HighGravityData

Duke Energy — May 6, 2025 release

Fiscal 2025 first-quarter results · 8-K Item 2.02 · Exhibit 99.1 · 0001326160-25-000148
Open on SEC.gov ↗
Showing in the filing
Adjusted EPS midpoint
“$6.30”
Period
FY2025
Measure
Company-defined measure
Source
Guidance table
All guidance in this release · 3
Adjusted EPS for FY2025
“$6.17 to $6.42”
Adjusted EPS for FY2025
“$6.17”
Adjusted EPS midpoint for FY2025
“$6.30”
Exhibit 99.1 · full document
News Release                 Media Contact: Gillian Moore 24-Hour: 800.559.3853 Analyst Contact: Abby Motsinger Office: 704.382.7624 May 6, 2025 Duke Energy reports first-quarter 2025 financial results ▪ First-quarter 2025 reported and adjusted EPS of $1.76 ▪ Strong start to the year, driven by revenue growth across Electric and Gas utilities ▪ Company advancing new generation to serve growing energy demand CHARLOTTE, N.C. – Duke Energy (NYSE: DUK) today announced first-quarter 2025 reported EPS, prepared in accordance with Generally Accepted Accounting Principles (GAAP), and adjusted EPS of $1.76. This is compared to reported and adjusted EPS of $1.44 for the first quarter of 2024. Adjusted EPS excludes the impact of certain items that are included in reported EPS. Higher first-quarter 2025 adjusted results were driven by higher retail sales volumes and implementation of new rates and riders as well as improved weather, partially offset by higher interest expense and O&M expenses. The company is reaffirming its 2025 adjusted EPS guidance range of $6.17 to $6.42 and long-term adjusted EPS growth rate of 5% to 7% through 2029 off the 2025 midpoint of $6.30. Management does not forecast reported GAAP EPS and related long-term growth rates. “I am incredibly proud of our performance in the first quarter, which is a result of the constructive regulatory outcomes the team has delivered over the last several years,” said Harry Sideris, Duke Energy president and chief executive officer. "The fundamentals of the company are stronger than ever, positioning us extraordinarily well to meet our customers' growing and evolving energy demands – now and into the future.” Duke Energy News Release    2 Business segment results In addition to the following summary of first-quarter 2025 business segment performance, comprehensive tables with detailed EPS drivers for the first quarter compared to prior year are provided at the end of this news release. The discussion below of first-quarter results includes both GAAP segment income and adjusted segment income, which is a non-GAAP financial measure. For the quarters ended March 31, 2025, and 2024, reported segment income and adjusted segment income were equal for each of Duke Energy's business segments and Other. The tables at the end of this news release present a full reconciliation of GAAP reported results to adjusted results. Electric Utilities and Infrastructure Electric Utilities and Infrastructure recognized first-quarter 2025 segment income of $1,276 million, compared to segment income of $1,021 million in the first quarter of 2024. This represents an increase of $0.33 per share. Higher quarterly results were primarily due to higher retail sales volumes, improved weather and implementation of new rates, partially offset by higher interest expense, O&M expense and depreciation on a growing asset base. Gas Utilities and Infrastructure Gas Utilities and Infrastructure recognized first-quarter 2025 segment income of $349 million, compared to segment income of $284 million in the first quarter of 2024. This represents an increase of $0.08 per share. Higher quarterly results were primarily due to growth from rate increases, partially offset by higher depreciation on a growing asset base. Other Other primarily includes interest expense on holding company debt, other unallocated corporate costs and results from Duke Energy’s captive insurance company. Other recognized a first-quarter 2025 segment loss of $260 million, compared to segment loss of $203 million in the first quarter of 2024. This represents a decrease of $0.08 per share. Lower quarterly results were primarily due to higher interest expense and lower returns on investments. Effective tax rate Duke Energy's consolidated reported effective tax rate for the first quarter of 2025 was 12.1% compared to 13.4% in the first quarter of 2024. The decrease in the effective tax rate was primarily due to an increase in the amortization of income tax credits. Duke Energy's consolidated adjusted effective tax rate was 12.2% for the first quarter of 2025 compared to 13.7% in the first quarter of 2024. The decrease in the adjusted effective tax rate was primarily due to an increase in the amortization of income tax credits and a decrease in preferred dividends. The tables at the end of this news release present a reconciliation of the reported effective tax rate to the adjusted effective tax rate. Duke Energy News Release    3 Earnings conference call for analysts An earnings conference call for analysts is scheduled at 10 a.m. ET today to discuss first-quarter 2025 financial results and other business and financial updates. The conference call will be hosted by Harry Sideris, president and chief executive officer, and Brian Savoy, executive vice president and chief financial officer. The call can be accessed via the investors' section (duke-energy.com/investors) of Duke Energy’s website or by dialing 833.470.1428 in the U.S. or 929.526.1599 outside the U.S. The confirmation code is 197083. Please call in 10 to 15 minutes prior to the scheduled start time. Special Items and Non-GAAP Reconciliation The following table presents a reconciliation of GAAP reported earnings (loss) per share to adjusted earnings per share for first-quarter 2025 and 2024 financial results: (In millions, except per share amounts) After-Tax Amount 1Q 2025 EPS 1Q 2024 EPS Earnings Per Share, as reported $ 1.76   $ 1.44  Adjustments to reported EPS: First Quarter 2025 Discontinued Operations —   —   First Quarter 2024 Discontinued Operations 3  —  Total adjustments $ —   $ —  EPS, adjusted $ 1.76   $ 1.44  Non-GAAP financial measures Management evaluates financial performance in part based on non-GAAP financial measures, including adjusted earnings, adjusted EPS and adjusted effective tax rate. Adjusted earnings and adjusted EPS represent income (loss) from continuing operations available to Duke Energy Corporation common stockholders in dollar and basic per share amounts, adjusted for the dollar and per share impact of special items. The adjusted effective tax rate is calculated using pretax earnings and income tax expense, both adjusted to include the impact of noncontrolling interests and preferred dividends and to exclude the impact of special items. Special items include certain charges and credits, which management believes are not indicative of Duke Energy's ongoing performance. Management uses these non-GAAP financial measures for planning and forecasting, and for reporting financial results to the Board of Directors, employees, stockholders, analysts and investors. The most directly comparable GAAP measures for adjusted earnings, adjusted EPS and the adjusted effective tax rate are Net Income (Loss) Available to Duke Energy Corporation common stockholders (GAAP reported earnings (loss)), Basic earnings (loss) per share Available to Duke Energy Corporation common stockholders (GAAP reported earnings (loss) per share), and the reported effective tax rate, respectively. There were no special items included in the periods presented. Duke Energy News Release    4 Due to the forward-looking nature of any forecasted adjusted earnings guidance, information to reconcile this non-GAAP financial measure to the most directly comparable GAAP financial measure is not available at this time, as management is unable to project all special items for future periods (such as legal settlements, the impact of regulatory orders or asset impairments). Management evaluates segment performance based on segment income and other net loss. Segment income and other net loss are defined as income (loss) from continuing operations net of income attributable to noncontrolling interests and preferred stock dividends. Segment income and other net loss include intercompany revenues and expenses that are eliminated in the Condensed Consolidated Financial Statements. Management also uses adjusted segment income and adjusted other net loss as measures of historical and anticipated future segment performance. Adjusted segment income and adjusted other net loss are non-GAAP financial measures, as they are based upon segment income and other net loss adjusted for special items, as discussed above. Management believes the presentation of adjusted segment income and adjusted other net loss provides useful information to investors, as they provide an additional relevant comparison of a segment’s or Other's performance across periods. The most directly comparable GAAP measure for adjusted segment income or adjusted other net loss is segment income and other net loss. Due to the forward-looking nature of any forecasted adjusted segment income or adjusted other net loss and any related growth rates for future periods, information to reconcile these non-GAAP financial measures to the most directly comparable GAAP financial measures is not available at this time, as management is unable to forecast all special items, as discussed above. Duke Energy’s adjusted earnings, adjusted EPS, adjusted segment income, and adjusted other net loss may not be comparable to similarly titled measures of another company because other companies may not calculate the measures in the same manner. Duke Energy Duke Energy (NYSE: DUK), a Fortune 150 company headquartered in Charlotte, N.C., is one of America’s largest energy holding companies. The company's electric utilities serve 8.6 million customers in North Carolina, South Carolina, Florida, Indiana, Ohio and Kentucky, and collectively own 55,100 megawatts of energy capacity. Its natural gas utilities serve 1.7 million customers in North Carolina, South Carolina, Tennessee, Ohio and Kentucky. Duke Energy is executing an ambitious energy transition, keeping customer reliability and value at the forefront as it builds a smarter energy future. The company is investing in major electric grid upgrades and cleaner generation, including natural gas, nuclear, renewables and energy storage. More information is available at duke-energy.com and the Duke Energy News Center. Follow Duke Energy on X, LinkedIn, Instagram and Facebook, and visit illumination for stories about the people and innovations powering our energy transition. Duke Energy News Release    5 Forward-Looking Information This document includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements are based on management’s beliefs and assumptions and can often be identified by terms and phrases that include “anticipate,” “believe,” “intend,” “estimate,” “expect,” “continue,” “should,” “could,” “may,” “plan,” “project,” “predict,” “will,” “potential,” “forecast,” “target,” “guidance,” “outlook” or other similar terminology. Various factors may cause actual results to be materially different than the suggested outcomes within forward-looking statements; accordingly, there is no assurance that such results will be realized. These factors include, but are not limited to: ◦ The ability to implement our business strategy, including meeting forecasted load growth demand, grid and fleet modernization objectives, and our carbon emission reduction goals, while balancing customer reliability and affordability; ◦ State, federal and foreign legislative and regulatory initiatives, including costs of compliance with existing and future environmental requirements and/or uncertainty of applicability or changes to such legislative and regulatory initiatives, including those related to climate change, as well as rulings that affect cost and investment recovery or have an impact on rate structures or market prices; ◦ The extent and timing of costs and liabilities to comply with federal and state laws, regulations and legal requirements related to coal ash remediation, including amounts for required closure of certain ash impoundments, are uncertain and difficult to estimate; ◦ The ability to timely recover eligible costs, including amounts associated with coal ash impoundment retirement obligations, asset retirement and construction costs related to carbon emissions reductions, and costs related to significant weather events, and to earn an adequate return on investment through rate case proceedings and the regulatory process; ◦ The costs of decommissioning nuclear facilities could prove to be more extensive than amounts estimated and all costs may not be fully recoverable through the regulatory process; ◦ The impact of extraordinary external events, such as a global pandemic or military conflict, and their collateral consequences, including the disruption of global supply chains or the economic activity in our service territories; ◦ Costs and effects of legal and administrative proceedings, settlements, investigations and claims; ◦ Industrial, commercial and residential decline in service territories or customer bases resulting from sustained downturns of the economy, storm damage, reduced customer usage due to cost pressures from inflation, tariffs, or fuel costs, worsening economic health of our service territories, reductions in customer usage patterns, or lower than anticipated load growth, particularly if usage of electricity by data centers is less than currently projected, energy efficiency efforts, natural gas building and appliance electrification, and use of alternative energy sources, such as self-generation and distributed generation technologies; ◦ Federal and state regulations, laws and other efforts designed to promote and expand the use of energy efficiency measures, natural gas electrification, and distributed generation technologies, such as private solar and battery storage, in Duke Energy service territories could result in a reduced number of customers, excess generation resources as well as stranded costs; ◦ Advancements in technology, including artificial intelligence; ◦ Additional competition in electric and natural gas markets and continued industry consolidation; ◦ The influence of weather and other natural phenomena on operations, financial position, and cash flows, including the economic, operational and other effects of severe storms, hurricanes, droughts, earthquakes and tornadoes, including extreme weather associated with climate change; ◦ Changing or conflicting investor, customer and other stakeholder expectations and demands, particularly regarding environmental, social and governance matters and costs related thereto; ◦ The ability to successfully operate electric generating facilities and deliver electricity to customers including direct or indirect effects to the company resulting from an incident that affects the United States electric grid or generating resources; ◦ Operational interruptions to our natural gas distribution and transmission activities; Duke Energy News Release    6 ◦ The availability of adequate interstate pipeline transportation capacity and natural gas supply; ◦ The impact on facilities and business from a terrorist or other attack, war, vandalism, cybersecurity threats, data security breaches, operational events, information technology failures or other catastrophic events, such as severe storms, fires, explosions, pandemic health events or other similar occurrences; ◦ The inherent risks associated with the operation of nuclear facilities, including environmental, health, safety, regulatory and financial risks, including the financial stability of third-party service providers; ◦ The timing and extent of changes in commodity prices, including any impact from increased tariffs and interest rates, and the ability to timely recover such costs through the regulatory process, where appropriate, and their impact on liquidity positions and the value of underlying assets; ◦ The results of financing efforts, including the ability to obtain financing on favorable terms, which can be affected by various factors, including credit ratings, interest rate fluctuations, compliance with debt covenants and conditions, an individual utility’s generation portfolio, and general market and economic conditions; ◦ Credit ratings of the Duke Energy Registrants may be different from what is expected; ◦ Declines in the market prices of equity and fixed-income securities and resultant cash funding requirements for defined benefit pension plans, other post-retirement benefit plans and nuclear decommissioning trust funds; ◦ Construction and development risks associated with the completion of the Duke Energy Registrants’ capital investment projects, including risks related to financing, timing and receipt of necessary regulatory approvals, obtaining and complying with terms of permits, meeting construction budgets and schedules and satisfying operating and environmental performance standards, as well as the ability to recover costs from customers in a timely manner, or at all; ◦ Changes in rules for regional transmission organizations, including changes in rate designs and new and evolving capacity markets, and risks related to obligations created by the default of other participants; ◦ The ability to control operation and maintenance costs; ◦ The level of creditworthiness of counterparties to transactions; ◦ The ability to obtain adequate insurance at acceptable costs and recover on claims made; ◦ Employee workforce factors, including the potential inability to attract and retain key personnel; ◦ The ability of subsidiaries to pay dividends or distributions to Duke Energy Corporation holding company (the Parent); ◦ The performance of projects undertaken by our businesses and the success of efforts to invest in and develop new opportunities; ◦ The effect of accounting and reporting pronouncements issued periodically by accounting standard-setting bodies and the SEC; ◦ The impact of United States tax legislation to our financial condition, results of operations or cash flows and our credit ratings; ◦ The impacts from potential impairments of goodwill or investment carrying values; ◦ Asset or business acquisitions and dispositions may not yield the anticipated benefits; and ◦ The actions of activist shareholders could disrupt our operations, impact our ability to execute on our business strategy, or cause fluctuations in the trading price of our common stock. Additional risks and uncertainties are identified and discussed in the Duke Energy Registrants' reports filed with the SEC and available at the SEC's website at sec.gov. In light of these risks, uncertainties and assumptions, the events described in the forward-looking statements might not occur or might occur to a different extent or at a different time than described. Forward-looking statements speak only as of the date they are made and the Duke Energy Registrants expressly disclaim an obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. DUKE ENERGY CORPORATION REPORTED TO ADJUSTED EARNINGS RECONCILIATION Three Months Ended March 31, 2025 (Dollars in millions, except per share amounts) Reported Earnings Discontinued Operations Total Adjustments Adjusted Earnings SEGMENT INCOME (LOSS) Electric Utilities and Infrastructure $ 1,276   $ —  $ —  $ 1,276  Gas Utilities and Infrastructure 349   —  —  349  Total Reportable Segment Income 1,625   —   —   1,625   Other (260) —  —  (260) Net Income Available to Duke Energy Corporation Common Stockholders $ 1,365   $ —   $ —   $ 1,365   EPS AVAILABLE TO DUKE ENERGY CORPORATION COMMON STOCKHOLDERS $ 1.76   $ —   $ —   $ 1.76   Weighted Average Shares, basic (reported and adjusted) – 777 million 7 DUKE ENERGY CORPORATION REPORTED TO ADJUSTED EARNINGS RECONCILIATION Three Months Ended March 31, 2024 (Dollars in millions, except per share amounts) Reported Earnings Discontinued Operations Total Adjustments Adjusted Earnings SEGMENT INCOME (LOSS) Electric Utilities and Infrastructure $ 1,021   $ —  $ —  $ 1,021  Gas Utilities and Infrastructure 284   —  —  284  Total Reportable Segment Income 1,305   —   —   1,305   Other (203) —  —  (203) Discontinued Operations (3) 3  A 3  —  Net Income Available to Duke Energy Corporation Common Stockholders $ 1,099   $ 3   $ 3   $ 1,102   EPS AVAILABLE TO DUKE ENERGY CORPORATION COMMON STOCKHOLDERS $ 1.44   $ —   $ —   $ 1.44   Note: Earnings Per Share amounts are adjusted for accumulated dividends for Series B Preferred Stock of $0.02. A – Recorded in Loss from Discontinued Operations, net of tax, on the Condensed Consolidated Statements of Operations. Weighted Average Shares, basic (reported and adjusted) – 771 million 8 DUKE ENERGY CORPORATION EFFECTIVE TAX RECONCILIATION March 2025 (Dollars in millions) Three Months Ended    March 31, 2025 Balance Effective Tax Rate Reported Income From Continuing Operations Before Income Taxes $ 1,597  Noncontrolling Interests (28) Preferred Dividends (14) Adjusted Pretax Income $ 1,555  Reported Income Tax Expense From Continuing Operations $ 193  12.1  % Noncontrolling Interest Portion of Income Taxes (a) (3) Adjusted Tax Expense $ 190  12.2  %   Three Months Ended    March 31, 2024 Balance Effective Tax Rate Reported Income From Continuing Operations Before Income Taxes $ 1,332  Noncontrolling Interests (16) Preferred Dividends (39) Adjusted Pretax Income $ 1,277  Reported Income Tax Expense From Continuing Operations $ 178  13.4  % Noncontrolling Interest Portion of Income Taxes (a) (3) Adjusted Tax Expense $ 175  13.7  % (a)    Income tax related to non-pass-through entities for tax purposes. 9 DUKE ENERGY CORPORATION EARNINGS VARIANCES March 2025 YTD vs. Prior Year (Dollars per share) Electric Utilities and Infrastructure Gas Utilities and Infrastructure Other Consolidated 2024 YTD Reported and Adjusted Earnings Per Share $ 1.32   $ 0.37   $ (0.25) $ 1.44   Weather 0.07  —  —  0.07  Volume 0.12  —  —  0.12  Riders and Other Retail Margin (a) 0.08  0.02  —  0.10  Rate case impacts, net (b) 0.14  0.07  —  0.21  Wholesale (c) 0.03  —  —  0.03  Operations and maintenance, net of recoverables (d) (0.04) —  —  (0.04) Interest Expense (e) (0.04) —  (0.04) (0.08) AFUDC Equity 0.02  —  —  0.02  Depreciation and amortization (e) (0.02) (0.01) —  (0.03) Other (f) (0.03) —  (0.04) (0.07) Total variance $ 0.33   $ 0.08   $ (0.08) $ 0.33   Change in share count (0.01) —  —  (0.01) 2025 YTD Reported and Adjusted Earnings Per Share $ 1.64   $ 0.45   $ (0.33) $ 1.76   Note: Earnings Per Share amounts are calculated using the consolidated statutory income tax rate for all drivers. Basic weighted average shares outstanding increased from 771 million to 777 million. (a)    Electric Utilities and Infrastructure includes higher grid modernization riders and transmission revenues (+0.04). (b)    Electric Utilities and Infrastructure includes impacts from DEC North Carolina Year 2 rates, effective January 2025, and DEC South Carolina rates, effective August 2024 (+$0.07), DEF multiyear rate plan revenue increases, effective January 2025 (+$0.05) and DEP North Carolina Year 2 rates, effective October 2024 (+$0.02). Gas Utilities and Infrastructure includes impacts from Piedmont rates, effective November 2024. (c)    Primarily due to higher capacity volumes. (d)    Electric Utilities and Infrastructure includes higher corporate costs, storm costs and employee-related expenses in the current year. (e)    Electric Utilities and Infrastructure excludes rate case impacts. (f)    Other includes lower returns on investments. 10 DUKE ENERGY CORPORATION CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) (In millions, except per share amounts) Three Months Ended March 31, 2025 2024 Operating Revenues Regulated electric $ 7,064   $ 6,732  Regulated natural gas 1,105   866  Nonregulated electric and other 80   73  Total operating revenues 8,249   7,671  Operating Expenses Fuel used in electric generation and purchased power 2,099   2,335  Cost of natural gas 374   232  Operation, maintenance and other 1,499   1,380  Depreciation and amortization 1,512   1,387  Property and other taxes 428   386  Total operating expenses 5,912   5,720  Gains on Sales of Other Assets and Other, net 6   12  Operating Income 2,343   1,963  Other Income and Expenses Equity in earnings of unconsolidated affiliates 11   17  Other income and expenses, net 132   169  Total other income and expenses 143   186  Interest Expense 889   817  Income From Continuing Operations Before Income Taxes 1,597   1,332  Income Tax Expense From Continuing Operations 193   178  Income From Continuing Operations 1,404   1,154  Loss From Discontinued Operations, net of tax —   (3) Net Income 1,404   1,151  Less: Net Income Attributable to Noncontrolling Interests 25   13  Net Income Attributable to Duke Energy Corporation 1,379   1,138  Less: Preferred Dividends 14   39  Net Income Available to Duke Energy Corporation Common Stockholders $ 1,365   $ 1,099  Earnings Per Share – Basic and Diluted Net income available to Duke Energy Corporation common stockholders Basic and Diluted $ 1.76   $ 1.44  Weighted average shares outstanding Basic and Diluted 777   771  11 DUKE ENERGY CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) (In millions) March 31, 2025 December 31, 2024 ASSETS Current Assets Cash and cash equivalents $ 475   $ 314  Receivables (net of allowance for doubtful accounts of $204 at 2025 and $124 at 2024) 3,996   2,232  Receivables of VIEs (net of allowance for doubtful accounts of $85 at 2024) 10   1,889  Receivable from sales of Commercial Renewables Disposal Groups 558   551  Inventory (includes $509 at 2025 and $494 at 2024 related to VIEs) 4,418   4,509  Regulatory assets (includes $120 at 2025 and 2024 related to VIEs) 2,538   2,756  Assets held for sale —   4  Other (includes $57 at 2025 and $90 at 2024 related to VIEs) 780   695  Total current assets 12,775   12,950  Property, Plant and Equipment Cost 183,546   180,806  Accumulated depreciation and amortization (58,672) (57,503) Net property, plant and equipment 124,874   123,303  Other Noncurrent Assets Goodwill 19,303   19,303  Regulatory assets (includes $1,674 at 2025 and $1,705 at 2024 related to VIEs) 14,200   14,254  Nuclear decommissioning trust funds 11,246   11,434  Operating lease right-of-use assets, net 1,219   1,148  Investments in equity method unconsolidated affiliates 357   353  Assets held for sale —   $ 89  Other 3,502   3,509  Total other noncurrent assets 49,827   50,090  Total Assets $ 187,476   $ 186,343  LIABILITIES AND EQUITY Current Liabilities Accounts payable (includes $207 at 2025 and $214 at 2024 related to VIEs) $ 4,442   $ 5,479  Notes payable and commercial paper 2,568   3,584  Taxes accrued 794   851  Interest accrued 821   855  Current maturities of long-term debt (includes $110 at 2025 and $1,012 at 2024 related to VIEs) 4,180   4,349  Asset retirement obligations 643   650  Regulatory liabilities 1,298   1,425  Liabilities associated with assets held for sale 18   80  Other 1,861   2,084  Total current liabilities 16,625   19,357  Long-Term Debt (includes $1,783 at 2025 and $1,842 at 2024 related to VIEs) 79,700   76,340  Other Noncurrent Liabilities Deferred income taxes 11,609   11,424  Asset retirement obligations 9,350   9,342  Regulatory liabilities 14,466   14,694  Operating lease liabilities 1,033   957  Accrued pension and other post-retirement benefit costs 426   434  Investment tax credits 888   894  Liabilities associated with assets held for sale —   $ 89  Other (includes $27 at 2024 related to VIEs) 1,585   1,556  Total other noncurrent liabilities 39,357   39,390  Commitments and Contingencies Equity Preferred stock, Series A, $0.001 par value, 40 million depositary shares authorized and outstanding at 2025 and 2024 973   973  Common stock, $0.001 par value, 2 billion shares authorized; 777 million and 776 million shares outstanding at 2025 and 2024 1   1  Additional paid-in capital 45,516   45,494  Retained earnings 3,986   3,431  Accumulated other comprehensive income 194   228  Total Duke Energy Corporation stockholders' equity 50,670   50,127  Noncontrolling interests 1,124   1,129  Total equity 51,794   51,256  Total Liabilities and Equity $ 187,476   $ 186,343  12 DUKE ENERGY CORPORATION CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (In millions) Three Months Ended March 31, 2025 2024 CASH FLOWS FROM OPERATING ACTIVITIES Net Income $ 1,404   $ 1,151  Adjustments to reconcile net income to net cash provided by operating activities 773   1,323  Net cash provided by operating activities 2,177   2,474  CASH FLOWS FROM INVESTING ACTIVITIES Net cash used in investing activities (3,300) (3,342) CASH FLOWS FROM FINANCING ACTIVITIES Net cash provided by financing activities 1,238   1,029  Net increase in cash, cash equivalents and restricted cash 115   161  Cash, cash equivalents and restricted cash at beginning of period 421   357  Cash, cash equivalents and restricted cash at end of period $ 536   $ 518  13 DUKE ENERGY CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (Unaudited) Three Months Ended March 31, 2025 (In millions) Electric Utilities and Infrastructure Gas Utilities and Infrastructure Other Eliminations/Adjustments Duke Energy Operating Revenues Regulated electric $ 7,079  $ —  $ —  $ (15) $ 7,064   Regulated natural gas —  1,129  —  (24) 1,105   Nonregulated electric and other 61  11  42  (34) 80   Total operating revenues 7,140  1,140  42  (73) 8,249   Operating Expenses Fuel used in electric generation and purchased power 2,119  —  —  (20) 2,099   Cost of natural gas —  374  —  —  374   Operation, maintenance and other 1,424  125  2  (52) 1,499   Depreciation and amortization 1,334  107  77  (6) 1,512   Property and other taxes 378  47  3  —  428   Total operating expenses 5,255  653  82  (78) 5,912   Gains on Sales of Other Assets and Other, net 1  —  5  —  6   Operating Income 1,886  487  (35) 5  2,343   Other Income and Expenses Equity in earnings of unconsolidated affiliates —  5  6  —  11   Other income and expenses, net 134  13  14  (29) 132   Total Other Income and Expenses 134  18  20  (29) 143   Interest Expense 530  65  318  (24) 889   Income (Loss) from Continuing Operations before Income Taxes 1,490  440  (333) —  1,597   Income Tax Expense (Benefit) from Continuing Operations 189  91  (87) —  193   Income (Loss) from Continuing Operations 1,301  349  (246) —  1,404   Less: Net Income Attributable to Noncontrolling Interest 25  —  —  —  25   Net Income (Loss) Attributable to Duke Energy Corporation 1,276  349  (246) —  1,379   Less: Preferred Dividends —  —  14  —  14   Segment Income/Other Net Loss $ 1,276  $ 349  $ (260) $ —  $ 1,365   Discontinued Operations —   Net Income Available to Duke Energy Corporation Common Stockholders $ 1,365   14 DUKE ENERGY CORPORATION CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (Unaudited) Three Months Ended March 31, 2024 (In millions) Electric Utilities and Infrastructure Gas Utilities and Infrastructure Other Eliminations/Adjustments Duke Energy Operating Revenues Regulated electric $ 6,750  $ —  $ —  $ (18) $ 6,732   Regulated natural gas —  889  —  (23) 866   Nonregulated electric and other 53  13  38  (31) 73   Total operating revenues 6,803  902  38  (72) 7,671   Operating Expenses Fuel used in electric generation and purchased power 2,355  —  —  (20) 2,335   Cost of natural gas —  232  —  —  232   Operation, maintenance and other 1,317  129  (18) (48) 1,380   Depreciation and amortization 1,225  98  71  (7) 1,387   Property and other taxes 337  46  3  —  386   Total operating expenses 5,234  505  56  (75) 5,720   Gains on Sales of Other Assets and Other, net 6  —  5  1  12   Operating Income 1,575  397  (13) 4  1,963   Other Income and Expenses Equity in earnings of unconsolidated affiliates 1  —  17  (1) 17   Other income and expenses, net 130  17  62  (40) 169   Total Other Income and Expenses 131  17  79  (41) 186   Interest Expense 499  61  294  (37) 817   Income (Loss) from Continuing Operations before Income Taxes 1,207  353  (228) —  1,332   Income Tax Expense (Benefit) from Continuing Operations 173  69  (64) —  178   Income (Loss) from Continuing Operations 1,034  284  (164) —  1,154   Less: Net Income Attributable to Noncontrolling Interest 13  —  —  —  13   Net Income (Loss) Attributable to Duke Energy Corporation 1,021  284  (164) —  1,141   Less: Preferred Dividends —  —  39  —   39   Segment Income/Other Net Loss $ 1,021  $ 284  $ (203) $ —  $ 1,102   Discontinued Operations (3) Net Income Available to Duke Energy Corporation Common Stockholders $ 1,099   15 DUKE ENERGY CORPORATION CONDENSED CONSOLIDATING BALANCE SHEETS – ASSETS (Unaudited) March 31, 2025 (In millions) Electric Utilities and Infrastructure Gas Utilities and Infrastructure Other (a) Eliminations/ Adjustments Duke Energy Current Assets Cash and cash equivalents $ 133  $ 20  $ 322  $ —  $ 475   Receivables, net 3,495  493  10  (2) 3,996   Receivables of variable interest entities, net 10  —  —  —  10   Receivables from affiliated companies 163  149  1,230  (1,542) —   Receivable from sales of Commercial Renewables Disposal Groups —  —  558  —  558   Notes receivable from affiliated companies 1,066  5  98  (1,169) —   Inventory 4,304  76  37  1  4,418   Regulatory assets 2,336  114  88  —  2,538   Other 495  20  363  (98) 780   Total current assets 12,002  877  2,706  (2,810) 12,775   Property, Plant and Equipment Cost 162,406  17,979  3,239  (78) 183,546   Accumulated depreciation and amortization (52,992) (3,712) (1,967) (1) (58,672) Net property, plant and equipment 109,414  14,267  1,272  (79) 124,874   Other Noncurrent Assets Goodwill 17,379  1,924  —  —  19,303   Regulatory assets 12,859  825  516  —  14,200   Nuclear decommissioning trust funds 11,246  —  —  —  11,246   Operating lease right-of-use assets, net 812  4  404  (1) 1,219   Investments in equity method unconsolidated affiliates 28  185  145  (1) 357   Investment in consolidated subsidiaries 479  6  76,037  (76,522) —   Other 2,456  310  1,359  (623) 3,502   Total other noncurrent assets 45,259  3,254  78,461  (77,147) 49,827   Total Assets 166,675  18,398  82,439  (80,036) 187,476   Segment reclassifications, intercompany balances and other (1,881) (165) (77,990) 80,036  —   Segment Assets $ 164,794  $ 18,233  $ 4,449  $ —  $ 187,476   (a)    Includes amounts in held for sale accounts related to the Commercial Renewables Disposal Groups. 16 DUKE ENERGY CORPORATION CONDENSED CONSOLIDATING BALANCE SHEETS – LIABILITIES AND EQUITY (Unaudited) March 31, 2025 (In millions) Electric Utilities and Infrastructure Gas Utilities and Infrastructure Other (a) Eliminations/ Adjustments Duke Energy Current Liabilities Accounts payable $ 3,579  $ 275  $ 588  $ —  $ 4,442   Accounts payable to affiliated companies 963  49  403  (1,415) —   Notes payable to affiliated companies 21  659  489  (1,169) —   Notes payable and commercial paper —  —  2,568  —  2,568   Taxes accrued 766  164  (135) (1) 794   Interest accrued 516  60  246  (1) 821   Current maturities of long-term debt 2,018  314  1,855  (7) 4,180   Asset retirement obligations 643  —  —  —  643   Regulatory liabilities 1,273  26  —  (1) 1,298   Liabilities associated with assets held for sale —  —  18  —  18   Other 1,414  83  587  (223) 1,861   Total current liabilities 11,193  1,630  6,619  (2,817) 16,625   Long-Term Debt 49,368  4,654  25,750  (72) 79,700   Long-Term Debt Payable to Affiliated Companies 618  7  —  (625) —   Other Noncurrent Liabilities Deferred income taxes 11,948  1,512  (1,851) —  11,609   Asset retirement obligations 9,258  92  —  —  9,350   Regulatory liabilities 13,233  1,203  31  (1) 14,466   Operating lease liabilities 741  3  289  —  1,033   Accrued pension and other post-retirement benefit costs 192  29  204  1  426   Investment tax credits 887  1  —  —  888   Other 1,027  172  575  (189) 1,585   Total other noncurrent liabilities 37,286  3,012  (752) (189) 39,357   Equity Total Duke Energy Corporation stockholders' equity 67,090  9,092  50,822  (76,334) 50,670   Noncontrolling interests 1,120  3  —  1  1,124   Total equity 68,210  9,095  50,822  (76,333) 51,794   Total Liabilities and Equity 166,675  18,398  82,439  (80,036) 187,476   Segment reclassifications, intercompany balances and other (1,881) (165) (77,990) 80,036  —   Segment Liabilities and Equity $ 164,794  $ 18,233  $ 4,449  $ —  $ 187,476   (a)    Includes amounts in held for sale accounts related to the Commercial Renewables Disposal Groups. 17 ELECTRIC UTILITIES AND INFRASTRUCTURE CONDENSED CONSOLIDATING SEGMENT INCOME (Unaudited) Three Months Ended March 31, 2025 (In millions) Duke Energy Carolinas Duke Energy Progress Duke Energy Florida Duke Energy Ohio (a) Duke Energy Indiana Eliminations/ Other Electric Utilities and Infrastructure Operating Revenues $ 2,524  $ 2,018  $ 1,444  $ 487  $ 858  $ (191) $ 7,140   Operating Expenses Fuel used in electric generation and purchased power 803  725  381  149  260  (199) 2,119   Operation, maintenance and other 474  391  282  92  193  (8) 1,424   Depreciation and amortization 432  357  274  76  192  3  1,334   Property and other taxes 102  60  112  86  18  —  378   Total operating expenses 1,811  1,533  1,049  403  663  (204) 5,255   Gains on Sales of Other Assets and Other, net —  —  1  —  —  —  1   Operating Income 713  485  396  84  195  13  1,886   Other Income and Expenses, net (b) 61  39  21  4  10  (1) 134   Interest Expense 200  128  118  31  60  (7) 530   Income Before Income Taxes 574  396  299  57  145  19  1,490   Income Tax Expense 53  58  60  9  18  (9) 189   Less: Net Income Attributable to Noncontrolling Interest (c) —  —  —  —  —  25  25   Segment Income $ 521  $ 338  $ 239  $ 48  $ 127  $ 3  $ 1,276   (a)    Includes results of the wholly owned subsidiary, Duke Energy Kentucky. (b)    Includes an equity component of allowance for funds used during construction of $32 million for Duke Energy Carolinas, $19 million for Duke Energy Progress, $5 million for Duke Energy Florida, $3 million for Duke Energy Ohio and $7 million for Duke Energy Indiana. (c)    Includes a noncontrolling interest in Duke Energy Indiana. 18 ELECTRIC UTILITIES AND INFRASTRUCTURE CONDENSED CONSOLIDATING BALANCE SHEETS – ASSETS (Unaudited) March 31, 2025 (In millions) Duke Energy Carolinas Duke Energy Progress Duke Energy Florida Duke Energy Ohio (a) Duke Energy Indiana Eliminations/ Adjustments (b) Electric Utilities and Infrastructure Current Assets Cash and cash equivalents $ 46  $ 53  $ 16  $ 8  $ 9  $ 1  $ 133   Receivables, net 1,168  906  545  394  466  16  3,495   Receivables of variable interest entities, net 1  6  2  —  —  1  10   Receivables from affiliated companies 197  24  75  25  1  (159) 163   Notes receivable from affiliated companies 140  968  86  17  —  (145) 1,066   Inventory 1,488  1,333  773  169  541  —  4,304   Regulatory assets 613  616  921  46  142  (2) 2,336   Other 168  151  56  1  109  10  495   Total current assets 3,821  4,057  2,474  660  1,268  (278) 12,002   Property, Plant and Equipment Cost 59,212  42,769  30,996  9,172  20,210  47  162,406   Accumulated depreciation and amortization (19,382) (16,252) (7,846) (2,536) (7,008) 32  (52,992) Net property, plant and equipment 39,830  26,517  23,150  6,636  13,202  79  109,414   Other Noncurrent Assets Goodwill —  —  —  596  —  16,783  17,379   Regulatory assets 4,149  4,573  2,068  389  1,031  649  12,859   Nuclear decommissioning trust funds 6,377  4,564  305  —  —  —  11,246   Operating lease right-of-use assets, net 93  414  263  6  35  1  812   Investments in equity method unconsolidated affiliates —  —  1  —  —  27  28   Investment in consolidated subsidiaries 55  10  3  409  1  1  479   Other 1,142  752  480  61  254  (233) 2,456   Total other noncurrent assets 11,816  10,313  3,120  1,461  1,321  17,228  45,259   Total Assets 55,467  40,887  28,744  8,757  15,791  17,029  166,675   Segment reclassifications, intercompany balances and other (432) (1,099) (191) (454) (9) 304  (1,881) Reportable Segment Assets $ 55,035  $ 39,788  $ 28,553  $ 8,303  $ 15,782  $ 17,333  $ 164,794   (a)    Includes balances of the wholly owned subsidiary Duke Energy Kentucky. (b)    Includes the elimination of intercompany balances, purchase accounting adjustments and Commercial Transmission and Duke Energy Indiana Holdco, LLC balances. 19 ELECTRIC UTILITIES AND INFRASTRUCTURE CONDENSED CONSOLIDATING BALANCE SHEETS – LIABILITIES AND EQUITY (Unaudited) March 31, 2025 (In millions) Duke Energy Carolinas Duke Energy Progress Duke Energy Florida Duke Energy Ohio (a) Duke Energy Indiana Eliminations/ Adjustments (b) Electric Utilities and Infrastructure Current Liabilities Accounts payable $ 1,377  $ 603  $ 1,087  $ 221  $ 286  $ 5  $ 3,579   Accounts payable to affiliated companies 484  436  88  20  85  (150) 963   Notes payable to affiliated companies —  —  —  145  20  (144) 21   Taxes accrued 168  84  148  254  106  6  766   Interest accrued 173  96  130  44  73  —  516   Current maturities of long-term debt 23  581  1,235  183  4  (8) 2,018   Asset retirement obligations 253  226  1  7  156  —  643   Regulatory liabilities 600  313  120  35  205  —  1,273   Other 485  358  337  68  167  (1) 1,414   Total current liabilities 3,563  2,697  3,146  977  1,102  (292) 11,193   Long-Term Debt 17,911  13,489  9,783  3,107  4,644  434  49,368   Long-Term Debt Payable to Affiliated Companies 300  150  —  18  150  —  618   Other Noncurrent Liabilities Deferred income taxes 4,066  2,418  3,048  868  1,497  51  11,948   Asset retirement obligations 3,736  4,122  206  69  1,108  17  9,258   Regulatory liabilities 6,489  4,535  653  229  1,352  (25) 13,233   Operating lease liabilities 83  409  212  6  31  —  741   Accrued pension and other post-retirement benefit costs 23  140  91  67  83  (212) 192   Investment tax credits 313  143  241  5  186  (1) 887   Other 630  182  151  58  19  (13) 1,027   Total other noncurrent liabilities 15,340  11,949  4,602  1,302  4,276  (183) 37,286   Equity Total Duke Energy Corporation stockholders equity 18,353  12,602  11,213  3,353  5,619  15,950  67,090   Noncontrolling interests (c) —  —  —  —  —  1,120  1,120   Total equity 18,353  12,602  11,213  3,353  5,619  17,070  68,210   Total Liabilities and Equity 55,467  40,887  28,744  8,757  15,791  17,029  166,675   Segment reclassifications, intercompany balances and other (432) (1,099) (191) (454) (9) 304  (1,881) Reportable Segment Liabilities and Equity $ 55,035  $ 39,788  $ 28,553  $ 8,303  $ 15,782  $ 17,333  $ 164,794   (a)    Includes balances of the wholly owned subsidiary Duke Energy Kentucky. (b)    Includes the elimination of intercompany balances, purchase accounting adjustments and Commercial Transmission and Duke Energy Indiana Holdco, LLC balances. (c)    Includes a noncontrolling interest in Duke Energy Indiana. 20 GAS UTILITIES AND INFRASTRUCTURE CONDENSED CONSOLIDATING SEGMENT INCOME (Unaudited) Three Months Ended March 31, 2025 (In millions) Duke Energy Ohio (a) Piedmont Natural Gas LDC Midstream Pipelines and Storage (b) Eliminations/ Adjustments Gas Utilities and Infrastructure Operating Revenues $ 279  $ 857  $ 4  $ —  $ 1,140   Operating Expenses Cost of natural gas 101  272  —  1  374   Operation, maintenance and other 29  94  —  2  125   Depreciation and amortization 36  70  2  (1) 107   Property and other taxes 30  18  1  (2) 47   Total operating expenses 196  454  3  —  653   Operating Income 83  403  1  —  487   Other Income and Expenses, net Equity in earnings of unconsolidated affiliates —  —  5  —  5   Other income and expenses, net 2  11  —  —  13   Other Income and Expenses, net 2  11  5  —  18   Interest Expense 16  47  1  1  65   Income Before Income Taxes 69  367  5  (1) 440   Income Tax Expense 14  76  1  —  91   Segment Income $ 55  $ 291  $ 4  $ (1) $ 349   (a)    Includes results of the wholly owned subsidiary Duke Energy Kentucky. (b)     Includes earnings from investments in Sabal Trail and Cardinal pipelines, as well as Hardy and Pine Needle storage facilities. 21 GAS UTILITIES AND INFRASTRUCTURE CONDENSED CONSOLIDATING BALANCE SHEETS – ASSETS (Unaudited) March 31, 2025 (In millions) Duke Energy Ohio (a) Piedmont Natural Gas LDC Midstream Pipelines and Storage Eliminations/ Adjustments (b) Gas Utilities and Infrastructure Current Assets Cash and cash equivalents $ 4  $ 10  $ 6  $ —  $ 20   Receivables, net 88  404  —  1  493   Receivables from affiliated companies —  91  131  (73) 149   Notes receivable from affiliated companies 10  —  —  (5) 5   Inventory 15  61  —  —  76   Regulatory assets 6  109  —  (1) 114   Other 5  11  3  1  20   Total current assets 128  686  140  (77) 877   Property, Plant and Equipment Cost 4,950  12,956  73  —  17,979   Accumulated depreciation and amortization (1,215) (2,487) (10) —  (3,712) Net property, plant and equipment 3,735  10,469  63  —  14,267   Other Noncurrent Assets Goodwill 324  49  —  1,551  1,924   Regulatory assets 325  435  —  65  825   Operating lease right-of-use assets, net —  3  —  1  4   Investments in equity method unconsolidated affiliates —  —  180  5  185   Investment in consolidated subsidiaries —  —  —  6  6   Other 23  271  17  (1) 310   Total other noncurrent assets 672  758  197  1,627  3,254   Total Assets 4,535  11,913  400  1,550  18,398   Segment reclassifications, intercompany balances and other (11) (95) (130) 71  (165) Reportable Segment Assets $ 4,524  $ 11,818  $ 270  $ 1,621  $ 18,233   (a)    Includes balances of the wholly owned subsidiary Duke Energy Kentucky. (b)    Includes the elimination of intercompany balances and purchase accounting adjustments. 22 GAS UTILITIES AND INFRASTRUCTURE CONDENSED CONSOLIDATING BALANCE SHEETS – LIABILITIES AND EQUITY (Unaudited) March 31, 2025 (In millions) Duke Energy Ohio (a) Piedmont Natural Gas LDC Midstream Pipelines and Storage Eliminations/ Adjustments (b) Gas Utilities and Infrastructure Current Liabilities Accounts payable $ 61  $ 209  $ 6  $ (1) $ 275   Accounts payable to affiliated companies 4  98  21  (74) 49   Notes payable to affiliated companies 84  580  —  (5) 659   Taxes accrued 44  123  (3) —  164   Interest accrued 10  50  —  —  60   Current maturities of long-term debt 107  205  —  2  314   Regulatory liabilities 17  9  —  —  26   Other 3  78  (1) 3  83   Total current liabilities 330  1,352  23  (75) 1,630   Long-Term Debt 744  3,799  60  51  4,654   Long-Term Debt Payable to Affiliated Companies 7  —  —  —  7   Other Noncurrent Liabilities Deferred income taxes 444  1,002  64  2  1,512   Asset retirement obligations 63  29  —  —  92   Regulatory liabilities 231  960  —  12  1,203   Operating lease liabilities —  2  —  1  3   Accrued pension and other post-retirement benefit costs 23  6  —  —  29   Investment tax credits —  1  —  —  1   Other 23  150  —  (1) 172   Total other noncurrent liabilities 784  2,150  64  14  3,012   Equity Total Duke Energy Corporation stockholders' equity 2,670  4,612  250  1,560  9,092   Noncontrolling interests —  —  3  —  3   Total equity 2,670  4,612  253  1,560  9,095   Total Liabilities and Equity 4,535  11,913  400  1,550  18,398   Segment reclassifications, intercompany balances and other (11) (95) (130) 71  (165) Reportable Segment Liabilities and Equity $ 4,524  $ 11,818  $ 270  $ 1,621  $ 18,233   (a)    Includes balances of the wholly owned subsidiary Duke Energy Kentucky. (b)    Includes the elimination of intercompany balances and purchase accounting adjustments. 23 Electric Utilities and Infrastructure Quarterly Highlights March 2025 Three Months Ended March 31, 2025 2024 % Inc. (Dec.) % Inc. (Dec.) Weather Normal (b) Gigawatt-hour (GWh) Sales (a) Residential 25,225  22,704  11.1  % 3.4  % Commercial 18,902  18,169  4.0  % 1.7  % Industrial 10,964  11,449  (4.2  %) (0.9  %) Other Energy Sales 116  136  (14.7  %) n/a Unbilled Sales (1,816) (1,794) (1.2  %) n/a Total Retail Sales 53,391  50,664  5.4  % 1.8  % Wholesale and Other 11,851  9,946  19.2  % Total Consolidated Electric Sales – Electric Utilities and Infrastructure 65,242  60,610  7.6  % Average Number of Customers (Electric) Residential 7,498,119  7,355,519  1.9  % Commercial 1,045,224  1,041,737  0.3  % Industrial 15,305  15,804  (3.2  %) Other Energy Sales 23,202  23,839  (2.7  %) Total Retail Customers 8,581,850  8,436,899  1.7  % Wholesale and Other 52  52  —  % Total Average Number of Customers – Electric Utilities and Infrastructure 8,581,902  8,436,951  1.7  % Sources of Electric Energy (GWh) Generated – Net Output (c) Coal 11,347  9,389  20.9  % Nuclear 18,926  19,082  (0.8  %) Hydro 446  981  (54.5  %) Natural Gas and Oil 21,553  19,881  8.4  % Renewable Energy 841  668  25.9  % Total Generation (d) 53,113  50,001  6.2  % Purchased Power and Net Interchange (e) 14,952  14,128  5.8  % Total Sources of Energy 68,065  64,129  6.1  % Less: Line Loss and Other 2,823  3,519  (19.8  %) Total GWh Sources 65,242  60,610  7.6  % Owned Megawatt (MW) Capacity (c) Summer 50,562  50,385  Winter 55,139  54,870  Nuclear Capacity Factor (%) (f) 99  97  (a)    Except as indicated in footnote (b), represents non-weather-normalized billed sales, with energy delivered but not yet billed (i.e., unbilled sales) reflected as a single amount and not allocated to the respective retail classes. (b)    Represents weather-normal total retail calendar sales (i.e., billed and unbilled sales). (c)    Statistics reflect Duke Energy's ownership share of jointly owned stations. (d)    Generation by source is reported net of auxiliary power. (e)    Purchased power includes renewable energy purchases. (f)    Statistics reflect 100% of jointly owned stations. 24 Duke Energy Carolinas Quarterly Highlights Supplemental Electric Utilities and Infrastructure Information March 2025 Three Months Ended March 31, 2025 2024 % Inc. (Dec.) % Inc. (Dec.) Weather Normal (b) GWh Sales (a) Residential 9,138 8,241 10.9  % Commercial 7,390 7,232 2.2  % Industrial 4,554 4,686 (2.8  %) Other Energy Sales 56 68 (17.6  %) Unbilled Sales (730) (676) (8.0  %) Total Retail Sales 20,408 19,551 4.4  % 1.2  % Wholesale and Other 3,150 2,837 11.0  % Total Consolidated Electric Sales – Duke Energy Carolinas 23,558 22,388 5.2  % Average Number of Customers Residential 2,524,566 2,465,376 2.4  % Commercial 401,939 401,787 —  % Industrial 5,895 5,968 (1.2  %) Other Energy Sales 10,836 11,120 (2.6  %) Total Retail Customers 2,943,236 2,884,251 2.0  % Wholesale and Other 26 25 4.0  % Total Average Number of Customers – Duke Energy Carolinas 2,943,262 2,884,276 2.0  % Sources of Electric Energy (GWh) Generated – Net Output (c) Coal 3,285 2,915 12.7  % Nuclear 11,789 11,835 (0.4  %) Hydro 251 652 (61.5  %) Natural Gas and Oil 5,880 5,902 (0.4  %) Renewable Energy 57 73 (21.9  %) Total Generation (d) 21,262 21,377 (0.5  %) Purchased Power and Net Interchange (e) 3,238 2,207 46.7  % Total Sources of Energy 24,500 23,584 3.9  % Less: Line Loss and Other 942 1,196 (21.2  %) Total GWh Sources 23,558 22,388 5.2  % Owned MW Capacity (c) Summer 19,698 19,688 Winter 20,773 20,736 Nuclear Capacity Factor (%) (f) 102 100 Heating and Cooling Degree Days Actual Heating Degree Days 1,643 1,475 11.4  % Cooling Degree Days 8 3 166.7  % Variance from Normal Heating Degree Days (3.2  %) (14.8  %) Cooling Degree Days (2.4  %) (53.2  %) (a)    Except as indicated in footnote (b), represents non-weather-normalized billed sales, with energy delivered but not yet billed (i.e., unbilled sales) reflected as a single amount and not allocated to the respective retail classes. (b)    Represents weather-normal total retail calendar sales (i.e., billed and unbilled sales). (c)    Statistics reflect Duke Energy's ownership share of jointly owned stations. (d)    Generation by source is reported net of auxiliary power. (e)    Purchased power includes renewable energy purchases. (f)    Statistics reflect 100% of jointly owned stations. 25 Duke Energy Progress Quarterly Highlights Supplemental Electric Utilities and Infrastructure Information March 2025 Three Months Ended March 31, 2025 2024 % Inc. (Dec.) % Inc. (Dec.) Weather Normal (b) GWh Sales (a) Residential 5,880 5,132 14.6  % Commercial 3,740 3,632 3.0  % Industrial 2,457 2,223 10.5  % Other Energy Sales 21 22 (4.5  %) Unbilled Sales (747) (521) (43.4  %) Total Retail Sales 11,351 10,488 8.2  % 2.2  % Wholesale and Other 6,834 5,640 21.2  % Total Consolidated Electric Sales – Duke Energy Progress 18,185 16,128 12.8  % Average Number of Customers Residential 1,518,693 1,486,661 2.2  % Commercial 248,333 247,706 0.3  % Industrial 3,072 3,238 (5.1  %) Other Energy Sales 2,406 2,453 (1.9  %) Total Retail Customers 1,772,504 1,740,058 1.9  % Wholesale and Other 8 8 —  % Total Average Number of Customers – Duke Energy Progress 1,772,512 1,740,066 1.9  % Sources of Electric Energy (GWh) Generated – Net Output (c) Coal 2,276 1,802 26.3  % Nuclear 7,137 7,247 (1.5  %) Hydro 138 261 (47.1  %) Natural Gas and Oil 6,519 5,117 27.4  % Renewable Energy 50 59 (15.3  %) Total Generation (d) 16,120 14,486 11.3  % Purchased Power and Net Interchange (e) 2,492 2,137 16.6  % Total Sources of Energy 18,612 16,623 12.0  % Less: Line Loss and Other 427 495 (13.7  %) Total GWh Sources 18,185 16,128 12.8  % Owned MW Capacity (c) Summer 12,585 12,564 Winter 13,845 13,770 Nuclear Capacity Factor (%) (f) 92 92 Heating and Cooling Degree Days Actual Heating Degree Days 1,523 1,273 19.6  % Cooling Degree Days 15 9 66.7  % Variance from Normal Heating Degree Days (2.6  %) (20.3  %) Cooling Degree Days 14.9  % (26.5  %) (a)    Except as indicated in footnote (b), represents non-weather-normalized billed sales, with energy delivered but not yet billed (i.e., unbilled sales) reflected as a single amount and not allocated to the respective retail classes. (b)    Represents weather-normal total retail calendar sales (i.e., billed and unbilled sales). (c)    Statistics reflect Duke Energy's ownership share of jointly owned stations. (d)    Generation by source is reported net of auxiliary power. (e)    Purchased power includes renewable energy purchases. (f)    Statistics reflect 100% of jointly owned stations. 26 Duke Energy Florida Quarterly Highlights Supplemental Electric Utilities and Infrastructure Information March 2025 Three Months Ended March 31, 2025 2024 % Inc. (Dec.) % Inc. (Dec.) Weather Normal (b) GWh Sales (a) Residential 4,618 4,371 5.7  % Commercial 3,402 3,325 2.3  % Industrial 783 832 (5.9  %) Other Energy Sales 7 8 (12.5  %) Unbilled Sales (125) (73) (71.2  %) Total Retail Sales 8,685 8,463 2.6  % 1.1  % Wholesale and Other 383 376 1.9  % Total Electric Sales – Duke Energy Florida 9,068 8,839 2.6  % Average Number of Customers Residential 1,811,645 1,781,895 1.7  % Commercial 211,835 210,297 0.7  % Industrial 1,616 1,716 (5.8  %) Other Energy Sales 3,562 3,632 (1.9  %) Total Retail Customers 2,028,658 1,997,540 1.6  % Wholesale and Other 13 14 (7.1  %) Total Average Number of Customers – Duke Energy Florida 2,028,671 1,997,554 1.6  % Sources of Electric Energy (GWh) Generated – Net Output (c) Coal 454 593 (23.4  %) Natural Gas and Oil 8,004 7,735 3.5  % Renewable Energy 729 530 37.5  % Total Generation (d) 9,187 8,858 3.7  % Purchased Power and Net Interchange (e) 108 253 (57.3  %) Total Sources of Energy 9,295 9,111 2.0  % Less: Line Loss and Other 227 272 (16.5  %) Total GWh Sources 9,068 8,839 2.6  % Owned MW Capacity (c) Summer 10,895 10,749 Winter 12,542 12,408 Heating and Cooling Degree Days Actual Heating Degree Days 359 294 22.1  % Cooling Degree Days 215 229 (6.1  %) Variance from Normal Heating Degree Days (1.8  %) (20.8  %) Cooling Degree Days 1.6  % 11.0  % (a)    Except as indicated in footnote (b), represents non-weather-normalized billed sales, with energy delivered but not yet billed (i.e., unbilled sales) reflected as a single amount and not allocated to the respective retail classes. (b)    Represents weather-normal total retail calendar sales (i.e., billed and unbilled sales). (c)    Statistics reflect Duke Energy's ownership share of jointly owned stations. (d)    Generation by source is reported net of auxiliary power. (e)    Purchased power includes renewable energy purchases. 27 Duke Energy Ohio Quarterly Highlights Supplemental Electric Utilities and Infrastructure Information March 2025 Three Months Ended March 31, 2025 2024 % Inc. (Dec.) % Inc. (Dec.) Weather Normal (b) GWh Sales (a) Residential 2,672 2,382 12.2  % Commercial 2,329 2,072 12.4  % Industrial 1,096 1,258 (12.9  %) Other Energy Sales 19 23 (17.4  %) Unbilled Sales (121) (85) (42.4  %) Total Retail Sales 5,995 5,650 6.1  % 2.6  % Wholesale and Other 112 130 (13.8  %) Total Electric Sales – Duke Energy Ohio 6,107 5,780 5.7  % Average Number of Customers Residential 837,876 830,082 0.9  % Commercial 76,514 75,773 1.0  % Industrial 2,101 2,248 (6.5  %) Other Energy Sales 2,652 2,800 (5.3  %) Total Retail Customers 919,143 910,903 0.9  % Wholesale and Other 1 1 —  % Total Average Number of Customers – Duke Energy Ohio 919,144 910,904 0.9  % Sources of Electric Energy (GWh) Generated – Net Output (c) Coal 779 765 1.8  % Natural Gas and Oil 37 38 (2.6  %) Total Generation (d) 816 803 1.6  % Purchased Power and Net Interchange (e) 6,046 5,697 6.1  % Total Sources of Energy 6,862 6,500 5.6  % Less: Line Loss and Other 755 720 4.9  % Total GWh Sources 6,107 5,780 5.7  % Owned MW Capacity (c) Summer 1,080 1,080 Winter 1,173 1,173 Heating and Cooling Degree Days Actual Heating Degree Days 2,563 2,228 15.0  % Cooling Degree Days 7  —  —  % Variance from Normal Heating Degree Days 0.6  % (14.0  %) Cooling Degree Days 142.5  % —  % (a)    Except as indicated in footnote (b), represents non-weather-normalized billed sales, with energy delivered but not yet billed (i.e., unbilled sales) reflected as a single amount and not allocated to the respective retail classes. (b)    Represents weather-normal total retail calendar sales (i.e., billed and unbilled sales). (c)    Statistics reflect Duke Energy's ownership share of jointly owned stations. (d)    Generation by source is reported net of auxiliary power. (e)    Purchased power includes renewable energy purchases. 28 Duke Energy Indiana Quarterly Highlights Supplemental Electric Utilities and Infrastructure Information March 2025 Three Months Ended March 31, 2025 2024 % Inc. (Dec.) % Inc. (Dec.) Weather Normal (b) GWh Sales (a) Residential 2,917 2,578 13.1  % Commercial 2,041 1,908 7.0  % Industrial 2,074 2,450 (15.3  %) Other Energy Sales 13 15 (13.3  %) Unbilled Sales (93) (439) 78.8  % Total Retail Sales 6,952 6,512 6.8  % 3.5  % Wholesale and Other 1,372 963 42.5  % Total Electric Sales – Duke Energy Indiana 8,324 7,475 11.4  % Average Number of Customers Residential 805,339 791,505 1.7  % Commercial 106,603 106,174 0.4  % Industrial 2,621 2,634 (0.5  %) Other Energy Sales 3,746 3,834 (2.3  %) Total Retail Customers 918,309 904,147 1.6  % Wholesale and Other 4 4 —  % Total Average Number of Customers – Duke Energy Indiana 918,313 904,151 1.6  % Sources of Electric Energy (GWh) Generated – Net Output (c) Coal 4,553 3,314 37.4  % Hydro 57 68 (16.2  %) Natural Gas and Oil 1,113 1,089 2.2  % Renewable Energy 5 6 (16.7  %) Total Generation (d) 5,728 4,477 27.9  % Purchased Power and Net Interchange (e) 3,068 3,834 (20.0  %) Total Sources of Energy 8,796 8,311 5.8  % Less: Line Loss and Other 472 836 (43.5  %) Total GWh Sources 8,324 7,475 11.4  % Owned MW Capacity (c) Summer 6,304 6,304 Winter 6,806 6,783 Heating and Cooling Degree Days Actual Heating Degree Days 2,731 2,361 15.7  % Cooling Degree Days 2 — —  % Variance from Normal Heating Degree Days (0.5  %) (15.0  %) Cooling Degree Days (10.9  %) —  % (a)    Except as indicated in footnote (b), represents non-weather-normalized billed sales, with energy delivered but not yet billed (i.e., unbilled sales) reflected as a single amount and not allocated to the respective retail classes. (b)    Represents weather-normal total retail calendar sales (i.e., billed and unbilled sales). (c)    Statistics reflect Duke Energy's ownership share of jointly owned stations. (d)    Generation by source is reported net of auxiliary power. (e)    Purchased power includes renewable energy purchases. 29 Gas Utilities and Infrastructure Quarterly Highlights March 2025 Three Months Ended March 31, 2025 2024 % Inc. (Dec.) Total Sales Piedmont Natural Gas Local Distribution Company (LDC) throughput (dekatherms) (a) 181,459,847  163,265,015  11.1  % Duke Energy Midwest LDC throughput (Mcf) (a) 40,455,684  33,197,651  21.9  % Average Number of Customers – Piedmont Natural Gas Residential 1,092,898  1,072,397  1.9  % Commercial 109,848  108,553  1.2  % Industrial 945  944  0.1  % Power Generation 19  19  —  % Total Average Number of Gas Customers – Piedmont Natural Gas 1,203,710  1,181,913  1.8  % Average Number of Customers – Duke Energy Midwest Residential 526,598  524,333  0.4  % Commercial 35,285  35,369  (0.2  %) Industrial 2,334  2,249  3.8  % Other 117  117  —  % Total Average Number of Gas Customers – Duke Energy Midwest 564,334  562,068  0.4  % (a)    Piedmont has a margin decoupling mechanism in North Carolina, weather normalization mechanisms in South Carolina and Tennessee and fixed-price contracts with most power generation customers that significantly eliminate the impact of throughput changes on earnings. Duke Energy Ohio's rate design also serves to offset this impact. 30
the item shown at left
other guidance in this release
Text is the filed exhibit, verbatim.