The following combined Management's Discussion and Analysis of Financial
Condition and Results of Operations is separately filed by Duke Energy and Duke
Energy Carolinas, Progress Energy, Duke Energy Progress, Duke Energy Florida,
Duke Energy Ohio, Duke Energy Indiana and Piedmont. However, none of the
registrants make any representation as to information related solely to Duke
Energy or the Subsidiary Registrants of Duke Energy other than itself.
DUKE ENERGY
Duke Energy is an energy company headquartered in Charlotte, North Carolina.
Duke Energy operates in the U.S. primarily through its wholly owned
subsidiaries, Duke Energy Carolinas, Duke Energy Progress, Duke Energy Florida,
Duke Energy Ohio, Duke Energy Indiana and Piedmont. When discussing Duke
Energy's consolidated financial information, it necessarily includes the results
of the Subsidiary Registrants, which, along with Duke Energy, are collectively
referred to as the Duke Energy Registrants.
Management's Discussion and Analysis should be read in conjunction with the
Condensed Consolidated Financial Statements and Notes for the nine months ended
September 30, 2020, and with Duke Energy's Annual Report on Form 10-K for the
year ended December 31, 2019.
Executive Overview
Road to Net-Zero Carbon
Duke Energy has committed to net-zero carbon emissions from electric generation
by 2050 in a reliable and cost-effective manner. Our commitment to address our
climate is integrated into everything we do as we seek to reduce our greenhouse
gas emissions and mitigate risk. We have already lowered our carbon emissions by
39% since 2005, retired over 50 coal units since 2010 and expanded our
renewables portfolio by adding 8,000 MW of wind and solar onto our system
through 2019.
To further support our climate strategy, Duke Energy has announced plans to
convert most of its 10,000-vehicle fleet to electric by 2030. In October 2020,
Duke Energy also announced its commitment to achieve net-zero methane emissions
across our local gas distribution companies by 2030.
On September 1, 2020, Duke Energy Carolinas and Duke Energy Progress filed
integrated resource plans with the utility commissions in North Carolina and
South Carolina, presenting six potential pathways to transition the energy
system to further accelerate carbon reduction over the next 15 years. These
pathways were designed with extensive input from more than 200 diverse groups
and will continue to be developed with engagement from policymakers and
stakeholders. Each potential pathway keeps the company on a trajectory to meet
carbon goals while exploring accelerated coal retirement options, increasing
renewables, including offshore wind, and further developing new technologies. We
expect that execution of some combination of pathways will reduce carbon
emissions between approximately 55%-75% through the 2035 planning horizon and
will require total incremental investment capital of between $20 billion to $50
billion.
Duke Energy Florida is investing to bring 700 MW of solar online by 2022 and has
filed a $1 billion shared solar program called Clean Energy Connection, which
will add another 750 MW of solar by the end of 2024. Duke Energy Indiana
continues to focus on accelerating closure of coal plants, planning to add to
the 1,100 MW of coal that has been retired since 2010.
We will closely monitor the impacts of these plans as they accelerate coal plant
retirements and may cause us to seek specific regulatory recovery.
COVID-19
The COVID-19 pandemic is having a significant impact on global health and
economic environments. Retail electric sales are down approximately 3% for the
year compared to the prior year due to the pandemic. This reduction however is
not as steep as expected in our revised March 2020 forecast. The company
incurred approximately $39 million and $91 million of incremental COVID-19 costs
before deferral for the three and nine months ended September 30, 2020,
respectively. These costs are primarily bad debt expense, personal protective
equipment and cleaning supplies. For the nine months ended September 30, 2020,
the company has deferred approximately $56 million. Further, the company waived
approximately $29 million and $54 million of late payment fees for the three and
nine months ended September 30, 2020, respectively. The Duke Energy Registrants
are monitoring developments closely, have taken steps to mitigate the impacts to
our business, and have a pandemic response plan in place to protect our
employees, customers and communities.
•   Employees. The health of our employees is of paramount importance. Power

plants and electricity and natural gas delivery facilities are staffed.

Employees who are not involved with power generation, power delivery,

customer service or certain other functions have been performing their work

duties remotely from home. Employees who need to interact with customers in

person are following the Centers for Disease Control and Prevention's safety

guidelines, including social distancing and use of face masks. Operating

procedure changes include additional cleaning and disinfection procedures at

our facilities.

• Customers. The Duke Energy Subsidiary Registrants have resumed certain

standard billing and credit practices, disconnections for nonpayment and late

payment charges, all of which were previously suspended in the first quarter

of 2020 in order to give customers experiencing financial hardship extra time

to make payments. See Note 3 to the Condensed Consolidated Financial

Statements, "Regulatory Matters," for additional information. The COVID-19

pandemic and stay-at-home orders caused many commercial and industrial

customers to reduce or suspend operations beginning in late March and April,


    which has impacted the Duke Energy Registrants' volumes during the nine
    months ended September 30, 2020. Many of these customers have begun to
    restart their businesses.

• Communities. The Duke Energy Foundation announced approximately $6.5 million

in donations and grants during the nine months ended September 30, 2020, to


    support hunger relief, local health and human services nonprofits, and
    education initiatives across the Duke Energy Registrants' service
    territories.



                                       99

--------------------------------------------------------------------------------


MD&A DUKE ENERGY



• Policymaker actions. The CARES Act was signed by President Trump on March 27,

2020. Duke Energy Registrants are benefiting from certain provisions such as

the accelerated refund of AMT credits, which resulted in receipt of a $572

million refund and $19 million of interest income in September 2020, and

deferral of certain payroll taxes through December 31, 2020. See Note 16 to

the Condensed Consolidated Financial Statements, "Income Taxes," for

additional information.

• Cost mitigation. Duke Energy has developed and executed a significant cost


    containment plan during 2020 to offset a portion of the revenue decline
    experienced as a result of the COVID-19 pandemic. This plan includes a
    variety of cost efficiency measures, including managing plant costs due to
    lower production, lower employee expenses and lower financing costs due to
    favorable market conditions.

Regulatory Activity. See Note 3 to the Condensed Consolidated Financial Statements, "Regulatory Matters," for additional information. • On July 31, 2020, Duke Energy Carolinas, Duke Energy Progress and the Public

Staff filed a Second Agreement and Stipulation of Partial Settlement, which

is subject to review and approval of the NCUC, resolving certain remaining

issues in the 2019 base rate proceeding. The Duke Energy Carolinas hearing

concluded on September 18, 2020 and the Duke Energy Progress hearing

concluded on October 6, 2020. Duke Energy Carolinas and Duke Energy Progress

expect the NCUC to issue an order on each net rate increase in early 2021. On

August 4, 2020, and August 7, 2020, respectively, Duke Energy Carolinas and

Duke Energy Progress filed a motion for approval of notice required to

implement temporary rates, seeking to exercise its statutory right to

implement temporary rates subject to refund. The NCUC approved these requests

and rates were effective on August 24, 2020, and September 1, 2020, for Duke

Energy Carolinas and Duke Energy Progress, respectively.

• On October 26, 2020, Duke Energy Carolinas and Duke Energy Progress filed a

joint petition with the NCUC seeking authorization for the financing of each

utilities' storm recovery activities as a result of Hurricane Florence,

Hurricane Michael, Hurricane Dorian and Winter Storm Diego. The total revenue

requirement over the proposed 15-year bond period for the storm recovery

charges is approximately $262 million for Duke Energy Carolinas and $842

million for Duke Energy Progress. The utilities estimate that securitization

of the respective storm recovery costs will result in expected customer

savings of 32% for Duke Energy Carolinas customers and 33% for Duke Energy

Progress customers.

Duke Energy Indiana filed a general rate case with the IURC on July 2, 2019.

The IURC issued its order June 29, 2020, approving a revenue increase of

approximately $146 million, before utility receipt taxes. Step one rates are

estimated to be approximately 75% of the total and became effective on July

30, 2020. Step two rates are estimated to be the remaining 25% of the total

rate increase and will be effective in the first quarter of 2021. Several

groups filed notices of appeal of the IURC order on July 29, 2020.

• COVID-19 deferral requests

Duke Energy Carolinas and Duke Energy Progress filed a joint petition

with the NCUC for deferral treatment of incremental costs and waived


          customer fees due to the COVID-19 pandemic on August 7, 2020. Duke
          Energy Carolinas and Duke Energy Progress filed a similar request with
          the PSCSC on August 14, 2020.

Duke Energy Ohio on May 11, 2020, filed with the PUCO a request seeking

deferral of incremental costs incurred due to the COVID-19 pandemic, as


          well as specific miscellaneous lost revenues. The request seeks to use
          existing bad debts and uncollectible riders already in place for both
          electric and natural gas operations. Duke Energy Ohio would
          subsequently file for rider recovery at a later date. On June 17, 2020,
          the PUCO approved Duke Energy Ohio's deferral application.


•         On May 8, 2020, Duke Energy Indiana, along with other Indiana
          utilities, filed a request with the IURC for approval of deferral

treatment for costs associated with the COVID-19 pandemic. On June 29,

2020, the IURC issued its order permitting jurisdictional utilities to

use regulatory accounting for any impacts associated with the

prohibition on utility disconnections, waiver or exclusion of certain


          utility fees, the use of expanded payment arrangements to aid
          customers, and for COVID-19 related uncollectible and incremental bad
          debt expense.


Matters Impacting Future Results
The matters discussed herein could materially impact the future operating
results, financial condition and cash flows of the Duke Energy Registrants and
Business Segments.
COVID-19
Duke Energy cannot predict the extent to which the COVID-19 pandemic will impact
its results of operations, financial position and cash flows in the future. Duke
Energy will continue to actively monitor the impacts of COVID-19 including the
economic slowdown caused by business closures or by reduced operations of
businesses and governmental agencies. The pandemic and resultant economic
slowdown will adversely affect the company's customers, suppliers and partners
and could cause an increase in certain costs, such as bad debt, and a reduction
in the demand for energy. It could also cause delays in construction for
Commercial Renewables and availability of financing. The company also has
various pending rate case proceedings that have been delayed. Duke Energy has
cost mitigation plans in place to partially offset these impacts, and the
ability to execute these plans is critical to preserving future financial
results. Furthermore, the actions of federal, state or local authorities may
impact our business operations in ways that we currently cannot anticipate. See
Item 1A. Risk Factors for discussion of risks associated with COVID-19 and
Liquidity and Capital Resources within this section for a discussion of
liquidity impacts of COVID-19.
ACP
On July 5, 2020, Duke Energy and Dominion Energy determined that they would no
longer invest in the construction of the Atlantic Coast Pipeline. Duke Energy
has recorded approximately $2.1 billion of pretax charges and expects additional
charges of less than $50 million to be recorded when certain exit costs related
to the project are incurred by ACP. Estimates used to calculate the loss could
be revised and exit obligations, which have not yet been incurred or recorded
could have an adverse impact on future results. Furthermore, the loss of
earnings from this project, including AFUDC, will lower Duke Energy's future
expected results. See Notes 1, 3, 4 and 11 to the Condensed Consolidated
Financial Statements, "Organization and Basis of Presentation," "Regulatory
Matters," "Commitments and Contingencies," and "Variable Interest Entities,"
respectively, for additional information.

                                      100
--------------------------------------------------------------------------------

MD&A MATTERS IMPACTING FUTURE RESULTS






Regulatory Matters
Coal Ash Costs
On December 31, 2019, Duke Energy Carolinas and Duke Energy Progress entered
into a settlement agreement with North Carolina Department of Environmental
Quality and certain community groups under which Duke Energy Carolinas and Duke
Energy Progress agreed to excavate seven of the nine remaining coal ash basins
in North Carolina with ash moved to on-site lined landfills. At the two
remaining basins, uncapped basin ash will be excavated and moved to lined
landfills. Duke Energy Carolinas and Duke Energy Progress have also received
orders from the PSCSC granting the companies' requests for retail rate increases
but denying recovery of certain coal ash costs. Duke Energy Carolinas and Duke
Energy Progress have appealed these decisions to the South Carolina Supreme
Court and those appeals are pending. Appeals of the 2017 North Carolina approved
rate cases for Duke Energy Carolinas and Duke Energy Progress are still pending
at the North Carolina Supreme Court. The North Carolina Attorney General and
various intervenors primarily dispute the allowance of recovery of coal ash
costs from customers, which was approved by the NCUC. An order from regulatory
or judicial authorities disallowing recovery of costs related to closure of
these ash basins could have an adverse impact on future results.
In 2015, the EPA published in the Federal Register a rule to regulate the
disposal of CCR from electric utilities as solid waste. Duke Energy Indiana has
interpreted the rule to identify the coal ash basin sites impacted and has
assessed the amounts of coal ash subject to the rule and a method of compliance.
Duke Energy Indiana's interpretation of the requirements of the CCR rule is
subject to potential legal challenges and further regulatory approvals, which
could result in additional ash basin closure requirements, higher costs of
compliance and greater AROs. Additionally, Duke Energy Indiana has retired
facilities that are not subject to the CCR rule. Duke Energy Indiana may incur
costs at these facilities to comply with environmental regulations or to
mitigate risks associated with on-site storage of coal ash. An order from
regulatory authorities disallowing recovery of costs related to closure of ash
basins could have an adverse impact.
Storm Costs
Duke Energy Carolinas, Duke Energy Progress and Duke Energy Florida's service
territories were impacted by several named storms in 2018. Hurricane Florence,
Hurricane Michael and Winter Storm Diego caused flooding, extensive damage and
widespread power outages to the service territories of Duke Energy Carolinas and
Duke Energy Progress. Duke Energy Florida's service territory was also impacted
by Hurricane Michael, a Category 5 hurricane and the most powerful storm to hit
the Florida Panhandle in recorded history. In September 2019, Hurricane Dorian
impacted Duke Energy Progress and Duke Energy Florida's service territories. A
significant portion of the incremental operation and maintenance expenses
related to these storms has been deferred. An order from regulatory authorities
disallowing the deferral and future recovery of storm restoration costs could
have an adverse impact.
Grid Improvement Costs
Duke Energy Carolinas received an order from the NCUC in 2018, which denied the
Grid Rider Stipulation and deferral treatment of grid improvement costs. Duke
Energy Carolinas and Duke Energy Progress have petitioned for deferral of future
grid improvement costs in their 2019 rate cases. There could be adverse impact
if grid improvement costs are not ultimately approved for recovery and/or
deferral treatment.
Rate Cases
In 2019, Duke Energy Carolinas and Duke Energy Progress filed general rate cases
with the NCUC. The outcome of these rate cases could have a material impact.
MGP
The PUCO has issued an order authorizing recovery of MGP costs at certain sites
in Ohio with a deadline to complete the MGP environmental investigation and
remediation work prior to December 31, 2016. This deadline was subsequently
extended to December 31, 2019. Duke Energy Ohio has filed for a request for
extension of the deadline. A hearing on that request has not been scheduled.
Disallowance of costs incurred, failure to complete the work by the deadline or
failure to obtain an extension from the PUCO could result in an adverse impact.
For additional information, see Note 3 to the Condensed Consolidated Financial
Statements, "Regulatory Matters."
Commercial Renewables
Duke Energy continues to monitor recoverability of a renewable merchant plant
located in the Electric Reliability Council of Texas West market, due to
declining market pricing and declining long-term forecasted energy prices,
primarily driven by lower forecasted natural gas prices. Based on the most
recent recoverability test performed this quarter, the carrying value
approximated the aggregate estimated future undiscounted cash flows for this
plant. A continued decline in energy market pricing would likely result in a
future impairment. Impairment of this asset could result in adverse impacts. For
additional information, see Note 2 to the Condensed Consolidated Financial
Statements, "Business Segments."
See "Item 7. Management's Discussion and Analysis of Financial Condition and
Results of Operations," in the Duke Energy Registrants' Annual Reports on Form
10-K for the year ended December 31, 2019, for discussion of risks associated
with the Tax Act.
Results of Operations
Non-GAAP Measures
Management's Discussion and Analysis includes financial information prepared in
accordance with GAAP in the U.S., as well as certain non-GAAP financial measures
such as adjusted earnings and adjusted EPS discussed below. Generally, a
non-GAAP financial measure is a numerical measure of financial performance,
financial position or cash flows that excludes (or includes) amounts that are
included in (or excluded from) the most directly comparable measure calculated
and presented in accordance with GAAP. Non-GAAP financial measures should be
viewed as a supplement to, and not a substitute for, financial measures
presented in accordance with GAAP. Non-GAAP measures presented may not be
comparable to similarly titled measures used by other companies because other
companies may not calculate the measures in the same manner.

                                      101
--------------------------------------------------------------------------------


MD&A DUKE ENERGY




Management evaluates financial performance in part based on non-GAAP financial
measures, including adjusted earnings and adjusted EPS. Adjusted earnings and
adjusted EPS represent income from continuing operations available to Duke
Energy Corporation common stockholders in dollar and per share amounts, adjusted
for the dollar and per share impact of special items. As discussed below,
special items represent certain charges and credits, which management believes
are not indicative of Duke Energy's ongoing performance. The most directly
comparable GAAP measures for adjusted earnings and adjusted EPS are GAAP
Reported Earnings and GAAP Reported EPS, respectively.
Special items included in the periods presented below include the following,
which management believes do not reflect ongoing costs:
•      Gas Pipeline Investments represents costs related to the cancellation of
       the ACP pipeline and additional exit costs related to Constitution.

• Severance represents the reversal of 2018 costs, which were deferred as a


       result of a partial settlement in the Duke Energy Carolinas and the Duke
       Energy Progress 2019 North Carolina rate cases.


•      Regulatory Settlements represents charges related to Duke Energy
       Carolinas' and Duke Energy Progress' partial settlements in the 2019 North
       Carolina rate cases.

• Impairment Charges represents a reduction of a prior year impairment at

Citrus County CC.




Three Months Ended September 30, 2020, as compared to September 30, 2019
GAAP reported EPS was $1.74 for the third quarter of 2020 compared to $1.82 in
the third quarter of 2019. GAAP reported earnings decreased primarily due to
unfavorable weather, additional charges related to the gas pipeline investments
and higher depreciation expense, partially offset by positive rate case impacts
and lower operations and maintenance expense.
As discussed above, management also evaluates financial performance based on
adjusted EPS. Duke Energy's third quarter 2020 adjusted EPS was $1.87 compared
to $1.79 for the third quarter of 2019. The increase in adjusted earnings was
primarily due to positive rate case impacts and lower operations and maintenance
expense, partially offset by unfavorable weather.
The following table reconciles non-GAAP measures, including adjusted EPS, to
their most directly comparable GAAP measures.
                                                 Three Months Ended 

September 30,


                                                   2020                     

2019


(in millions, except per share amounts)     Earnings         EPS      Earnings      EPS
GAAP Reported Earnings/GAAP Reported EPS $   1,265         $ 1.74    $  1,327     $ 1.82
Adjustments:
Gas Pipeline Investments(a)                     69           0.09           -          -
Regulatory Settlements(b)                       27           0.04           -          -
Impairment Charges(c)                            -              -         (19 )    (0.03 )
Adjusted Earnings/Adjusted EPS           $   1,361         $ 1.87    $  

1,308 $ 1.79

(a) Net of tax benefit of $21 million.

(b) Net of tax benefit of $8 million.

(c) Net of $6 million tax expense.




Nine Months Ended September 30, 2020, as compared to September 30, 2019
GAAP Reported EPS was $1.85 for the nine months ended September 30, 2020,
compared to $4.18 for the nine months ended September 30, 2019. GAAP reported
earnings decreased primarily due to the cancellation of the ACP pipeline.
As discussed above, management also evaluates financial performance based on
adjusted EPS. Duke Energy's adjusted EPS was $4.09 for the nine months ended
September 30, 2020, compared to $4.15 for the nine months ended September 30,
2019. The decrease in adjusted earnings was primarily due to unfavorable
weather, higher depreciation expense, a prior year adjustment related to income
tax recognition for equity method investments and preferred stock dividends.
This was partially offset by positive rate case impacts, growth in Commercial
Renewables and lower operations and maintenance expense.

                                      102
--------------------------------------------------------------------------------


MD&A DUKE ENERGY



The following table reconciles non-GAAP measures, including adjusted EPS, to their most directly comparable GAAP measures.


                                                Nine Months Ended September 

30,


                                                  2020                    

2019

(in millions, except per-share amounts) Earnings EPS Earnings

EPS

GAAP Reported Earnings/GAAP Reported EPS $ 1,347 $ 1.85 $ 3,047

   $ 4.18
Adjustments:
Gas Pipeline Investments(a)                  1,695       2.30            -          -
Severance(b)                                   (75 )    (0.10 )          -          -
Regulatory Settlements(c)                       27       0.04            -          -
  Impairment Charges(d)                          -          -          (19 )    (0.03 )
Adjusted Earnings/Adjusted EPS           $   2,994     $ 4.09     $  3,028

$ 4.15

(a) Net of tax benefit of $395 million.

(b) Net of tax expense of $23 million.

(c) Net of tax benefit of $8 million.

(d) Net of tax expense of $6 million.




SEGMENT RESULTS
The remaining information presented in this discussion of results of operations
is on a GAAP basis. Management evaluates segment performance based on segment
income. Segment income is defined as income from continuing operations net of
income attributable to noncontrolling interests and preferred stock dividends.
Segment income includes intercompany revenues and expenses that are eliminated
in the Condensed Consolidated Financial Statements.
Duke Energy's segment structure includes the following segments: Electric
Utilities and Infrastructure, Gas Utilities and Infrastructure and Commercial
Renewables. The remainder of Duke Energy's operations is presented as Other. See
Note 2 to the Condensed Consolidated Financial Statements, "Business Segments,"
for additional information on Duke Energy's segment structure.
Electric Utilities and Infrastructure
                                     Three Months Ended September 30,            Nine Months Ended September 30,
(in millions)                           2020        2019       Variance             2020         2019       Variance
Operating Revenues               $     6,379     $ 6,577     $     (198 )   $     16,596     $ 17,381     $     (785 )
Operating Expenses
Fuel used in electric generation
and purchased power                    1,869       1,994           (125 )          4,703        5,286           (583 )
Operation, maintenance and other       1,326       1,357            (31 )          3,891        3,957            (66 )
Depreciation and amortization          1,053       1,026             27            3,023        2,924             99
Property and other taxes                 286         301            (15 )            885          899            (14 )
Impairment charges                        20         (20 )           40               23          (16 )           39
Total operating expenses               4,554       4,658           (104 )         12,525       13,050           (525 )
Gains on Sales of Other Assets
and Other, net                             3           -              3               11            -             11
Operating Income                       1,828       1,919            (91 )          4,082        4,331           (249 )
Other Income and Expenses, net            67          87            (20 )            241          267            (26 )
Interest Expense                         308         336            (28 )            991        1,004            (13 )
Income Before Income Taxes             1,587       1,670            (83 )          3,332        3,594           (262 )
Income Tax Expense                       206         285            (79 )            493          650           (157 )
Segment Income                   $     1,381     $ 1,385     $       (4 )   $      2,839     $  2,944     $     (105 )

Duke Energy Carolinas GWh sales 23,726 25,587 (1,861 )

       64,045       69,019         (4,974 )
Duke Energy Progress GWh sales        19,035      19,502           (467 )         49,512       52,072         (2,560 )
Duke Energy Florida GWh sales         12,973      12,996            (23 )         32,390       32,618           (228 )
Duke Energy Ohio GWh sales             6,678       7,135           (457 )         17,763       18,959         (1,196 )
Duke Energy Indiana GWh sales          8,463       8,711           (248 )         22,842       24,181         (1,339 )
Total Electric Utilities and
Infrastructure GWh sales              70,875      73,931         (3,056 )        186,552      196,849        (10,297 )
Net proportional MW capacity in
operation                                                                         50,371       49,711            660


Three Months Ended September 30, 2020, as compared to September 30, 2019
Electric Utilities and Infrastructure's variance is due to lower fuel revenues
and unfavorable weather partially offset by higher revenues resulting from the
Indiana retail rate case and Duke Energy Florida base and solar rate
adjustments. The following is a detailed discussion of the variance drivers by
line item.

                                      103
--------------------------------------------------------------------------------

MD&A SEGMENT RESULTS - ELECTRIC UTILITIES AND INFRASTRUCTURE

Operating Revenues. The variance was driven primarily by: • a $168 million decrease in fuel revenues driven by lower sales volumes as


       well as an accelerated refund of fuel costs at Duke Energy Florida in
       response to the COVID-19 pandemic;


•      a $75 million decrease in retail sales, net of fuel revenues, due to
       unfavorable weather compared to prior year; and


•      a $62 million decrease in rider revenues primarily due to energy
       efficiency programs.

Partially offset by: • a $75 million increase due to higher pricing from the Indiana retail rate

case, net of rider revenues; and

• a $28 million increase in retail pricing due to Duke Energy Florida's base

rate adjustments related to annual increases from the 2017 Settlement

Agreement and the Solar Base Rate Adjustment.

Operating Expenses. The variance was driven primarily by: • a $125 million decrease in fuel used in electric generation and purchased


       power primarily due to lower generation demand and lower fuel costs;


•      a $31 million decrease in operation, maintenance and other expense
       primarily driven by the deferral of 2018 severance costs due to the

partial settlement agreement between Duke Energy Carolinas and the Public

Staff of the NCUC related to the 2019 North Carolina retail rate case; and

• a $15 million decrease in property and other taxes primarily due to prior

year property tax reassessments.




Partially offset by:
•      a $40 million increase in impairment charges primarily due to an

impairment of Duke Energy Carolina's Clemson assets and a prior year

reduction of an impairment at Duke Energy Florida's Citrus County CC; and

• a $27 million increase in depreciation and amortization expense primarily

due to additional plant in service and change in depreciation rates due to

the Indiana retail rate case.




Other Income and Expenses, net. The variance was primarily due to lower AFUDC
equity in the current year.
Interest Expense. The variance was primarily due to lower interest rates on
outstanding debt.
Income Tax Expense. The decrease in tax expense was primarily due to a decrease
in pretax income and an increase in the amortization of excess deferred taxes.
The ETRs for the three months ended September 30, 2020, and 2019 were 13.0% and
17.1%, respectively. The decrease in the ETR was primarily due to an increase in
the amortization of excess deferred taxes.
Nine Months Ended September 30, 2020, as compared to September 30, 2019
Electric Utilities and Infrastructure's variance is due to unfavorable weather,
lower weather-normal retail sale volumes driven by impacts from the COVID-19
pandemic and lower wholesale revenues, partially offset by higher revenues
resulting from the Indiana and South Carolina retail rate cases and Duke Energy
Florida base and solar rate adjustments. The following is a detailed discussion
of the variance drivers by line item.
Operating Revenues. The variance was driven primarily by:
•      a $642 million decrease in fuel revenues driven by lower sales volumes as
       well as an accelerated refund of fuel costs at Duke Energy Florida in
       response to the COVID-19 pandemic;


•      a $199 million decrease in retail sales, net of fuel revenues, due to
       unfavorable weather in the current year;

• a $58 million decrease in wholesale revenues, net of fuel, primarily due

to higher recovery of coal ash cost in the prior year and lower capacity

volumes at Duke Energy Progress;

• a $40 million decrease in rider revenues from energy efficiency programs; and

• a $24 million decrease in weather-normal retail sale volumes due to lower

nonresidential customer demand driven by impacts from the COVID-19

pandemic.

Partially offset by: • a $75 million increase due to higher pricing from the Indiana retail rate

case, net of rider revenues;

• a $67 million increase in retail pricing due to Duke Energy Florida's base

rate adjustments related to annual increases from the 2017 Settlement

Agreement and the Solar Base Rate Adjustment; and

• a $32 million increase due to higher pricing from South Carolina retail

rate case, net of a return of EDIT to customers.

Operating Expenses. The variance was driven primarily by: • a $583 million decrease in fuel used in electric generation and purchased


       power primarily due to lower generation demand and lower fuel, coal, and
       natural gas costs;



                                      104

--------------------------------------------------------------------------------

MD&A SEGMENT RESULTS - ELECTRIC UTILITIES AND INFRASTRUCTURE

• a $66 million decrease in operation, maintenance and other expense

primarily driven by the deferral of 2018 severance costs due to the

partial settlement agreement between Duke Energy Carolinas and the Public

Staff of the NCUC related to the 2019 North Carolina retail rate case; and

• a $14 million decrease in property and other taxes primarily due to prior

year property tax reassessments.

Partially offset by: • a $99 million increase in depreciation and amortization expense primarily

due to additional plant in service and a change in depreciation rates from


       the Indiana and South Carolina retail rate cases; and


•      a $39 million increase in impairment charges primarily due to an
       impairment of Duke Energy Carolina's Clemson assets and a prior year
       reduction of an impairment at Duke Energy Florida's Citrus County CC.


Other Income and Expenses, net. The variance was primarily due to lower AFUDC
equity in the current year.
Interest Expense. The variance was primarily due to lower interest rates on
outstanding debt.
Income Tax Expense. The decrease in tax expense was primarily due to a decrease
in pretax income and an increase in the amortization of excess deferred taxes.
The ETRs for the nine months ended September 30, 2020, and 2019, were 14.8% and
18.1%, respectively. The decrease in the ETR was primarily due to an increase in
the amortization of excess deferred taxes.
Gas Utilities and Infrastructure
                                         Three Months Ended September 30,                          Nine Months Ended September 30,
(in millions)                          2020                2019           Variance               2020                 2019          Variance
Operating Revenues            $         241       $         249       $    

(8 ) $ 1,194 $ 1,311 $ (117 ) Operating Expenses Cost of natural gas

                      41                  48                 (7 )              300                  451              (151 )
Operation, maintenance and
other                                   103                 108                 (5 )              312                  325               (13 )
Depreciation and amortization            65                  64                  1                193                  192                 1
Property and other taxes                 26                  24                  2                 82                   84                (2 )
Impairment charges                        7                                      7                  7                    -                 7
Total operating expenses                242                 244                 (2 )              894                1,052              (158 )
Operating (Loss) Income                  (1 )                 5                 (6 )              300                  259                41
Other Income and Expenses
Equity in (losses) earnings
of unconsolidated affiliates            (71 )                37               (108 )           (2,004 )                101            (2,105 )
Other income and expenses,
net                                      16                   5                 11                 42                   18                24
Total other income and
expenses                                (55 )                42                (97 )           (1,962 )                119            (2,081 )
Interest Expense                         35                  29                  6                103                   86                17
(Loss) Income Before Income
Taxes                                   (91 )                18               (109 )           (1,765 )                292            (2,057 )
Income Tax Benefit                      (18 )                (8 )              (10 )             (365 )                  -              (365 )

Segment (Loss) Income $ (73 ) $ 26 $

(99 ) $ (1,400 ) $ 292 $ (1,692 )



Piedmont LDC throughput
(dekatherms)                    115,549,371         121,378,484         

(5,829,113 ) 360,861,306 377,729,141 (16,867,835 ) Duke Energy Midwest LDC throughput (Mcf)

                  9,678,342           9,997,444           (319,102 )       58,570,583           62,278,623        (3,708,040 )


Three Months Ended September 30, 2020, as compared to September 30, 2019
Gas Utilities and Infrastructure's results were impacted primarily by the
cancellation of the ACP pipeline. The following is a detailed discussion of the
variance drivers by line item.
Operating Revenues. The variance was driven primarily by:
•      an $8 million decrease due to lower natural gas costs passed through to

customers and decreased off-system sales natural gas costs; and

• a $4 million decrease due to return of EDIT to customers.




Partially offset by:
• a $5 million increase due to North Carolina base rate case increases.


Operating Expenses. The variance was driven primarily by:
•      a $7 million decrease in cost of natural gas primarily due to lower
       natural gas prices and decreased off-system sales natural gas costs.



                                      105

--------------------------------------------------------------------------------

MD&A SEGMENT RESULTS - GAS UTILITIES AND INFRASTRUCTURE

Partially offset by: • a $7 million increase in impairment charges due to Piedmont ACP project

materials write-off.




Equity in (losses) earnings of unconsolidated affiliates. The variance was
driven primarily by additional charges related to the cancellation of the ACP
pipeline.
Income Tax Benefit. The increase in the tax benefit was primarily due to a
decrease in pretax income, partially offset by a decrease in AFUDC Equity.
Nine Months Ended September 30, 2020, as compared to September 30, 2019
Gas Utilities and Infrastructure's results were impacted primarily by the
cancellation of the ACP pipeline. The following is a detailed discussion of the
variance drivers by line item.
Operating Revenues. The variance was driven primarily by:
•      a $151 million decrease due to lower natural gas costs passed through to

customers, lower volumes, and decreased off-system sales natural gas

costs; and

• a $31 million decrease due to return of EDIT to customers.




Partially offset by:
• a $65 million increase due to North Carolina base rate case increases.


Operating Expenses. The variance was driven primarily by: • a $151 million decrease in cost of natural gas due to lower natural gas

prices, lower volumes and decreased off-system sales natural gas costs;

and

• a $13 million decrease in operation, maintenance and other due to deferral

of previously expensed IT project costs and employee labor and benefits


       costs.


Partially offset by: • a $7 million increase in impairment charges due to Piedmont ACP project

materials write-off.




Equity in (losses) earnings of unconsolidated affiliates. The variance was
driven primarily by the cancellation of the ACP pipeline.
Other Income and Expenses, net. The variance was driven primarily by AFUDC
equity and intercompany interest related to Belews Creek and Marshall Power
Generation contracts.
Interest Expense. The variance was driven primarily by interest on the EDIT
balance being returned to customers and higher debt outstanding in the current
year, offset by lower AFUDC debt income.
Income Tax Benefit. The increase in tax benefit was primarily due to a decrease
in pretax income driven by the impact of the cancellation of the ACP pipeline
project recorded in the second quarter of 2020. The ETRs for the nine months
ended September 30, 2020, and 2019, were 20.7% and 0.0%, respectively. The
increase in the ETR was primarily due to an adjustment, recorded in the first
quarter of 2019, related to the income tax recognition for equity method
investments. The equity method investment adjustment was immaterial and relates
to prior years.

                                      106
--------------------------------------------------------------------------------

MD&A SEGMENT RESULTS - COMMERCIAL RENEWABLES






Commercial Renewables
                                      Three Months Ended September 30,               Nine Months Ended September 30,
(in millions)                         2020            2019        Variance          2020            2019         Variance
Operating Revenues               $     126       $     138       $     (12 )   $     378       $     362       $       16
Operating Expenses
Operation, maintenance and other        72              81              (9 )         204             211               (7 )
Depreciation and amortization           52              43               9           148             123               25
Property and other taxes                 8               6               2            24              18                6
Impairment charges                       -               -               -             6               -                6
Total operating expenses               132             130               2           382             352               30
Operating (Loss) Income                 (6 )             8             (14 )          (4 )            10              (14 )
Other Income and Expenses, net          (1 )            13             (14 )           -               3               (3 )
Interest Expense                        18              35             (17 )          49              78              (29 )
Loss Before Income Taxes               (25 )           (14 )           (11 )         (53 )           (65 )             12
Income Tax Benefit                     (15 )           (35 )            20           (52 )           (94 )             42
Add: Loss Attributable to
Noncontrolling Interests                70              19              51           208             110               98
Segment Income                   $      60       $      40       $      20

$ 207 $ 139 $ 68



Renewable plant production, GWh      2,563           2,146             417         7,660           6,528            1,132
Net proportional MW capacity in
operation(a)                                                                       3,984           3,162              822


(a) Certain projects are included in tax equity structures where investors

have differing interests in the project's economic attributes. One hundred

percent of the tax equity project's capacity is included in the table

above.




Three Months Ended September 30, 2020, as compared to September 30, 2019
Commercial Renewables' results were favorable primarily due to the growth of new
tax equity investments, which includes over 200 MW of capacity installed during
the third quarter 2020. The following is a detailed discussion of the variance
drivers by line item.
Operating Revenues. The variance was primarily driven by a $10 million decrease
resulting from lower wind resource and solar irradiance and a $13 million
decrease within the distributed energy portfolios for lower engineering and
construction costs related to project delays from COVID-19. This was partially
offset by a $12 million increase from growth of new projects placed in service.
Operating Expenses. The variance was due to an $18 million increase in operating
expenses driven by the growth of new projects placed in service. This was
partially offset by $12 million decrease within the distributed energy
portfolios for lower engineering and construction costs related to project
delays from COVID-19 and $4 million of continued cost saving measures.
Other Income and Expenses, net. The decrease in other income was primarily due
to a $12 million reclassification to Interest Expense in the prior year of
non-qualifying hedge activity.
Interest Expense. The decrease was primarily due to a $12 million
reclassification from Other Income and Expenses, net and a $3 million
reclassification from Operating Expenses in the prior year of non-qualifying
hedge activity as well as higher capitalized interest of $2 million in the
current year for solar and wind projects in development.
Income Tax Benefit. The decrease in the tax benefit was primarily driven by an
increase in taxes associated with tax equity investments and a decrease in
production tax credits generated.
Loss Attributable to Noncontrolling Interests. The increase was driven by the
growth of new tax equity investments.
Nine Months Ended September 30, 2020, as compared to September 30, 2019
Commercial Renewables' results were favorable primarily due to growth of new tax
equity investments. Since the third quarter of 2019, Commercial Renewables has
placed in service approximately 800 MW of capacity.
The following is a detailed discussion of the variance drivers by line item.
Operating Revenues. The variance was primarily driven by a $32 million increase
associated with the growth of new projects placed in service. This was partially
offset by an $18 million decrease within the distributed energy portfolios for
lower engineering and construction costs related to delays from COVID-19.
Operating Expenses. The variance was primarily driven by a $45 million increase
in operating expenses due to the growth of new projects placed in service and a
$6 million impairment charge related to a non-contracted wind project located
within the Electric Reliability Council of Texas west market. This was partially
offset by a $22 million decrease within the distributed energy portfolios for
lower engineering and construction costs related to delays from COVID-19.
Interest Expense. The decrease was primarily driven by $15 million of
non-qualifying hedge activity in the prior year and higher capitalized interest
of $11 million in the current year for solar and wind projects in development.

                                      107

--------------------------------------------------------------------------------

© Edgar Online, source Glimpses