Accordingly,
the estimates  determined  as of December 31, 1997 and 1996 are not  necessarily
indicative  of the  amounts the Company  could have  realized in current  market
exchanges.

The fair value of cash and cash equivalents, notes receivable, and notes payable
and commercial  paper are not materially  different from their carrying  amounts
because  of the  short-term  nature of these  instruments  or the  stated  rates
approximating market rates.

The following financial  instruments have no book value associated with them and
there are no fair values readily determinable since quoted market prices are not
available:  guarantees made to affiliates or recourse provisions from affiliates
and sales agreements for trade accounts receivables,  LNG project settlement and
Order 636 natural gas transition cost recovery.

Commodity  Derivative  Instruments.  At December 31, 1997 and 1996,  the Company
held or issued several  instruments that reduce exposure to market  fluctuations
relative  to price and  transportation  costs of natural  gas,  electricity  and
petroleum  products.  The Company's market  exposure,  primarily within DETM and
D/LD,  arises from  natural  gas  storage  inventory  balances  and  fixed-price
purchase  and sale  commitments  that extend for  periods of up to 9 years.  The
Company uses  futures,  swaps and options to manage and hedge price and location
risk related to these market exposures.

DETM and D/LD also provide risk management services to their customers through a
variety of energy commodity  instruments,  including forward contracts involving
physical   delivery  of  an  energy   commodity,   energy   commodity   futures,
over-the-counter swap agreements and options. In addition to hedging activities,
the Company  also  engages in the  trading of such  instruments,  and  therefore
experiences net open  positions.  The Company manages open positions with strict
policies which limit its exposure to market risk and require daily  reporting to
management of potential financial  exposure.  These policies include statistical
risk  tolerance  limits using  historical  price  movements to calculate a daily
earnings  at  risk  as well as a  total  Value-at-Risk  (VAR)  measurement.  The
weighted-average   life  of  the   Company's   commodity   risk   portfolio  was
approximately 7 months at December 31, 1997.

Energy  commodity  futures  involve  the  buying  or  selling  of  natural  gas,
electricity   or   other   energy-related   commodities   at  a   fixed   price.
Over-the-counter swap agreements require the Company to receive or make payments
based on the  difference  between a specified  price and the actual price of the
underlying  commodity.  The Company uses futures and swaps to manage  margins on
underlying  fixed-price  purchase or sale commitments for physical quantities of
natural gas, electricity and other energy-related commodities.  Energy commodity
options held to mitigate price risk provide the right,  but not the requirement,
to buy or sell energy-related commodities at a fixed price. The Company utilizes
options to manage  margins and to limit  overall price risk  exposure.  DETM and
D/LD account for these activities using the mark to market method of accounting.

At December 31, 1997 and 1996, the Company had  outstanding  futures,  swaps and
options for an absolute  notional  contract quantity of 4,810 billion cubic feet
(Bcf) and 3,425 Bcf of natural gas, respectively, some of which were in place to
offset  the  risk  of  price  fluctuations  under  fixed-price  commitments  for
purchasing  and  delivering   natural  gas.  At  December  31,  1997  and  1996,
outstanding  futures,  swaps and options related to electric contracts and other
energy-related  commodities  were not  material.  The  gains,  losses  and costs
related  to  those  commodity  instruments  that  qualify  as a  hedge  are  not
recognized until the underlying  physical  transaction  occurs.  At December 31,
1997 and 1996, the Company had current  unrecognized  net gains of $13.5 million
and $8.7 million, respectively, related to commodity instruments. The fair value
of energy  commodity  swaps held at December  31, 1997 was a liability of $158.6
million.



                                       33



During 1997,  1996 and 1995, the Company  recognized net gains of $33.6 million,
$25.4 million,  and $10.5 million,  respectively,  from trading activities.  The
values of energy commodity futures,  swaps and options held for trading purposes
were as follows:



                                                          1997                                1996
                                                --------------------------         --------------------------
In Millions                                     Assets         Liabilities         Assets         Liabilities
- -------------------------------------------------------------------------------------------------------------
                                                                                          
Fair value at year end                          $1,626           $1,470             $833             $941
Notional amount at year end                      2,009            1,825              407              530
Average fair value for the year                    595              700              588              653
- -------------------------------------------------------------------------------------------------------------


Market and Credit Risk. New York Mercantile  Exchange  (Exchange) traded futures
and option  contracts  are  guaranteed  by the Exchange and have nominal  credit
risk.  On all other  transactions  described  above,  the  Company is exposed to
credit  risk in the  event of  nonperformance  by the  counterparties.  For each
counterparty,  the Company  analyzes the financial  condition  prior to entering
into an agreement, establishes credit limits and monitors the appropriateness of
these limits on an ongoing basis. The change in market value of  Exchange-traded
futures and options contracts  requires daily cash settlement in margin accounts
with brokers.  Swap contracts and most other  over-the-counter  instruments  are
generally  settled at the  expiration of the contract term and may be subject to
margin requirements with the counterparty.

NOTE 8. INVESTMENT IN AFFILIATES

Certain investments, where the Company's ownership in domestic and international
affiliates is 50 percent or less, are accounted for by the equity method.  These
investments  include  undistributed  earnings of $20.6 million in 1997 and $49.7
million in 1996.  The  Company's  proportionate  share of net income  from these
affiliates  for the  years  ended  December  31,  1997,  1996 and 1995 was $38.4
million,  $32.7  million,  and $59.8  million,  respectively.  These amounts are
reflected in Other Operating Revenues in the Consolidated  Statements of Income.
Investment  in  affiliates  as of  December  31,  1997  and  1996  includes  the
following:

In Millions                                             1997               1996
- --------------------------------------------------------------------------------
Natural Gas Transmission - domestic                    $ 67.5             $ 46.5
                                                       -------------------------
Energy Services
  Field Services - domestic                             159.8              129.6
  Global Asset Development
   Domestic                                             174.5               14.5
   International                                        207.8              183.5
  Other Energy Services
   Domestic                                              15.9               49.5
   International                                          9.7                1.4
                                                       -------------------------
     Total Energy Services                              567.7              378.5
                                                       -------------------------
Other Operations
  Domestic                                               38.1               65.3
  International                                          12.6               12.6
                                                       -------------------------
     Total Other Operations                              50.7               77.9
                                                       -------------------------
   Total Investments in Affiliates                     $685.9             $502.9
- --------------------------------------------------------------------------------

Natural Gas Transmission.  Investments  primarily include ownership interests in
natural gas  pipeline  joint  ventures  which  transport  gas from Canada to the
United States.

Field Services.  Among other investments,  Field Services holds an interest in a
partnership  which owns natural gas gathering  systems in the Gulf of Mexico,  a
master limited  partnership that owns and operates a petroleum  pipeline,  and a
joint venture that provides  gathering,  processing  and marketing  services for
natural gas producers in Oklahoma.

Global Asset  Development.  Global Asset  Development has investments in various
natural gas and electric generation and transmission  facilities world wide, and
in a joint  venture that owns and  operates a methanol  plant and a MTBE (methyl
tertiary butyl ether) plant in Jubail, Saudi Arabia.



                                       34



Other  Energy  Services.   Investments  include  the  participation  in  various
construction and support activities for fossil-fueled generating plants.

Other  Operations.  This  segment  holds  investments  in  various  real  estate
development  projects  and a  joint  venture  that  provides  wireless  personal
communication services.

Summarized  combined  balance  sheet and  income  statement  information  of the
entities that are accounted for using the equity method are as follows:

In Millions                                     1997         1996         1995
- --------------------------------------------------------------------------------
Assets
   Current Assets                             $  642.0     $1,025.2     $  617.0
   Noncurrent Assets                           5,867.8      5,660.5      5,090.2
                                              ----------------------------------
     Total Assets                             $6,509.8     $6,685.7     $5,707.2
                                              ----------------------------------
Liabilities and Equity
   Current Liabilities                        $  757.4     $  879.3     $  468.5
   Noncurrent Liabilities                      3,257.2      3,461.4      3,376.0
   Equity                                      2,495.2      2,345.0      1,862.7
                                              ----------------------------------
     Total Liabilities and Equity             $6,509.8     $6,685.7     $5,707.2
                                              ----------------------------------
Income
   Operating Revenues                         $  905.0     $3,133.2     $1,391.2
   Operating Expenses                            702.8      2,494.1        667.1
   Net Income                                     72.4        160.1        236.2
- --------------------------------------------------------------------------------

The Company had  outstanding  loans to certain  affiliates  of $87.1 million and
$2.9 million at December 31, 1997 and 1996, respectively.

NOTE 9. PROPERTY, PLANT AND EQUIPMENT

A summary of property,  plant and equipment by classification as of December 31,
1997 and 1996 is as follows:

In Millions                                              1997             1996
- --------------------------------------------------------------------------------
Natural Gas Plant In Service
  Transmission                                        $6,094.4          $5,994.1
  Gathering                                              812.5             643.0
  Processing                                             502.4             508.4
  Underground storage                                    488.8             450.6
  LNG facilities and vessels                             751.7             751.0
  General plant                                          310.7             348.7
  Construction work in progress                          159.9             126.7
                                                      --------------------------
   Total natural gas plant in service                  9,120.4           8,822.5
                                                      --------------------------
Other Property and Equipment                             576.1             366.5
                                                      --------------------------
Total Property, Plant and Equipment                    9,696.5           9,189.0
Less accumulated depreciation and amortization         3,631.3           3,388.3
                                                      --------------------------
   Net property, plant and equipment                  $6,065.2          $5,800.7
- --------------------------------------------------------------------------------


                                       35



A summary of  accumulated  depreciation  for  property,  plant and  equipment by
classification as of December 31, 1997 and 1996 is as follows:


In Millions                                              1997            1996
- --------------------------------------------------------------------------------
Natural Gas Plant In Service                          $  3,602.9      $  3,365.8
Other Property and Equipment                                28.4            22.5
                                                      --------------------------
   Total Accumulated Depreciation                     $  3,631.3      $  3,388.3
- --------------------------------------------------------------------------------

NOTE 10. DEBT AND CREDIT FACILITIES

The following  credit  facilities  were available to the Company at December 31,
1997 and 1996:



In Millions                                                1997                              1996
- ---------------------------------------------------------------------------------------------------------------
                                                  Credit                            Credit
                                                Facilities       Outstanding      Facilities        Outstanding
- ---------------------------------------------------------------------------------------------------------------
                                                                                              
364-day facilities                              $  300.0         $     --         $   400.0          $    --
Four-year revolving facilities(a)                  125.0              77.0            235.0              42.0
Five-year revolving facilities                     950.0               --             400.0               --
                                                ---------------------------------------------------------------
   Total Consolidated                           $1,375.0         $    77.0         $1,035.0          $   42.0
- ---------------------------------------------------------------------------------------------------------------


(a)  The outstanding balance was included in long-term debt.

The 364-day and five-year  credit  facilities  support the Company's  commercial
paper  facilities  of $1.25  billion and $400  million at December  31, 1997 and
1996, respectively. Amounts outstanding under the commercial paper facilities at
December 31, 1997 and 1996 were as follows:


In Millions                                        1997                  1996
- --------------------------------------------------------------------------------
Total commercial paper outstanding                $933.7                 $102.2
Less portion classified as short-term              133.7                  102.2
                                                  ------------------------------
Portion classified as long-term debt              $800.0                 $  --
- --------------------------------------------------------------------------------

In addition to amounts borrowed under the credit facilities and commercial paper
facilities,  the Company had $251.9 million of short-term  borrowings from banks
outstanding  at December 31,  1996.  Also,  at December  31, 1997 and 1996,  the
Company  had a note  payable  to an  affiliate  of $4  million  and $5  million,
respectively.

A summary of short-term debt is as follows:



Dollars in Millions                                                                           1997           1996            1995
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                       
Amount outstanding at end of year                                                           $ 137.7         $ 359.1         $ 150.0
Weighted-average rate at end of year                                                           6.03%           6.10%           6.28%
Maximum amount outstanding during the year                                                  $ 732.8         $ 359.1         $ 150.0
Average amount outstanding during the year                                                  $ 357.5         $ 131.1         $  64.3
Weighted-average interest rate for the year - computed on a daily basis                        5.64%           5.95%           6.28%
- ------------------------------------------------------------------------------------------------------------------------------------



                                       36



Long-term  debt  outstanding  as of December 31, 1997 and 1996  consisted of the
following:



Dollars in Millions                                                        Year Due            1997             1996
- -----------------------------------------------------------------------------------------------------------------------
                                                                                                     
Duke Capital Corp.
Commercial paper, 6.03% weighted-average rate at December 31, 1997                           $  800.0         $    --
PanEnergy
Bonds:
  7 3/4%                                                                     2022               328.0            328.0
  8 5/8% Debentures                                                          2025               100.0            100.0
Notes:
  9.55%, maturing serially                                                1996 - 1999            27.5             41.3
  9.9%, maturing serially                                                 2000 - 2003            45.0             45.0
  7% - 8 5/8%                                                             1999 - 2006           450.0            450.0
  Notes converted or matured during 1997                                                          -              124.5
TETCO
Notes:
  8% - 10 3/8%                                                            2000 - 2004           500.0            500.0
  Medium term, Series A, 7.64%-9.07%                                      1999 - 2012           100.0            100.0
Algonquin
9.13% Notes                                                               2001 - 2003           100.0            100.0
PEPL
7 7/8% Notes                                                                 2004               100.0            100.0
7.2% - 7.95% Debentures                                                   2023 - 2024           200.0            200.0
Crescent Resources, Inc.(a)
Construction and mortgage loans, 6.02% - 7.10%                            1998 - 2011           116.7             76.0
Revolving credit facilities,  6.30% and 5.95% weighted-average rate at       2001                77.0             42.0
   December 31, 1997 and 1996, respectively

Unamortized debt discount and premium, net                                                       (2.9)            (3.5)
                                                                                             --------------------------
Total long-term debt                                                                          2,941.3          2,203.3
Current maturities of long-term debt                                                            (22.5)          (175.1)
                                                                                             --------------------------
Total long-term portion                                                                      $2,918.8         $2,028.2
- -----------------------------------------------------------------------------------------------------------------------


(a) Substantial  amounts of Crescent  Resources,  Inc.'s real estate development
projects, land and buildings are pledged as collateral.

The annual  maturities of consolidated  long-term debt at December 31, 1997 were
$22.5 million, $182.0 million, $221.8 million, $249.2 million and $186.6 million
for 1998 through 2002, respectively.

On October 1, 1996, TETCO redeemed its $150 million, 10% debentures and its $100
million,  10 1/8%  debentures due 2011.  TETCO recorded a non-cash
extraordinary item of $16.7  million  (net of  income  tax of $10.3  million)
related  to the unamortized discount on this early retirement of debt.

NOTE 11. COMMITMENTS AND CONTINGENCIES

Future   Construction  Costs.  The  Company  plans  to  maintain  its  regulated
facilities,  and  pursue  business  expansion  of its  regulated  operations  as
opportunities arise. Projected 1998 capital and investment  expenditures for the
Natural Gas  Transmission  segment,  including  AFUDC,  are  approximately  $300
million. These projections are subject to periodic review and revisions.  Actual
expenditures  incurred  may vary from such  estimates  due to  various  factors,
including business expansion  opportunities,  environmental matters and cost and
availability of capital.

The Energy Services  segment plans to spend  approximately  $100 million in 1998
for required capital expenditures at its existing facilities.  In addition,  the
Company  is  seeking  to  significantly  grow its  Energy  Services  businesses,
primarily  through the Global Asset  Development  business unit. One opportunity
includes the 520-megawatt  combined cycle natural gas fired merchant  generation
plant in Bridgeport, Connecticut already under construction.



                                       37



Another growth opportunity includes the recently announced agreement to purchase
from Pacific Gas & Electric Company three power plants in California.  The power
plants  have a combined  capacity  of 2,645  megawatts.  The  purchase  price is
estimated  at  approximately  $500 million and this  transaction  is expected to
close  during  1998.  Other  similar  initiatives  in 1998 will  likely  require
significant  capital  and  investment  expenditures  which  will be  subject  to
periodic  review  and  revision  and may  vary  significantly  depending  on the
value-added opportunities presented.

Projected  capital and investment  expenditures for 1998 of the Other Operations
segment are approximately  $200 million.  These projected capital and investment
expenditures  are also  subject to  periodic  review and  revision  and may vary
significantly depending on the value-added opportunities presented.

Environmental.  The Company is subject to federal,  state and local  regulations
regarding air and water quality,  hazardous and solid waste disposal,  and other
environmental matters.

TETCO is currently  conducting  PCB  (polychlorinated  biphenyl)  assessment and
clean-up  programs at certain of its compressor  station sites under  conditions
stipulated  by a U.S.  Consent  Decree.  The  programs  include on- and off-site
assessment,  installation  of on-site source control  equipment and  groundwater
monitoring  wells, and on- and off-site clean-up work. TETCO expects to complete
these clean-up  programs  during 1998.  Groundwater  monitoring  activities will
continue at several sites beyond 1998.

The Company has also identified environmental  contamination at certain sites on
the PEPL and Trunkline  systems and is  undertaking  clean-up  programs at these
sites.  The  contamination  resulted from the past use of lubricants  containing
PCBs and the prior use of  wastewater  collection  facilities  and other on-site
disposal areas. Soil and sediment testing,  to date, has detected no significant
off-site  contamination.  The Company has  communicated  with the  Environmental
Protection  Agency and appropriate  state regulatory  agencies on these matters.
Environmental clean-up programs are expected to continue until 2002.

At December 31, 1997 and 1996, the Company had accrued liabilities for remaining
estimated  clean-up  costs on the TETCO,  PEPL and  Trunkline  systems which are
included in  Environmental  Clean-up  Liabilities  in the  Consolidated  Balance
Sheets.  These cost  estimates  represent  gross  clean-up  costs expected to be
incurred,  have not been discounted or reduced by customer recoveries and do not
include  fines,  penalties or  third-party  claims.  Costs to be recovered  from
customers  are included in the  Consolidated  Balance  Sheets as of December 31,
1997 and 1996, as Regulatory Assets and Deferred Debits.

In 1987, the  Commonwealth of Kentucky  instituted a suit in state court against
TETCO,  alleging improper  disposal of PCBs at TETCO's three compressor  station
sites in Kentucky. This suit is still pending. In 1996, TETCO completed clean-up
of these sites under the U.S. Consent Decree.

The  federal and state  clean-up  programs  are not  expected  to  interrupt  or
diminish the Company's ability to deliver natural gas to customers. Based on the
Company's  experience  to date  and  costs  incurred  for  clean-up  operations,
management  believes the  resolution  of matters  relating to the  environmental
issues  discussed  above  will  not  have  a  material  adverse  effect  on  the
consolidated results of operations or financial position of the Company.

Litigation. In  December  1996,  TETCO  received  notification  that  Marathon
Oil  Company (Marathon)   intended  to   commence   substitution   of  other gas
reserves, deliverability  and leases for those dedicated to a certain natural
gas purchase contract  (the Marathon  Contract)  with TETCO.  In TETCO's  view,
the tendered substitute  gas  reserves,  deliverability  and  leases  are not
subject to the Marathon  Contract;  therefore  TETCO  filed a  declaratory
judgment  action on December  17,  1996 in the U.S.  District  Court  for the
Eastern  District  of Louisiana  seeking  a ruling  that  Marathon's
interpretation  of the  Marathon Contract is  incorrect.  Marathon  filed a
counterclaim  seeking a  declaratory judgment enforcing its  interpretation of
the Marathon  Contract.  On January 7, 1997,  Marathon filed an answer and a
counterclaim to TETCO's  complaint seeking declaratory judgment enforcing its
interpretation of the Marathon Contract.

On February 18, 1997,  Amerada Hess  Corporation  (Amerada  Hess) notified TETCO
that it intended to commence substitution of other gas reserves,  deliverability
and leases for those dedicated to its natural gas purchase contract (the Amerada
Hess Contract) with TETCO. On the same date,  Amerada Hess also filed a petition
in the District Court of Harris



                                       38



County, Texas, 157th Judicial District,  seeking a declaratory judgment that its
interpretation  of the Amerada Hess  Contract,  which covers the same leases and
reserves  as the  Marathon  Contract,  is  correct.  TETCO  filed a  declaratory
judgment action with respect to Amerada Hess'  contentions in the U.S.  District
Court for the  Eastern  District of  Louisiana  on February  21,  1997.  The two
actions have been transferred to the judge presiding over the Marathon  Contract
matter.

On September 26, 1997,  the judge  presiding  over the Marathon and Amerada Hess
contract  matters  issued  summary  judgments in both actions in favor of TETCO.
Marathon and Amerada Hess  subsequently  filed  notices of appeal of the summary
judgments.  On January 5, 1998,  TETCO  entered into an agreement  with Marathon
settling  all  issues  associated  with the  Marathon  Contract.  The  potential
liability of the Company  associated with the Amerada Hess Contract should TETCO
be contractually obligated to purchase natural gas based upon the substitute gas
reserves,   deliverability  and  leases,  and  the  effect  of  transition  cost
recoveries  pursuant to TETCO's Order 636 settlement  involves  numerous complex
legal  and  factual  matters  which  will take a  substantial  period of time to
resolve. However, the Company does not believe that Amerada Hess will prevail on
its appeal of the lower court's summary  judgment.  Management is of the opinion
that the final  disposition  of this  matter  will not have a  material  adverse
effect on the  consolidated  results of operations or financial  position of the
Company.

On April 25,  1997, a group of  affiliated  plaintiffs  that own and/or  operate
various pipeline and marketing  companies and  partnerships  primarily in Kansas
filed suit against PEPL in the U.S.  District Court for the Western  District of
Missouri.   The  plaintiffs  allege  that  PEPL  has  engaged  in  unlawful  and
anti-competitive conduct with regard to requests for interconnects with the PEPL
system for service to the Kansas City area. Asserting that PEPL has violated the
antitrust laws and tortiously  interfered  with the  plaintiffs'  contracts with
third  parties,  the  plaintiffs  seek  compensatory  and  punitive  damages  in
unspecified amounts. Periodically, similar disputes arise with other natural gas
marketers and pipeline companies  concerning  interconnections  and other issues
involving access to the Company's natural gas transmission  systems.  Management
is of the opinion that the final  disposition of these proceedings will not have
a material adverse effect on the consolidated results of operations or financial
position of the Company.

     On May 1, 1997, Citrus Trading Corporation (Citrus) and Enron Capital and
Trade Resources Corporation, as successor to Enron Gas Marketing Corporation,
filed suit in the District Court of Harris County, Texas, against PanEnergy LNG
Sales, Inc. (formerly Pan National Gas Sales, Inc.), a subsidiary of the
Company, alleging breach of a gas purchase contract (the Contract) for
regasified LNG entered into between Citrus and Pan National Gas Sales, Inc.
Plaintiffs allege that PanEnergy LNG Sales, Inc. failed to deliver LNG pursuant
to the terms of the Contract. The plaintiffs seek compensatory damages in
unspecified amounts for losses allegedly incurred as a result of the contract
breach as well as a declaratory judgment that PanEnergy LNG Sales Inc.'s
assertions of force majeure due to the interruption in the supply of LNG to
PanEnergy LNG Sales, Inc. do not constitute force majeure under the Contract.
While this matter is in the early stages of litigation, based on infomation
currently available to the Company, the Company believes the resolution of this
matter will not have a material adverse effect on the consolidated results of
operations or financial position of the Company.


On May 13, 1997, Anadarko Petroleum  Corporation  (Anadarko) filed suits against
PEPL and other  affiliates,  as defendants,  both in the United States  District
Court for the  Southern  District  of Texas and State  District  Court of Harris
County,  Texas.  Anadarko  claims  that it was  effectively  indemnified  by the
defendants  against any  responsibility  for refunds of Kansas ad valorem  taxes
which are due purchasers of gas from Anadarko,  retroactive to 1983.  While this
matter is in the early  stages of  litigation,  based on  information  currently
available to the Company,  the Company  believes the  resolution  of this matter
will  not  have a  material  adverse  effect  on  the  consolidated  results  of
operations or financial position of the Company.

The Company and its  subsidiaries are also involved in legal, tax and regulatory
proceedings  before various  courts,  regulatory  commissions  and  governmental
agencies  regarding matters arising in the ordinary course of business,  some of
which  involve  substantial  amounts.  Where  appropriate,  the Company has made
accruals in accordance with SFAS No. 5, "Accounting for Contingencies," in order
to  provide  for such  matters.  Management  is of the  opinion  that the  final
disposition  of these  matters  will not have a material  adverse  effect on the
consolidated results of operations or financial position of the Company.

Other Commitments and Contingencies.  In 1993, the U.S. Department of the
Interior announced its  intention to seek  additional  royalties  from gas
producers as a result  of  payments   received  by  such  producers  in
connection  with  past take-or-pay  settlements,  and buyouts and buydowns of
gas sales  contracts with natural gas pipelines. The Company's pipelines, with
respect to certain producer contract  settlements,  may be  contractually
required to reimburse or, in some instances,  to indemnify  producers  against
such royalty claims.  The potential liability  of the  producers  to the
government  and  of the  pipelines  to the producers  involves  complex  issues
of law and fact  which  are  likely to take substantial  time to resolve.  On
August 27, 1996, the U.S. Court of Appeals for the  District  of  Columbia
overturned  a lower  court  ruling  in favor of the government  in  litigation
brought  on behalf of  producers.  The  Department's petition for rehearing was
denied in November  1996. The Department may continue to seek further appelate
review. If the Company's  pipelines  ultimately have to reimburse or indemnify
the producer,  the Company's pipelines will file with the FERC to recover a
portion of these costs from pipeline customers.

The Company has a 10%  ownership  interest in TEPPCO  Partners,  L.P.,  a master
limited  partnership (MLP) that owns and operates a petroleum products pipeline.
A subsidiary  partnership  of the MLP had $326.5 million in First Mortgage Notes
outstanding  at December  31,  1997 with  recourse  to the  general  partner,  a
subsidiary of the Company.



                                       39



PEPL owns an effective 5.4% ownership interest in Northern Border Pipeline
Company (Northern Border). Under the terms of a settlement related to a
transportation  agreement  between  PEPL  and  Northern  Border,  PEPL
guarantees payment to Northern Border under a transportation  agreement by an
affiliate  of  Pan-Alberta  Gas  Limited.  The  transportation  agreement
requires estimated total payments of $50.9 million for 1998 through 2001.

In  connection  with the sale of  Petrolane  in 1989,  TEC  agreed to  indemnify
Petrolane  against certain  obligations for guaranteed  leases and environmental
matters.  Certain of the lease obligations relate to Petrolane's  divestiture of
supermarket  operations  prior to its  acquisition by TEC and as of December 31,
1997 total  approximately  $50.9 million over the remaining terms of the leases,
which expire in 2006.

In January 1998,  the Company  acquired a 9.8%  ownership in Alliance  Pipeline.
This  pipeline is designed to transport  natural gas from western  Canada to the
Chicago-area  market  center for  distribution  throughout  North  America.  The
pipeline is scheduled to begin commercial  operation in late 1999,  provided the
necessary  U.S. and Canadian  regulatory  approvals are secured.  In addition to
buying  an  ownership  interest  in the  pipeline  project,  the  Company  has a
contractual  commitment  for 67.25 million cubic feet per day of capacity on the
line over 15 years for an estimated total of $315 million.

As of December 31,  1997,  the Company had letters of credit and surety bonds of
$59 million issued on its behalf related to natural gas transmission operations,
real estate development  projects,  engineering  services  contracts,  insurance
contracts and various other items.

Periodically,  the Company  may become  involved in  contractual  disputes  with
natural gas transmission  customers involving potential or threatened abrogation
of contracts by the customers,  including,  for example,  attempted transfers of
contractual  obligations to less creditworthy  subsidiaries of the customers. If
the  customers  are  successful,  the  Company may not receive the full value of
anticipated benefits under the contracts.

In the normal course of business, certain of the Company's affiliates enter into
various  contracts,  including  agreements  for debt,  natural gas  transmission
service  and  construction   contracts,   which  contain  certain  schedule  and
performance  requirements.  Such  affiliates use risk  management  techniques to
mitigate their exposure associated with such contracts.  Certain subsidiaries of
the Company have guaranteed  performance by such affiliates  under some of these
contracts.

Management is of the opinion that these commitments and  contingencies  will not
have a material adverse effect on the consolidated  results of operations or the
financial position of the Company.

Leases.  The Company  utilizes assets under operating leases in several areas of
operations.  Consolidated  rental  expense  amounted  to  $41.7  million,  $49.7
million, and $34.7 million in 1997, 1996, and 1995, respectively. Future minimum
rental payments under the Company's  various operating leases for the years 1998
through 2002 are $38.5 million,  $32.9 million,  $26.2 million,  $21 million and
$15.1 million, respectively.

NOTE 12. STOCK BASED COMPENSATION

Stock  Options and Awards.  Effective  with the merger,  each share of PanEnergy
common stock outstanding  immediately prior to the merger was converted into the
right to receive  1.0444  shares of Duke  Energy  common  stock.  Each option to
purchase  PanEnergy  common stock that was  outstanding  prior to the merger was
assumed by Duke Energy and became  exercisable  upon the same terms as under the
applicable  PanEnergy stock option plan and option  agreement,  except that such
options  became an option to  purchase  shares of Duke  Energy's  common  stock,
appropriately  adjusted.  Each award of  restricted  shares of PanEnergy  common
stock  outstanding and not vested prior to the merger was assumed by Duke Energy
and such  restricted  shares  of  PanEnergy  common  stock  were  exchanged  for
restricted shares of Duke Energy common stock.

The Company does not plan to issue additional stock options or awards under
PanEnergy stock option and award plans. Future issuances of stock options and
awards may be  granted  to key employees  of Duke Energy and its  subsidiaries
under Duke Energy's 1996 Stock Incentive  Plan.


                                       40



Under Duke Energy's plan, each option  granted  equals the market price of Duke
Energy common stock on the date of grant.  Vesting  periods  range  from one to
five  years  with a maximum exercise term of 10 years.

In 1997, the Company  granted 115,615 shares of  performance-based  stock awards
with an average grant date fair value of $44 per share.  The Company  recognized
compensation  expense of $4.4 million in 1997,  $8.3 million in 1996 and none in
1995 for such stock awards.  The Company  follows the intrinsic  value method of
accounting for common stock awards issued to employees.

NOTE 13. BENEFIT PLANS

Retirement   Plans.   Duke   Energy   and   its   subsidiaries   have   multiple
non-contributory defined benefit retirement plans covering most employees with a
minimum service  requirements. Certain employees of the Company participate in
either the PanEnergy plan or the Duke Energy plan.

The PanEnergy plan provides  retirement benefits (i) for eligible  employees of
certain  subsidiaries that are generally based on an employee's  years of
benefit  accrual  service and highest  average  eligible earnings,  and (ii) for
eligible employees of certain other subsidiaries under a cash balance  formula.
A cash balance plan  participant  accumulates  a benefit based upon a percentage
of current  salary,  which varies with age and years of service, and interest
credits.

Other Company employees  participate in Duke Energy's  non-contributory  defined
benefit  retirement plan.  Effective January 1, 1997, this plan was amended to a
plan under  which  benefits  are based  upon a cash  balance  formula.  Prior to
January 1, 1997,  retirement plan benefits were based on an age-related formula,
which took into  account  years of benefit  accrual  service and the  employee's
highest average eligible earnings.

Both the Company's and Duke Energy's policy is to fund amounts, as necessary, on
an actuarial  basis to provide assets  sufficient to meet benefits to be paid to
plan  members.  On December  30, 1997 assets and related  liabilities  of $235.6
million and $204 million,  respectively, for certain PanEnergy participants were
transferred  to  the  Duke  Energy  plan.  As a  result  of  this  transfer,  no
contributions to the Duke Energy plan were necessary in 1997.

The fair market value of Duke  Energy's  plan assets were  $2,724.7  million and
$2,445.3 million for December 31, 1997 and 1996,  respectively.  The accumulated
benefit  obligation was $2,030.2  million and $1,841.6  million for December 31,
1997 and 1996, respectively.  The amount of pre-funded pension cost allocated to
the  Company as of  December  31,  1997 and 1996 was $302.6  million  and $280.6
million, respectively.

Assumptions  used in Duke  Energy's  pension and other  postretirement  benefits
accounting (reflecting weighted-averages across plans) include:



- ---------------------------------------------------------------------------------------
Percent (%)                                             1997         1996          1995
- ---------------------------------------------------------------------------------------
                                                                          
Discount rate                                           7.25         7.50          7.50
Salary increase                                         4.15         4.80          4.81
Expected long-term rate of return on plan assets        9.25         9.18          9.18
- ---------------------------------------------------------------------------------------


The Company's net periodic  pension benefit,  including  amounts  allocated by
Duke Energy,  for the years  ended  December  31,  1997,  1996 and 1995,  was
$19.1 million, $18.8 million and $17.9 million, respectively.

Duke Energy and PanEnergy also sponsor  employee  savings  plans,  which cover
substantially all employees. The Company expensed plan contributions,  including
amounts  allocated  by Duke  Energy,  of $18.9  million,  $14.3  million and $14
million in 1997, 1996 and 1995, respectively.

Postretirement  Benefits.  Duke  Energy  and  most of its  subsidiaries  provide
certain  health care and life  insurance  benefits  for retired  employees  on a
contributory  and  non-contributory  basis.  Employees become eligible for these
benefits when they have met certain age and service  requirements at retirement,
as defined in the plans.

Benefit  costs are accrued  over the active  service  period of employees to the
date of full  eligibility  for the  benefits.  The net  unrecognized  transition
obligation,  resulting from the implementation of accrual  accounting,  is being
amortized over approximately 20 years. With respect to the entire plan, the fair
value of the plan assets was $266.2 million and $225.3 million at December 31,
1997 and 1996, respectively. The accumulated postretirement benefit obligation
was $667.0 million and $641.7 million at December 31, 1997 and 1996,
respectively.




                                       41



It  is  the  Company's  and  Duke  Energy's   general  policy  to  fund  accrued
postretirement  health care  costs. Duke Energy funds postretirement benefits
through various mechanisms, including retired lives reserves, voluntary
employee's beneficiary association trusts and 401(h) funding.

The Company's net periodic  postretirement  benefit cost,  including amounts
allocated by Duke Energy,  for the years ended December 31, 1997, 1996 and 1995,
was $17 million, $16.2 million and $15.3 million, respectively.

The weighted-average health care cost trend rate used to estimate postretirement
benefits  was 7.75% in 1997.  This  rate is  expected  to  decrease,  with a
4.75% weighted-average ultimate trend rate expected to be achieved by 2005. The
effect of a 1% increase in the assumed health care cost trend rate for each
future year would result in a $2.4 million increase in the annual  aggregate
postretirement benefit  cost  and an  $29.5  million  increase  in  Duke
Energy's  accumulated postretirement  benefit  obligation at December  31, 1997.

NOTE 14. RELATED PARTY TRANSACTIONS

Certain balances due to or due from related parties included in the Consolidated
Balance Sheets at December 31, 1997 and 1996 are as follows:

- -------------------------------------
IN MILLIONS             1997    1996
- -------------------------------------
Receivables            $17.9    $ 1.4
Accounts payable        52.2     14.1
Taxes accrued           39.9      1.1
- -------------------------------------

Operating revenues of $18.0 million, $23.3 million and $10.7 million related to
intercompany sales to Duke Energy are included in the Consolidated Statements of
Income for the years ended December 31, 1997, 1996 and 1995, respectively.

                    RESPONSIBILITY FOR FINANCIAL STATEMENTS

     The financial statements of Duke Energy Corporation are prepared by
management, which is responsible for their integrity and objectivity. The
statements are prepared in conformity with generally accepted accounting
principles appropriate in the circumstances to reflect in all material respects
the substance of events and transactions which should be included. The other
information in the annual report is consistent with the financial statements.
In preparing these statements, management makes informed judgments and
estimates of the expected effects of events and transactions that are currently
being reported.

     The Corporation's system of internal accounting control is designed to
provide reasonable assurance that assets are safeguarded and transactions are
executed according to management's authorization. Internal accounting controls
also provide reasonable assurance that transactions are recorded properly, so
that financial statements can be prepared according to generally accepted
accounting principles. In addition, the Corporation's accounting controls
provide reasonable assurance that errors or irregularities which could be
material to the financial statements are prevented or are detected by employees
within a timely period as they perform their assigned functions. The
Corporation's accounting controls are continually reviewed for effectiveness.
In addition, written policies, standards and procedures, and a strong internal
audit program augment the Corporation's accounting controls.

JEFFREY L. BOYER
Controller

                                       42



PART II.  QUARTERLY FINANCIAL DATA (unaudited)



                                                  First        Second        Third         Fourth
In Millions                                     Quarter(a)    Quarter(a)   Quarter(a)    Quarter(a)     Total(a)
- -----------------------------------------------------------------------------------------------------------------
                                                                                        
1997
Operating revenues                              $2,747.5      $2,115.6      $3,543.7      $3,508.0     $11,914.8
Operating income                                   298.0         146.2         174.4         217.2         835.8
Net income                                         146.3          66.8          72.2          95.0         380.3

1996
Operating revenues                              $1,747.9      $1,490.3      $1,891.9      $2,686.0      $7,816.1
Operating income                                   237.1         196.7         184.0         251.5         869.3
Income before extraordinary item                   112.8          90.1          85.0         111.1         399.0
Net income                                         112.8          90.1          85.0          94.4         382.3
- -----------------------------------------------------------------------------------------------------------------


(a)  Financial  information  reflects  accounting  for the combination of the
     Company with PanEnergy Corp as a pooling of interests. As a result, the
     financial information gives effect to the combination as if it had occurred
     January 1, 1996.

     Amounts  reported on a quarterly  basis are not  necessarily  indicative of
amounts  expected  for the  respective  years  due to the  effects  of  seasonal
temperature variations on energy consumption.


                                       43



Item 14.  Changes  in and  Disagreements  with  Accountants  on  Accounting  and
Financial Disclosure.

Prior to the June 18, 1997 merger of PanEnergy Corp and Duke Power Company,
PanEnergy Corp and subsidiaries were audited by KPMG Peat Marwick LLP.
Subsequent to the merger, PanEnergy Corp and subsidiaries were audited by
Deloitte & Touche LLP. There were no disagreements on accounting and financial
disclosure with KPMG Peat Marwick LLP.


Item 15. Financial Statements and Exhibits.

(a)   Financial Statements

     The following  financial  statements are filed herewith as part of Item 13,
Financial Statements and Supplementary Data.

     Part I.  Audited Financial Statements for the Years Ended December 31,
              1997, 1996 and 1995
              Independent Auditor's Report
              Consolidated Statements of Income
              Consolidated Statements of Cash Flows
              Consolidated Balance Sheets
              Consolidated Statements of Stockholder's Equity
              Notes to Consolidated Financial Statements
     Part II. Quarterly Financial Data

(b)  Exhibits

     Exhibits filed herewith are designated by an asterisk (*); all exhibits not
     so designated are incorporated herein by reference to a prior filing, as
     indicated.

     Items constituting managements contracts or compensatory plans or
     arrangements are designated by a double asterisk (**).

     Exhibit No.      Description
      *3.1            Restated Certificate of Incorporation of registrant
      *3.2            By-Laws of registrant
       4.1            $950,000,000 Five-Year Credit Agreement, dated as of
                      August 25, 1997, among the registrant, the banks listed
                      therein and The Chase Manhattan Bank, as Administrative
                      Agent (filed with Form 10-K of Duke Energy Corporation of
                      the year ended December 31, 1997, File No. 4928, as
                      Exhibit 10-S).
       4.2            $300,000,000 364-day Credit Agreement, dated as of August
                      25, 1997,among the registrant, the banks listed therein
                      and The Chase Manhattan Bank, as Administrative Agent
                      (file with Form 10-K of Duke Energy Corporation for the
                      year ended December 31, 1997, File No. 4928, as Exhibit
                      10-T).
      10.1            Formation Agreement between PanEnergy Trading and Market
                      Services, Inc. and Mobil Natural Gas Inc. dated May 29,
                      1996 (filed with Form 10-K of PanEnergy Corp for the year
                      ended December 31, 1996, File No. 1-8157, as Exhibit
                      2.02).
      10.2**          1977 Non-Qualified Stock Option Plan of Panhandle Eastern
                      Corporation, as amended through December 3, 1986 (and
                      related Agreement) (filed with Form 10-K of Panhandle
                      Eastern Corporation for the year ended December 31, 1986,
                      File No. 1-8157, as Exhibit 10(f)).
      10.3**          1982 Key Employee Stock Option Plan of Panhandle Eastern
                      Corporation, as amended through December 3, 1986 (and
                      related Agreement) (filed with Form 10-K of Panhandle
                      Eastern Corporation for the year ended December 31, 1986,
                      File No. 1-8157, as Exhibit 10(g)).
      10.4**          Employees Savings Plan of Panhandle Eastern Corporation
                      and Participating Affiliates (filed with Form 10-K of
                      Panhandle Eastern Corporation for the year ended December
                      31, 1990, File No. 1-8157, as Exhibit 10.12).
      10.5**          Panhandle Eastern Corporation 1994 Long Term Incentive
                      Plan (filed with Form 10-K of Panhandle Eastern
                      Corporation for the year ended December 31, 1993, File No.
                      1-8157, as Exhibit 10.18).
      10.6**          Amendment to Panhandle Eastern Corporation 1994 Long Term
                      Incentive Plan (filed with Form 10-Q of PanEnergy Corp for
                      the quarter ended June 30, 1996, File No. 1-8157, as
                      Exhibit 10.40).
      *12             Computation of Ratios of Earnings to Fixed Charges
      *21             Subsidiaries of the registrant
      *27             Financial Data Schedule
       99             PanEnergy's  Annual Report on Form 10-K for the year ended
                      December 31, 1996 (File No. 1-8157),  previously  filed
                      with the Securities and Exchange Commission pursuant to
                      the  Securities  Exchange Act of 1934,  as amended,  is
                      hereby incorporated by reference.

Undertaking

     The registrant hereby undertakes, pursuant to Regulation S-K, Item 601(b),
paragraph  (4)(iii),  to furnish to the Securities and Exchange  Commission upon
request all constituent  instruments  defining the rights  of  holders  of
long-term  debt of the registrant and its consolidated  subsidiaries  not filed
herewith  for the  reason  that the total amount of securities  authorized under
any of such  instruments does not exceed 10% of the  total  consolidated  assets
of the registrant and its consolidated subsidiaries.



                                       44



                                   SIGNATURES

     Pursuant to the  requirements of Section 12 of the Securities  Exchange Act
of 1934, the registrant has duly caused this registration statement to be signed
on its behalf by the undersigned, thereunto duly authorized.

Date:  March 31, 1998             DUKE CAPITAL CORPORATION
                                           (Registrant)

                                  By: /s/ Richard J. Osborne
                                      ------------------------------------------
                                      Richard J. Osborne
                                      Vice President and Chief Financial Officer

                                  By:  /s/ Jeffrey L. Boyer
                                      ------------------------------------------
                                      Jeffrey L. Boyer
                                      Controller


                                       45