##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---



FORM 10-Q/A



---



QUARTERLY REPORT PURSUANT TO SECTION
13 OR 15(D)

OF THE SECURITIES EXCHANGE ACT OF 1934



For Quarter Ended June 30, 2004



Commission File Number 1-4928



---



DUKE ENERGY CORPORATION

(Exact Name of Registrant as Specified in its Charter)



---



|                                               |  |                                  
|---------------------------------------------- |  | ---------------------------------
|North Carolina                                 |  | 56-0205520                       
|(State or Other Jurisdiction of Incorporation) |  | (IRS Employer Identification No.)



526 South Church
Street

Charlotte, NC 28202-1803

(Address of Principal Executive Offices)

(Zip code)



704-594-6200

(Registrants telephone number, including area code)



---



Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No ̈



Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Securities Exchange Act of
1934).    Yes  x    No ̈



Indicate the number of shares outstanding of each of the Issuers classes of common
stock, as of the latest practicable date.



Number of shares of Common Stock,
without par value, outstanding as of July 30, 2004                    937,782,753



Explanatory Note



This Amendment No. 1 to the Quarterly Report on Form 10-Q of Duke Energy Corporation for the
quarter ended June 30, 2004 is being filed for the purpose of amending and revising Item 1 of Part I. This Form 10-Q/A is being filed in order to correct data input errors within the Consolidated Statements of Cash Flows. These revisions did not
affect net cash provided by operating activities, net cash used in investing activities, net cash used in financing activities or cash and cash equivalents.



---



---

##### Table of Contents

DUKE ENERGY CORPORATION

FORM 10-Q FOR THE QUARTER ENDED JUNE 30, 2004

INDEX



|                              |  |                                                                                                             |  |     
|----------------------------- |  | ----------------------------------------------------------------------------------------------------------- |  | ----
|Item                          |  |                                                                                                             |  | Page
|PART I. FINANCIAL INFORMATION |  |                                                                                                            
|                              |  |                                                                                                            
|1.                            |  | Financial Statements                                                                                        |  | 1   
|                              |  | Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2004 and 2003, as revised |  | 1   
|                              |  | Consolidated Balance Sheets as of June 30, 2004 and December 31, 2003                                       |  | 2   
|                              |  | Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2004 and 2003, as revised           |  | 4   
|                              |  | Notes to Consolidated Financial Statements                                                                  |  | 5   
|2.                            |  | Managements Discussion and Analysis of Results of Operations and Financial Condition                       |  | 38  
|3.                            |  | Quantitative and Qualitative Disclosures About Market Risk                                                  |  | 62  
|4.                            |  | Controls and Procedures                                                                                     |  | 63  
|                              | 
|PART II. OTHER INFORMATION    |  |                                                                                                            
|                              |  |                                                                                                            
|1.                            |  | Legal Proceedings                                                                                           |  | 63  
|2.                            |  | Changes in Securities and Use of Proceeds                                                                   |  | 64  
|4.                            |  | Submission of Matters to a Vote of Security Holders                                                         |  | 64  
|6.                            |  | Exhibits and Reports on Form 8-K                                                                            |  | 65  
|                              |  | Signatures                                                                                                  |  | 66  



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



Duke Energy
Corporations reports, filings and other public announcements may contain or incorporate by reference statements that do not directly or exclusively relate to historical facts. Such statements are forward-looking statements within
the meaning of the Private Securities Litigation Reform Act of 1995. You can typically identify forward-looking statements by the use of forward-looking words, such as may, will, could, project,
believe, anticipate, expect, estimate, continue, potential, plan, forecast and other similar words. Those statements represent Duke Energys
intentions, plans, expectations, assumptions and beliefs about future events and are subject to risks, uncertainties and other factors. Many of those factors are outside Duke Energys control and could cause actual results to differ materially
from the results expressed or implied by those forward-looking statements. Those factors include:



| | State, federal and foreign legislative and regulatory initiatives that affect cost and investment recovery, have an impact on rate structures, and affect the speed at and degree to
which competition enters the electric and natural gas industries
|- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | The outcomes of litigation and regulatory investigations, proceedings or inquiries
|- | ----------------------------------------------------------------------------------



| | Industrial, commercial and residential growth in Duke Energys service territories
|- | ----------------------------------------------------------------------------------



| | The weather and other natural phenomena
|- | ---------------------------------------



| | The timing and extent of changes in commodity prices, interest rates and foreign currency exchange rates
|- | --------------------------------------------------------------------------------------------------------



i



---

##### Table of Contents

| | General economic conditions, including any potential effects arising from terrorist attacks and any consequential hostilities or other hostilities
|- | --------------------------------------------------------------------------------------------------------------------------------------------------



| | Changes in environmental and other laws and regulations to which Duke Energy and its subsidiaries are subject or other external factors over which Duke Energy has no control
|- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | The results of financing efforts, including Duke Energys ability to obtain financing on favorable terms, which can be affected by various factors, including Duke Energys
credit ratings and general economic conditions
|- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | Lack of improvement or further declines in the market prices of equity securities and resultant cash funding requirements for Duke Energys defined benefit pension plans
|- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | The level of creditworthiness of counterparties to Duke Energys transactions
|- | -----------------------------------------------------------------------------



| | The amount of collateral required to be posted from time to time in Duke Energys transactions
|- | ----------------------------------------------------------------------------------------------



| | Growth in opportunities for Duke Energys business units, including the timing and success of efforts to develop domestic and international power, pipeline, gathering,
processing and other infrastructure projects
|- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | The performance of electric generation, pipeline and gas processing facilities
|- | ------------------------------------------------------------------------------



| | The extent of success in connecting natural gas supplies to gathering and processing systems and in connecting and expanding gas and electric markets
|- | -----------------------------------------------------------------------------------------------------------------------------------------------------



| | The effect of accounting pronouncements issued periodically by accounting standard-setting bodies and
|- | -----------------------------------------------------------------------------------------------------



| | Conditions of the capital markets and equity markets during the periods covered by the forward-looking statements
|- | -----------------------------------------------------------------------------------------------------------------



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 Duke Energy has described. Duke Energy undertakes no obligation to publicly update or revise any forward-looking statements, whether as a
result of new information, future events or otherwise.



ii



---

##### Table of Contents

PART I. FINANCIAL INFORMATION



Item 1.Financial Statements.



DUKE ENERGY CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(In millions, except
per-share amounts)



|                                                                                      |  |                             |       |                           |                          |   |       |  |   |                           |   |  |   |        |  
|------------------------------------------------------------------------------------- |  | --------------------------- | ----- | ------------------------- | ------------------------ | - | ----- |  | - | ------------------------- | - |  | - | ------ | -
|                                                                                      |  | Three Months Ended June 30, |       | Six Months Ended June 30, |                         
|                                                                                      |  | 2004                        |       |                           | 2003                     |   | 2004  |  |   | 2003                      |  
|                                                                                      |  |                             |       |                           | (as Revised -see Note 1) |   |       |  |   | (as Revised - see Note 1) |  
|Operating Revenues                                                                    |  |                             |       |                           |                          |   |       |  |   |                           |   |  |   |        |  
|Non-regulated electric, natural gas, natural gas liquids and other                    |  | $                           | 3,453 |                           |                          | $ | 3,394 |  | $ | 6,909                     |   |  | $ | 7,406  |  
|Regulated electric                                                                    |  |                             | 1,272 |                           |                          |   | 1,122 |  |   | 2,523                     |   |  |   | 2,401  |  
|Regulated natural gas                                                                 |  |                             | 635   |                           |                          |   | 636   |  |   | 1,617                     |   |  |   | 1,515  |  
|                                                                                      |  |                             |       |                           |                          |   |       |  |   |                           |   |  |   |        |  
|Total operating revenues                                                              |  |                             | 5,360 |                           |                          |   | 5,152 |  |   | 11,049                    |   |  |   | 11,322 |  
|                                                                                      |  |                             |       |                           |                          |   |       |  |   |                           |   |  |   |        |  
|Operating Expenses                                                                    |  |                             |       |                           |                          |   |       |  |   |                           |   |  |   |        |  
|Natural gas and petroleum products purchased                                          |  |                             | 2,594 |                           |                          |   | 2,664 |  |   | 5,626                     |   |  |   | 6,156  |  
|Operation, maintenance and other                                                      |  |                             | 837   |                           |                          |   | 881   |  |   | 1,628                     |   |  |   | 1,555  |  
|Fuel used in electric generation and purchased power                                  |  |                             | 607   |                           |                          |   | 369   |  |   | 1,171                     |   |  |   | 917    |  
|Depreciation and amortization                                                         |  |                             | 421   |                           |                          |   | 438   |  |   | 857                       |   |  |   | 869    |  
|Property and other taxes                                                              |  |                             | 125   |                           |                          |   | 134   |  |   | 279                       |   |  |   | 274    |  
|                                                                                      |  |                             |       |                           |                          |   |       |  |   |                           |   |  |   |        |  
|Total operating expenses                                                              |  |                             | 4,584 |                           |                          |   | 4,486 |  |   | 9,561                     |   |  |   | 9,771  |  
|                                                                                      |  |                             |       |                           |                          |   |       |  |   |                           |   |  |   |        |  
|Gains on Sales of Investments in Commercial and Multi-Family Real Estate              |  |                             | 62    |                           |                          |   | 9     |  |   | 121                       |   |  |   | 11     |  
|(Losses) Gains on Sales of Other Assets, net                                          |  |                             | (11   | )                         |                          |   | 1     |  |   | (349                      | ) |  |   | 3      |  
|                                                                                      |  |                             |       |                           |                          |   |       |  |   |                           |   |  |   |        |  
|Operating Income                                                                      |  |                             | 827   |                           |                          |   | 676   |  |   | 1,260                     |   |  |   | 1,565  |  
|                                                                                      |  |                             |       |                           |                          |   |       |  |   |                           |   |  |   |        |  
|                                                                                      |  |                             |       |                          
|Other Income and Expenses                                                             |  |                             |       |                           |                          |   |       |  |   |                           |   |  |   |        |  
|Equity in earnings of unconsolidated affiliates                                       |  |                             | 43    |                           |                          |   | 16    |  |   | 77                        |   |  |   | 50     |  
|Gains on sales of equity investments                                                  |  |                             |      |                           |                          |   | 219   |  |   |                          |   |  |   | 233    |  
|Other income and expenses, net                                                        |  |                             | 46    |                           |                          |   | 60    |  |   | 71                        |   |  |   | 86     |  
|                                                                                      |  |                             |       |                           |                          |   |       |  |   |                           |   |  |   |        |  
|Total other income and expenses                                                       |  |                             | 89    |                           |                          |   | 295   |  |   | 148                       |   |  |   | 369    |  
|Interest Expense                                                                      |  |                             | 337   |                           |                          |   | 325   |  |   | 693                       |   |  |   | 651    |  
|Minority Interest Expense                                                             |  |                             | 41    |                           |                          |   | 50    |  |   | 79                        |   |  |   | 100    |  
|                                                                                      |  |                             |       |                           |                          |   |       |  |   |                           |   |  |   |        |  
|Earnings From Continuing Operations Before Income Taxes                               |  |                             | 538   |                           |                          |   | 596   |  |   | 636                       |   |  |   | 1,183  |  
|Income Tax Expense from Continuing Operations                                         |  |                             | 133   |                           |                          |   | 195   |  |   | 166                       |   |  |   | 390    |  
|                                                                                      |  |                             |       |                           |                          |   |       |  |   |                           |   |  |   |        |  
|Income From Continuing Operations                                                     |  |                             | 405   |                           |                          |   | 401   |  |   | 470                       |   |  |   | 793    |  
|Discontinued Operations                                                               |  |                             |       |                           |                          |   |       |  |   |                           |   |  |   |        |  
|Net operating (loss) income, net of tax                                               |  |                             | (3    | )                         |                          |   | 17    |  |   | 4                         |   |  |   | 20     |  
|Net gain (loss) on dispositions, net of tax                                           |  |                             | 30    |                           |                          |   | 6     |  |   | 269                       |   |  |   | (2     | )
|                                                                                      |  |                             |       |                           |                          |   |       |  |   |                           |   |  |   |        |  
|Income From Discontinued Operations                                                   |  |                             | 27    |                           |                          |   | 23    |  |   | 273                       |   |  |   | 18     |  
|Income Before Cumulative Effect of Change in Accounting Principle                     |  |                             | 432   |                           |                          |   | 424   |  |   | 743                       |   |  |   | 811    |  
|Cumulative Effect of Change in Accounting Principle, net of tax and minority interest |  |                             |      |                           |                          |   |      |  |   |                          |   |  |   | (162   | )
|                                                                                      |  |                             |       |                           |                          |   |       |  |   |                           |   |  |   |        |  
|Net Income                                                                            |  |                             | 432   |                           |                          |   | 424   |  |   | 743                       |   |  |   | 649    |  
|Dividends and Premiums on Redemption of Preferred and Preference Stock                |  |                             | 3     |                           |                          |   | 7     |  |   | 5                         |   |  |   | 10     |  
|                                                                                      |  |                             |       |                           |                          |   |       |  |   |                           |   |  |   |        |  
|Earnings Available For Common Stockholders                                            |  | $                           | 429   |                           |                          | $ | 417   |  | $ | 738                       |   |  | $ | 639    |  
|                                                                                      |  |                             |       |                           |                          |   |       |  |   |                           |   |  |   |        |  
|Common Stock Data                                                                     |  |                             |       |                           |                          |   |       |  |   |                           |   |  |   |        |  
|Weighted-average shares outstanding                                                   |  |                             |       |                           |                          |   |       |  |   |                           |   |  |   |        |  
|Basic                                                                                 |  |                             | 926   |                           |                          |   | 902   |  |   | 919                       |   |  |   | 899    |  
|Diluted                                                                               |  |                             | 928   |                           |                          |   | 903   |  |   | 921                       |   |  |   | 900    |  
|Earnings per share (from continuing operations)                                       |  |                             |       |                           |                          |   |       |  |   |                           |   |  |   |        |  
|Basic                                                                                 |  | $                           | 0.43  |                           |                          | $ | 0.44  |  | $ | 0.50                      |   |  | $ | 0.87   |  
|Diluted                                                                               |  | $                           | 0.43  |                           |                          | $ | 0.44  |  | $ | 0.50                      |   |  | $ | 0.87   |  
|Earnings per share (from discontinued operations)                                     |  |                             |       |                           |                          |   |       |  |   |                           |   |  |   |        |  
|Basic                                                                                 |  | $                           | 0.03  |                           |                          | $ | 0.02  |  | $ | 0.30                      |   |  | $ | 0.02   |  
|Diluted                                                                               |  | $                           | 0.03  |                           |                          | $ | 0.02  |  | $ | 0.30                      |   |  | $ | 0.02   |  
|Earnings per share (before cumulative effect of change in accounting principle)       |  |                             |       |                           |                          |   |       |  |   |                           |   |  |   |        |  
|Basic                                                                                 |  | $                           | 0.46  |                           |                          | $ | 0.46  |  | $ | 0.80                      |   |  | $ | 0.89   |  
|Diluted                                                                               |  | $                           | 0.46  |                           |                          | $ | 0.46  |  | $ | 0.80                      |   |  | $ | 0.89   |  
|Earnings per share                                                                    |  |                             |       |                           |                          |   |       |  |   |                           |   |  |   |        |  
|Basic                                                                                 |  | $                           | 0.46  |                           |                          | $ | 0.46  |  | $ | 0.80                      |   |  | $ | 0.71   |  
|Diluted                                                                               |  | $                           | 0.46  |                           |                          | $ | 0.46  |  | $ | 0.80                      |   |  | $ | 0.71   |  
|Dividends per share                                                                   |  | $                           | 0.550 |                           |                          | $ | 0.550 |  | $ | 0.825                     |   |  | $ | 0.825  |  



See Notes to
Consolidated Financial Statements.



1



---

##### Table of Contents

DUKE ENERGY CORPORATION

CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In millions)

|                                                                                                                                                           |  |              |        |                  |   |       
|---------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------ | ------ | ---------------- | - | ------
|                                                                                                                                                           |  | June 30,2004 |        | December 31,2003
|ASSETS                                                                                                                                                     |  |              |        |                  |   |       
|                                                                                                                                                           |  |             
|Current Assets                                                                                                                                             |  |              |        |                  |   |       
|Cash and cash equivalents                                                                                                                                  |  | $            | 2,696  |                  | $ | 1,160 
|Receivables (net of allowance for doubtful accounts of $223 at June 30, 2004 and $280 at December 31, 2003)                                                |  |              | 2,982  |                  |   | 2,888 
|Inventory                                                                                                                                                  |  |              | 837    |                  |   | 941   
|Assets held for sale                                                                                                                                       |  |              | 113    |                  |   | 424   
|Unrealized gains on mark-to-market and hedging transactions                                                                                                |  |              | 1,346  |                  |   | 1,566 
|Other                                                                                                                                                      |  |              | 604    |                  |   | 694   
|                                                                                                                                                           |  |              |        |                  |   |       
|Total current assets                                                                                                                                       |  |              | 8,578  |                  |   | 7,673 
|                                                                                                                                                           |  |              |        |                  |   |       
|Investments and Other Assets                                                                                                                               |  |              |        |                  |   |       
|Investments in unconsolidated affiliates                                                                                                                   |  |              | 1,331  |                  |   | 1,398 
|Nuclear decommissioning trust funds                                                                                                                        |  |              | 1,243  |                  |   | 925   
|Goodwill                                                                                                                                                   |  |              | 3,855  |                  |   | 3,962 
|Notes receivable                                                                                                                                           |  |              | 244    |                  |   | 260   
|Unrealized gains on mark-to-market and hedging transactions                                                                                                |  |              | 1,632  |                  |   | 1,857 
|Assets held for sale                                                                                                                                       |  |              | 692    |                  |   | 1,444 
|Investments in residential, commercial and multi-family real estate (net of accumulated depreciation of $28 at June 30, 2004 and $32 at
December 31, 2003) |  |              | 1,228  |                  |   | 1,331 
|Other                                                                                                                                                      |  |              | 840    |                  |   | 1,117 
|                                                                                                                                                           |  |              |        |                  |   |       
|Total investments and other assets                                                                                                                         |  |              | 11,065 |                  |   | 12,294
|                                                                                                                                                           |  |              |        |                  |   |       
|Property, Plant and Equipment                                                                                                                              |  |              |        |                  |   |       
|Cost                                                                                                                                                       |  |              | 45,530 |                  |   | 46,009
|Less accumulated depreciation and amortization                                                                                                             |  |              | 12,800 |                  |   | 12,139
|                                                                                                                                                           |  |              |        |                  |   |       
|Net property, plant and equipment                                                                                                                          |  |              | 32,730 |                  |   | 33,870
|                                                                                                                                                           |  |              |        |                  |   |       
|Regulatory Assets and Deferred Debits                                                                                                                      |  |              |        |                  |   |       
|Deferred debt expense                                                                                                                                      |  |              | 317    |                  |   | 275   
|Regulatory assets related to income taxes                                                                                                                  |  |              | 1,175  |                  |   | 1,152 
|Other                                                                                                                                                      |  |              | 962    |                  |   | 939   
|                                                                                                                                                           |  |              |        |                  |   |       
|Total regulatory assets and deferred debits                                                                                                                |  |              | 2,454  |                  |   | 2,366 
|                                                                                                                                                           |  |              |        |                  |   |       
|Total Assets                                                                                                                                               |  | $            | 54,827 |                  | $ | 56,203
|                                                                                                                                                           |  |              |        |                  |   |       



See Notes to
Consolidated Financial Statements.



2



---

##### Table of Contents

DUKE ENERGY CORPORATION

CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In millions)



|                                                                                                                                                       |  |              |        |                  |   |       
|------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ------------ | ------ | ---------------- | - | ------
|                                                                                                                                                       |  | June 30,2004 |        | December 31,2003
|LIABILITIES AND COMMON STOCKHOLDERS EQUITY                                                                                                            |  |              |        |                  |   |       
|                                                                                                                                                       |  |             
|Current Liabilities                                                                                                                                    |  |              |        |                  |   |       
|Accounts payable                                                                                                                                       |  | $            | 2,112  |                  | $ | 2,317 
|Notes payable and commercial paper                                                                                                                     |  |              | 437    |                  |   | 130   
|Taxes accrued                                                                                                                                          |  |              | 398    |                  |   | 14    
|Interest accrued                                                                                                                                       |  |              | 309    |                  |   | 304   
|Liabilities associated with assets held for sale                                                                                                       |  |              | 44     |                  |   | 651   
|Current maturities of long-term debt                                                                                                                   |  |              | 1,535  |                  |   | 1,200 
|Unrealized losses on mark-to-market and hedging transactions                                                                                           |  |              | 1,147  |                  |   | 1,283 
|Other                                                                                                                                                  |  |              | 1,826  |                  |   | 1,799 
|                                                                                                                                                       |  |              |        |                  |   |       
|Total current liabilities                                                                                                                              |  |              | 7,808  |                  |   | 7,698 
|                                                                                                                                                       |  |              |        |                  |   |       
|Long-term Debt, including debt to affiliates of $258 at June 30, 2004 and $876 at December 31, 2003                                                    |  |              | 19,181 |                  |   | 20,622
|                                                                                                                                                       |  |              |        |                  |   |       
|Deferred Credits and Other Liabilities                                                                                                                 |  |              |        |                  |   |       
|Deferred income taxes                                                                                                                                  |  |              | 4,315  |                  |   | 4,120 
|Investment tax credit                                                                                                                                  |  |              | 159    |                  |   | 165   
|Unrealized losses on mark-to-market and hedging transactions                                                                                           |  |              | 1,415  |                  |   | 1,754 
|Liabilities associated with assets held for sale                                                                                                       |  |              |       |                  |   | 737   
|Other                                                                                                                                                  |  |              | 5,586  |                  |   | 5,524 
|                                                                                                                                                       |  |              |        |                  |   |       
|Total deferred credits and other liabilities                                                                                                           |  |              | 11,475 |                  |   | 12,300
|                                                                                                                                                       |  |              |        |                  |   |       
|Commitments and Contingencies                                                                                                                          |  |              |        |                  |   |       
|                                                                                                                                                       |  |             
|Minority Interests                                                                                                                                     |  |              | 1,674  |                  |   | 1,701 
|                                                                                                                                                       |  |              |        |                  |   |       
|Preferred and preference stock without sinking fund requirements                                                                                       |  |              | 134    |                  |   | 134   
|                                                                                                                                                       |  |              |        |                  |   |       
|Common Stockholders Equity                                                                                                                            |  |              |        |                  |   |       
|Common stock, no par, 2 billion shares authorized; 938 million and 911 million shares outstanding at June 30, 2004 and December 31, 2003,
respectively |  |              | 10,492 |                  |   | 9,519 
|Retained earnings                                                                                                                                      |  |              | 4,053  |                  |   | 4,060 
|Accumulated other comprehensive income                                                                                                                 |  |              | 10     |                  |   | 169   
|                                                                                                                                                       |  |              |        |                  |   |       
|Total common stockholders equity                                                                                                                      |  |              | 14,555 |                  |   | 13,748
|                                                                                                                                                       |  |              |        |                  |   |       
|Total Liabilities and Common Stockholders Equity                                                                                                      |  | $            | 54,827 |                  | $ | 56,203
|                                                                                                                                                       |  |              |        |                  |   |       



See Notes to
Consolidated Financial Statements.



3



---

##### Table of Contents

DUKE ENERGY CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In millions)



|                                                                                                                    |  |                           |        |   |                          |   |        |  
|------------------------------------------------------------------------------------------------------------------- |  | ------------------------- | ------ | - | ------------------------ | - | ------ | -
|                                                                                                                    |  | Six Months Ended June 30, |       
|                                                                                                                    |  | 2004                      |        |   | 2003                     |  
|                                                                                                                    |  |                           |        |   | (as Revised -see Note 1) |  
|CASH FLOWS FROM OPERATING ACTIVITIES                                                                                |  |                           |        |   |                          |   |        |  
|Net income                                                                                                          |  | $                         | 743    |   |                          | $ | 649    |  
|Adjustments to reconcile net income to net cash provided by operating activities                                    |  |                           |        |   |                          |   |        |  
|Depreciation and amortization (including amortization of nuclear fuel)                                              |  |                           | 943    |   |                          |   | 972    |  
|Cumulative effect of change in accounting principle                                                                 |  |                           |       |   |                          |   | 162    |  
|Gains on sales of investments in commercial and multi-family real estate                                            |  |                           | (121   | ) |                          |   | (11    | )
|Losses (gains) on sales of equity investments and other assets                                                      |  |                           | 64     |   |                          |   | (239   | )
|Deferred income taxes                                                                                               |  |                           | 76     |   |                          |   | 24     |  
|Purchased capacity levelization                                                                                     |  |                           | 100    |   |                          |   | 97     |  
|(Increase) decrease in                                                                                              |  |                           |        |   |                          |   |        |  
|Net realized and unrealized mark-to-market and hedging transactions                                                 |  |                           | 150    |   |                          |   | (42    | )
|Receivables                                                                                                         |  |                           | (50    | ) |                          |   | 446    |  
|Inventory                                                                                                           |  |                           | 104    |   |                          |   | (72    | )
|Other current assets                                                                                                |  |                           | 171    |   |                          |   | (196   | )
|Increase (decrease) in                                                                                              |  |                           |        |   |                          |   |        |  
|Accounts payable                                                                                                    |  |                           | (293   | ) |                          |   | (284   | )
|Taxes accrued                                                                                                       |  |                           | 452    |   |                          |   | 487    |  
|Other current liabilities                                                                                           |  |                           | (18    | ) |                          |   | 208    |  
|Capital expenditures for residential real estate                                                                    |  |                           | (138   | ) |                          |   | (76    | )
|Cost of residential real estate sold                                                                                |  |                           | 80     |   |                          |   | 50     |  
|Other, assets                                                                                                       |  |                           | (41    | ) |                          |   | (188   | )
|Other, liabilities                                                                                                  |  |                           | 120    |   |                          |   | (163   | )
|                                                                                                                    |  |                           |        |   |                          |   |        |  
|Net cash provided by operating activities                                                                           |  |                           | 2,342  |   |                          |   | 1,824  |  
|                                                                                                                    |  |                           |        |   |                          |   |        |  
|CASH FLOWS FROM INVESTING ACTIVITIES                                                                                |  |                           |        |   |                          |   |        |  
|Capital and investment expenditures, net of refund                                                                  |  |                           | (1,318 | ) |                          |   | (1,413 | )
|Net proceeds from the sales of equity investment and other assets, and sales of and collections on notes receivable |  |                           | 718    |   |                          |   | 1,279  |  
|Proceeds from the sales of commercial and multi-family real estate                                                  |  |                           | 303    |   |                          |   | 47     |  
|Other                                                                                                               |  |                           | (102   | ) |                          |   | (51    | )
|                                                                                                                    |  |                           |        |   |                          |   |        |  
|Net cash used in investing activities                                                                               |  |                           | (399   | ) |                          |   | (138   | )
|                                                                                                                    |  |                           |        |   |                          |   |        |  
|CASH FLOWS FROM FINANCING ACTIVITIES                                                                                |  |                           |        |   |                          |   |        |  
|Proceeds from the                                                                                                   |  |                           |        |   |                          |   |        |  
|Issuance of long-term debt                                                                                          |  |                           | 112    |   |                          |   | 1,707  |  
|Issuance of common stock and common stock related to employee benefit plans                                         |  |                           | 947    |   |                          |   | 150    |  
|Payments for the redemption of                                                                                      |  |                           |        |   |                          |   |        |  
|Long-term debt                                                                                                      |  |                           | (1,138 | ) |                          |   | (1,427 | )
|Guaranteed preferred beneficial interests in subordinated notes                                                     |  |                           |       |   |                          |   | (250   | )
|Preferred stock of a subsidiary                                                                                     |  |                           | (76    | ) |                          |   |       |  
|Notes payable and commercial paper                                                                                  |  |                           | 297    |   |                          |   | (710   | )
|Distributions to minority interests                                                                                 |  |                           | (703   | ) |                          |   | (1,484 | )
|Contributions from minority interests                                                                               |  |                           | 638    |   |                          |   | 1,467  |  
|Dividends paid                                                                                                      |  |                           | (526   | ) |                          |   | (524   | )
|Other                                                                                                               |  |                           | 2      |   |                          |   | 10     |  
|                                                                                                                    |  |                           |        |   |                          |   |        |  
|Net cash used in financing activities                                                                               |  |                           | (447   | ) |                          |   | (1,061 | )
|                                                                                                                    |  |                           |        |   |                          |   |        |  
|Changes in cash and cash equivalents associated with assets held for sale                                           |  |                           | 40     |   |                          |   |       |  
|                                                                                                                    |  |                           |        |   |                          |   |        |  
|Net increase in cash and cash equivalents                                                                           |  |                           | 1,536  |   |                          |   | 625    |  
|Cash and cash equivalents at beginning of period                                                                    |  |                           | 1,160  |   |                          |   | 857    |  
|                                                                                                                    |  |                           |        |   |                          |   |        |  
|Cash and cash equivalents at end of period                                                                          |  | $                         | 2,696  |   |                          | $ | 1,482  |  
|                                                                                                                    |  |                           |        |   |                          |   |        |  
|Supplemental Disclosures                                                                                            |  |                           |        |   |                          |   |        |  
|Significant non-cash transactions:                                                                                  |  |                           |        |   |                          |   |        |  
|Non-cash proceeds related to sale of Asia-Pacific operations                                                        |  | $                         | 838    |   |                          | $ |       |  
|Dividends declared but not paid                                                                                     |  |                           | 258    |   |                          |   | 249    |  
|Proceeds from remarketing of Equity Units for senior notes                                                          |  |                           | 875    |   |                          |   |       |  



See Notes to
Consolidated Financial Statements.



4



---

##### Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)



1. Basis of Presentation



Nature of Operations and Basis of Consolidation.Duke Energy Corporation
(collectively with its subsidiaries, Duke Energy), is a leading energy company located in the Americas with a real estate subsidiary. The Consolidated Financial Statements include, after eliminating intercompany transactions and balances, the
accounts of Duke Energy and all majority-owned subsidiaries, and those variable interest entities where Duke Energy is the primary beneficiary. The Consolidated Financial Statements also reflect Duke Energys 12.5% undivided interest in the
Catawba Nuclear Station.



These Consolidated Financial Statements reflect all
normal recurring adjustments that are, in the opinion of management, necessary to fairly present Duke Energys financial position and results of operations. Amounts reported in the interim Consolidated Statements of Operations are not
necessarily indicative of amounts expected for the respective annual periods due to the effects of seasonal temperature variations on energy consumption, the timing of maintenance on electric generating units, changes in mark-to-market valuations,
changing commodity prices and other factors. These Consolidated Financial Statements and other information included in this quarterly report should be read in conjunction with the Consolidated Financial Statements and Notes in Duke Energys
Form 10-K/A for the year ended December 31, 2003.



Use of Estimates. To
conform with generally accepted accounting principles (GAAP) in the United States, management makes estimates and assumptions that affect the amounts reported in the financial statements and notes. Although these estimates are based on
managements best available knowledge at the time, actual results could differ.



Income Tax Expense. The effective income tax rate was 25% for the three months and 26% for the six months ended June 30, 2004, compared to 33% in the prior year periods. The decreased rates were due primarily to the reversal of $52
million of state and federal income tax reserves. These reserves were released in the second quarter of 2004 due to the resolution of various income tax positions taken by Duke Energy and changes in estimates.



Reclassifications and Revisions.In 2004, Duke Energy elected to change its
business segments to present Crescent as a separate segment. In connection with this change, management determined that revisions were required to reclassify certain financial statement line items related to Crescents activities. In Duke
Energys Quarterly Report on Form 10-Q for June 30, 2003, the cash outflows related to Crescents purchases of commercial, residential and multi-family real estate were presented as a component of capital expenditures within cash flows
from investing activities. The proceeds from the sales of these properties, as well as proceeds from the sales of legacy land, were shown as part of the reconciliation of net income to net cash flows from operating activities, and thus
included in cash flows from operating activities.



Duke Energy has since
determined that the cash inflows and outflows from Crescents purchases and sales of commercial and multi-family properties, as well as the proceeds from the sales of legacy land, should be presented as a component of cash flows
from investing activities. All cash inflows and outflows related to Crescents residential properties should be presented on a net basis within cash flows from operating activities, whereas in past presentations, only the inflows were presented
within cash flows from operating activities. As a result of the change, net cash provided by operating activities decreased by $123 million from $1,947 million to $1,824 million and net cash used in investing activities decreased by $123 million
from $261 million to $138 million in the June 30, 2003 Consolidated Statement of Cash Flows.



Also in Duke Energys Quarterly Report on Form 10-Q for June 30, 2003, all proceeds from sales of real estate by Crescent were reported in revenues and the cost basis for all properties sold was included in
operation and maintenance expenses in the Consolidated Statements of Operations. Consistent with the change in presentation noted



5



---

##### Table of Contents

above for the Consolidated Statements of Cash Flows, Duke Energy has determined that amounts related to the purchases and
sales of commercial and multi-family real estate, as well as the sales proceeds and underlying cost of legacy land, should be presented in the Consolidated Statements of Operations as Gains on Sales of Investments in Commercial and
Multi-Family Real Estate of $9 million for the three months and $11 million for the six months ended June 30, 2003, rather than presented in revenues, and operation and maintenance expenses. As a result of this change, total operating revenues
decreased by $38 million, from $5,190 million to $5,152 million, for the three months and $40 million, from $11,362 million to $11,322 million, for the six months ended June 30, 2003, and total operating expenses decreased by $29 million, from
$4,515 million to $4,486 million, for the three months and $29 million, from $9,800 million to $9,771 million, for the six months ended June 30, 2003.



Also included in the reclassified amounts are increases to both Non-Regulated Electric, Natural Gas, Natural Gas Liquids and Other revenues, and to Natural Gas and
Petroleum Products Purchased of $223 million for the three months and $459 million for the six months ended June 30, 2003, related to the Field Services segment.



Some prior period amounts have been reclassified to conform to the presentation for the current period.



2. Earnings Per Common Share



Basic earnings per share are computed by dividing earnings available for common stockholders
by the weighted-average number of common shares outstanding during the period. Diluted earnings per share are computed by dividing earnings available for common stockholders by the diluted weighted-average number of common shares outstanding during
the period. Diluted earnings per share reflect the potential dilution that could occur if securities or other agreements to issue common stock which have met market price or other contingencies (such as stock options, equity units, stock-based
performance unit awards, convertible debt and phantom stock awards) were exercised or converted into common stock. The following table reconciles the weighted-average shares outstanding to the diluted weighted-average shares outstanding.



Weighted-Average Shares Outstanding(in millions)



|                                            |  |                            |  |                          |  |      |  |     
|------------------------------------------- |  | -------------------------- |  | ------------------------ |  | ---- |  | ----
|                                            |  | Three Months EndedJune 30, |  | Six Months EndedJune 30,
|                                            |  | 2004                       |  | 2003                     |  | 2004 |  | 2003
|Weighted-average shares outstanding         |  | 926                        |  | 902                      |  | 919  |  | 899 
|Potential dilution for the period           |  | 2                          |  | 1                        |  | 2    |  | 1   
|                                            |  |                            |  |                          |  |      |  |     
|Diluted weighted-average shares outstanding |  | 928                        |  | 903                      |  | 921  |  | 900 
|                                            |  |                            |  |                          |  |      |  |     



The increase in weighted-average
shares outstanding for the three and six-month periods ended June 30, 2004, compared to the same periods in 2003, was due primarily to the issuance of shares in connection with the settlement of the forward purchase contract component of Duke
Energys Equity Units. For further information see Note 5.



Options,
restricted stock, performance and phantom stock awards to purchase approximately 26 million shares as of June 30, 2004 and 27 million shares as of June 30, 2003 were not included in potential dilution for the period in the above table
because either the option exercise prices were greater than the average market price of the common shares during those periods, or performance measures related to the awards had not yet been met.



Duke Energys $750 million of Equity Units, which will result in an issuance of
approximately 19 million shares, is not included in potential dilution for the period in the above table because their inclusion would be antidilutive.



Additionally, Duke Energys $770 million convertible debt issuance, which is potentially convertible into approximately 33 million
shares, is not included in potential dilution for the period in the above table because the market price and other contingencies for issuance had not been met as of June 30, 2004 and June 30, 2003.



6



---

##### Table of Contents

3. Stock-Based Compensation



Duke Energy accounts for its stock-based compensation arrangements under the intrinsic value recognition and measurement principles of
Accounting Principles Board Opinion (APB) No. 25, Accounting for Stock Issued to Employees, and Financial Accounting Standards Board (FASB) Interpretation No. 44, Accounting for Certain Transactions Involving Stock Compensation (an
Interpretation of APB Opinion No. 25). The following table shows what earnings available for common stockholders, basic earnings per share and diluted earnings per share would have been if Duke Energy had applied the fair value recognition
provisions of Statement of Financial Accounting Standards (SFAS) No. 123, Accounting for Stock-Based Compensation, and provisions of SFAS No. 148, Accounting for Stock-Based CompensationTransition and Disclosure (an amendment
to FASB Statement No. 123), to all stock-based compensation awards.



Pro Forma Stock-Based Compensation(in millions, except per share amounts)



|                                                                                                                                   |  |                             |      |   |                           |   |      |      |  |   |      |   |  |   |      |  
|---------------------------------------------------------------------------------------------------------------------------------- |  | --------------------------- | ---- | - | ------------------------- | - | ---- | ---- |  | - | ---- | - |  | - | ---- | -
|                                                                                                                                   |  | Three Months Ended June 30, |      |   | Six Months Ended June 30, |  
|                                                                                                                                   |  | 2004                        |      |   | 2003                      |   |      | 2004 |  |   | 2003 |  
|Earnings available for common stockholders, as reported                                                                            |  | $                           | 429  |   |                           | $ | 417  |      |  | $ | 738  |   |  | $ | 639  |  
|Add: stock-based compensation expense included in reported net income, net of related tax effects                                  |  |                             | 3    |   |                           |   | 3    |      |  |   | 6    |   |  |   | 5    |  
|Deduct: total stock-based compensation expense determined under fair value-based method for all awards, net of related tax
effects |  |                             | (5   | ) |                           |   | (11  | )    |  |   | (12  | ) |  |   | (18  | )
|                                                                                                                                   |  |                             |      |   |                           |   |      |      |  |   |      |   |  |   |      |  
|Pro forma earnings available for common stockholders, net of related tax effects                                                   |  | $                           | 427  |   |                           | $ | 409  |      |  | $ | 732  |   |  | $ | 626  |  
|                                                                                                                                   |  |                             |      |   |                           |   |      |      |  |   |      |   |  |   |      |  
|Earnings per share                                                                                                                 |  |                             |      |   |                           |   |      |      |  |   |      |   |  |   |      |  
|Basic  as reported                                                                                                                |  | $                           | 0.46 |   |                           | $ | 0.46 |      |  | $ | 0.80 |   |  | $ | 0.71 |  
|Basic  pro forma                                                                                                                  |  | $                           | 0.46 |   |                           | $ | 0.45 |      |  | $ | 0.79 |   |  | $ | 0.70 |  
|                                                                                                                                   |  |                             |      |  
|Diluted  as reported                                                                                                              |  | $                           | 0.46 |   |                           | $ | 0.46 |      |  | $ | 0.80 |   |  | $ | 0.71 |  
|Diluted  pro forma                                                                                                                |  | $                           | 0.46 |   |                           | $ | 0.45 |      |  | $ | 0.79 |   |  | $ | 0.70 |  



7



---

##### Table of Contents

4. Inventory



Inventory is recorded at the lower of cost or market value, primarily using the average cost method.



Inventory(in millions)



|                                                                                                                |  |              |     |                  |   |    
|--------------------------------------------------------------------------------------------------------------- |  | ------------ | --- | ---------------- | - | ---
|                                                                                                                |  | June 30,2004 |     | December 31,2003
|Materials and supplies                                                                                          |  | $            | 443 |                  | $ | 445
|Natural gas and natural gas liquid products held in storage for transmission, processing, and sales commitments |  |              | 224 |                  |   | 299
|Coal held for electric generation                                                                               |  |              | 87  |                  |   | 87 
|Petroleum products                                                                                              |  |              | 83  |                  |   | 110
|                                                                                                                |  |              |     |                  |   |    
|Total inventory                                                                                                 |  | $            | 837 |                  | $ | 941
|                                                                                                                |  |              |     |                  |   |    



5. Debt and Credit Facilities



In February 2004, Duke Energy remarketed $875 million of senior notes,
due in 2006, underlying its Equity Units and reset the interest rate from 5.87% to 4.302%. As this action was contemplated in the original Equity Units issuance, the transaction had no immediate accounting implications. Subsequently, Duke Energy
exchanged $475 million of the remarketed senior notes for $200 million of 4.37% senior unsecured notes due in 2009, and $288 million of 5.5% senior unsecured notes due in 2014. In accordance with Emerging Issues Task Force (EITF) Issue No. 96-19,
Debtors Accounting for a Modification or Exchange of Debt Instruments, the $475 million of remarketed senior notes issued earlier at 4.302% was extinguished. This exchange transaction resulted in an approximate $11 million loss, which
was included in interest expense in the Consolidated Statement of Operations for the first quarter of 2004.



In May 2004, Duke Energy issued 22,449,000 shares of its common stock in the settlement of the forward purchase contract component of its Equity Units issued in March 2001. Duke Energy issued 35,000,000 Equity Units
in March 2001 at $25 per unit. Under the terms of the contract, the Equity Unit holders were required to purchase common stock at a settlement rate based on the current market price of Duke Energys common stock at the time of settlement. The
rate was 0.6414 shares of stock per Equity Unit.



In March 2004, Duke Energy
redeemed the entire issue of its 7.20% debt due to an affiliate in 2037 for approximately $350 million, in connection with the redemption of its Duke Energy Capital Trust I 7.20% Cumulative Quarterly Income Preferred Securities due 2037. As the
securities were redeemed at par, security holders received $25 per each note held, plus accrued and unpaid distributions to the redemption date.



In April 2004, approximately $840 million of debt was retired (as a non-cash financing activity) as part of the sale of the Asia-Pacific operations. This does not include
approximately $50 million of Australian debt, which has been placed in trust and fully funded in connection with the closing of the sale transaction and will be repaid in September 2004. This trust is included in the Consolidated Financial
Statements as Duke Energy is the primary beneficiary of the trust and, therefore, is required to consolidate the trust under provisions of FASB Interpretation No. 46 (FIN 46), Consolidation of Variable Interest Entities. The Asia-Pacific
debt was classified as Current and Non-Current Liabilities Associated with Assets Held for Sale on the December 31, 2003 Consolidated Balance Sheet. Duke Energy completed the sale of the Asia-Pacific assets, which includes substantially all of Duke
Energys assets in Australia and New Zealand, to Alinta Ltd. on April 23, 2004.



In April 2004, Duke Capital LLC (Duke Capital) purchased $101 million of its outstanding notes in the open market. These purchases included $49 million of Duke Capital 5.50% senior notes due March 1, 2014 and $52 million of Duke Capital
4.37% senior notes due March 1, 2009. The securities were redeemed at the then current market price plus accrued interest.



8



---

##### Table of Contents

In May 2004, Duke Energy redeemed its Series C 6.60% senior notes due in 2038, at a $200 million face value. As the
securities were redeemed at par, security holders received $25 per each note held, plus accrued interest to the redemption date.



In June 2004, Duke Energy redeemed the entire issue of its 7.20% debt due to an affiliate in 2039 for approximately $250 million, in connection with the redemption of its
Duke Energy Capital Trust II 7.20% Trust Preferred Securities. As the securities were redeemed at par, security holders received $25 per preferred security held, plus accrued and unpaid distributions to the redemption date.



In July 2004, Duke Energy announced that on August 31, 2004, it will redeem the entire issue
of Duke Capital Financing Trust III 83/8% Trust Preferred Securities due August 31, 2029 with a face value of
$250 million. As the securities are being redeemed at par, security holders will receive $25 per preferred security held, plus accrued and unpaid distributions to the redemption date. Additionally, Duke Energy plans to remarket $750 million of its
4.32% senior notes, due in 2006, underlying its 8.00% Equity Units on August 11, 2004. Proceeds from the remarketed notes will be held by a collateral agent and used to purchase U.S. Treasury securities to satisfy the forward stock purchase contract
component of the Equity Units in November 2004.



Credit Facilities
Capacity and Restrictive Debt Covenants. During the six months ended June 30, 2004, credit facilities capacity was reduced by approximately $860 million compared to December 31, 2003, primarily relating to the divested Australian operations. In
addition, Duke Energy, Duke Capital, Duke Energy Field Services, LLC (DEFS), Westcoast Energy Inc. and Union Gas Limited renewed and replaced their credit facilities at lower amounts due to reduced need for surplus credit capacity. The credit
facilities as of June 30, 2004 are included in the following table. The issuance of commercial paper, letters of credit and other borrowings reduces the amount available under the credit facilities.



Duke Energys credit agreements contain various financial and other covenants. Failure
to meet those covenants beyond applicable grace periods could result in accelerated due dates and/or termination of the agreements. As of June 30, 2004, Duke Energy was in compliance with those covenants. In addition, some credit agreements may
allow for acceleration of payments or termination of the agreements due to nonpayment, or to the acceleration of other significant indebtedness of the borrower or some of its subsidiaries. None of the credit agreements contain material adverse
change clauses or any covenants based on credit ratings.



9



---

##### Table of Contents

Credit Facilities Summary as of June 30, 2004(in millions)



|                                  |  |                 |                 |                          |                  |                     |                 |     |       |   |     |  |   |   |  |   |      
|--------------------------------- |  | --------------- | --------------- | ------------------------ | ---------------- | ------------------- | --------------- | --- | ----- | - | --- |  | - | - |  | - | -----
|                                  |  | Expiration Date |                 | CreditFacilitiesCapacity |                  | Amounts Outstanding
|                                  |  |                 | CommercialPaper |                          | Letters ofCredit |                     | OtherBorrowings |     | Total
|Duke Energy                       |  |                 |                 |                          |                  |                     |                 |     |       |   |     |  |   |   |  |   |      
|$150 two-year bilaterala, b       |  | September 2005  |                 |                          |                  |                     |                 |     |       |   |     |  |   |   |  |   |      
|$500 three-year syndicateda, b    |  | June 2007       |                 |                          |                  |                     |                 |     |       |   |     |  |   |   |  |   |      
|Total Duke Energy                 |  |                 |                 | $                        | 650              |                     | $               | 546 |       | $ |    |  | $ |  |  | $ | 546  
|                                  |  |                 |                 |                          |                  |                    
|Duke Capital LLC                  |  |                 |                 |                          |                  |                     |                 |     |       |   |     |  |   |   |  |   |      
|$600 364-day syndicateda, b, c    |  | June 2005       |                 |                          |                  |                     |                 |     |       |   |     |  |   |   |  |   |      
|$600 three-year syndicateda, b, c |  | June 2007       |                 |                          |                  |                     |                 |     |       |   |     |  |   |   |  |   |      
|Total Duke Capital LLC            |  |                 |                 |                          | 1,200            |                     |                 |    |       |   | 618 |  |   |  |  |   | 618  
|                                  |  |                 |                 |                          |                  |                    
|Westcoast Energy Inc.             |  |                 |                 |                          |                  |                     |                 |     |       |   |     |  |   |   |  |   |      
|$74 two-year syndicatedb, d       |  | July 2005       |                 |                          |                  |                     |                 |     |       |   |     |  |   |   |  |   |      
|$149 three-year syndicatedb, e    |  | June 2007       |                 |                          |                  |                     |                 |     |       |   |     |  |   |   |  |   |      
|Total Westcoast Energy Inc.       |  |                 |                 |                          | 223              |                     |                 |    |       |   |    |  |   |  |  |   |     
|                                  |  |                 |                 |                          |                  |                    
|Union Gas Limited                 |  |                 |                 |                          |                  |                     |                 |     |       |   |     |  |   |   |  |   |      
|$223 364-day syndicatedf, g       |  | June 2005       |                 |                          | 223              |                     |                 |    |       |   |    |  |   |  |  |   |     
|                                  |  |                 |                 |                          |                  |                    
|Duke Energy Field Services, LLC   |  |                 |                 |                          |                  |                     |                 |     |       |   |     |  |   |   |  |   |      
|$250 364-day syndicatedc, h, i    |  | March 2005      |                 |                          | 250              |                     |                 |    |       |   |    |  |   |  |  |   |     
|                                  |  |                 |                 |                          |                  |                     |                 |     |       |   |     |  |   |   |  |   |      
|Totalj                            |  |                 |                 | $                        | 2,546            |                     | $               | 546 |       | $ | 618 |  | $ |  |  | $ | 1,164
|                                  |  |                 |                 |                          |                  |                     |                 |     |       |   |     |  |   |   |  |   |      

---

|a | Credit facility contains an option allowing borrowing up to the full amount of the facility on the day of expiration for up to
one year.
|- | ----------------------------------------------------------------------------------------------------------------------------------------

|b | Credit facility contains a covenant requiring that the debt-to-total capitalization ratio not exceed 65%.
|- | ---------------------------------------------------------------------------------------------------------

|c | Credit facility contains an interest coverage covenant.
|- | -------------------------------------------------------

|d | Credit facility is denominated in Canadian dollars and was 100 million Canadian dollars as of June 30, 2004.
|- | ------------------------------------------------------------------------------------------------------------

|e | Credit facility is denominated in Canadian dollars and was 200 million Canadian dollars as of June 30, 2004.
|- | ------------------------------------------------------------------------------------------------------------

|f | Credit facility contains a covenant requiring that debt-to-total capitalization ratio not exceed 75%. Credit facility is
denominated in Canadian dollars and was 300 million Canadian dollars as of June 30, 2004.
|- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|g | Credit facility contains an option at maturity allowing for the conversion of all outstanding loans to a term loan repayable up
to one year after maturity date but not exceeding 18 months from the date of first draw.
|- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|h | Credit facility contains an option at maturity allowing for conversion of all outstanding loans to a term loan repayable up to
one year after maturity date.
|- | ------------------------------------------------------------------------------------------------------------------------------------------------------------

|i | Credit facility contains a covenant requiring that the debt-to-total capitalization ratio not exceed 53%.
|- | ---------------------------------------------------------------------------------------------------------

|j | Various operating credit facilities and credit facilities that support commodity, foreign exchange, derivative and intra-day transactions are not included in this credit facilities summary.
|- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



10



---

##### Table of Contents

6. Employee Benefit Obligations



The following table shows the components of the net periodic pension costs for Duke Energys U.S. retirement plans and Westcoast Energy
Inc.s (Westcoast, a subsidiary of Duke Energy) Canadian retirement plans.



Components of Net Periodic Pension Costs (Income)(in millions)



|                                              |  |                             |     |   |                           |   |     |      |  |   |      |   |  |   |      |  
|--------------------------------------------- |  | --------------------------- | --- | - | ------------------------- | - | --- | ---- |  | - | ---- | - |  | - | ---- | -
|                                              |  | Three Months Ended June 30, |     |   | Six Months Ended June 30, |  
|                                              |  | 2004                        |     |   | 2003                      |   |     | 2004 |  |   | 2003 |  
|Duke Energy U.S.                              |  |                             |     |   |                           |   |     |      |  |   |      |   |  |   |      |  
|Service cost                                  |  | $                           | 16  |   |                           | $ | 18  |      |  | $ | 32   |   |  | $ | 35   |  
|Interest cost on projected benefit obligation |  |                             | 40  |   |                           |   | 44  |      |  |   | 80   |   |  |   | 88   |  
|Expected return on plan assets                |  |                             | (58 | ) |                           |   | (59 | )    |  |   | (116 | ) |  |   | (118 | )
|Amortization of prior service cost            |  |                             | (1  | ) |                           |   | (1  | )    |  |   | (1   | ) |  |   | (2   | )
|Amortization of net transition asset          |  |                             | (1  | ) |                           |   | (1  | )    |  |   | (2   | ) |  |   | (2   | )
|Amortization of loss                          |  |                             | 4   |   |                           |   |    |      |  |   | 7    |   |  |   |     |  
|Curtailment gain                              |  |                             |    |   |                           |   |    |      |  |   | (1   | ) |  |   |     |  
|                                              |  |                             |     |   |                           |   |     |      |  |   |      |   |  |   |      |  
|Net Periodic pension costs (income)           |  | $                           |    |   |                           | $ | 1   |      |  | $ | (1   | ) |  | $ | 1    |  
|                                              |  |                             |     |   |                           |   |     |      |  |   |      |   |  |   |      |  
|Westcoast                                     |  |                             |     |   |                           |   |     |      |  |   |      |   |  |   |      |  
|Service cost                                  |  | $                           | 2   |   |                           | $ | 1   |      |  | $ | 4    |   |  | $ | 3    |  
|Interest cost on projected benefit obligation |  |                             | 6   |   |                           |   | 6   |      |  |   | 13   |   |  |   | 12   |  
|Expected return on plan assets                |  |                             | (6  | ) |                           |   | (6  | )    |  |   | (12  | ) |  |   | (12  | )
|Amortization of loss                          |  |                             | 1   |   |                           |   |    |      |  |   | 1    |   |  |   |     |  
|                                              |  |                             |     |   |                           |   |     |      |  |   |      |   |  |   |      |  
|Net periodic pension costs                    |  | $                           | 3   |   |                           | $ | 1   |      |  | $ | 6    |   |  | $ | 3    |  
|                                              |  |                             |     |   |                           |   |     |      |  |   |      |   |  |   |      |  



Duke Energys policy is to fund
amounts on an actuarial basis to provide sufficient assets to pay benefits to U.S. plan participants. Duke Energy does not have a required contribution to the U.S. plan for 2004.



Duke Energys policy is to fund the Westcoast defined benefit retirement plans on an actuarial basis and in accordance with Canadian
pension standards legislation, in order to accumulate sufficient assets to pay benefits. Duke Energy has contributed $6 million to the Westcoast plans during the six months ended June 30, 2004, and anticipates making total contributions of
approximately $27 million in 2004.



11



---

##### Table of Contents

The following table shows the components of the net periodic post-retirement benefit costs for the Duke Energy U.S. and
Westcoast plans.



Components of Net Periodic Post-Retirement Benefit Costs(in millions)



|                                                                |  |                             |    |   |                           |   |    |      |  |   |      |   |  |   |     |  
|--------------------------------------------------------------- |  | --------------------------- | -- | - | ------------------------- | - | -- | ---- |  | - | ---- | - |  | - | --- | -
|                                                                |  | Three Months Ended June 30, |    |   | Six Months Ended June 30, |  
|                                                                |  | 2004                        |    |   | 2003                      |   |    | 2004 |  |   | 2003 |  
|Duke Energy U.S.                                                |  |                             |    |   |                           |   |    |      |  |   |      |   |  |   |     |  
|Service cost benefit                                            |  | $                           | 1  |   |                           | $ | 1  |      |  | $ | 3    |   |  | $ | 3   |  
|Interest cost on accumulated post-retirement benefit obligation |  |                             | 11 |   |                           |   | 13 |      |  |   | 24   |   |  |   | 26  |  
|Expected return on plan assets                                  |  |                             | (5 | ) |                           |   | (5 | )    |  |   | (9   | ) |  |   | (11 | )
|Amortization of net transition liability                        |  |                             | 4  |   |                           |   | 5  |      |  |   | 8    |   |  |   | 9   |  
|Amortization of loss                                            |  |                             | 2  |   |                           |   | 1  |      |  |   | 5    |   |  |   | 2   |  
|                                                                |  |                             |    |   |                           |   |    |      |  |   |      |   |  |   |     |  
|Net periodic post-retirement benefit costs                      |  | $                           | 13 |   |                           | $ | 15 |      |  | $ | 31   |   |  | $ | 29  |  
|                                                                |  |                             |    |   |                           |   |    |      |  |   |      |   |  |   |     |  
|Westcoast                                                       |  |                             |    |   |                           |   |    |      |  |   |      |   |  |   |     |  
|Service cost benefit                                            |  | $                           | 1  |   |                           | $ | 1  |      |  | $ | 1    |   |  | $ | 1   |  
|Interest cost on accumulated post-retirement benefit obligation |  |                             | 1  |   |                           |   | 1  |      |  |   | 2    |   |  |   | 2   |  
|Amortization of loss                                            |  |                             |   |   |                           |   |   |      |  |   | 1    |   |  |   |    |  
|                                                                |  |                             |    |   |                           |   |    |      |  |   |      |   |  |   |     |  
|Net periodic post-retirement benefit costs                      |  | $                           | 2  |   |                           | $ | 2  |      |  | $ | 4    |   |  | $ | 3   |  
|                                                                |  |                             |    |   |                           |   |    |      |  |   |      |   |  |   |     |  



In May 2004, the FASB staff issued
FASB Staff Position (FSP) 106-2, Accounting and Disclosure Requirements Related to the Medicare Prescription Drug, Improvement and Modernization Act of 2003, (the Act). The Act introduced a prescription drug benefit under Medicare, as
well as a federal subsidy to sponsors of retiree health care benefit plans. The FSP provides accounting guidance for the subsidy. Duke Energy adopted and retroactively applied this FSP as of the date of issuance, impacting second quarter results for
its U.S. plan. As a result, the accumulated post-retirement benefit obligation decreased by $96 million. The effect on net periodic post-retirement benefit cost was a $4 million decrease for the three months and six months ended June 30, 2004.



12



---

##### Table of Contents

7. Comprehensive Income and Accumulated Other Comprehensive Income



Comprehensive Income. Comprehensive income includes net income and all other
non-owner changes in equity.



Total Comprehensive Income(in
millions)



|                                                      |  |                             |      |   |                           |   |     |      |  |   |      |   |  |   |       |  
|----------------------------------------------------- |  | --------------------------- | ---- | - | ------------------------- | - | --- | ---- |  | - | ---- | - |  | - | ----- | -
|                                                      |  | Three Months Ended June 30, |      |   | Six Months Ended June 30, |  
|                                                      |  | 2004                        |      |   | 2003                      |   |     | 2004 |  |   | 2003 |  
|Net Income                                            |  | $                           | 432  |   |                           | $ | 424 |      |  | $ | 743  |   |  | $ | 649   |  
|                                                      |  |                             |      |  
|Other comprehensive income                            |  |                             |      |   |                           |   |     |      |  |   |      |   |  |   |       |  
|Foreign currency translation adjustments              |  |                             | (241 | ) |                           |   | 240 |      |  |   | (284 | ) |  |   | 404   |  
|Net unrealized gains on cash flow hedgesa             |  |                             | 52   |   |                           |   | 241 |      |  |   | 179  |   |  |   | 417   |  
|Reclassification into earnings from cash flow hedgesb |  |                             | (60  | ) |                           |   | (55 | )    |  |   | (54  | ) |  |   | (107  | )
|                                                      |  |                             |      |   |                           |   |     |      |  |   |      |   |  |   |       |  
|Other comprehensive (loss) income, net of tax         |  |                             | (249 | ) |                           |   | 426 |      |  |   | (159 | ) |  |   | 714   |  
|                                                      |  |                             |      |   |                           |   |     |      |  |   |      |   |  |   |       |  
|Total Comprehensive Income                            |  | $                           | 183  |   |                           | $ | 850 |      |  | $ | 584  |   |  | $ | 1,363 |  
|                                                      |  |                             |      |   |                           |   |     |      |  |   |      |   |  |   |       |  

---

|a | Net unrealized gains on cash flow hedges, net of $14 million and $179 million tax expense for the three months ended 2004 and 2003, respectively, and $66 million and $261 million tax expense for the six months ended 2004 and 2003,
respectively
|- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|b | Reclassification into earnings from cash flow hedges, net of $21 million and $57 million tax benefit for the three months ended
2004 and 2003, respectively, and $18 million and $83 million tax benefit for the six months ended 2004 and 2003, respectively
|- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Accumulated Other Comprehensive Income



Components of and Changes in Accumulated Other Comprehensive Income(in millions)



|                                                                         |  |                              |      |   |                              |   |                                    |  |   |                                            |   |  |   |      |  
|------------------------------------------------------------------------ |  | ---------------------------- | ---- | - | ---------------------------- | - | ---------------------------------- |  | - | ------------------------------------------ | - |  | - | ---- | -
|                                                                         |  | Foreign Currency Adjustments |      |   | Net Gains on CashFlow Hedges |   | MinimumPension LiabilityAdjustment |  |   | AccumulatedOtherComprehensiveIncome (Loss) |  
|Balance as of December 31, 2003                                          |  | $                            | 315  |   |                              | $ | 298                                |  | $ | (444                                       | ) |  | $ | 169  |  
|Other comprehensive income changes year-to-date (net of $48 tax expense) |  |                              | (284 | ) |                              |   | 125                                |  |   |                                           |   |  |   | (159 | )
|                                                                         |  |                              |      |   |                              |   |                                    |  |   |                                            |   |  |   |      |  
|Balance as of June 30, 2004                                              |  | $                            | 31   |   |                              | $ | 423                                |  | $ | (444                                       | ) |  | $ | 10   |  
|                                                                         |  |                              |      |   |                              |   |                                    |  |   |                                            |   |  |   |      |  



8. Acquisitions and Dispositions



Acquisitions. Duke Energy consolidates assets and liabilities from
acquisitions as of the purchase date, and includes earnings from acquisitions in consolidated earnings after the purchase date. Assets acquired and liabilities assumed are recorded at estimated fair values on the date of acquisition. The purchase
price minus the estimated fair value of the acquired assets and liabilities is recorded as goodwill. The allocation of the purchase price may be adjusted if additional information on contingencies existing at the date of acquisition becomes
available within one year after the acquisition, and longer for some income tax items.



In the second quarter of 2004, DEFS acquired gathering, processing and transmission assets in southeast New Mexico from ConocoPhillips for a total purchase price of approximately $80 million, consisting of $74 million in cash and the
assumption of approximately $6 million of liabilities.



Dispositions.
For the six months ended June 30, 2004, the sale of other assets (which excludes assets held for sale as of June 30, 2004 and discontinued operations, both of which are discussed in Note 9, and sales by Crescent which are discussed separately below)
resulted in approximately $142 million in proceeds, and



13



---

##### Table of Contents

net gains of $6 million recorded in (Losses) Gains on Sales of Other Assets, net on the Consolidated Statements of
Operations. Significant sales of other assets in 2004 are detailed by business segment as follows:



| | Natural Gas Transmissions asset sales totaled $12 million in net proceeds. Those sales resulted in gains of $9 million which were recorded in (Losses) Gains on Sales of Other
Assets, net in the Consolidated Statements of Operations. Sales included the sale of storage gas related to the Canadian distribution operations in the second quarter of 2004.
|- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | Duke Energy North Americas (DENAs) asset sales totaled $64 million in net proceeds. Those sales resulted in losses of $13 million which were recorded in (Losses) Gains
on Sales of Other Assets, net in the Consolidated Statements of Operations. Significant sales included the sale of turbines and surplus equipment in the first and second quarter of 2004, some Duke Energy Trading and Marketing, LLC (DETM) contracts
in the first and second quarter of 2004 (DETM held a net liability position in those contracts), and the sale of a 25% undivided interest in DENAs Vermillion facility in the second quarter of 2004. Duke Energy still owns the remaining 75%
interest in the Vermillion facility.
|- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | Asset sales within Other totaled $62 million in net proceeds. Those sales resulted in gains of $7 million which were recorded in (Losses) Gains on Sales of Other Assets, net in the
Consolidated Statements of Operations. Significant sales included Duke Energy Royal LLCs interest in six energy service agreements and DukeSolutions Huntington Beach LLC in the first quarter of 2004, and Duke Energy Merchant LLCs
(DEMs) 15% ownership interest in Caribbean Nitrogen Company in the first quarter of 2004.
|- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



For the six months ended June 30, 2004, Crescents commercial and multi-family real estate sales resulted in $303 million of proceeds, and $121 million of net gains recorded in Gains on Sales of Investments in
Commercial and Multi-Family Real Estate on the Consolidated Statements of Operations. Significant sales included the Potomac yard retail center in the Washington, D.C. area in March 2004, the Alexandria land tract in the Washington, D.C. area in
June 2004 and several large legacy land sales closed in the first quarter of 2004.



In May 2004, Duke Energy reached an agreement to sell its 30% equity interest in Compañia de Nitrógeno de Cantarell, S.A. de C.V., a nitrogen production and delivery facility in the Bay of Campeche, Gulf
of Mexico for approximately $60 million. Duke Energy recorded a $13 million non-cash charge to Operation, Maintenance and Other expenses on the Consolidated Statement of Operations in the first quarter of 2004 in anticipation of this sale. The sale
is expected to close in the third quarter of 2004.



The pro forma results of
operations for acquisitions and dispositions do not materially differ from reported results.



9. Assets Held for Sale and Discontinued Operations



Assets Held for Sale.In 2003, Duke Energy decided to exit the merchant power generation business in the southeastern United States. In the first quarter of 2004, as a result of marketing efforts related to
DENAs eight plants in the region, Duke Energy classified the assets and associated liabilities as held for sale in the March 31, 2004 Consolidated Balance Sheet and recorded an approximate $360 million pre-tax loss on those assets,
which represents the excess of the carrying value over the fair value of the plants, less estimated costs to sell. This loss was included in (Losses) Gains on Sales of Other Assets, net in the Consolidated Statements of Operations. The fair value of
the plants was based on the final sales price of $475 million, which Duke Energy announced it had agreed to with KGen Partners LLC (KGen) on May 4, 2004. The sales price consists of $425 million cash and a $50 million note receivable from KGen. The
$50 million note receivable bears variable interest at LIBOR (London Interbank Offered Rate) plus 14.25% per annum, compounded quarterly, and is secured by a fourth lien on the assets of KGens owner, and matures with a balloon payment of
principal and interest due no later than 7.5 years after closing date. The agreement includes the sale of all of Duke Energys merchant generation assets in the southeastern United States. The results of operations related to those assets are
not reported in Discontinued Operations, due to Duke Energys significant continuing involvement in the future operations of the plants, including a long-term operating agreement for one of the plants and retention of certain guarantees related
to those assets.



14



---

##### Table of Contents

Also in the first quarter of 2004, Duke Energy recorded a $238 million after-tax gain related to International
Energys Asia Pacific power generation and natural gas transmission businesses. The estimated fair value, less costs to sell was classified as held for sale as of December 31, 2003. The gain recorded in the first quarter of 2004
restores the loss recorded during the fourth quarter of 2003. The December 31, 2003 estimated fair value was based on third-party bids received by International Energy. During the first quarter, Duke Energy determined that it was likely a bid in
excess of the originally determined fair value would be accepted.



In April
2004, Duke Energy completed the sale of the Asia-Pacific businesses to Alinta Ltd. for a gross sales price of approximately $1.2 billion. This resulted in recording an additional $40 million after-tax gain in the second quarter. Duke Energy received
approximately $390 million of cash proceeds, net of debt repayment of approximately $840 million of debt retired (as a non-cash financing activity) as part of the Asia-Pacific operations. The $840 million does not include approximately $50 million
of Australian debt, which has been placed in trust and fully funded in connection with the closing of the sale transaction and will be repaid in September 2004. This trust is included in the Consolidated Financial Statements as Duke Energy is the
primary beneficiary of the trust and, therefore, is required to consolidate the trust under provisions of FIN 46. The Asia-Pacific debt had been classified as Current and Non-Current Liabilities Associated with Assets Held for Sale on the December
31, 2003 Consolidated Balance Sheet. All gains related to this transaction and the results of operations for these assets are included in Net Gain (Loss) on Dispositions, net of tax, within Discontinued Operations, in the Consolidated Statements of
Operations. See Note 5 for a discussion of the impact of this transaction to consolidated long-term debt.



In the second quarter of 2004, Duke Energy announced an agreement to sell one of DENAs deferred facilities, Moapa, to Nevada Power Company for approximately $182 million in cash, with closing expected during the
fourth quarter of 2004 pending regulatory approvals. The Moapa asset was classified as held for sale in the June 30, 2004 Consolidated Balance Sheet. This facility will not be reported in Discontinued Operations as, among other
considerations, the facility never entered into operations and has no associated historical operating revenues or costs.



The following table presents the carrying values as of June 30, 2004 and December 31, 2003 of the major classes of Assets Held for Sale and associated liabilities in the
Consolidated Balance Sheets. International Energys European operations, some turbines and related equipment owned by DENA and the merchant finance business conducted by Duke Capital Partners, LLC (DCP) were the material items classified as
held for sale at both June 30, 2004 and December 31, 2003. The December 31, 2003 period also included International Energys Asia-Pacific power generation and natural gas transmission businesses, and the June 30, 2004 period also
included DENAs eight plants in the southeastern United States, DENAs Moapa facility, and certain commercial office buildings owned by Crescent in which it expects continuing involvement through a third party leasing and management
agreement with the new owners of the buildings.



Summarized Balance Sheet
Information for Assets Held for Sale(in millions)



|                                                       |  |              |     |                  |   |      
|------------------------------------------------------ |  | ------------ | --- | ---------------- | - | -----
|                                                       |  | June 30,2004 |     | December 31,2003
|Current assets                                         |  | $            | 113 |                  | $ | 424  
|Investments and other assets                           |  |              | 199 |                  |   | 379  
|Property, plant and equipment, net                     |  |              | 493 |                  |   | 1,065
|                                                       |  |              |     |                  |   |      
|Total assets held for sale                             |  | $            | 805 |                  | $ | 1,868
|                                                       |  |              |     |                  |   |      
|Current liabilities                                    |  | $            | 44  |                  | $ | 651  
|Long-term debt                                         |  |              |    |                  |   | 514  
|Deferred credits and other liabilities                 |  |              |    |                  |   | 223  
|                                                       |  |              |     |                  |   |      
|Total liabilities associated with assets held for sale |  | $            | 44  |                  | $ | 1,388
|                                                       |  |              |     |                  |   |      



15



---

##### Table of Contents

Discontinued Operations. The following table summarizes the operating results classified as Discontinued
Operations in the Consolidated Statements of Operations. The three and six-month periods ended June 30, 2004 include the results for International Energys Asia-Pacific power generation and natural gas transmission businesses and its European
operations, the merchant finance business conducted by DCP, and some other assets at Field Services. In addition, the three and six-month periods ended June 30, 2003 contain Duke Energy Hydrocarbons LLC and some Crescent real estate projects that
were sold in 2003. For additional information related to the exit of those activities, see the Notes to the Consolidated Financial Statements in Duke Energys Annual Report on Form 10-K/A for the year ended December 31, 2003.



Discontinued Operations(in millions)



|                                 |  |                   |     |                              |   |    |                                 |  |   |                                 |   |  |                                   |    |   |                            |   |     |                                      |  |   |    |   |  |   |     |  
|-------------------------------- |  | ----------------- | --- | ---------------------------- | - | -- | ------------------------------- |  | - | ------------------------------- | - |  | --------------------------------- | -- | - | -------------------------- | - | --- | ------------------------------------ |  | - | -- | - |  | - | --- | -
|                                 |  |                   |     | Operating Income             |   |    | Net Gain (Loss) on Dispositions | 
|                                 |  | OperatingRevenues |     | Pre-taxOperatingIncome(Loss) |   |    | IncomeTaxExpense(Benefit)       |  |   | OperatingIncome(Loss),Net ofTax |   |  | Pre-tax Gain(Loss) onDispositions |    |   | Income TaxExpense(Benefit) |   |     | Gain (Loss)onDispositions,Net of Tax | 
|Three Months Ended June 30, 2004 |  |                   |     |                              |   |    |                                 |  |   |                                 |   |  |                                   |    |   |                            |   |     |                                      |  |   |    |   |  |   |     |  
|International Energy             |  | $                 | 19  |                              | $ | (1 | )                               |  | $ | 2                               |   |  | $                                 | (3 | ) |                            | $ | 39  |                                      |  | $ | 9  |   |  | $ | 30  |  
|Field Services                   |  |                   |    |                              |   |   |                                 |  |   |                                |   |  |                                   |   |   |                            |   |    |                                      |  |   |   |   |  |   |    |  
|Crescent and Other               |  |                   | 1   |                              |   |   |                                 |  |   |                                |   |  |                                   |   |   |                            |   |    |                                      |  |   |   |   |  |   |    |  
|                                 |  |                   |     |                              |   |    |                                 |  |   |                                 |   |  |                                   |    |   |                            |   |     |                                      |  |   |    |   |  |   |     |  
|Total consolidated               |  | $                 | 20  |                              | $ | (1 | )                               |  | $ | 2                               |   |  | $                                 | (3 | ) |                            | $ | 39  |                                      |  | $ | 9  |   |  | $ | 30  |  
|                                 |  |                   |     |                              |   |    |                                 |  |   |                                 |   |  |                                   |    |   |                            |   |     |                                      |  |   |    |   |  |   |     |  
|Three Months Ended June 30, 2003 |  |                   |     |                              |   |    |                                 |  |   |                                 |   |  |                                   |    |   |                            |   |     |                                      |  |   |    |   |  |   |     |  
|International Energy             |  | $                 | 196 |                              | $ | 14 |                                 |  | $ | (3                              | ) |  | $                                 | 17 |   |                            | $ | (1  | )                                    |  | $ |   |   |  | $ | (1  | )
|Field Services                   |  |                   | 98  |                              |   | 3  |                                 |  |   | 1                               |   |  |                                   | 2  |   |                            |   | 19  |                                      |  |   | 7  |   |  |   | 12  |  
|Crescent and Other               |  |                   | 7   |                              |   | 1  |                                 |  |   | 3                               |   |  |                                   | (2 | ) |                            |   | (8  | )                                    |  |   | (3 | ) |  |   | (5  | )
|                                 |  |                   |     |                              |   |    |                                 |  |   |                                 |   |  |                                   |    |   |                            |   |     |                                      |  |   |    |   |  |   |     |  
|Total consolidated               |  | $                 | 301 |                              | $ | 18 |                                 |  | $ | 1                               |   |  | $                                 | 17 |   |                            | $ | 10  |                                      |  | $ | 4  |   |  | $ | 6   |  
|                                 |  |                   |     |                              |   |    |                                 |  |   |                                 |   |  |                                   |    |   |                            |   |     |                                      |  |   |    |   |  |   |     |  
|Six Months Ended June 30, 2004   |  |                   |     |                              |   |    |                                 |  |   |                                 |   |  |                                   |    |   |                            |   |     |                                      |  |   |    |   |  |   |     |  
|International Energy             |  | $                 | 82  |                              | $ | 3  |                                 |  | $ | 1                               |   |  | $                                 | 2  |   |                            | $ | 295 |                                      |  | $ | 27 |   |  | $ | 268 |  
|Field Services                   |  |                   | 14  |                              |   | 1  |                                 |  |   |                                |   |  |                                   | 1  |   |                            |   | 2   |                                      |  |   | 1  |   |  |   | 1   |  
|Crescent and Other               |  |                   | 1   |                              |   | 2  |                                 |  |   | 1                               |   |  |                                   | 1  |   |                            |   |    |                                      |  |   |   |   |  |   |    |  
|                                 |  |                   |     |                              |   |    |                                 |  |   |                                 |   |  |                                   |    |   |                            |   |     |                                      |  |   |    |   |  |   |     |  
|Total consolidated               |  | $                 | 97  |                              | $ | 6  |                                 |  | $ | 2                               |   |  | $                                 | 4  |   |                            | $ | 297 |                                      |  | $ | 28 |   |  | $ | 269 |  
|                                 |  |                   |     |                              |   |    |                                 |  |   |                                 |   |  |                                   |    |   |                            |   |     |                                      |  |   |    |   |  |   |     |  
|Six Months Ended June 30, 2003   |  |                   |     |                              |   |    |                                 |  |   |                                 |   |  |                                   |    |   |                            |   |     |                                      |  |   |    |   |  |   |     |  
|International Energy             |  | $                 | 408 |                              | $ | 15 |                                 |  | $ | (1                              | ) |  | $                                 | 16 |   |                            | $ | (1  | )                                    |  | $ |   |   |  | $ | (1  | )
|Field Services                   |  |                   | 237 |                              |   | 7  |                                 |  |   | 2                               |   |  |                                   | 5  |   |                            |   | 19  |                                      |  |   | 7  |   |  |   | 12  |  
|Crescent and Other               |  |                   | 25  |                              |   | 1  |                                 |  |   | 2                               |   |  |                                   | (1 | ) |                            |   | (20 | )                                    |  |   | (7 | ) |  |   | (13 | )
|                                 |  |                   |     |                              |   |    |                                 |  |   |                                 |   |  |                                   |    |   |                            |   |     |                                      |  |   |    |   |  |   |     |  
|Total consolidated               |  | $                 | 670 |                              | $ | 23 |                                 |  | $ | 3                               |   |  | $                                 | 20 |   |                            | $ | (2  | )                                    |  | $ |   |   |  | $ | (2  | )
|                                 |  |                   |     |                              |   |    |                                 |  |   |                                 |   |  |                                   |    |   |                            |   |     |                                      |  |   |    |   |  |   |     |  



16



---

##### Table of Contents

10. Business Segments



Duke Energy operates the following business units: Franchised Electric, Natural Gas Transmission, Field Services, DENA, International Energy and Crescent. Duke
Energys chief operating decision maker regularly reviews financial information about each of these business units in deciding how to allocate resources and evaluate performance. The entities under each business unit, have similar economic
characteristics, services, production processes, distribution methods and regulatory concerns. All of the business units offer different products and services, are managed separately and are considered reportable segments under SFAS No. 131,
Disclosures about Segments of an Enterprise and Related Information.



Beginning in 2004, Crescent, formerly part of Other Operations, is considered a separate reportable segment. Crescent develops high-quality commercial, residential and multi-family real estate projects, and manages legacy land
holdings primarily in the southeastern and southwestern United States. All other entities previously part of Other Operations and now within Other still remain, primarily: DukeNet Communications LLC, DEM and Duke Energys 50% equity investment
in Duke/Fluor Daniel. Unallocated corporate costs are also recorded in Other in the table below.



Accounting policies for the segments are the same as those described in the Notes to the Consolidated Financial Statements in Duke Energys Annual Report on Form 10-K/A for December 31, 2003. Management evaluates
segment performance primarily based on earnings before interest and taxes from continuing operations, after deducting minority interest expense related to those profits (EBIT).



On a segment basis, EBIT excludes discontinued operations, represents all profits from continuing operations (both operating and
non-operating) before deducting interest and taxes, and is net of the minority interest expense related to those profits. Cash and cash equivalents are managed centrally by Duke Energy, so the gains and losses on foreign currency remeasurement
associated with cash balances, and interest income on those balances, are generally excluded from the segments EBIT.



Transactions between reportable segments are accounted for on the same basis as revenues and expenses in the accompanying Consolidated Financial Statements.



17



---

##### Table of Contents

Business Segment Data(in millions)



|                                     |  |                      |       |                      |   |      |                |  |   |                                                                               |   |  |   |      |  
|------------------------------------ |  | -------------------- | ----- | -------------------- | - | ---- | -------------- |  | - | ----------------------------------------------------------------------------- | - |  | - | ---- | -
|                                     |  | UnaffiliatedRevenues |       | IntersegmentRevenues |   |      | Total Revenues |  |   | Segment EBIT /ConsolidatedEarnings fromContinuingOperationsbefore IncomeTaxes |  
|Three Months Ended June 30, 2004     |  |                      |       |                      |   |      |                |  |   |                                                                               |   |  |   |      |  
|Franchised Electric                  |  | $                    | 1,222 |                      | $ | 6    |                |  | $ | 1,228                                                                         |   |  | $ | 338  |  
|Natural Gas Transmission             |  |                      | 635   |                      |   | 53   |                |  |   | 688                                                                           |   |  |   | 311  |  
|Field Services                       |  |                      | 2,353 |                      |   | 3    |                |  |   | 2,356                                                                         |   |  |   | 94   |  
|Duke Energy North America            |  |                      | 648   |                      |   | 24   |                |  |   | 672                                                                           |   |  |   | (39  | )
|International Energy                 |  |                      | 147   |                      |   |     |                |  |   | 147                                                                           |   |  |   | 68   |  
|Crescent                             |  |                      | 101   |                      |   |     |                |  |   | 101                                                                           |   |  |   | 87   |  
|                                     |  |                      |       |                      |   |      |                |  |   |                                                                               |   |  |   |      |  
|Total reportable segments            |  |                      | 5,106 |                      |   | 86   |                |  |   | 5,192                                                                         |   |  |   | 859  |  
|Other                                |  |                      | 254   |                      |   | 36   |                |  |   | 290                                                                           |   |  |   | (26  | )
|Eliminations                         |  |                      |      |                      |   | (122 | )              |  |   | (122                                                                          | ) |  |   |     |  
|Interest expense                     |  |                      |      |                      |   |     |                |  |   |                                                                              |   |  |   | (337 | )
|Minority interest expense and othera |  |                      |      |                      |   |     |                |  |   |                                                                              |   |  |   | 42   |  
|                                     |  |                      |       |                      |   |      |                |  |   |                                                                               |   |  |   |      |  
|Total consolidated                   |  | $                    | 5,360 |                      | $ |     |                |  | $ | 5,360                                                                         |   |  | $ | 538  |  
|                                     |  |                      |       |                      |   |      |                |  |   |                                                                               |   |  |   |      |  
|Three Months Ended June 30, 2003     |  |                      |       |                      |   |      |                |  |   |                                                                               |   |  |   |      |  
|Franchised Electric                  |  | $                    | 1,104 |                      | $ | 6    |                |  | $ | 1,110                                                                         |   |  | $ | 316  |  
|Natural Gas Transmission             |  |                      | 636   |                      |   | 56   |                |  |   | 692                                                                           |   |  |   | 306  |  
|Field Services                       |  |                      | 1,972 |                      |   | 76   |                |  |   | 2,048                                                                         |   |  |   | 53   |  
|Duke Energy North America            |  |                      | 904   |                      |   | 58   |                |  |   | 962                                                                           |   |  |   | 211  |  
|International Energy                 |  |                      | 169   |                      |   |     |                |  |   | 169                                                                           |   |  |   | 91   |  
|Crescent                             |  |                      | 76    |                      |   |     |                |  |   | 76                                                                            |   |  |   | 21   |  
|                                     |  |                      |       |                      |   |      |                |  |   |                                                                               |   |  |   |      |  
|Total reportable segments            |  |                      | 4,861 |                      |   | 196  |                |  |   | 5,057                                                                         |   |  |   | 998  |  
|Other                                |  |                      | 291   |                      |   | 71   |                |  |   | 362                                                                           |   |  |   | (69  | )
|Eliminations                         |  |                      |      |                      |   | (267 | )              |  |   | (267                                                                          | ) |  |   |     |  
|Interest expense                     |  |                      |      |                      |   |     |                |  |   |                                                                              |   |  |   | (325 | )
|Minority interest expense and othera |  |                      |      |                      |   |     |                |  |   |                                                                              |   |  |   | (8   | )
|                                     |  |                      |       |                      |   |      |                |  |   |                                                                               |   |  |   |      |  
|Total consolidated                   |  | $                    | 5,152 |                      | $ |     |                |  | $ | 5,152                                                                         |   |  | $ | 596  |  
|                                     |  |                      |       |                      |   |      |                |  |   |                                                                               |   |  |   |      |  

---

|a | Includes interest income, foreign currency remeasurement gains and losses, and additional minority interest expense not
allocated to the segment results.
|- | ---------------------------------------------------------------------------------------------------------------------------------------------------------



18



---

##### Table of Contents

Business Segment Data(in millions)



|                                     |  |                      |        |                      |   |      |                |  |   |                                                                               |   |  |   |       |  
|------------------------------------ |  | -------------------- | ------ | -------------------- | - | ---- | -------------- |  | - | ----------------------------------------------------------------------------- | - |  | - | ----- | -
|                                     |  | UnaffiliatedRevenues |        | IntersegmentRevenues |   |      | Total Revenues |  |   | Segment EBIT /ConsolidatedEarnings fromContinuingOperationsbefore IncomeTaxes |  
|Six Months Ended June 30, 2004       |  |                      |        |                      |   |      |                |  |   |                                                                               |   |  |   |       |  
|Franchised Electric                  |  | $                    | 2,488  |                      | $ | 11   |                |  | $ | 2,499                                                                         |   |  | $ | 762   |  
|Natural Gas Transmission             |  |                      | 1,617  |                      |   | 109  |                |  |   | 1,726                                                                         |   |  |   | 709   |  
|Field Services                       |  |                      | 4,670  |                      |   | 61   |                |  |   | 4,731                                                                         |   |  |   | 186   |  
|Duke Energy North America            |  |                      | 1,275  |                      |   | 53   |                |  |   | 1,328                                                                         |   |  |   | (596  | )
|International Energy                 |  |                      | 301    |                      |   |     |                |  |   | 301                                                                           |   |  |   | 97    |  
|Crescent                             |  |                      | 140    |                      |   |     |                |  |   | 140                                                                           |   |  |   | 147   |  
|                                     |  |                      |        |                      |   |      |                |  |   |                                                                               |   |  |   |       |  
|Total reportable segments            |  |                      | 10,491 |                      |   | 234  |                |  |   | 10,725                                                                        |   |  |   | 1,305 |  
|Other                                |  |                      | 558    |                      |   | 76   |                |  |   | 634                                                                           |   |  |   | (31   | )
|Eliminations                         |  |                      |       |                      |   | (310 | )              |  |   | (310                                                                          | ) |  |   |      |  
|Interest expense                     |  |                      |       |                      |   |     |                |  |   |                                                                              |   |  |   | (693  | )
|Minority interest expense and othera |  |                      |       |                      |   |     |                |  |   |                                                                              |   |  |   | 55    |  
|                                     |  |                      |        |                      |   |      |                |  |   |                                                                               |   |  |   |       |  
|Total consolidated                   |  | $                    | 11,049 |                      | $ |     |                |  | $ | 11,049                                                                        |   |  | $ | 636   |  
|                                     |  |                      |        |                      |   |      |                |  |   |                                                                               |   |  |   |       |  
|Six Months Ended June 30, 2003       |  |                      |        |                      |   |      |                |  |   |                                                                               |   |  |   |       |  
|Franchised Electric                  |  | $                    | 2,351  |                      | $ | 10   |                |  | $ | 2,361                                                                         |   |  | $ | 770   |  
|Natural Gas Transmission             |  |                      | 1,515  |                      |   | 145  |                |  |   | 1,660                                                                         |   |  |   | 729   |  
|Field Services                       |  |                      | 4,054  |                      |   | 544  |                |  |   | 4,598                                                                         |   |  |   | 83    |  
|Duke Energy North America            |  |                      | 2,212  |                      |   | 146  |                |  |   | 2,358                                                                         |   |  |   | 234   |  
|International Energy                 |  |                      | 341    |                      |   |     |                |  |   | 341                                                                           |   |  |   | 131   |  
|Crescent                             |  |                      | 97     |                      |   |     |                |  |   | 97                                                                            |   |  |   | 21    |  
|                                     |  |                      |        |                      |   |      |                |  |   |                                                                               |   |  |   |       |  
|Total reportable segments            |  |                      | 10,570 |                      |   | 845  |                |  |   | 11,415                                                                        |   |  |   | 1,968 |  
|Other                                |  |                      | 752    |                      |   | 127  |                |  |   | 879                                                                           |   |  |   | (117  | )
|Eliminations                         |  |                      |       |                      |   | (972 | )              |  |   | (972                                                                          | ) |  |   |      |  
|Interest expense                     |  |                      |       |                      |   |     |                |  |   |                                                                              |   |  |   | (651  | )
|Minority interest expense and othera |  |                      |       |                      |   |     |                |  |   |                                                                              |   |  |   | (17   | )
|                                     |  |                      |        |                      |   |      |                |  |   |                                                                               |   |  |   |       |  
|Total consolidated                   |  | $                    | 11,322 |                      | $ |     |                |  | $ | 11,322                                                                        |   |  | $ | 1,183 |  
|                                     |  |                      |        |                      |   |      |                |  |   |                                                                               |   |  |   |       |  

---

|a | Includes interest income, foreign currency remeasurement gains and losses, and additional minority interest expense not
allocated to the segment results.
|- | ---------------------------------------------------------------------------------------------------------------------------------------------------------



19



---

##### Table of Contents

Segment assets in the following table are net of intercompany advances, intercompany notes receivable, intercompany
current assets, intercompany derivative assets and investments in subsidiaries.



Segment Assets(in millions)



|                          |  |               |        |   |                  |   |        |  
|------------------------- |  | ------------- | ------ | - | ---------------- | - | ------ | -
|                          |  | June 30, 2004 |        |   | December 31,2003 |  
|Franchised Electric       |  | $             | 16,595 |   |                  | $ | 16,088 |  
|Natural Gas Transmission  |  |               | 16,108 |   |                  |   | 16,384 |  
|Field Services            |  |               | 6,803  |   |                  |   | 6,417  |  
|Duke Energy North America |  |               | 8,118  |   |                  |   | 9,184  |  
|International Energy      |  |               | 3,228  |   |                  |   | 4,550  |  
|Crescent                  |  |               | 1,585  |   |                  |   | 1,653  |  
|                          |  |               |        |   |                  |   |        |  
|Total reportable segments |  |               | 52,437 |   |                  |   | 54,276 |  
|Other                     |  |               | 2,929  |   |                  |   | 2,585  |  
|Eliminationsa             |  |               | (539   | ) |                  |   | (658   | )
|                          |  |               |        |   |                  |   |        |  
|Total consolidated assets |  | $             | 54,827 |   |                  | $ | 56,203 |  
|                          |  |               |        |   |                  |   |        |  

---

|a | Represents elimination of intercompany assets, such as accounts receivable and interest receivable, that have been created based on arms length transactions (transactions that have been conducted as though the
parties were unrelated).
|- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Segment assets include goodwill
of $3,855 million as of June 30, 2004 and $3,962 million as of December 31, 2003, with $3,124 million as of June 30, 2004 allocated to Natural Gas Transmission, $490 million to Field Services, $234 million to International Energy and $7 million to
Crescent. The $107 million decrease from December 31, 2003 to June 30, 2004 was related solely to foreign currency exchange rate fluctuations of $99 million at Natural Gas Transmission, $5 million at International Energy and $3 million at Field
Services.



11. Risk Management Instruments



The following table shows the carrying value of Duke Energys derivative portfolio as
of June 30, 2004 and December 31, 2003.



Derivative Portfolio Carrying
Value(in millions)



|             |  |              |      |   |                  |   |      |  
|------------ |  | ------------ | ---- | - | ---------------- | - | ---- | -
|             |  | June 30,2004 |      |   | December 31,2003 |  
|Hedging      |  | $            | 626  |   |                  | $ | 424  |  
|Trading      |  |              | 151  |   |                  |   | 177  |  
|Undesignated |  |              | (361 | ) |                  |   | (215 | )
|             |  |              |      |   |                  |   |      |  
|Total        |  | $            | 416  |   |                  | $ | 386  |  
|             |  |              |      |   |                  |   |      |  



The amounts in the table above
represent the combination of assets and (liabilities) for unrealized gains and losses on mark-to-market and hedging transactions on Duke Energys Consolidated Balance Sheets. All amounts represent fair value, except that the net asset amounts
for hedging include assets of $196 million as of June 30, 2004 and $267 million as of December 31, 2003, that were frozen upon Duke Energys initial application of the normal purchases and normal sales exception to its forward power sales
contracts as of July 1, 2001. Those balances will reduce upon settlement of the associated contracts.



The $202 million increase in the hedging derivative portfolio carrying value is due primarily to increases in forward gas prices, partially offset by the realization of gas hedge gains as well as other hedge activity.



The $146 million decrease in the undesignated derivative portfolio fair value
is due primarily to increases in power and gas prices on forward contracts formerly designated as hedges of future production from DENAs southeastern plants and deferred western plants along with settlements of net mark-to-market gains during
the six months ended June 30, 2004, partially offset by other hedge activity.



20



---

##### Table of Contents

Changes in Fair Value of Duke Energys Trading Contracts During 2004(in millions)



|                                                            |  |   |     |  
|----------------------------------------------------------- |  | - | --- | -
|Fair value of contracts outstanding as of December 31, 2003 |  | $ | 177 |  
|Contracts realized or otherwise settled during the year     |  |   | (34 | )
|Other changes in fair values                                |  |   | 8   |  
|                                                            |  |   |     |  
|Fair value of contracts outstanding as of June 30, 2004     |  | $ | 151 |  
|                                                            |  |   |     |  



12. Regulatory Matters



FERC Orders No. 2004, 2004-A and 2004-B (Standards of
Conduct). In November 2003, the Federal Energy Regulatory Commission (FERC) issued Order 2004, which harmonizes the standards of conduct applicable to natural gas pipelines and electric transmitting public utilities (Transmission
Providers) previously subject to differing standards. In December 2003, Duke Energy filed a request for clarification and rehearing with the FERC regarding: (1) restrictions on how companies and their affiliates interact and share information,
including corporate governance information, and (2) expansion of coverage to affiliated gatherers, processors, and intrastate and Hinshaw pipelines. (A Hinshaw pipeline is a regulated pipeline company engaged in the transportation of interstate
natural gas or the sale of interstate natural gas for resale. A Hinshaw pipeline company receives natural gas from another person within or at the boundary of a state, and then consumes that natural gas within that state.) On April 16, 2004, the
FERC issued Order 2004-A, revising the standards of conduct governing information flow between Transmission Providers and their energy affiliates. Order 2004-A accommodates unique corporate governance issues raised by Duke Energys
corporate structure and clarifies provisions governing information flow for governance purposes. The FERC also clarified the rules expanded coverage to gatherers, processors, and intrastate and Hinshaw pipelines. On August 2, 2004, the FERC
issued Order 2004-B, reaffirming the previous two orders and providing clarification on a number of issues. Duke Energy has implemented compliance programs to meet the requirements of the order related to information flow and governance processes.
Duke Energy expects to be in full compliance with the orders, including significant training and information posting requirements, by the September 22, 2004 deadline, and expects the orders to have no material adverse effect on its consolidated
results of operations, cash flows or financial position.



Franchised
Electric.Rate Related Information. The North Carolina Utilities Commision (NCUC) and the Public Service Commission of South Carolina (PSCSC) approve rates for retail electric sales within their states. The FERC approves Franchised
Electrics rates for electric sales to wholesale customers, except for the other joint owners of the Catawba Nuclear Station whose rates are set through contractual agreements.



In 2002, the state of North Carolina passed clean air legislation that freezes electric utility rates from June 20, 2002 to December 31,
2007 (rate freeze period), subject to certain conditions, in order for North Carolina electric utilities, including Duke Energy, to significantly reduce emissions of sulfur dioxide and nitrogen oxides from the states coal-fired power plants
over the next ten years. The legislation allows electric utilities, including Duke Energy, to accelerate the recovery of compliance costs by amortizing them over seven years (2003-2009). Franchised Electrics amortization expense related to
this clean air legislation totals $148 million from inception, with $33 million recorded for the first six months of 2004 and $35 million recorded for the first six months of 2003. The legislation provides for significant flexibility in the amount
of annual amortization recorded, allowing utilities to vary the amount amortized, within limits, although the legislation does require that a minimum of 70% of the total estimated cost of $1.5 billion be amortized within the rate freeze period.



Bulk Power Marketing Profit Sharing. On June 9, 2004, the NCUC approved
Duke Energys proposal to share an amount equal to 50% of the North Carolina retail allocation of the profits from certain wholesale sales of bulk power from Duke Power generating units at market based rates (BPM Profits). Duke Energy also
informed the NCUC that it would no longer include BPM Profits in calculating its North Carolina retail jurisdictional rate of return for its quarterly reports to the NCUC. As approved by the NCUC, the sharing arrangement provides for 50% of the
North Carolina allocation of BPM Profits to be distributed through various assistance programs, up to a maximum of $5 million per year. Any amounts exceeding the maximum will be used to reduce rates for industrial customers in North Carolina.



21



---

##### Table of Contents

On June 29, 2004, Duke Energy informed the PSCSC that it would no longer include BPM Profits in calculating its South
Carolina retail jurisdictional rate of return for its quarterly reports to the PSCSC. Duke Energy proposed to establish an entity to receive 50% of the South Carolina allocable share of the BPM Profits to support public assistance programs,
education programs to promote economic development, and grants to promote the attraction and retention of industrial customers. The PSCSC has not addressed the proposed change in reporting BPM Profits. Duke Energys sharing proposal does not
require PSCSC approval.



The sharing agreement in both states applies to BPM
Profits from January 1, 2004 until the earlier of December 31, 2007, or the effective date of any rates approved by the respective commission after a general rate case. The 2004 year-to-date total of $27 million of shared profits was recorded as a
$14 million decrease to revenues (for the portion related to reduced industrial customers rates) and a $13 million charge to expenses (for the portion related to donations to charitable, educational and economic development programs in North
Carolina and South Carolina) in the second quarter of 2004.



Depreciation
and Decommissioning Studies. The operating licenses for Duke Energys nuclear units are subject to renewal. In December 2003, Duke Energy was granted renewed operating licenses for the Catawba and McGuire Nuclear Stations. In 2000, Duke
Energy was granted a renewed operating license for the Oconee Nuclear Station. The renewed license term of the nuclear units will not impact depreciation or nuclear decommissioning rates unless justified by depreciation and decommissioning studies
and funding plans filed with the NCUC and the PSCSC. Preparation of the depreciation study is currently underway and is expected to be completed during 2004.



In June 2004 Duke Power filed with the NCUC and PSCSC the results of a 2003 decommissioning study, which indicate an estimated cost of $2.32 billion to decommission the
facilities. The previous study, conducted in 1999, estimated a decommissioning cost of $1.91 billion ($2.15 billion in 2003 dollars at 3% inflation). The estimated increase is due primarily to inflation and cost increases for the size of the
organization needed to manage the decommissioning project (based on current industry experience at facilities undergoing decommissioning). Duke Power will use information from this new decommissioning study to determine the level of decommissioning
expense expected to be incurred over the next several years, and to evaluate potential impacts to the nuclear decommissioning asset retirement obligation. NCUC rules require Duke Power to file a funding plan based on the updated decommissioning
study by October 2004, and allow stakeholders time to evaluate and comment on the study and funding plan. The NCUC would then rule on whether any change in Duke Powers decommissioning expense is necessary. As a result, any potential change in
decommissioning expense or the asset retirement obligation cannot be determined at this time.



In the second quarter of 2004, Duke Energy made an approximately $262 million contribution to its external nuclear decommissioning fund. This contribution was shown as an investing activity on the Consolidated
Statement of Cash Flows for 2004.



Other Matters. In 2001, the NCUC and
the PSCSC began a joint investigation, along with the Public Staff of the NCUC, regarding some Duke Power regulatory accounting entries for 1998, including the classification of nuclear insurance distributions. As part of their investigation, the
NCUC and the PSCSC jointly engaged an independent firm to conduct an accounting investigation of Duke Powers accounting records from 1998 through June 30, 2001. In 2002, Duke Power entered into a settlement agreement with the staffs of the
NCUC and the PSCSC in which the parties agreed to accounting changes primarily related to nuclear insurance distributions, a one-time $25 million credit to Duke Powers deferred fuels account for the benefit of North Carolina and South Carolina
customers, the reclassification of $50 million of a $58 million suspense account to a nuclear insurance operation reserve account, and an additional $2 million adjustment to the nuclear insurance operation reserve account. The remaining $8 million
in the suspense account was credited to income, resulting in a net $19 million pre-tax charge in 2002. The NCUC and the



22



---

##### Table of Contents

PSCSC approved the settlement in 2003. A residential retail customer and the Carolina Utility Customers Association Inc.,
(CUCA), a group that represents certain industrial customers in regulatory proceedings before the NCUC, appealed the NCUC decision to the North Carolina Court of Appeals, which affirmed the NCUCs decision on February 17, 2004. CUCA has since
filed a request with the Supreme Court of North Carolina for review of the Court of Appeals decision. This request is pending.



In 2002, the NCUC denied a petition by CUCA to initiate a general rate proceeding and dismissed its complaint alleging unjust and unreasonable rates charged by Duke
Power. CUCA appealed this order to the North Carolina Court of Appeals, which ruled on February 17, 2004 that the NCUCs denial of CUCAs petition and complaint was proper and affirmed the NCUCs order. On March 22, 2004, CUCA filed a
request with the Supreme Court of North Carolina for review of the Court of Appeals decision. This request is also pending.



Natural Gas Transmission.Rate Related Information. On December 1, 2003, The British Columbia Pipeline System (BC Pipeline) filed an application with the
National Energy Board (NEB) for approval of 2004 tolls. In March 2004, BC Pipeline reached an agreement in principle with its major stakeholders to establish tolls for the period from January 1, 2004 through December 31, 2005. On June 30, 2004, BC
Pipeline filed an application with the NEB for approval of the 2004 tolls established in the settlement agreement.



Union Gas Limited (Union Gas) filed cost of service evidence with the Ontario Energy Board (OEB) in 2003 to establish rates for 2004. The OEB issued a decision in March
2004 and Union Gas implemented these rates in May 2004.



Maritimes &
Northeast Pipeline LLC filed its Section 4 rate case with the FERC on June 30, 2004 seeking an increase in rates from $0.695 per Decatherm (Dth) to $1.07/Dth. The FERC has issued an order accepting the rate filing and suspending the rates until
January 1, 2005, at which time they will become effective, subject to refund. The rate case has been set for hearing.



13. Commitments and Contingencies



Environmental



Duke Energy is subject to international, federal, state and local regulations regarding air and water quality, hazardous and solid waste disposal and other environmental matters.



Remediation activities. Duke Energy and its affiliates are responsible for
environmental remediation at various impacted properties and contaminated sites, similar to others in the energy industry. These include some properties that are part of ongoing Duke Energy operations, sites formerly owned or used by Duke Energy
entities, and sites owned by third parties. These matters typically involve management of contaminated soils and may involve ground water remediation. Managed in conjunction with relevant federal, state and local agencies, they vary with respect to
site conditions and locations, remedial requirements, complexity and sharing of responsibility. If they involve statutory joint and several liability provisions, strict liability, or cost recovery or contribution actions, Duke Energy or its
affiliates could potentially be held responsible for contamination caused by other parties. In some instances, Duke Energy may share liability associated with contamination with other potentially responsible parties, and may also benefit from
insurance policies or contractual indemnities that cover some or all cleanup costs. All of these sites generally are managed in the normal course of the respective business or affiliate operations. Management believes that completion or resolution
of these matters will have no material adverse effect on consolidated results of operations, cash flows or financial position.



Air Quality Control. In 1998, the Environmental Protection Agency (EPA) issued a final rule on regional ozone control that required 22 eastern states and the
District of Columbia to revise their State Implementation Plans (SIPs) to significantly reduce emissions of nitrogen oxide by May 1, 2003. The EPA rule was challenged in court by various states, industry and other interests, including Duke Energy
and the states of North Carolina and South Carolina. In 2000, the court upheld most aspects of the EPA rule. The same court subsequently extended the compliance deadline for emission reductions to May 31, 2004. Both North Carolina and South Carolina
have revised their SIPs in response to the EPAs 1998 rule, and the EPA has approved those revisions. Duke Energy has incurred approximately $633 million in capital costs for emission controls through June 2004 for compliance with the
EPAs rule. Management estimates that Duke Energys remaining capital expenditures to complete the installation of emission controls needed to comply with the EPAs rule will be approximately $20 million. Those remaining expenditures
will be incurred by Duke Power in the third quarter of 2004.



23



---

##### Table of Contents

Global Climate Change. The United Nations-sponsored Kyoto Protocol prescribes specific greenhouse gas emission
reduction targets for developed countries as a response to concerns over global warming and climate change. The focus is on lowering emissions at the source, including fossil-fueled electric power generation and natural gas operations. Canada is
presently the only country in which Duke Energy has assets that would have a greenhouse gas reduction obligation under the Kyoto Protocol. If Russia ratifies the Kyoto Protocol, it will enter into force and Canada will be obligated to reduce its
average greenhouse gas emissions to 6% below 1990 levels over the period 2008 to 2012. In anticipation of the Protocols entry into force, the Canadian government is developing an implementation plan that includes a carbon dioxide
(CO2) cap and trade program for large final emitters (LFE), and Parliament may consider authorizing legislation by
the end of 2004 or early 2005. If an LFE program is enacted, then all of Duke Energys Canadian operations would likely be subject to such a program, with compliance options ranging from the purchase of CO2emissions credits to actual emissions reductions at the source, or a combination of strategies. It is unclear how, or if, Canadas current
CO2emissions management policy direction might change if Russia fails to ratify the Protocol. The recent Canadian
elections, which resulted in a minority government led by the Liberal party, might also affect the final policy timing and outcome.



In 2001 President George W. Bush declared that the United States would not ratify the Kyoto Protocol. Instead, the U.S. greenhouse gas policy currently favors voluntary
actions, continued research, and technology development over near-term mandatory greenhouse gas reduction requirements. Although several bills have been introduced in Congress that would compel CO2emissions reductions, none have advanced through the legislature. Presently there are no federal mandatory greenhouse gas reduction requirements. The
likelihood of a federally mandated CO2emissions reduction program being enacted in the near future, or the specific
requirements of any such regime that were to become law, is highly uncertain. Some states are contemplating or have taken steps to manage greenhouse gas emissions, and while a number of states in the Northeast and far West recently began discussing
the possibility of regional greenhouse gas reduction programs in the future, the outcome of such discussions is very uncertain. If significant greenhouse gas emissions reduction policies are legally adopted or promulgated in the United States or its
various states, those requirements could have far-reaching and significant implications for industry in those jurisdictions, including the respective energy sectors.



Duke Energy cannot estimate with certainty the potential effect of the Canadian greenhouse gas reduction policy currently under development,
or estimate the potential effect of U.S. federal or state level greenhouse gas policy on future consolidated results of operations, cash flows or financial position due to the uncertainty of the Canadian policy and the speculative nature of U.S.
federal and state policy. Duke Energy will continue to assess and respond to the potential implications of greenhouse gas policies applicable to Duke Energys business operations in the United States, Canada and Latin America.



Extended Environmental Activities, Accruals. Included in Other Current Liabilities and
Other Deferred Credits and Other Liabilities were accruals related to extended environmental-related activities of $87 million as of June 30, 2004 and $94 million as of December 31, 2003. The accrual for extended environmental-related activities
represents Duke Energys provisions for costs associated with remediation activities at some of its current and former sites and certain other environmental matters. Management believes that completion or resolution of these matters will have
no material adverse effect on consolidated results of operations, cash flows or financial position.



Litigation



New Source Review
(NSR)/EPA Litigation. In 2000, the U.S. Justice Department, acting on behalf of the EPA, filed a complaint against Duke Energy in the U.S. District Court in Greensboro, North Carolina, for alleged violations of the NSR provisions of the Clean
Air Act (CAA). The EPA claims that 29 projects performed at 25 of Duke Energys coal-fired units were major modifications, as defined in the CAA, and that Duke Energy violated the CAAs NSR requirements when it undertook those projects
without obtaining



24



---

##### Table of Contents

permits and installing emission controls for sulfur dioxide, nitrogen oxide and particulate matter. The complaint asks
the Court to order Duke Energy to stop operating the coal-fired units identified in the complaint, install additional emission controls and pay unspecified civil penalties.



Duke Energy asserts that there were no CAA violations because the applicable regulations do not require permitting in cases where the
projects undertaken are routine or otherwise do not result in a net increase in emissions. Moreover, the EPAs allegations run counter to previous EPA guidance regarding the applicability of the NSR permitting requirements. In 2003,
the Court issued an opinion in response to the parties motions for summary judgment which effectively adopted Duke Energys position regarding the legal tests for determining what is routine and for calculation of emissions.
Based upon a joint motion of the parties in the case, the Court on April 15, 2004 entered an Order and Final Judgment finding in favor of Duke Energy. The joint motion notified the Court that the government could not prove its allegations at trial
against Duke Energy in light of the legal standards established by the Court in its 2003 order. The judgment reflects that Duke Energy did not violate the NSR program under the CAA. The government filed its appeal of the judgment to the U.S. 4th
Circuit Court of Appeals in June 2004. Based on the current rulings by the trial court, Duke Energy does not believe the outcome of this matter will have a material adverse effect on its consolidated results of operations, cash flows or financial
position. Subsequent rulings by an appellate court could significantly affect the outcome.



Western Energy Litigation. Commencing in 2000, plaintiffs have filed 31 lawsuits in state and federal courts in California, Montana, Oregon and Washington against energy companies, including Duke Energy
affiliates, and current and former Duke Energy executives. Most of the suits seek class-action certification on behalf of electricity and/or natural gas purchasers residing in the states of California, Oregon, Washington, Utah, Nevada, Idaho, New
Mexico, Arizona and Montana. The plaintiffs allege that the defendants manipulated the electricity and/or natural gas markets in violation of state and/or federal antitrust, unfair business practices and other laws. Plaintiffs in some of the cases
further allege that such activities, including engaging in round trip trades, providing false information to natural gas trade publications and unlawfully exchanging information resulted in artificially high energy prices. Plaintiffs
seek aggregate damages or restitution of billions of dollars from the defendants. To date, eight suits have been dismissed on filed rate and federal preemption grounds. Plaintiffs are appealing the dismissals. One suit was dismissed voluntarily.



In July 2004, Duke Energy reached an agreement in principle resolving the
class-action litigation involving the purchase of electricity filed on behalf of ratepayers and other electricity consumers in California, Washington, Oregon, Utah and Idaho. This agreement is part of a more comprehensive agreement involving FERC
refunds and other proceedings. This agreement (the California Settlement) is addressed in more detail in the Western Energy Regulatory Matters and Investigations section below.



Suits filed on behalf of electricity ratepayers in other western states, on behalf of entities that purchased electricity directly from a
generator and on behalf of natural gas purchasers, remain pending. It is not possible to predict with certainty whether Duke Energy will incur any liability or to estimate the damages, if any, that Duke Energy might incur in connection with these
lawsuits, but, based on rulings by trial courts and the California Settlement, Duke Energy does not presently believe the outcome of these matters will have a material adverse effect on its consolidated results of operations, cash flows or financial
position. Subsequent rulings by appellate courts could significantly affect the outcome.



In 2003, Pacific Gas and Electric Company (PG&E) initiated arbitration proceedings regarding disputes with DETM relating to amounts owed in connection with the termination of a bilateral power contract between the
parties in early 2001. PG&E sought in excess of $25 million from DETM pursuant to a disputed true-up agreement between the parties. The PG&E true-up dispute was resolved in connection with the California Settlement.



In 2002, Southern California Edison Company (SCE) initiated arbitration proceedings
regarding disputes with DETM relating to amounts owed in connection with the termination of bilateral power contracts between the parties in early 2001. SCE disputes DETMs termination calculation and seeks in excess of $80 million.



25



---

##### Table of Contents

This dispute is not resolved in the California Settlement. Based on the level of damages claimed by the plaintiff and
Duke Energys assessment of possible outcomes in this matter, Duke Energy does not expect that the resolution of this matter will have a material adverse effect on its consolidated results of operations, cash flows or financial position.



Western Energy Regulatory Matters and Investigations. Several
investigations and regulatory proceedings at the state and federal levels are looking into the causes of high wholesale electricity prices in the western United States during 2000 and 2001. Duke Energy has resolved these issues, which are described
in detail below, through the California Settlement.



In FERC refund
proceedings, the FERC has ordered some sellers, including DETM, to refund, or to offset against outstanding accounts receivable, amounts billed for electricity sales in excess of a FERC-established proxy price. In 2002, the presiding administrative
law judge in the FERC refund proceedings issued preliminary estimates that indicated DETM had refund liability of approximately $95 million.



The FERC issued staff recommendations and an order in 2003 relating to the refund proceeding and investigations into the causes of high wholesale electricity prices in
the western United States during 2000 and 2001. The order modified the prior refund methodology by changing the gas proxy price used in the refund calculation. Duke Energy cannot predict with certainty the outcome of the methodology change, but
Platts, an energy industry publication, reported that a FERC spokesman announced that the methodology change could increase the total aggregate refund amount for all generators from $1.8 billion to at least $3.3 billion. The 2003 order allowed
generators to receive a gas cost credit in instances where companies incurred fuel costs exceeding the gas proxy price. DENA and DETM submitted gas cost data to the FERC and sought a gas price credit in the range of $72 million. The California
parties challenged both the amount and availability of the credit. Resolution of the refund proceeding is included in the California Settlement.



In 2003, the FERC issued an Order to Show Cause concerning Enron-type gaming behavior, and a companion order requiring suppliers, including DETM, to justify
bids in the CAISO and CalPX markets made above the level of $250 per megawatt hour from May 1, 2000 through October 1, 2000. Also in 2003, the FERC Staff and Duke Energy announced two agreements to resolve all matters at issue in both of those
orders. Duke Energy agreed to pay up to $4.59 million to benefit California and western electricity consumers, pending final approval by the FERC. The FERC approved the agreement involving bidding practices and rejected the California parties
objections to the agreement. The California parties sought review of the FERCs ruling on this agreement from the 9th Circuit U.S. Court of Appeals. On April 19, 2004, the administrative law judge reviewing the remaining agreement approved the
settlement and rejected the California parties objections. That agreement was submitted to the FERC for review. The California parties challenge of the two agreements is resolved through the California Settlement.



At the state level, the California Public Utilities Commission (CPUC), a California State
Senate Select Committee, the California Attorney General (with participation by the Attorneys General of Washington and Oregon) and the San Diego District Attorney are conducting formal and informal investigations involving Duke Energy regarding the
California energy markets, including review of alleged manipulation of energy prices. In addition, the U.S. Attorneys Office in San Francisco served a grand jury subpoena on Duke Energy in 2002 seeking information relating to possible
manipulation of the California electricity markets, including potential antitrust violations. All investigations, other than criminal investigations, are resolved through the California Settlement. Duke Energy does not believe the outcome of any
remaining criminal investigation will have a material adverse effect on its consolidated results of operations, cash flows or financial position.



In July 2004, Duke Energy reached an agreement in principle (the California Settlement), to settle the FERC refund proceedings and other significant litigation related to
the western energy markets during 2000-2001. The parties to the settlement agreement include the FERC staff, the state of California, the state of Washington, the state of Oregon, PG&E, SCE, San Diego Gas & Electric Company, the California
Department of Water Resources, the CPUC staff, private litigants and Duke Energy. The settlement is subject to approval by the FERC and the CPUC, and the class-action settlements are subject to court approval.



26



---

##### Table of Contents

As part of the agreement, Duke Energy will provide approximately $208 million in cash and credits. In exchange, the
parties to the agreement will forgo all claims relating to refunds or other monetary damages for sales of electricity during the settlement period, and claims alleging Duke Energy received unjust or unreasonable rates for the sale of electricity
during the settlement period. The settlement resolves:



| |  | All western refund proceedings pending before the FERC
| | - | ------------------------------------------------------



| |  | Market price investigations by attorneys general in California, Washington and Oregon
| | - | -------------------------------------------------------------------------------------



| |  | Private electricity-related class-action litigation filed on behalf of California, Washington, Oregon, Idaho and Utah ratepayers
| | - | --------------------------------------------------------------------------------------------------------------------------------



| |  | Natural gas price issues raised by the California attorney general, PG&E, SCE and San Diego Gas & Electric Company.
| | - | -------------------------------------------------------------------------------------------------------------------



Duke Energy recorded an approximate $105 million pre-tax charge in the second quarter of 2004
at DENA to reflect the settlement agreement. This charge was recorded in Operation, Maintenance and Other on the Consolidated Statements of Operations.



Financial Effect of California Settlement(in millions)



|                                                        |  |   |      |  
|------------------------------------------------------- |  | - | ---- | -
|Cash                                                    |  | $ | 85   |  
|Write-off of receivables and credits due to Duke Energy |  |   | 123  |  
|                                                        |  |   |      |  
|Settlement total                                        |  |   | 208  |  
|Reserves and offsets                                    |  |   | (103 | )
|                                                        |  |   |      |  
|Second quarter 2004 pre-tax earnings impact             |  | $ | 105  |  
|                                                        |  |   |      |  



Trading Related Litigation.
Beginning in 2002, 17 shareholder class-action lawsuits were filed against Duke Energy: 13 in the U.S. District Court for the Southern District of New York and four in the U.S. District Court for the Western District of North Carolina. These
lawsuits arose out of allegations that Duke Energy improperly engaged in round trip trades which resulted in an alleged overstatement of revenues over a three-year period. By late 2003, the two federal courts had dismissed all 17
lawsuits. Plaintiffs in the New York cases have appealed the dismissal order to the 2nd Circuit U.S. Court of Appeals. Duke Energy intends to vigorously defend against that appeal. By letter dated April 16, 2004, Duke Energy received notice that a
shareholder has reactivated a litigation demand sent to Duke Energy in 2002. Arising out of the same issues raised in the dismissed shareholder lawsuits, the notice states that the shareholder intends to initiate derivative shareholder litigation
within 90 days from the date of the letter. Duke Energys Board of Directors appointed a special committee to review the demand. The committee determined that there are no grounds to the allegations made in the derivative demand to commence or
maintain an action on behalf of Duke Energy against the individuals named in the derivative demand, and that, accordingly, it would not be in the best interests of Duke Energy to bring such claims.



Since August 2003, plaintiffs have filed three class-action lawsuits in U.S. District Court
for the Southern District of New York on behalf of entities who bought and sold natural gas futures and options contracts on the New York Mercantile Exchange during the years 2000 through 2002. The lawsuits initially named Duke Energy as a
defendant, along with numerous other entities. In the latest consolidated complaint filed in January 2004, the plaintiffs dropped Duke Energy from the cases and added DETM as a defendant. Claiming defendants violated the Commodity Exchange Act by
reporting false and misleading trading information to trade publications, resulting in monetary losses to the plaintiffs, plaintiffs seek class action certification, unspecified damages and other relief. These cases are in very early stages. It is
not possible to predict whether Duke Energy will incur any liability or to estimate the damages, if any, that Duke Energy might incur.



27



---

##### Table of Contents

Trading Related Investigations. In 2002 and 2003, Duke Energy responded to information requests and subpoenas from
the Securities and Exchange Commission (SEC) and to grand jury subpoenas issued by the U.S. Attorneys office in Houston, Texas. The information requests and subpoenas sought documents and information related to trading activities, including
so-called round-trip trading. Duke Energy received notice in 2002 that the SEC formalized its trading-related investigation and is cooperating with the SEC. The investigation remains open, and Duke Energy cannot predict the outcome.



On April 21, 2004, the Houston-based federal grand jury issued indictments for
three former employees of DETMI Management Inc. (DETMI), which is one of two members of DETM. The indictments state that the employees did knowingly devise, intend to devise, and participate in a scheme to defraud and to obtain money and
property from Duke Energy by means of materially false and fraudulent pretenses, representations and promises, and material omissions, and to deprive Duke Energy and its shareholders of the intangible right to the honest services of employees of
Duke Energy. They further state that the alleged conduct was purportedly motivated, in part, by a desire to increase individual bonuses. Statements made by the U.S. Attorneys office characterized Duke Energy as a victim in this activity
and commended Duke Energy for its cooperation with the investigation. The alleged conduct was identified in the spring and summer of 2002 and was related to DETMs Eastern Region trading activities. In 2002, Duke Energy recorded the appropriate
financial adjustments associated with the cited activities, and did not consider the financial effect to be material. In February 2004, Duke Energy received a request for information from the U.S. Attorneys office in Houston focused on the
natural gas price reporting activity of a former DETM trader. Duke Energy is cooperating with the government in this investigation and cannot predict the outcome.



Sonatrach/Citrus Trading Corporation (Citrus). Duke Energy LNG Sales Inc. (Duke LNG) claims in an arbitration that Sonatrach, the
Algerian state-owned energy company, together with its subsidiary, Sonatrading Amsterdam B.V. (Sonatrading), breached their shipping obligations under a liquefied natural gas (LNG) purchase agreement and related transportation agreements (the LNG
Agreements) relating to Duke LNGs purchase of LNG from Algeria and its transportation by LNG tanker to Lake Charles, Louisiana. Sonatrading and Sonatrach claim that Duke LNG repudiated the LNG Agreements by allegedly failing to perform LNG
marketing obligations. In 2003, an arbitration panel issued a Partial Award on liability issues, finding that Sonatrach and Sonatrading breached their obligations to provide shipping, making them liable to Duke LNG for any resulting damages. The
panel also found that Duke LNG breached the LNG Purchase Agreement by failing to perform marketing obligations. Also in 2003, Sonatrading terminated the LNG Agreements and seeks to recover resulting damages from Duke LNG. The final hearing on
damages issues has been tentatively scheduled for September 2005.



In
conjunction with the Sonatrach LNG Agreements, Duke LNG entered into a natural gas purchase contract (the Citrus Agreement) with Citrus. Citrus filed a lawsuit in Texas against Duke LNG (now pending in U.S. District Court in Houston, Texas) alleging
that Duke LNG breached the Citrus Agreement by failing to provide sufficient volumes of gas to Citrus. Duke LNG contends that Sonatrach caused Duke LNG to experience a loss of LNG supply that affected Duke LNGs obligations and termination
rights under the Citrus Agreement. Citrus seeks monetary damages and a judicial determination that Duke LNG did not experience such a loss. After Citrus filed its lawsuit, Duke LNG terminated the Citrus Agreement and filed a counterclaim asserting
that Citrus had breached the agreement by, among other things, failing to provide sufficient security for the gas transactions. Citrus denies that Duke LNG had the right to terminate the agreement and contends that Duke LNGs termination of the
agreement was itself a breach, entitling Citrus to terminate the agreement and recover damages. On March 16, 2004, Citrus filed suit against PanEnergy Corp in Harris County, Texas district court, alleging that PanEnergy is financially responsible
for losses incurred by Citrus as a result of Duke LNGs alleged breaches. The action against PanEnergy has now been consolidated with the original Citrus lawsuit in federal court. No trial date has been set, and discovery is proceeding. It is
not possible to predict with certainty whether Duke Energy will incur any liability or to estimate the damages, if any, that Duke Energy might incur in connection with the Sonatrach and Citrus matters.



28



---

##### Table of Contents

Enron Bankruptcy. In December 2001, Enron filed for relief pursuant to Chapter 11 of the United States Bankruptcy
Code in the U.S. Bankruptcy Court for the Southern District of New York. Other Enron affiliates have since filed for bankruptcy. Duke Energy affiliates engaged in transactions with various Enron entities prior to the bankruptcy filings. In 2001,
Duke Energy recorded a reserve to offset its exposure to Enron. In 2002, various Enron trading entities demanded payment from DETM and DEM for some energy commodity sales transactions without regard to any set-off rights. DETM and DEM filed an
adversary proceeding against Enron, seeking, among other things, a declaration affirming each plaintiffs right to set off its respective debts to Enron. In 2003, DETM, DEM and other Duke Energy affiliates entered into an agreement in principle
with Enron and its trading entities to resolve the outstanding disputes pending before the bankruptcy court. The proposed agreement was approved by the Unsecured Creditors Committee and on March 11, 2004, the bankruptcy court approved the
settlement. No party appealed the courts approval of the agreement prior to the April 12, 2004 deadline, and the agreement is now final. The terms of the agreement are confidential but resulted in a net pre-tax gain in the second quarter of
2004 of approximately $130 million (net of minority interest expense of $5 million), due to the write-off of net payables to Enron that were on the Consolidated Balance Sheet. Of the gain, $113 million was recorded at DENA, $21 million at DEM and $1
million at Field Services as a credit to Operation, Maintenance and Other on the Consolidated Statements of Operations.



ExxonMobil Disputes.On April 8, 2004, Mobil Natural Gas, Inc. (MNGI) and 3946231 Canada, Inc. (3946231, and collectively with MNGI, ExxonMobil) filed a Demand for
Arbitration against Duke Energy, DETMI, DTMSI Management Ltd. (DTMSI) and other affiliates of Duke Energy. MNGI and DETMI are the sole members of DETM. DTMSI and 3946231 are the sole beneficial owners of Duke Energy Marketing Limited Partnership
(DEMLP, and with DETM, the Ventures). Among other allegations, ExxonMobil alleges that DETMI and DTMSI engaged in wrongful actions relating to affiliate trading, payment of service fees, expense allocations and distribution of earnings in breach of
agreements and fiduciary duties relating to the Ventures. ExxonMobil seeks to recover actual damages, plus attorneys fees and exemplary damages not clearly quantified in the arbitration demand. Duke Energy denies these allegations, will
vigorously defend against ExxonMobils claims, and has filed counterclaims asserting that ExxonMobil breached its Ventures obligations and other contractual obligations. These matters are in very early stages. It is not possible to predict with
certainty whether Duke Energy or any of its affiliates will incur any liability as a result of these matters, or to estimate the damages, if any, that might be incurred.



On November 13, 2003, MNGI filed a Demand for Arbitration against Duke Energy and DETMI. MNGI claims that, under the terms of the limited
liability company agreement of DETM and general fiduciary principles, DETMI and Duke Energy have full financial responsibility for the settlement reached between DETM and the Commodity Futures Trading Commission (CFTC). MNGI demands reimbursement
for a 40% share of the $28 million CFTC settlement, plus 40% of all related expenses incurred by DETM. On March 5, 2004, MNGI filed an amended claim, adding DENA as a party. In June 2004, the parties settled the dispute. Due to a previously
established reserve, the settlement did not have a material adverse effect on Duke Energys consolidated results of operations, cash flows or financial position.



Asbestos-related Injuries and Damages Claims. Duke Energy has experienced numerous claims relating to damages for personal injuries
alleged to have arisen from the exposure to or use of asbestos in connection with construction and maintenance activities conducted by Duke Power on its electric generation plants during the 1960s and 1970s. In late 1999, after experiencing a
significant increase in claims and conducting a comprehensive review, Duke Energy recorded an $800 million accrual to reflect the purchase of a third-party insurance policy and to cover anticipated future claims not recoverable under that policy.
The insurance policy, combined with amounts covered by self-insurance reserves, provides for paid claims to an aggregate of $1.6 billion. Duke Energy conducted another review in 2003, and continues to estimate that claims will not exceed such
amount. Duke Energy is uncertain as to when claims will be received, and portions may not be received and paid for 30 or more years. While Duke Energy has recorded an accrual related to this estimated liability, such estimates cannot be made with
certainty and may change. Factors such as the frequency and magnitude of claims could change the estimates of the injuries and damages liability and insurance recoveries and result in a different amount than is currently reflected in the



29



---

##### Table of Contents

Consolidated Financial Statements. However, due to Duke Energys insurance program relating to this liability,
management believes that any changes in the estimates would have no material adverse effect on consolidated results of operations, cash flows or financial position.



Other Litigation and Legal Proceedings. Duke Energy and its subsidiaries are involved in other legal, tax and regulatory proceedings
before various courts, regulatory commissions and governmental agencies regarding performance, contracts, royalty disputes, mismeasurement and mispayment claims (some of which are brought as class actions), and other matters arising in the ordinary
course of business, some of which involve substantial amounts. Management believes that the final disposition of these proceedings will have no material adverse effect on consolidated results of operations, cash flows or financial position.



14. Guarantees and Indemnifications



Duke Energy and its subsidiaries have various financial and performance guarantees and
indemnifications which are issued in the normal course of business. As discussed below, these contracts include performance guarantees, stand-by letters of credit, debt guarantees, surety bonds and indemnifications. Duke Energy enters into these
arrangements to facilitate a commercial transaction with a third party by enhancing the value of the transaction to the third party.



Mixed Oxide (MOX) Guarantees. Duke COGEMA Stone & Webster LLC (DCS) is the prime contractor to the U.S. Department of Energy (the DOE) under a contract (the
Prime Contract) pursuant to which DCS will design, construct, operate and deactivate a MOX fuel fabrication facility (the MOX FFF). The domestic MOX fuel project was prompted by an agreement between the United States and the Russian Federation to
dispose of excess plutonium in their respective nuclear weapons programs by fabricating MOX fuel and irradiating such MOX fuel in commercial nuclear reactors. As of June 30, 2004, Duke Energy, through its indirect wholly owned subsidiary, Duke
Project Services Group Inc. (DPSG), held a 40% ownership interest in DCS.



The
Prime Contract consists of a Base Contract phase and successive option phases. The DOE has the right to extend the term of the Prime Contract to cover the option phases on a sequential basis, subject to DCS and the DOE reaching
agreement, through good-faith negotiations on certain remaining open terms applying to each of the option phases. As of June 30, 2004, DCS performance obligations under the Prime Contract included only the Base Contract phase and an initial
option phase.



DPSG and the other owners of DCS have issued a guarantee to the
DOE which, in conjunction with the applicable guarantee provisions as recently clarified in a contract amendment to the Prime Contract (collectively, the DOE Guarantee), obligates the owners of DCS to jointly and severally guarantee to the DOE that
the owners of DCS will reimburse the DOE (in the event that DCS fails to provide such reimbursement) for any payments made by the DOE to DCS pursuant to the Prime Contract that DCS expends on costs that are not allowable under certain
applicable federal acquisition regulations. DPSG has recourse to the other owners of DCS for any amounts paid under the DOE Guarantee in excess of its proportional ownership percentage of DCS. Although the DOE Guarantee does not provide for a
specific limitation on a guarantors reimbursement obligations, Duke Energy estimates that the maximum potential amount of future payments DPSG could be required to make under the DOE Guarantee is immaterial. As of June 30, 2004, Duke Energy
had no liabilities recorded on its Consolidated Balance Sheet for the DOE Guarantee due to the immaterial amount of the estimated fair value of such guarantee.



In connection with the Prime Contract, Duke Energy, through its Duke Power franchised electric business, has entered into a subcontract with DCS (the Duke Power
Subcontract) pursuant to which Duke Power will prepare its McGuire and Catawba nuclear reactors (the Mission Reactors) for use of the MOX fuel, and which also includes terms and conditions applicable to Duke Powers purchase of MOX fuel
produced at the MOX FFF for use in the Mission Reactors. The Duke Power Subcontract consists of a Base



30



---

##### Table of Contents

Subcontract phase and successive option phases. DCS has the right to extend the term of the Duke Power Subcontract
to cover the option phases on a sequential basis, subject to Duke Power and DCS reaching agreement, through good-faith negotiations on certain remaining open terms applying to each of the option phases. As of June 30, 2004, DCS performance
obligations under the Duke Power Subcontract included only the Base Subcontract phase and the first option phase.



DPSG and the other owners of DCS have issued a guarantee to Duke Power (the Duke Power Guarantee) pursuant to which the owners of DCS jointly and severally guarantee to
Duke Power all of DCS obligations under the Duke Power Subcontract or any other agreement between DCS and Duke Power implementing the Prime Contract. DPSG has recourse to the other owners of DCS for any amounts paid under the Duke Power
Guarantee in excess of its proportional ownership percentage of DCS. Even though the Duke Power Guarantee does not provide for a specific limitation on a guarantors guarantee obligations, it does provide that any liability of such guarantor
under the Duke Power Guarantee is directly related to and limited by the terms and conditions in the Duke Power Subcontract and any other agreements between Duke Power and DCS implementing the Prime Contract. Duke Energy is unable to estimate the
maximum potential amount of future payments DPSG could be required to make under the Duke Power Guarantee due to the uncertainty of whether:



| |  | DCS will exercise its options under the Duke Power Subcontract, which will depend upon whether the DOE will exercise its options under the Prime Contract
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | the parties to the Prime Contract and the Duke Power Subcontract, respectively, will reach agreement on the remaining open terms for each option phase under the contracts, and if
so, what the terms and conditions might be and
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | the U.S. Congress will authorize funding for DCS work under the Prime Contract, which will affect DCS decision whether to exercise its options under the Duke Power
Subcontract.
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Duke Energy has not recorded on its Consolidated
Balance Sheet any liability for the potential exposure under the Duke Power Guarantee per FASB Interpretation No. 45, Guarantors Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of
Others, because DPSG and Duke Power are under common control.



Other
Guarantees and Indemnifications.Duke Capital has issued performance guarantees to customers and other third parties that guarantee the payment and performance of other parties, including certain non-wholly owned entities. The maximum potential
amount of future payments Duke Capital could have been required to make under these performance guarantees as of June 30, 2004 was approximately $750 million. Of this amount, approximately $475 million relates to guarantees of the payment and
performance of less than wholly owned consolidated entities. Approximately $45 million of the performance guarantees expire between 2004 and 2005, and approximately $300 million expires in 2006 and thereafter; the remaining performance guarantees
have no contractual expiration. Additionally, Duke Capital has issued joint and several guarantees to some of the D/FD project owners, guaranteeing the performance of D/FD under its engineering, procurement and construction contracts and other
contractual commitments. These guarantees have no contractual expiration and no stated maximum amount of future payments that Duke Capital could be required to make. Additionally, Fluor Enterprises Inc., as 50% owner in D/FD, has issued similar
joint and several guarantees to the same D/FD project owners. In accordance with the D/FD partnership agreement, each of the partners is responsible for 50% of any payments to be made under those guarantees.



Westcoast has issued performance guarantees to third parties guaranteeing the performance of
unconsolidated entities, such as equity method projects, and of entities previously sold by Westcoast to third parties. Those guarantees require Westcoast to make payment to the guaranteed third party upon the failure of an unconsolidated entity to
make payment under some of its contractual obligations, such as debt, purchase contracts and leases. The maximum potential amount of future payments Westcoast could have been required to make under those performance guarantees as of June 30, 2004
was approximately $100 million. Of those guarantees, approximately $30 million expire from 2004 to 2006, with the remainder expiring after 2006 or having no contractual expiration.



31



---

##### Table of Contents

Duke Capital uses bank-issued stand-by letters of credit to secure the performance of non-wholly owned entities to a
third party or customer. Under these arrangements, Duke Capital has payment obligations to the issuing bank which are triggered by a draw by the third party or customer due to the failure of the non-wholly owned entity to perform according to the
terms of its underlying contract. Most of these letters of credit expire in 2004. The maximum potential amount of future payments Duke Capital could have been required to make under these letters of credit as of June 30, 2004 was approximately $100
million. Of this amount, approximately $15 million relates to letters of credit issued on behalf of less than wholly owned consolidated entities.



Duke Capital has guaranteed the issuance of surety bonds, obligating itself to make payment upon the failure of a non-wholly owned entity to honor its obligations to a
third party. As of June 30, 2004, Duke Capital had guaranteed approximately $100 million of outstanding surety bonds related to obligations of non-wholly owned entities. The majority of these bonds expire in various amounts between 2004 and 2005. Of
this amount, approximately $15 million relates to obligations of less than wholly owned consolidated entities.



Natural Gas Transmission and International Energy have issued guarantees of debt and performance guarantees associated with non-consolidated entities and less than wholly-owned entities. If such entities were to
default on payments or performance, Natural Gas Transmission or International Energy would be required under the guarantees to make payment on the obligation of the non-consolidated entity. As of June 30, 2004, Natural Gas Transmission was the
guarantor of approximately $15 million of debt at Westcoast associated with less than wholly owned entities, with no contractual expiration. International Energy was the guarantor of approximately $10 million of performance guarantees associated
with less than wholly-owned entities, most of which expire in 2004.



Duke
Energy has issued guarantees to customers or other third parties related to the payment or performance obligations of certain entities that were previously wholly owned but which have been sold to third parties, such as DukeSolutions Inc.
(DukeSolutions) and Duke Engineering & Services Inc (DE&S). These guarantees are primarily related to payment of lease obligations, debt obligations, and performance guarantees related to goods and services provided. Duke Energy has received
back-to-back indemnification from the buyer of DE&S indemnifying Duke Energy for any amounts paid by Duke Energy related to the DE&S guarantees. Duke Energy also received indemnification from the buyer of DukeSolutions for the first $2.5
million paid by Duke Energy related to the Duke Solutions guarantees. Further, Duke Energy granted indemnification to the buyer with respect to losses arising under some energy services agreements retained by DukeSolutions after the sale, provided
that the buyer agreed to bear 100% of the performance risk and 50% of any other risk up to an aggregate maximum of $2.5 million (less any amounts paid by the buyer under the indemnity discussed above). Additionally, for certain performance
guarantees, Duke Energy has recourse to subcontractors involved in providing services to a customer. These guarantees have various terms ranging from 2004 to 2019, with others having no specific term. Duke Energy is unable to estimate the total
maximum potential amount of future payments under these guarantees, since some of the underlying agreements have no limits on potential liability.



Duke Energy has entered into various indemnification agreements related to purchase and sale agreements and other types of contractual agreements with vendors and other
third parties. These agreements typically cover environmental, tax, litigation and other matters, as well as breaches of representations, warranties and covenants. Typically, claims may be made by third parties for various periods of time, depending
on the nature of the claim. Duke Energys maximum potential exposure under these indemnification agreements can range from a specified to an unlimited dollar amount, depending on the nature of the claim and the particular transaction. Duke
Energy is unable to estimate the total maximum potential amount of future payments under these indemnification agreements due to several factors, including uncertainty as to whether claims will be made.



As of June 30, 2004, the amounts recorded for the guarantees and indemnifications mentioned
above are immaterial, both individually and in the aggregate.



32



---

##### Table of Contents

15. New Accounting Standards



The following new accounting standards have been adopted by Duke Energy subsequent to January 1, 2003 and the impact of such adoption, if
applicable, has been presented in the accompanying Consolidated Financial Statements:



SFAS No. 149, Amendment of Statement 133 on Derivative Instruments and Hedging Activities. In April 2003, the FASB issued SFAS No. 149, which amends and clarifies financial accounting and reporting for derivative
instruments and for hedging activities, including the qualifications for the normal purchases and normal sales exception, under SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities. This amendment reflects decisions
made by the FASB and the Derivative Implementation Group (DIG) process in connection with issues raised about the application of SFAS No. 133. Generally, the provisions of SFAS No. 149 are to be applied prospectively for contracts entered into or
modified after June 30, 2003 and for hedging relationships designated after June 30, 2003. The provisions of SFAS No. 149 which resulted from the DIG process and became effective in quarters beginning before June 15, 2003 continue to be applied
based on their original effective dates. Duke Energy adopted the provisions of SFAS No. 149 on July 1, 2003. Certain modifications and changes to the applicability of the normal purchase and normal sales scope exception for contracts to deliver
electricity led Duke Energy to re-evaluate its accounting policy for forward sales contracts. As a result, Duke Energy elected to designate substantially all forward contracts to sell power entered into after July 1, 2003 as cash flow hedges on a
prospective basis. Contracts that were being accounted for under the normal purchases and normal sales exception under SFAS No. 133 as of June 30, 2003 will continue to be accounted for under such exception, including any modifications to those
contracts, as long as the requirements for applying the normal purchases and normal sales exception are met.



SFAS No. 150, Accounting for Certain Financial Instruments with Characteristics of Both Liabilities and Equity. In May 2003, the FASB issued SFAS No. 150 which establishes standards for
classification and measurement of certain financial instruments with characteristics of both liabilities and equities. Under SFAS No. 150, those instruments are required to be classified as liabilities in the statement of financial position. The
financial instruments affected include mandatorily redeemable stock, certain financial instruments that require or may require the issuer to buy back some of its shares in exchange for cash or other assets, and certain obligations that can be
settled with shares of stock. SFAS No. 150 is effective for all financial instruments entered into or modified after May 31, 2003, and has been applied to Duke Energys existing financial instruments beginning July 1, 2003.



Duke Energys financial statements do not include any effects for the application of
SFAS No. 150 to non-controlling interests in certain limited-life entities, which are required to be liquidated or dissolved on a certain date, based on the decision of the FASB in November 2003 to defer these provisions indefinitely with the
issuance of FASB Staff Position 150-3, Effective Date, Disclosures, and Transition for Mandatorily Redeemable Financial Instruments of Certain Nonpublic Entities and Certain Mandatorily Redeemable Noncontrolling Interests under FASB Statement
No. 150, Accounting for Certain Financial Instruments with Characteristics of Both Liabilities and Equity. Duke Energy has a controlling interest in a limited-life entity in Bolivia, which is required to be liquidated 99 years after formation.
A non-controlling interest in the entity is held by third parties. Upon termination or liquidation of the entity in 2094, the remaining assets of the entity are to be sold, the liabilities liquidated and any remaining cash distributed to the owners
based upon their ownership percentages. As of June 30, 2004 the carrying value of the entitys non-controlling interest of approximately $47 million approximates its fair value. Duke Energy continues to evaluate the potential significance of
these aspects of SFAS No. 150, but does not anticipate this will have a material impact on Duke Energys consolidated results of operations, cash flows or financial position. SFAS No. 150 continues to be interpreted by the FASB and it is
possible that significant future changes could be made by the FASB. Therefore, Duke Energy is not able to conclude whether such future changes would materially affect the amounts already recorded and disclosed under the provisions of SFAS No. 150.



FASB Interpretation No. 46 (FIN 46), Consolidation of Variable
Interest Entities.In January 2003, the FASB issued FIN 46 which requires the primary beneficiary of a variable interest entitys activities to



33



---

##### Table of Contents

consolidate the variable interest entity. FIN 46 defines a variable interest entity as an entity in which the equity
investors do not have substantive voting rights and there is not sufficient equity at risk for the entity to finance its activities without additional subordinated financial support. The primary beneficiary absorbs a majority of the expected losses
and/or receives a majority of the expected residual returns of the variable interest entitys activities. In December 2003, the FASB issued FIN 46 (Revised December 2003) (FIN 46R), Consolidation of Variable Interest Entities  An
Interpretation of ARB No. 51, which supercedes and amends the provisions of FIN 46. While FIN 46R retains many of the concepts and provisions of FIN 46, it also provides additional guidance and additional scope exceptions, and incorporates
FASB Staff Positions related to the application of FIN 46.



The provisions of
FIN 46 apply immediately to variable interest entities created, or interests in variable interest entities obtained, after January 31, 2003, while the provisions of FIN 46R are required to be applied to those entities, except for special purpose
entities, by the end of the first reporting period ending after March 15, 2004 (March 31, 2004 for Duke Energy). For variable interest entities created, or interests in variable interest entities obtained, on or before January 31, 2003, FIN 46 or
FIN 46R was required to be applied to special-purpose entities by the end of the first reporting period ending after December 15, 2003 (December 31, 2003 for Duke Energy), and was required to be applied to all other non-special purpose entities by
the end of the first reporting period ending after March 15, 2004 (March 31, 2004 for Duke Energy). FIN 46 and FIN 46R may be applied prospectively with a cumulative-effect adjustment as of the date it is first applied, or by restating previously
issued financial statements with a cumulative-effect adjustment as of the beginning of the first year restated. FIN 46 and FIN 46R also require certain disclosures of an entitys relationship with variable interest entities.



Duke Energy has not identified any material variable interest entities created, or interests
in variable entities obtained, after January 31, 2003 which require consolidation or disclosure under FIN 46R. Under the provisions of FIN 46R, effective March 31, 2004, Duke Energy has consolidated certain non-special purpose operating entities,
previously accounted for under the equity method of accounting. These entities, which are substantive entities, had total assets of approximately $210 million as of June 30, 2004. As a result of consolidating these entities, inclusive of
intercompany eliminations, the impact to Duke Energys total assets was not material. Duke Energy adopted the provisions of FIN 46R on December 31, 2003, related to its special-purpose entities consisting of the trust subsidiaries that issued
trust preferred securities. Since Duke Energy is not the primary beneficiary of those trust subsidiaries, those entities have been deconsolidated in the accompanying Consolidated Financial Statements. As a result, affiliate debt to the trusts is
reflected in Long-term Debt in the Consolidated Balance Sheets. Interest paid to the subsidiary trust is classified as Interest Expense in the accompanying Consolidated Statements of Operations for periods after December 31, 2003. Additionally, Duke
Energy previously had a significant variable interest in, but was not the primary beneficiary of, DCS. However, as further discussed in Note 14, Duke Energy no longer holds a significant variable interest in DCS as a result of the clarification in a
contract amendment received in April 2004.



Various changes and clarifications
to the provisions of FIN 46 have been made by the FASB since its original issuance in January 2003. While not anticipated at this time, any additional clarifying guidance or further changes to these complex rules could have an impact on Duke
Energys Consolidated Financial Statements.



EITF Issue No. 01-08,
Determining Whether an Arrangement Contains a Lease.In May 2003, the EITF reached consensus in EITF Issue No. 01-08 to clarify the requirements of identifying whether an arrangement should be accounted for as a lease at its
inception. The guidance in the consensus is designed to broaden the scope of arrangements accounted for as leases. EITF Issue No. 01-08 requires both parties to an arrangement to determine whether a service contract or similar arrangement is or
includes a lease within the scope of SFAS No. 13, Accounting for Leases. Duke Energy has historically provided and leased storage capacity to outside parties, as well as entered into pipeline and electricity capacity agreements, both as
the lessee and as a lessor. The accounting requirements under the consensus may impact the timing of revenue and expense recognition, and amounts previously reported as revenues may be required to be reported as rental or lease income. Should
capital lease treatment be necessary, purchasers of transportation, electricity capacity and storage services are required to recognize assets on their balance sheets. The



34



---

##### Table of Contents

consensus is being applied prospectively to arrangements agreed to, modified, or acquired on or after July 1, 2003.
Previous arrangements that would be leases or would contain a lease according to the consensus will continue to be accounted for under historical accounting. The adoption of EITF Issue No. 01-08 did not have a material effect on Duke Energys
consolidated results of operations, cash flows or financial position.



EITF
Issue No. 03-06, Participating Securities and the Two-Class Method under FASB Statement No. 128, Earnings Per Share. In March 2004, the EITF reached consensus in EITF Issue No. 03-06, which requires the two-class method
for calculating basic earnings per share (EPS) for certain securities that are considered to participate in earnings with common shareholders. EITF Issue No. 03-06 is effective for Duke Energy beginning with the second quarter of 2004, and may
require restatement of previously reported EPS measures if any changes to the EPS calculation are required pursuant to the consensus. Duke Energys Equity Units are considered participating securities under the consensus; however, such
participation is contingent upon future events. As a result, the Equity Units will not impact the calculation of EPS until the occurrence of the future events.



EITF Issue No. 03-11, Reporting Realized Gains and Losses on Derivative Instruments That Are Subject to FASB Statement No. 133, Accounting for Derivative
Instruments and Hedging Activities, and Not Held for Trading Purposes. In July 2003, the EITF reached consensus in EITF Issue No. 03-11 that determining whether realized gains and losses on derivative contracts not held for trading
purposes should be reported on a net or gross basis is a matter of judgment that depends on relevant facts and circumstances and the economic substance of the transaction. In analyzing those facts and circumstances, EITF Issue No. 99-19,
Reporting Revenue Gross as a Principle versus Net as an Agent, and APB Opinion No. 29, Accounting for Nonmonetary Transactions, should be considered. EITF Issue No. 03-11 was effective for transactions or arrangements entered
into after September 30, 2003. The adoption of EITF Issue No. 03-11 did not have a material effect on Duke Energys consolidated results of operations, cash flows or financial position.



FASB Staff Position (FSP) FAS 106-2, Accounting and Disclosure Requirements Related
to the Medicare Prescription Drug, Improvement and Modernization Act of 2003.In May 2004, the FASB staff issued FSP FAS 106-2, which superseded FSP FAS 106-1, Accounting and Disclosure Requirements Related to the Medicare
Prescription Drug, Improvement and Modernization Act of 2003. FSP FAS 106-2 provides accounting guidance for the effects of the Medicare Prescription Drug Improvement and Modernization Act of 2003 (the Act). The Act introduced a prescription
drug benefit under Medicare, as well as a federal subsidy to sponsors of retiree health care benefit plans that include prescription drug benefits. FSP FAS 106-2 requires a sponsor to determine if its prescription drug benefits are actuarially
equivalent to the drug benefit provided under Medicare Part D as of the date of enactment of the Act, and if it is therefore entitled to receive the subsidy. If a sponsor determines that its prescription drug benefits are actuarially equivalent to
the Medicare Part D benefit, the sponsor should recognize the expected subsidy in the measurement of the accumulated postretirement benefit obligation (APBO) under SFAS No. 106, Employers Accounting for Postretirement Benefits Other Than
Pensions. Any resulting reduction in the APBO is to be accounted for as an actuarial experience gain. The subsidys reduction, if any, of the sponsors share of future costs under its prescription drug plan is to be reflected in
current-period service cost.



The provisions of FSP FAS 106-2 are effective for
the first interim period beginning after June 15, 2004 for all public companies, with early application encouraged. Duke Energy adopted FSP FAS 106-2 retroactively to the date of enactment of the Act, December 8, 2003, as allowed by the FSP. See
Note 6 for discussion of the effects of adopting this FSP.



35



---

##### Table of Contents

The following new accounting standard has been issued but has not yet been fully adopted by Duke Energy as of June 30,
2004:



Revised SFAS No. 132, Employers Disclosures about
Pensions and Other Postretirement Benefits.In December 2003, the FASB revised the provisions of SFAS No. 132 to include additional disclosures related to defined-benefit pension plans and other defined-benefit post-retirement
plans, such as the following:



| |  | The long-term rate of return on plan assets, along with a narrative discussion on the basis for selecting the rate of return used
| | - | ---------------------------------------------------------------------------------------------------------------------------------



| |  | Information about plan assets for each major asset category (i.e. equity securities, debt securities, real estate, etc.) along with the targeted allocation percentage of plan assets
for each category and the actual allocation percentages at the measurement date
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | The amount of benefit payments expected to be paid in each of the next five years and the following five-year period in the aggregate
| | - | -------------------------------------------------------------------------------------------------------------------------------------



| |  | The current best estimate of the range of contributions expected to be made in the following year
| | - | -------------------------------------------------------------------------------------------------



| |  | The accumulated benefit obligation for defined-benefit pension plans
| | - | --------------------------------------------------------------------



| |  | Disclosure of the measurement date utilized.
| | - | --------------------------------------------



Additionally, interim reports require additional disclosures related to the components of net periodic pension costs and the amounts paid or expected to be paid to the
plan in the current fiscal year, if materially different than amounts previously disclosed. The provisions of revised SFAS No. 132 do not change the measurement or recognition provisions of defined-benefit pension and post-retirement plans as
required by previous accounting standards. The provisions of revised SFAS No. 132 were applied by Duke Energy effective December 31, 2003 with the interim period disclosures applied for the quarter ended June 30, 2004, except for the disclosure
provisions of estimated future benefit payments which will be effective for Duke Energy for the year ending December 31, 2004.



16. Subsequent Events



On July 2, 2004, Duke Energy realigned certain subsidiaries resulting in all of its wholly owed merchant generation facilities being owned by a newly created entity, Duke Energy Americas, LLC (DEA), a directly wholly
owned subsidiary of Duke Capital. DEA and Duke Capital are pass-through entities for U.S. income tax purposes. As a result of these changes, Duke Capital will recognize a federal and state tax expense of approximately $900 million in the third
quarter of 2004 from the elimination of the deferred tax assets that existed on its balance sheet prior to the July 2, 2004 reorganization. Correspondingly, Duke Energy, the parent of Duke Capital, will reflect, through consolidation, the
elimination of the $900 million deferred tax asset at Duke Capital and the creation of a deferred tax asset of approximately $900 million on its balance sheet. Duke Energy will additionally recognize an approximate $45 million income tax benefit and
corresponding deferred tax asset as a result of restating its deferred taxes to reflect a change in state tax rates. In future periods, as these deferred tax assets are converted into cash due to the realization of certain tax losses, Duke Energy
intends to infuse the related cash flows back into Duke Capital. Most of these cash benefits result from tax losses arising from the sales of DENAs southeastern U.S. generation assets and the Moapa facility.



In July 2004, Duke Energy entered into the California Settlement, an agreement in principle
to settle the FERC refund proceedings and other significant litigation related to the western energy markets during 2000-2001. For information related to this agreement, see Note 13.



As disclosed in Note 8 to the Consolidated Financial Statements, Assets Held for Sale and Discontinued Operations, in Duke Energys
Quarterly Report on Form 10-Q/A for March 31, 2004, on May 4, 2004 Duke Energy announced the sale of its merchant generation business in the southeastern United States to KGen Partners LLC (KGen). The sale transaction has obtained all required
regulatory approvals and consents and closed on August 5, 2004. This transaction resulted in a cumulative pre-tax loss of approximately $367 million, of which approximately $360 million was recognized in the first quarter of 2004 to reduce the
carrying value of those assets to their estimated fair values, while the remaining amount of the loss will be recognized by Duke



36



---

##### Table of Contents

Energy in the third quarter of 2004. Subsequent to the closing of the transaction, DENA will continue to provide certain
transitional services and operating and maintenance services for the sold assets, including potential exercise of limited plant dispatch rights for a period not to exceed six months form the date of August 5, 2004. DENA anticipates recognizing the
sale transaction in the third quarter of 2004, pending resolution of certain continuing involvement provisions.



In conjunction with the sale of DENAs southeastern assets to KGen, Duke Energy arranged a letter of credit with a face amount of $120 million in favor of Georgia
Power Company, to secure obligations of a KGen subsidiary under a seven-year power sales agreement, commencing in May 2005, under which KGen will provide power from its Murray facility to Georgia Power. Duke Energy is the primary obligor to the
letter of credit provider, but KGen has an obligation to reimburse Duke Energy for any payments made by it under the letter of credit, as well as expenses incurred by Duke Energy in connection with the letter of credit. Duke Energy will operate the
Murray facility under an operation and maintenance agreement with a KGen subsidiary.



For information on subsequent events related to debt and credit facilities, see Note 5.



37



---

##### Table of Contents

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



INTRODUCTION



Managements Discussion and Analysis should be read with the Consolidated Financial Statements.



Overview of Business Strategy and Economic Factors



Duke Energys business strategy is to develop integrated energy businesses in targeted regions where Duke Energys capabilities in
developing energy assets; operating power plants, natural gas liquid (NGL) plants and natural gas pipelines; optimizing commercial operations, including an affiliated real estate operation; and managing risk can provide comprehensive energy
solutions for customers and create value for shareholders. For an in-depth discussion of Duke Energys business strategy and economic factors, see Managements Discussion and Analysis of Results of Operations and Financial
Condition in Duke Energys Annual Report on Form 10-K/A for the year ended December 31, 2003.



RESULTS OF OPERATIONS



Results of
Operations and Variances(in millions)



|                                                                                      |  |                             |       |   |                           |   |                    |  |   |      |   |  |       |        |   |                     |   |        |   |  |   |      |  
|------------------------------------------------------------------------------------- |  | --------------------------- | ----- | - | ------------------------- | - | ------------------ |  | - | ---- | - |  | ----- | ------ | - | ------------------- | - | ------ | - |  | - | ---- | -
|                                                                                      |  | Three Months Ended June 30, |       |   | Six Months Ended June 30, |  
|                                                                                      |  | 2004                        |       |   | 2003a                     |   | Increase(Decrease) |  |   | 2004 |   |  | 2003a |        |   | Increase (Decrease) |  
|Operating revenues                                                                    |  | $                           | 5,360 |   |                           | $ | 5,152              |  | $ | 208  |   |  | $     | 11,049 |   |                     | $ | 11,322 |   |  | $ | (273 | )
|Operating expenses                                                                    |  |                             | 4,584 |   |                           |   | 4,486              |  |   | 98   |   |  |       | 9,561  |   |                     |   | 9,771  |   |  |   | (210 | )
|Gains on sales of investments in commercial and multi-family real estate              |  |                             | 62    |   |                           |   | 9                  |  |   | 53   |   |  |       | 121    |   |                     |   | 11     |   |  |   | 110  |  
|(Losses) gains on sales of other assets, net                                          |  |                             | (11   | ) |                           |   | 1                  |  |   | (12  | ) |  |       | (349   | ) |                     |   | 3      |   |  |   | (352 | )
|                                                                                      |  |                             |       |   |                           |   |                    |  |   |      |   |  |       |        |   |                     |   |        |   |  |   |      |  
|Operating income                                                                      |  |                             | 827   |   |                           |   | 676                |  |   | 151  |   |  |       | 1,260  |   |                     |   | 1,565  |   |  |   | (305 | )
|Other income and expenses, net                                                        |  |                             | 89    |   |                           |   | 295                |  |   | (206 | ) |  |       | 148    |   |                     |   | 369    |   |  |   | (221 | )
|Interest expense                                                                      |  |                             | 337   |   |                           |   | 325                |  |   | 12   |   |  |       | 693    |   |                     |   | 651    |   |  |   | 42   |  
|Minority interest expense                                                             |  |                             | 41    |   |                           |   | 50                 |  |   | (9   | ) |  |       | 79     |   |                     |   | 100    |   |  |   | (21  | )
|                                                                                      |  |                             |       |   |                           |   |                    |  |   |      |   |  |       |        |   |                     |   |        |   |  |   |      |  
|Earnings from continuing operations before income taxes                               |  |                             | 538   |   |                           |   | 596                |  |   | (58  | ) |  |       | 636    |   |                     |   | 1,183  |   |  |   | (547 | )
|Income tax expense from continuing operations                                         |  |                             | 133   |   |                           |   | 195                |  |   | (62  | ) |  |       | 166    |   |                     |   | 390    |   |  |   | (224 | )
|                                                                                      |  |                             |       |   |                           |   |                    |  |   |      |   |  |       |        |   |                     |   |        |   |  |   |      |  
|Income from continuing operations                                                     |  |                             | 405   |   |                           |   | 401                |  |   | 4    |   |  |       | 470    |   |                     |   | 793    |   |  |   | (323 | )
|Income from discontinued operations, net of tax                                       |  |                             | 27    |   |                           |   | 23                 |  |   | 4    |   |  |       | 273    |   |                     |   | 18     |   |  |   | 255  |  
|                                                                                      |  |                             |       |   |                           |   |                    |  |   |      |   |  |       |        |   |                     |   |        |   |  |   |      |  
|Income before cumulative effect of change in accounting principle                     |  |                             | 432   |   |                           |   | 424                |  |   | 8    |   |  |       | 743    |   |                     |   | 811    |   |  |   | (68  | )
|Cumulative effect of change in accounting principle, net of tax and minority interest |  |                             |      |   |                           |   |                   |  |   |     |   |  |       |       |   |                     |   | (162   | ) |  |   | 162  |  
|                                                                                      |  |                             |       |   |                           |   |                    |  |   |      |   |  |       |        |   |                     |   |        |   |  |   |      |  
|Net income                                                                            |  |                             | 432   |   |                           |   | 424                |  |   | 8    |   |  |       | 743    |   |                     |   | 649    |   |  |   | 94   |  
|Dividends and premiums on redemption of preferred and preference stock                |  |                             | 3     |   |                           |   | 7                  |  |   | (4   | ) |  |       | 5      |   |                     |   | 10     |   |  |   | (5   | )
|                                                                                      |  |                             |       |   |                           |   |                    |  |   |      |   |  |       |        |   |                     |   |        |   |  |   |      |  
|Earnings available for common stockholders                                            |  | $                           | 429   |   |                           | $ | 417                |  | $ | 12   |   |  | $     | 738    |   |                     | $ | 639    |   |  | $ | 99   |  
|                                                                                      |  |                             |       |   |                           |   |                    |  |   |      |   |  |       |        |   |                     |   |        |   |  |   |      |  

---

aAs revised, see Note 1 to the Consolidated Financial Statements



38



---

##### Table of Contents

Overview of Drivers and Variances



Three Months Ended June 30, 2004 as Compared to June 30, 2003.Earnings available for common stockholders were relatively flat for
the quarter, compared to the prior year. Significant increases for the quarter included:



| |  | A $130 million (net of minority interest) pre-tax gain related to the settlement of the Enron bankruptcy proceedings (see Note 13 to the Consolidated Financial Statements)
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $39 million net increase in the pre-tax gains ($30 million increase to the after tax gains) originally recorded on the sales of International Energys Asia-Pacific power
generation and natural gas transmission business (see Note 9 to the Consolidated Financial Statements) and its European operations
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | The release of various income tax reserves totaling approximately $52 million (see Note 1 to the Consolidated Financial Statements)
| | - | -----------------------------------------------------------------------------------------------------------------------------------



| |  | Increased earnings at Crescent, due to the sale of the Alexandria land tract in the Washington, D.C. area and increased residential developed lot sales, and
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Increased earnings at Field Services, due primarily to the favorable effects of commodity prices, net of hedging.
| | - | -----------------------------------------------------------------------------------------------------------------



Those items were offset by:



| |  | A $105 million pre-tax charge related to the California and western U.S. energy markets settlement (see Note 13 to the Consolidated Financial Statements)
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $175 million pre-tax gain in 2003 from the sale of Duke Energy North Americas (DENAs) 50% interest in Duke/UAE Ref-Fuel, and
| | - | --------------------------------------------------------------------------------------------------------------------------------

| |  | An $80 million decrease in DENAs 2004 total gross margin from lower net sales, lower values realized from hedge positions and lower mark-to-market earnings.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------



Six Months Ended June 30, 2004 as Compared to June 30, 2003.In addition to the quarterly items described above, significant items that contributed to increased earnings available for common stockholders for the six months included:



| |  | A $256 million pre-tax gain ($238 million net of tax) recorded in the first quarter of 2004 on the sale of International Energys Asia-Pacific power generation and natural gas
transmission business (see Note 9 to the Consolidated Financial Statements)
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Charges in 2003 related to changes in accounting principles of $162 million, net of tax and minority interest
| | - | -------------------------------------------------------------------------------------------------------------



| |  | Increased 2004 earnings at Field Services due to improved results from trading and marketing activities, and
| | - | ------------------------------------------------------------------------------------------------------------



| |  | Increased land management (legacy land sales) at Crescent, due to several large sales closed in the first quarter of 2004.
| | - | ----------------------------------------------------------------------------------------------------------------------------



Those items were partially offset by:



| |  | An approximate $360 million pre-tax charge in the first quarter of 2004 associated with the announced sale of DENAs southeastern plants (see Note 9 to the Consolidated
Financial Statements), and
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | An additional $229 million decrease in DENAs 2004 total gross margin from lower net sales, lower values realized from hedge positions and lower mark-to-market earnings.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------



On a consolidated and a segment reporting basis, June 30, 2004
results may not be indicative of the full year. Management has not changed its financial outlook for the remainder of the year for Duke Energy, nor the estimated EBIT growth targets for any of the business segments over the next three years.



39



---

##### Table of Contents

Consolidated Operating Revenues



Three Months Ended June 30, 2004 as Compared to June 30, 2003. The increase was driven by:



| |  | A $150 million increase in Regulated Electric revenues, due primarily to favorable weather and increased unbilled fuel revenues at Franchised Electric; and
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $59 million increase in Non-regulated Electric, Natural Gas, Natural Gas Liquids and Other revenues, driven by increased revenues at Field Services, due primarily to increased
natural gas and NGL prices, partially offset by decreased revenues at DENA related to decreased sales volumes as a result of the wind-down of Duke Energy Trading and Marketing, LLC (DETM, Duke Energys 60/40 joint venture with ExxonMobil
Corporation).
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Six Months Ended June 30, 2004 as Compared to
June 30, 2003.The decrease was driven by a $497 million decrease in Non-regulated Electric, Natural Gas, Natural Gas Liquids and Other revenues, due primarily to:



| |  | Decreased revenues at DENA related to decreased sales volumes as a result of the wind-down of DETM and decreased gas prices, and
| | - | --------------------------------------------------------------------------------------------------------------------------------



| |  | Decreased revenues at Duke Energy Merchants LLC (DEM), as a result of the decision in 2003 to exit the refined products and NGL business at DEM, partially offset by
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Increased revenues at Field Services, due primarily to an increase in NGL prices and volumes.
| | - | ---------------------------------------------------------------------------------------------



Partially offsetting the decrease in Non-regulated Electric, Natural Gas, Natural Gas Liquids and Other revenues were:



| |  | A $122 million increase in Regulated Electric revenues, due primarily to favorable weather and increased unbilled fuel revenues at Franchised Electric, and
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $102 million increase in Regulated Natural Gas revenues, due primarily to foreign currency impacts related to Natural Gas Transmissions Canadian operations due to the
strengthening Canadian dollar.
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



For a more detailed discussion of
operating revenues, see the segment discussions that follow.



Consolidated
Operating Expenses



Three Months Ended June 30, 2004 as Compared to
June 30, 2003.The increase was driven by a $238 million increase in Fuel Used in Electric Generation and Purchased Power, due primarily to:



| |  | Increased plant fuel costs at DENA, due primarily to overall higher average realized natural gas prices due to lower value recognized from financial gas hedges, and
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Increased fuel expenses at Franchised Electric, due to increased coal costs and increased sales to retail customers.
| | - | --------------------------------------------------------------------------------------------------------------------



Partially offsetting the above increase was a $70 million decrease in Natural Gas and
Petroleum Products Purchased, due primarily to:



| |  | Decreased natural gas purchases at DENA as a result of the continued wind down of DETMs operations, and
| | - | --------------------------------------------------------------------------------------------------------



| |  | Decreased purchases at DEM, due to the decision in 2003 to exit the refined products and NGL business at DEM, partially offset by
| | - | ---------------------------------------------------------------------------------------------------------------------------------



| |  | Increased costs for raw natural gas at Field Services.
| | - | ------------------------------------------------------



Also offsetting the above increase was a $44 million decrease in Operation, Maintenance and Other, due primarily to:



| |  | The pre-tax gain related to the settlement of the Enron bankruptcy proceedings, as previously described, partially offset by
| | - | ----------------------------------------------------------------------------------------------------------------------------



| |  | The charge related to the California and western U.S. energy markets settlement, as previously described.
| | - | ---------------------------------------------------------------------------------------------------------



40



---

##### Table of Contents

Six Months Ended June 30, 2004 as Compared to June 30, 2003.The decrease was driven by a $530 million decrease in
Natural Gas and Petroleum Products Purchased, due primarily to:



| |  | Decreased natural gas purchases at DENA as a result of the continued wind down of DETMs operations, and
| | - | --------------------------------------------------------------------------------------------------------



| |  | Decreased purchases at DEM, due to the decision in 2003 to exit the refined products and NGL business at DEM.
| | - | -------------------------------------------------------------------------------------------------------------



Partially offsetting the above decrease was a $254 million increase in Fuel Used in Electric
Generation and Purchased Power, due to the same factors that caused the quarterly variance, as described above.



Also offsetting the above decrease was a $73 million increase in Operation, Maintenance and Other, due primarily to:



| |  | The charge related to the California and western U.S. energy markets settlement, as previously described
| | - | --------------------------------------------------------------------------------------------------------



| |  | Increased foreign currency impacts related to Natural Gas Transmissions Canadian operations due to the strengthening Canadian dollar, and
| | - | ------------------------------------------------------------------------------------------------------------------------------------------



| |  | An increase in the volume of Crescents developed lot sales, partially offset by
| | - | --------------------------------------------------------------------------------



| |  | The pre-tax gain related to the settlement of the Enron bankruptcy proceedings, as previously described.
| | - | --------------------------------------------------------------------------------------------------------



For a more detailed discussion of operating expenses, see the segment discussions that follow.



Consolidated Gains on Sales of Investments in Commercial and Multi-Family Real Estate



Three Months Ended June 30, 2004 as Compared to June 30, 2003.The
increase was due to a $49 million increase in real estate land sales due primarily to the sale of the Alexandria land tract in the Washington, D.C. area in June 2004.



Six Months Ended June 30, 2004 as Compared to June 30, 2003. The increase was due primarily to:



| |  | A $20 million increase in commercial project sales, due to the sale of a commercial project in the Washington, D.C. area in March 2004, compared to no commercial project sales in
the first six months of 2003
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $49 million increase in real estate land sales due primarily to the sale of the Alexandria land tract in the Washington, D.C. area in June 2004, and
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $42 million increase in legacy land sales, due to several large sales closed in the first quarter of 2004.
| | - | --------------------------------------------------------------------------------------------------------------



Consolidated (Losses) Gains on Sales of Other Assets, net



Three Months Ended June 30, 2004 as Compared to June 30, 2003.Consolidated (losses)
gains on sales of other assets for the quarter were relatively flat, compared to the prior year quarter.



Six Months Ended June 30, 2004 as Compared to June 30, 2003.The decrease was due primarily to an approximate $360 million loss in 2004 associated with the
announced sale of DENAs southeastern plants, as discussed above.



41



---

##### Table of Contents

Consolidated Operating Income



Three Months Ended June 30, 2004 as Compared to June 30, 2003. The increase was due primarily to:



| |  | Increased operating income at Field Services, due to the favorable effects of commodity prices, net of hedging, and
| | - | -------------------------------------------------------------------------------------------------------------------



| |  | Increased operating income at Crescent, due to the sale of the Alexandria land tract in the Washington, D.C. area and increased residential developed lot sales, partially offset by
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Decreased operating income at DENA, due primarily to decreased total gross margin from lower net sales, lower values realized from hedge positions and lower mark-to-market earnings.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Six Months Ended June 30, 2004 as Compared to June
30, 2003. The decrease was due primarily to:



| |  | Decreased operating income at DENA, due primarily to the 2004 loss on the sale of DENAs southeastern plants, and decreased total gross margin from lower net sales, lower
values realized from hedge positions and lower mark-to-market earnings, partially offset by:
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Increased operating income at Field Services, due to the favorable effects of commodity prices, net of hedging, and improved results from Duke Energy Field Services LLCs
(DEFS) trading and marketing activities, and
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Increased operating income at Crescent, due to the sale of a commercial project and the Alexandria land tract in the Washington, D.C. area, increased legacy land sales
and increased residential developed lot sales.
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



For more
detailed discussions, see the segment discussions that follow.



Consolidated
Other Income and Expenses



Other Income and Expenses decreased $206
million for the three months and $221 million for the six months ended June 30, 2004, compared to the same periods in 2003, due primarily to a $175 million gain in the second quarter of 2003 from the sale of DENAs 50% interest in Duke/UAE
Ref-Fuel and gains of $31 million on the sales of Natural Gas Transmissions interests in Alliance Pipeline and the associated Aux Sable liquids plant in the second quarter of 2003.



Segment Results



Beginning in 2004, Crescent, formerly part of Other Operations, is considered a separate reportable segment. Crescent develops high-quality commercial, residential and
multi-family real estate projects, and manages legacy land holdings, primarily in the southeastern and southwestern United States. All other entities previously part of Other Operations and now within Other still remain, primarily:
DukeNet Communications LLC, DEM and Duke Energys 50% equity investment in Duke/Fluor Daniel (D/FD). Unallocated corporate costs are also recorded in Other in the following table.



Management evaluates segment performance primarily based on earnings before interest and taxes from continuing operations, after deducting
minority interest expense related to those profits (EBIT). On a segment basis, EBIT excludes discontinued operations, represents all profits from continuing operations (both operating and non-operating) before deducting interest and taxes, and is
net of the minority interest expense related to those profits. Cash and cash equivalents are managed centrally by Duke Energy, so the gains and losses on foreign currency remeasurement associated with cash balances, and interest income on those
balances, are generally excluded from the segments EBIT. Management considers segment EBIT to be a good indicator of each segments operating performance from its continuing operations, as it represents the results of Duke Energys
ownership interest in operations without regard to financing methods or capital structures.



42



---

##### Table of Contents

EBIT is viewed as a non-Generally Accepted Accounting Principles (GAAP) measure under the rules of the Securities and
Exchange Commission (SEC). EBIT should not be considered an alternative to, or more meaningful than, operating income or operating cash flow as determined in accordance with GAAP. Duke Energys EBIT may not be comparable to a similarly titled
measure of another company because other entities may not calculate EBIT in the same manner.



EBIT by Business Segment (in millions)



|                                                                     |  |                             |      |   |                           |   |      |      |  |   |       |   |  |   |       |  
|-------------------------------------------------------------------- |  | --------------------------- | ---- | - | ------------------------- | - | ---- | ---- |  | - | ----- | - |  | - | ----- | -
|                                                                     |  | Three Months Ended June 30, |      |   | Six Months Ended June 30, |  
|                                                                     |  | 2004                        |      |   | 2003                      |   |      | 2004 |  |   | 2003  |  
|Franchised Electric                                                  |  | $                           | 338  |   |                           | $ | 316  |      |  | $ | 762   |   |  | $ | 770   |  
|Natural Gas Transmission                                             |  |                             | 311  |   |                           |   | 306  |      |  |   | 709   |   |  |   | 729   |  
|Field Services                                                       |  |                             | 94   |   |                           |   | 53   |      |  |   | 186   |   |  |   | 83    |  
|Duke Energy North America                                            |  |                             | (39  | ) |                           |   | 211  |      |  |   | (596  | ) |  |   | 234   |  
|International Energy                                                 |  |                             | 68   |   |                           |   | 91   |      |  |   | 97    |   |  |   | 131   |  
|Crescent                                                             |  |                             | 87   |   |                           |   | 21   |      |  |   | 147   |   |  |   | 21    |  
|                                                                     |  |                             |      |   |                           |   |      |      |  |   |       |   |  |   |       |  
|Total reportable segment EBIT                                        |  |                             | 859  |   |                           |   | 998  |      |  |   | 1,305 |   |  |   | 1,968 |  
|Other                                                                |  |                             | (26  | ) |                           |   | (69  | )    |  |   | (31   | ) |  |   | (117  | )
|                                                                     |  |                             |      |   |                           |   |      |      |  |   |       |   |  |   |       |  
|Total reportable segment and Other EBIT                              |  |                             | 833  |   |                           |   | 929  |      |  |   | 1,274 |   |  |   | 1,851 |  
|Interest expense                                                     |  |                             | (337 | ) |                           |   | (325 | )    |  |   | (693  | ) |  |   | (651  | )
|Minority interest expense and othera                                 |  |                             | 42   |   |                           |   | (8   | )    |  |   | 55    |   |  |   | (17   | )
|                                                                     |  |                             |      |   |                           |   |      |      |  |   |       |   |  |   |       |  
|Consolidated earnings from continuing operations before income taxes |  | $                           | 538  |   |                           | $ | 596  |      |  | $ | 636   |   |  | $ | 1,183 |  
|                                                                     |  |                             |      |   |                           |   |      |      |  |   |       |   |  |   |       |  

---

|a | Includes interest income, foreign currency remeasurement gains and losses, and additional minority interest expense not allocated to the segment results.
|- | ---------------------------------------------------------------------------------------------------------------------------------------------------------



The amounts discussed below include intercompany transactions
that are eliminated in the Consolidated Financial Statements.



43



---

##### Table of Contents

Franchised Electric



|                                    |  |                             |        |      |                           |                    |  |   |      |   |      |   |                     |  |   |        |  |   |     |  
|----------------------------------- |  | --------------------------- | ------ | ---- | ------------------------- | ------------------ |  | - | ---- | - | ---- | - | ------------------- |  | - | ------ |  | - | --- | -
|                                    |  | Three Months Ended June 30, |        |      | Six Months Ended June 30, |                   
|(in millions, except where noted)   |  | 2004                        |        | 2003 |                           | Increase(Decrease) |  |   | 2004 |   | 2003 |   | Increase (Decrease) | 
|Operating revenues                  |  | $                           | 1,228  |      | $                         | 1,110              |  | $ | 118  |   |      | $ | 2,499               |  | $ | 2,361  |  | $ | 138 |  
|Operating expenses                  |  |                             | 896    |      |                           | 809                |  |   | 87   |   |      |   | 1,747               |  |   | 1,622  |  |   | 125 |  
|Gains on sales of other assets, net |  |                             | 3      |      |                           |                   |  |   | 3    |   |      |   | 3                   |  |   | 1      |  |   | 2   |  
|                                    |  |                             |        |      |                           |                    |  |   |      |   |      |   |                     |  |   |        |  |   |     |  
|Operating income                    |  |                             | 335    |      |                           | 301                |  |   | 34   |   |      |   | 755                 |  |   | 740    |  |   | 15  |  
|Other income, net of expenses       |  |                             | 3      |      |                           | 15                 |  |   | (12  | ) |      |   | 7                   |  |   | 30     |  |   | (23 | )
|                                    |  |                             |        |      |                           |                    |  |   |      |   |      |   |                     |  |   |        |  |   |     |  
|EBIT                                |  | $                           | 338    |      | $                         | 316                |  | $ | 22   |   |      | $ | 762                 |  | $ | 770    |  | $ | (8  | )
|                                    |  |                             |        |      |                           |                    |  |   |      |   |      |   |                     |  |   |        |  |   |     |  
|Sales, Gigawatt-hours (GWh)         |  |                             | 20,087 |      |                           | 19,415             |  |   | 672  |   |      |   | 42,050              |  |   | 41,458 |  |   | 592 |  



The following table shows the changes
in GWh sales and average number of customers for Franchised Electric.



|                                    |  |                    |    |  |                  |   
|----------------------------------- |  | ------------------ | -- |  | ---------------- | --
|Increase (decrease) over prior year |  | Three Months Ended |    |  | Six Months Ended |   
|Residential salesa                  |  | 18.6               | %  |  | 9.6              | % 
|General service salesa              |  | 9.1                | %  |  | 5.9              | % 
|Industrial salesa                   |  | 2.2                | %  |  | (0.8             | )%
|Wholesale sales                     |  | (39.4              | )% |  | (17.9            | )%
|Total Franchised Electric salesb    |  | 3.5                | %  |  | 1.4              | % 
|Average number of customers         |  | 1.7                | %  |  | 1.6              | % 

---

|a | Major components of Franchised Electrics retail sales
|- | ------------------------------------------------------

|b | Consists of all components of Franchised Electrics sales, including retail sales, and wholesale sales to incorporated
municipalities and to public and private utilities and power marketers.
|- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Three Months Ended June 30, 2004 as Compared to June 30, 2003



Operating Revenues.The increase was driven primarily by:



| |  | A $66 million increase in GWh sales to retail customers, due to favorable weather during the quarter
| | - | ----------------------------------------------------------------------------------------------------



| |  | A $47 million increase in unbilled fuel revenues, due to increased fuel expense, primarily resulting from increased coal costs, not yet collected in rates
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $22 million increase in collected fuel revenues, driven by increased fuel rates for retail customers due primarily to increased coal costs and increased sales resulting from
favorable weather
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | An $8 million increase due to continued growth in the number of residential and general service customers in Franchised Electrics service territory
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $14 million decrease due to sharing of profits from wholesale power sales with customers in North Carolina in 2004 (see Note 12 to the Consolidated Financial Statements)
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $13 million decrease in wholesale power revenues, due primarily to lower sales volumes resulting from lower generation availability
| | - | -------------------------------------------------------------------------------------------------------------------------------------



| |  | A $9 million decrease in sales to industrial customers, due primarily to the continuing decline in sales to textile customers in North Carolina and South Carolina.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------



44



---

##### Table of Contents

Operating Expenses.The increase was driven primarily by:



| |  | Increased fuel expenses of $66 million, due primarily to increased coal costs and increased sales to retail customers
| | - | ---------------------------------------------------------------------------------------------------------------------



| |  | Increased donations of $13 million, due to sharing of profits from wholesale power sales with charitable, educational and economic development programs in North Carolina and South
Carolina (see Note 12 to the Consolidated Financial Statements)
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Increased fossil expenses of $14 million, driven by increased fossil outage costs during the period.
| | - | ----------------------------------------------------------------------------------------------------



Other Income, net of expenses.The decrease in other income was driven primarily by a decrease in the allowance for funds used during
construction, due primarily to large construction projects that were completed in 2003, and a decrease in the return on deferred costs related to the purchase of capacity from the joint owners of the Catawba Nuclear Station.



EBIT. The increase in EBIT resulted primarily from increased sales to retail customers
due to favorable weather, and continued growth in the number of residential and general service customers. These changes were partially offset by the sharing of profits from wholesale power sales, lower sales to wholesale customers and increased
expenses related to fossil outages.



Six Months Ended June 30, 2004 as
Compared to June 30, 2003



Operating Revenues.The increase was
driven primarily by:



| |  | A $72 million increase in GWh sales to retail customers, due to favorable weather during the period
| | - | ---------------------------------------------------------------------------------------------------



| |  | A $49 million increase in unbilled fuel revenues, due to increased fuel expense, primarily resulting from increased coal costs, not yet collected in rates
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $48 million increase in collected fuel revenues, driven by increased fuel rates for retail customers, due primarily to increased coal costs, and increased sales resulting from
favorable weather
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $16 million increase due to continued growth in the number of residential and general service customers in Franchised Electrics service territory
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $31 million decrease in wholesale power revenues, due primarily to increased fuel costs and lower sales volumes resulting from lower generation availability
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $17 million decrease in sales to industrial customers, due primarily to the continuing decline in sales to textile customers in North Carolina and South Carolina
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $14 million decrease due to sharing of profits from wholesale power sales with customers in North Carolina in 2004 (see Note 12 to the Consolidated Financial Statements).
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Operating Expenses.The increase was driven primarily by:



| |  | Increased fuel expenses of $98 million, due primarily to increased coal costs and increased sales to retail customers
| | - | ---------------------------------------------------------------------------------------------------------------------



| |  | Increased nuclear and fossil outage costs of $22 million, driven by increased outage days during the period
| | - | -----------------------------------------------------------------------------------------------------------



| |  | Increased donations of $13 million, due to sharing of profits from wholesale power sales with charitable, educational and economic development programs in North Carolina and South
Carolina (see Note 12 to the Consolidated Financial Statements)
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Decreased storm costs of $16 million.
| | - | -------------------------------------



Other Income, net of expenses.The decrease in other income was driven primarily by:



| |  | A $14 million decrease in the allowance for funds used during construction, due primarily to large construction projects that were completed in 2003
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $9 million decrease in the return on deferred costs related to the purchase of capacity from the joint owners of the Catawba Nuclear Station.
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------



45



---

##### Table of Contents

EBIT. The decrease in EBIT resulted primarily from lower sales to wholesale customers, sharing of profits from
wholesale power sales, increased expenses related to nuclear and fossil outages, and lower sales to industrial customers. These changes were partially offset by increased sales to retail customers due to favorable weather, continued growth in the
number of residential and general service customers, and lower storm costs.



Natural Gas Transmission



|                                    |  |                             |     |      |                           |                    |  |   |      |   |      |   |                     |  |   |       |  |   |     |  
|----------------------------------- |  | --------------------------- | --- | ---- | ------------------------- | ------------------ |  | - | ---- | - | ---- | - | ------------------- |  | - | ----- |  | - | --- | -
|                                    |  | Three Months Ended June 30, |     |      | Six Months Ended June 30, |                   
|(in millions, except where noted)   |  | 2004                        |     | 2003 |                           | Increase(Decrease) |  |   | 2004 |   | 2003 |   | Increase (Decrease) | 
|Operating revenues                  |  | $                           | 688 |      | $                         | 692                |  | $ | (4   | ) |      | $ | 1,726               |  | $ | 1,660 |  | $ | 66  |  
|Operating expenses                  |  |                             | 397 |      |                           | 421                |  |   | (24  | ) |      |   | 1,035               |  |   | 988   |  |   | 47  |  
|Gains on sales of other assets, net |  |                             | 9   |      |                           |                   |  |   | 9    |   |      |   | 9                   |  |   | 1     |  |   | 8   |  
|                                    |  |                             |     |      |                           |                    |  |   |      |   |      |   |                     |  |   |       |  |   |     |  
|Operating income                    |  |                             | 300 |      |                           | 271                |  |   | 29   |   |      |   | 700                 |  |   | 673   |  |   | 27  |  
|Other income, net of expenses       |  |                             | 13  |      |                           | 45                 |  |   | (32  | ) |      |   | 19                  |  |   | 79    |  |   | (60 | )
|Minority interest expense           |  |                             | 2   |      |                           | 10                 |  |   | (8   | ) |      |   | 10                  |  |   | 23    |  |   | (13 | )
|                                    |  |                             |     |      |                           |                    |  |   |      |   |      |   |                     |  |   |       |  |   |     |  
|EBIT                                |  | $                           | 311 |      | $                         | 306                |  | $ | 5    |   |      | $ | 709                 |  | $ | 729   |  | $ | (20 | )
|                                    |  |                             |     |      |                           |                    |  |   |      |   |      |   |                     |  |   |       |  |   |     |  
|Proportional throughput, TBtua      |  |                             | 726 |      |                           | 742                |  |   | (16  | ) |      |   | 1,815               |  |   | 1,824 |  |   | (9  | )

---

|a | Trillion British thermal units. Revenues are not significantly impacted by pipeline throughput fluctuations, since revenues are primarily composed of demand charges.
|- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------



Three Months Ended June 30, 2004 as Compared to June 30, 2003



Operating Revenues.The decrease was driven primarily by:



| |  | A $22 million decrease as a result of the sale of Pacific Northern Gas Limited (PNG) in December 2003
| | - | -----------------------------------------------------------------------------------------------------



| |  | A $20 million decrease in gas distribution revenues, due primarily to reduced volumes
| | - | -------------------------------------------------------------------------------------



| |  | A $13 million increase due to foreign exchange rates favorably impacting revenues from the Canadian operations as a result of the strengthening Canadian dollar (partially offset by
currency impacts to expenses)
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $10 million increase due to improved operational results
| | - | ----------------------------------------------------------



| |  | A $10 million increase from completed and operational business expansion projects in the United States.
| | - | -------------------------------------------------------------------------------------------------------



Operating Expenses. The decrease was driven primarily by:



| |  | A $20 million decrease as a result of operations sold in 2003
| | - | -------------------------------------------------------------



| |  | An $18 million decrease in gas purchases for distribution, due primarily to reduced volumes
| | - | -------------------------------------------------------------------------------------------



| |  | A $17 million decrease related to the 2004 resolution of ad valorem tax adjustments in various states, partly offset by the resolution of contingency items of $5 million in the
second quarter of 2003
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $10 million increase caused by foreign exchange impacts.
| | - | ----------------------------------------------------------



Other Income, net of expenses.The decrease was driven primarily by gains of $31 million on the sales of Natural Gas Transmissions interests in Alliance
Pipeline and the associated Aux Sable liquids plant in April 2003.



EBIT. EBIT increased primarily as a result of contributions from improved operational results, U.S. business expansions, and foreign exchange EBIT impacts from the strengthening Canadian currency, partially offset by gains from sales
of equity investments (included in other income) recorded in the prior year second quarter and forgone earnings from various equity investments sold during 2003.



46



---

##### Table of Contents

Six Months Ended June 30, 2004 as Compared to June 30, 2003



Operating Revenues.The increase was driven primarily by:



| |  | A $104 million increase due to foreign exchange rates favorably impacting revenues from the Canadian operations as a result of the strengthening Canadian dollar (partially offset by
currency impacts to expenses)
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $27 million increase due to improved operational results
| | - | ----------------------------------------------------------



| |  | A $21 million increase from completed and operational business expansion projects in the United States
| | - | ------------------------------------------------------------------------------------------------------



| |  | A $53 million decrease as a result of the sale of Empire State Pipeline in February 2003 and of PNG in December 2003
| | - | --------------------------------------------------------------------------------------------------------------------



| |  | A $40 million decrease in gas distribution revenues, resulting from lower volumes partly offset by higher commodity costs that are passed through to customers without mark-up.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Operating Expenses. The increase was driven primarily by:



| |  | A $75 million increase caused by foreign exchange impacts
| | - | ---------------------------------------------------------



| |  | An $8 million increase associated with the business expansion projects placed in service
| | - | ----------------------------------------------------------------------------------------



| |  | Cost increases of $18 million, including depreciation and processing plant maintenance activity in Canada.
| | - | ----------------------------------------------------------------------------------------------------------



| |  | A $30 million decrease in gas purchases for distribution, due primarily to reduced volumes partly offset by higher commodity costs
| | - | ----------------------------------------------------------------------------------------------------------------------------------



| |  | A $44 million decrease as a result of operations sold in 2003
| | - | -------------------------------------------------------------



| |  | A $17 million decrease related to the 2004 resolution of ad valorem tax adjustments in various states, offset by the resolution of various contingencies of $25 million in the 2003
period.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Other Income, net of expenses.The decrease was
driven primarily by:



| |  | A $15 million decrease in equity earnings as a result of investments sold in 2003
| | - | ---------------------------------------------------------------------------------



| |  | A $47 million decrease as a result of prior year gains on sales, primarily the gain on the sale of Natural Gas Transmissions interests in Northern Border Partners L.P. in
January 2003 and in Alliance Pipeline and the Aux Sable liquids plant in April 2003.
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Minority Interest Expenses.The decrease was driven primarily by the sale of PNG in 2003.



EBIT. EBIT decreased primarily as a result of gains from sales of equity investments (included in other income) recorded in the prior year and forgone earnings
from various equity investments sold during 2003. Those decreases were partially offset by contributions from improved operational results, U.S. business expansions, and foreign exchange EBIT impacts from the strengthening Canadian currency.



47



---

##### Table of Contents

Field Services



|                                                        |  |                             |       |      |                           |                    |  |   |      |   |      |   |                     |  |   |       |  |   |       |  
|------------------------------------------------------- |  | --------------------------- | ----- | ---- | ------------------------- | ------------------ |  | - | ---- | - | ---- | - | ------------------- |  | - | ----- |  | - | ----- | -
|                                                        |  | Three Months Ended June 30, |       |      | Six Months Ended June 30, |                   
|(in millions, except where noted)                       |  | 2004                        |       | 2003 |                           | Increase(Decrease) |  |   | 2004 |   | 2003 |   | Increase (Decrease) | 
|Operating revenues                                      |  | $                           | 2,356 |      | $                         | 2,048              |  | $ | 308  |   |      | $ | 4,731               |  | $ | 4,598 |  | $ | 133   |  
|Operating expenses                                      |  |                             | 2,225 |      |                           | 1,991              |  |   | 234  |   |      |   | 4,474               |  |   | 4,500 |  |   | (26   | )
|                                                        |  |                             |       |      |                           |                    |  |   |      |   |      |   |                     |  |   |       |  |   |       |  
|Operating income                                        |  |                             | 131   |      |                           | 57                 |  |   | 74   |   |      |   | 257                 |  |   | 98    |  |   | 159   |  
|Other income, net of expenses                           |  |                             | 15    |      |                           | 24                 |  |   | (9   | ) |      |   | 33                  |  |   | 39    |  |   | (6    | )
|Minority interest expense                               |  |                             | 52    |      |                           | 28                 |  |   | 24   |   |      |   | 104                 |  |   | 54    |  |   | 50    |  
|                                                        |  |                             |       |      |                           |                    |  |   |      |   |      |   |                     |  |   |       |  |   |       |  
|EBIT                                                    |  | $                           | 94    |      | $                         | 53                 |  | $ | 41   |   |      | $ | 186                 |  | $ | 83    |  | $ | 103   |  
|                                                        |  |                             |       |      |                           |                    |  |   |      |   |      |   |                     |  |   |       |  |   |       |  
|Natural gas gathered and processed/transported, TBtu/da |  |                             | 7.5   |      |                           | 7.6                |  |   | (0.1 | ) |      |   | 7.4                 |  |   | 7.6   |  |   | (0.2  | )
|NGL production, MBbl/db                                 |  |                             | 371   |      |                           | 352                |  |   | 19   |   |      |   | 364                 |  |   | 360   |  |   | 4     |  
|Average natural gas price per MMBtuc, d, e              |  | $                           | 5.99  |      | $                         | 5.41               |  | $ | 0.58 |   |      | $ | 5.84                |  | $ | 6.00  |  | $ | (0.16 | )
|Average NGL price per gallond, e                        |  | $                           | 0.61  |      | $                         | 0.49               |  | $ | 0.12 |   |      | $ | 0.60                |  | $ | 0.54  |  | $ | 0.06  |  

---

|a | Trillion British thermal units per day
|- | --------------------------------------

|b | Thousand barrels per day
|- | ------------------------

|c | Million British thermal units
|- | -----------------------------

|d | Index-based market price
|- | ------------------------

|e | Does not reflect results of commodity hedges.
|- | ---------------------------------------------



Three Months Ended June 30, 2004 as Compared to June 30, 2003



Operating Revenues.The increase was driven primarily by:



| |  | A $175 million increase due to higher average NGL prices
| | - | --------------------------------------------------------



| |  | A $125 million increase due to higher average natural gas prices
| | - | ----------------------------------------------------------------



| |  | A $35 million increase related to the acquisition of gathering, processing and transmission assets in southeast New Mexico from ConocoPhillips during the three months ended June 30,
2004
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $30 million decrease primarily related to lower wholesale propane marketing activity partially offset by higher NGL sales volumes
| | - | -----------------------------------------------------------------------------------------------------------------------------------



| |  | A $5 million increase from higher processed volumes resulting from favorable processing economics. Overall, throughput decreased due primarily to slightly lower gathering and
transportation volumes.
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $5 million decrease related to cash flow hedging, which reduced revenues by approximately $50 million for the three months ended June 30, 2004 and by $45 million for the three
months ended June 30, 2003.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Operating Expenses.The
increase was driven primarily by:



| |  | A $240 million increase due to higher average costs of raw natural gas supply
| | - | -----------------------------------------------------------------------------



| |  | A $25 million decrease from lower processed raw natural gas supply volume and lower wholesale propane marketing activity
| | - | ------------------------------------------------------------------------------------------------------------------------



| |  | A $30 million increase related to the acquisition of gathering, processing and transmission assets in southeast New Mexico from ConocoPhillips during the three months ended June
30,2004
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $5 million decrease in operating, and general and administrative expenses, due to lower repairs, maintenance, environmental and labor and benefits.
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------



Minority Interest Expense.Minority interest expense increased due to increased
earnings from DEFS, Duke Energys joint venture with ConocoPhillips. The increase was not proportionate to the increase in Field Services earnings, as the Field Services segment includes the results of incremental hedging activities
contracted at the Duke Energy corporate level that are not included in DEFS results.



48



---

##### Table of Contents

EBIT. The increase in EBIT resulted primarily from the favorable effects of commodity prices. The full impact from
the effects of commodity prices were not realized as some of DEFS sales volumes were previously hedged at prices different than actual market prices.



Six Months Ended June 30, 2004 as Compared to June 30, 2003



Operating Revenues.The increase was driven primarily by:



| |  | A $190 million increase due to higher average NGL prices
| | - | --------------------------------------------------------



| |  | A $120 million decrease from lower throughput related to reduced raw natural gas supply volume, due to reservoir decline exceeding supply from new drilling activity and increased
plant downtime due to maintenance
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $60 million decrease due to lower average natural gas prices
| | - | --------------------------------------------------------------



| |  | A $35 million increase related to the acquisition of gathering processing and transmission assets in southeast New Mexico from ConocoPhillips during the six months ended June 30,
2004
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $35 million increase from trading and marketing net margin, due primarily to natural gas asset based trading and marketing
| | - | ----------------------------------------------------------------------------------------------------------------------------



| |  | A $25 million increase related to cash flow hedging, which reduced revenues by approximately $95 million for the six months ended June 30, 2004 and by $120 million for the six
months ended June 30, 2003
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $20 million increase related to higher NGL sales volumes.
| | - | -----------------------------------------------------------



Operating Expenses.The decrease was driven primarily by:



| |  | A $90 million decrease from lower processed raw natural gas supply volume
| | - | -------------------------------------------------------------------------



| |  | A $55 million increase due to higher average costs of raw natural gas supply which is primarily due to an increase in average NGL prices partially offset by a decrease in average
natural gas prices
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $30 million increase related to the acquisition of gathering, processing and transmission assets in southeast New Mexico from ConocoPhillips during the six months ended June 30,
2004
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $15 million decrease in operating, and general and administrative expenses, due to lower repairs, maintenance, environmental and labor and benefits expenses.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------



Minority Interest Expense.Minority interest expense
increased due to increased earnings from DEFS. The increase was not proportionate to the increase in Field Services earnings, as the Field Services segment includes the results of incremental hedging activities contracted at the Duke Energy
corporate level that are not included in DEFS results.



EBIT. The
increase in EBIT primarily resulted from the favorable effects of commodity prices and improved results from trading and marketing activities. The full impact from the effects of commodity prices were not realized as some of DEFS sales volumes
were previously hedged at prices different than actual market prices.



49



---

##### Table of Contents

Duke Energy North America



|                                            |  |                             |       |   |                           |   |       |                    |  |   |       |   |  |      |        |   |                     |   |        |   |  |   |        |  
|------------------------------------------- |  | --------------------------- | ----- | - | ------------------------- | - | ----- | ------------------ |  | - | ----- | - |  | ---- | ------ | - | ------------------- | - | ------ | - |  | - | ------ | -
|                                            |  | Three Months Ended June 30, |       |   | Six Months Ended June 30, |  
|(in millions, except where noted)           |  | 2004                        |       |   | 2003                      |   |       | Increase(Decrease) |  |   | 2004  |   |  | 2003 |        |   | Increase (Decrease) |  
|Operating revenues                          |  | $                           | 672   |   |                           | $ | 962   |                    |  | $ | (290  | ) |  | $    | 1,328  |   |                     | $ | 2,358  |   |  | $ | (1,030 | )
|Operating expenses                          |  |                             | 705   |   |                           |   | 945   |                    |  |   | (240  | ) |  |      | 1,576  |   |                     |   | 2,327  |   |  |   | (751   | )
|Losses on sales of other assets, net        |  |                             | (16   | ) |                           |   |      |                    |  |   | (16   | ) |  |      | (368   | ) |                     |   |       |   |  |   | (368   | )
|                                            |  |                             |       |   |                           |   |       |                    |  |   |       |   |  |      |        |   |                     |   |        |   |  |   |        |  
|Operating (loss) income                     |  |                             | (49   | ) |                           |   | 17    |                    |  |   | (66   | ) |  |      | (616   | ) |                     |   | 31     |   |  |   | (647   | )
|Other income, net of expenses               |  |                             | 3     |   |                           |   | 187   |                    |  |   | (184  | ) |  |      | (1     | ) |                     |   | 196    |   |  |   | (197   | )
|Minority interest benefit                   |  |                             | (7    | ) |                           |   | (7    | )                  |  |   |      |   |  |      | (21    | ) |                     |   | (7     | ) |  |   | (14    | )
|                                            |  |                             |       |   |                           |   |       |                    |  |   |       |   |  |      |        |   |                     |   |        |   |  |   |        |  
|EBIT                                        |  | $                           | (39   | ) |                           | $ | 211   |                    |  | $ | (250  | ) |  | $    | (596   | ) |                     | $ | 234    |   |  | $ | (830   | )
|                                            |  |                             |       |   |                           |   |       |                    |  |   |       |   |  |      |        |   |                     |   |        |   |  |   |        |  
|Actual plant production, GWha               |  |                             | 5,895 |   |                           |   | 4,510 |                    |  |   | 1,385 |   |  |      | 11,356 |   |                     |   | 9,620  |   |  |   | 1,736  |  
|Proportional megawatt capacity in operation |  |                             |       |   |                           |   |       |                    |  |   |       |   |  |      | 15,660 |   |                     |   | 15,206 |   |  |   | 454    |  

---

|a | Includes plant production from plants accounted for under the equity method
|- | ---------------------------------------------------------------------------



Three Months Ended June 30, 2004 as Compared to June 30, 2003



Operating Revenues.The decrease was driven primarily by:



| |  | A $359 million decrease from lower natural gas sales volumes, due primarily to the continued wind down of DETMs operations. This decrease was partially offset by approximately
$32 million from higher average natural gas prices realized in the current quarter. The second quarter of 2004 experienced relatively high volatility in gas prices, which has been a market trend since the latter part of 2003.
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | $63 million in lower net trading margins, due primarily to the continued wind down of DETMs operations, including the absence of 2003 positive net trading margins. DENA
recognized approximately $22 million in net mark-to-market gains incurred primarily from undesignated power and gas hedges, which resulted in an offsetting increase of $14 million over prior quarter.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $112 million increase from higher power generation volumes, due primarily to two plants entering into commercial operation late in the second quarter of 2003; overall higher plant
run-times in the western region as a result of higher average spark spreads; and consolidation of a partial interest in one of DENAs Canadian power facilities, which was previously accounted for under the equity method. Offsetting this
increase was an approximate $22 million decrease in revenues from lower average realized power prices, primarily as a result of the recognition of losses related to certain DENA power sales contracts. The unrealized power sales losses will continue
to be recognized as the underlying contracts settle through 2015, and accordingly, will continue to impact DENAs results of operations.
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Operating Expenses. The decrease was driven primarily by:



| |  | A $379 million decrease from lower natural gas purchase volumes, due primarily to the continued wind down of DETMs operations. This decrease was partially offset by
approximately $19 million from higher average natural gas prices realized in the current quarter. The second quarter of 2004 experienced relatively high volatility in gas prices, which has been a market trend since the latter part of 2003.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $113 million ($108 million net of minority interest expense) decrease in operating expenses from a gain related to the settlement of the Enron bankruptcy proceeding in April 2004
(see Note 13 to the Consolidated Financial Statements).
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | $25 million in lower depreciation expense, primarily from the reduction in plant cost basis as a result of plant impairment charges taken in the fourth quarter of 2003, and
discontinuing depreciation related to the southeast region plants which were classified as assets held for sale in March 2004. Offsetting this decrease was $6 million of higher depreciation due to two plants entering
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



50



---

##### Table of Contents

into commercial operation late in the second quarter of 2003 and the 2004 consolidation of a partial
interest in one of DENAs Canadian power facilities, which was previously accounted for under the equity method.



| |  | $17 million in lower general and administrative expenses, primarily from the impact of workforce reductions and associated office costs, travel and other benefits, reduced
consulting costs and lower bad debt expense.
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | $139 million of higher plant fuel costs, due to overall higher average realized natural gas prices in the current quarter, due primarily to lower value recognized from financial gas
hedges. The unrealized gains from the financial gas hedges will continue to be recognized as the underlying contracts settle through 2017, and accordingly, will continue to impact DENAs results of operations. Additionally, there was an
approximate $15 million increase in plant fuel costs due primarily to two plants entering into commercial operation late in the second quarter of 2003; overall higher plant run-times in the Western region as a result of higher average spark spreads;
and the consolidation of a partial interest in one of DENAs Canadian power facilities beginning in 2004, which was previously accounted for under the equity method.
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $105 million increase in operating expenses from a charge related to the California and western U.S. energy markets settlement in June 2004 (see Note 13 to the Consolidated
Financial Statements).
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | An $11 million increase in operations and maintenance expense, due primarily to two plants entering into commercial operation late in the second quarter of 2003 and the 2004
consolidation of a partial interest in one of DENAs Canadian power facilities, which was previously accounted for under the equity method.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Losses on Sales of Other Assets, net. Losses in 2004 were $16 million ($10 million net of minority interest expense) due to the liquidation of contractual
positions in connection with the continued wind down of DETMs operations.



Other Income, net of expenses. The decrease in other income, net of expenses was due primarily to a $175 million pre-tax gain in 2003 from the sale of DENAs 50% interest in Duke/UAE Ref-Fuel.



EBIT. The decrease in EBIT was due primarily to the $175 million gain in 2003 from the
sale of DENAs 50% interest in Duke/UAE Ref-Fuel and an $80 million decrease in total gross margin from lower net sales, lower values realized from hedge positions, and lower mark-to-market earnings as outlined above.



Six Months Ended June 30, 2004 as Compared to June 30, 2003



Operating Revenues.The decrease was driven primarily by:



| |  | A $752 million decrease from lower natural gas sales volumes, due primarily to the continued wind down of DETMs operations. Overall higher average year-to-date gas prices in
2003 versus 2004 contributed another approximate $157 million decrease in natural gas sales realized.
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | $115 million in lower net trading margins, due to the continued wind down of DETMs operations, including the absence of 2003 positive net trading margins and $56 million in
net mark-to-market losses incurred from undesignated power and gas hedge positions.
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $191 million increase from higher power generation volumes, due primarily to two plants entering into commercial operation late in the second quarter of 2003; overall higher plant
run-times in the Western region as a result of higher average spark spreads; and the 2004 consolidation of a partial interest in one of DENAs Canadian power facilities, which was previously accounted for under the equity method. Offsetting
this increase was an approximate $142 million decrease in revenues from lower average realized power prices, primarily as a result of the recognition of losses related to certain DENA power sales contracts. The unrealized power sales losses will
continue to be recognized as the underlying contracts settle through 2015, and accordingly, will continue to impact DENAs results of operations.
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



51



---

##### Table of Contents

Operating Expenses. The decrease was driven primarily by:



| |  | A $768 million decrease from lower natural gas purchase volumes, due primarily to the continued wind down of DETMs operations. Overall higher average year-to-date gas prices
in 2003 versus 2004 contributed another approximate $157 million decrease in natural gas purchase costs.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $113 million ($108 million net of minority interest expense) decrease in operating expenses from a gain related to the settlement of the Enron bankruptcy proceedings in April 2004
(see Note 13 to the Consolidated Financial Statements).
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | $41 million of lower depreciation expense, primarily from the reduction in plant cost basis as a result of plant impairment charges taken in the fourth quarter of 2003 and
discontinuing depreciation related to the southeast region plants which were classified as assets held for sale in March 2004. Offsetting this decrease was $16 million of higher depreciation due to two plants entering into commercial
operation late in the second quarter of 2003 and the 2004 consolidation of a partial interest in one of DENAs Canadian power facilities, which was previously accounted for under the equity method.
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | $21 million of lower general and administrative expenses, primarily from the impact of workforce reductions and associated office costs, travel and other benefits, reduced
consulting costs and lower bad debt expense.
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | $143 million of higher plant fuel costs due to overall higher average realized natural gas prices in the current year, due primarily to lower value recognized from financial gas
hedges. The unrealized gains from the financial gas hedges will continue to be recognized as the underlying contracts settle through 2017, and accordingly, will continue to impact DENAs results of operations. Additionally, there was an
approximate $60 million increase in plant fuel costs due to two plants entering into commercial operation late in the second quarter of 2003; overall higher plant run-times in the Western region as a result of higher average spark spreads; and the
2004 consolidation of a partial interest in one of DENAs Canadian power facilities, which was previously accounted for under the equity method.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $105 million increase in operating expenses from a charge related to the California and western U.S. energy markets settlement in June 2004 (see Note 13 to the Consolidated
Financial Statements).
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $23 million increase in operations and maintenance expense, due primarily to two plants entering into commercial operation late in the second quarter of 2003 and the 2004
consolidation of a partial interest in one of DENAs Canadian power facilities, which was previously accounted for under the equity method.
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Losses on Sales of Other Assets, net. Losses on sales of other assets for the six months ended June 30, 2004 were due primarily to an approximate $360 million
pre-tax loss associated with the announced sale of DENAs southeastern plants. (See Note 9 to the Consolidated Financial Statements.)



Other Income, net of expenses. The decrease in other income, net of expenses was due primarily to the $175 million pre-tax gain in 2003 from the sale of
DENAs 50% interest in Duke/UAE Ref-Fuel and current year foreign currency remeasurement losses associated with DENAs Canadian business activity.



Minority Interest Benefit.Minority interest benefit increased due primarily to increased DETM losses in 2004 from the continued wind down of its operations.



EBIT. The decrease in EBIT was due primarily to the $360 million
pre-tax loss on the sale of the southeast plants, a $175 million pre-tax gain in 2003 from the announced sale of DENAs 50% interest in Duke/UAE Ref-Fuel and a $309 million decrease in total gross margin from lower net sales, lower values
realized from hedge positions, and lower mark-to-market earnings as outlined above.



52



---

##### Table of Contents

International Energy



|                                            |  |                             |       |      |                           |                     |  |   |      |   |      |   |                     |  |   |       |  |   |     |  
|------------------------------------------- |  | --------------------------- | ----- | ---- | ------------------------- | ------------------- |  | - | ---- | - | ---- | - | ------------------- |  | - | ----- |  | - | --- | -
|                                            |  | Three Months Ended June 30, |       |      | Six Months Ended June 30, |                    
|(in millions, except where noted)           |  | 2004                        |       | 2003 |                           | Increase (Decrease) |  |   | 2004 |   | 2003 |   | Increase (Decrease) | 
|Operating revenues                          |  | $                           | 147   |      | $                         | 169                 |  | $ | (22  | ) |      | $ | 301                 |  | $ | 341   |  | $ | (40 | )
|Operating expenses                          |  |                             | 98    |      |                           | 90                  |  |   | 8    |   |      |   | 229                 |  |   | 225   |  |   | 4   |  
|Gains on sales of other assets, net         |  |                             |      |      |                           | 1                   |  |   | (1   | ) |      |   |                    |  |   | 1     |  |   | (1  | )
|                                            |  |                             |       |      |                           |                     |  |   |      |   |      |   |                     |  |   |       |  |   |     |  
|Operating income                            |  |                             | 49    |      |                           | 80                  |  |   | (31  | ) |      |   | 72                  |  |   | 117   |  |   | (45 | )
|Other income, net of expenses               |  |                             | 22    |      |                           | 15                  |  |   | 7    |   |      |   | 31                  |  |   | 22    |  |   | 9   |  
|Minority interest expense                   |  |                             | 3     |      |                           | 4                   |  |   | (1   | ) |      |   | 6                   |  |   | 8     |  |   | (2  | )
|                                            |  |                             |       |      |                           |                     |  |   |      |   |      |   |                     |  |   |       |  |   |     |  
|EBIT                                        |  | $                           | 68    |      | $                         | 91                  |  | $ | (23  | ) |      | $ | 97                  |  | $ | 131   |  | $ | (34 | )
|                                            |  |                             |       |      |                           |                     |  |   |      |   |      |   |                     |  |   |       |  |   |     |  
|Sales, GWh                                  |  |                             | 4,248 |      |                           | 4,446               |  |   | (198 | ) |      |   | 8,811               |  |   | 8,416 |  |   | 395 |  
|Proportional megawatt capacity in operation |  |                             |       |      |                           |                     |  |   |      |   |      |   | 4,130               |  |   | 4,013 |  |   | 117 |  



Three Months Ended June 30, 2004 as
Compared to June 30, 2003



Operating Revenues.The decrease was
driven primarily by:



| |  | A $13 million decrease in revenues in Guatemala and El Salvador, due to unfavorable market conditions
| | - | -----------------------------------------------------------------------------------------------------



| |  | An $11 million decrease due to adjustments in the second quarter of 2003 as a result of a regulatory audit in Brazil
| | - | --------------------------------------------------------------------------------------------------------------------



Operating Expenses.The increase was driven primarily by:



| |  | An $18 million increase due to a reserve reversal in 2003 related to the early termination of a natural gas sales contract from the liquefied natural gas business
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | An $8 million increase due to adjustments in the second quarter of 2003 as a result of a regulatory audit in Brazil
| | - | -------------------------------------------------------------------------------------------------------------------



| |  | A $12 million decrease in spot market purchases in Guatemala and El Salvador, due to unfavorable market conditions
| | - | ------------------------------------------------------------------------------------------------------------------



| |  | A $10 million decrease due to a change in the method of revenue recognition in Peru to reflect a netting of volumes transferred to/from the electricity grid in 2003, which is offset
in operating revenues
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $6 million decrease due to a reduction in bad debt expense.
| | - | -------------------------------------------------------------



EBIT. The decrease in EBIT was due primarily to adjustments of $19 million in the second quarter of 2003 as a result of a regulatory audit in Brazil and an $18
million reserve reversal in 2003 related to the early termination of a natural gas sales contract from the liquefied natural gas business.



53



---

##### Table of Contents

Six Months Ended June 30, 2004 as Compared to June 30, 2003



Operating Revenues.The decrease was driven primarily by:



| |  | A $33 million decrease in natural gas sales, due to the termination of a natural gas sales contract from the liquefied natural gas business
| | - | -------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $23 million decrease in revenues in Guatemala and El Salvador, due to unfavorable market conditions
| | - | -----------------------------------------------------------------------------------------------------



| |  | An $11 million decrease due to adjustments in the second quarter of 2003 as a result of a regulatory audit in Brazil
| | - | --------------------------------------------------------------------------------------------------------------------



| |  | A $14 million increase which is equally attributed to higher sales prices and volumes realized from the initial contracts in Brazil
| | - | -----------------------------------------------------------------------------------------------------------------------------------



| |  | A $12 million increase due to the commencement of operations at Planta Arizona in Guatemala.
| | - | --------------------------------------------------------------------------------------------



Operating Expenses.The increase was driven primarily by:



| |  | An $18 million increase due to a reserve reversal in 2003 related to the early termination of a natural gas sales contract from the liquefied natural gas business
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $13 million charge associated with the planned disposition of the ownership share in the Cantarell nitrogen facility in Mexico
| | - | --------------------------------------------------------------------------------------------------------------------------------



| |  | A $13 million increase due partially to the commencement of operations at Planta Arizona in Guatemala, and partially to increased energy purchases and transmission fees in Brazil
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | An $11 million increase in administrative and general expenses
| | - | --------------------------------------------------------------



| |  | An $8 million increase due to adjustments in the second quarter of 2003 as a result of a regulatory audit in Brazil
| | - | -------------------------------------------------------------------------------------------------------------------



| |  | A $34 million decrease in natural gas sales purchases due to the termination of a natural gas sales contract from the liquefied natural gas business
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $21 million decrease in spot market purchases in Guatemala and El Salvador, due to unfavorable market conditions.
| | - | -------------------------------------------------------------------------------------------------------------------



EBIT. The decrease in EBIT was due primarily to adjustments of $19 million as a result
of the regulatory audit in Brazil in 2003, a $17 million decrease due to the termination of a natural gas sales contract from the liquefied natural gas business, a $13 million charge associated with the planned disposition of the ownership share in
the Cantarell facility, an $11 million increase in administrative and general expenses, an $11 million increase included in other income due to a 2003 adjustment related to revenue recognition for the Cantarell equity investment, and a $10 million
increase due to Planta Arizona operations in Guatemala and favorable prices in Peru.



54



---

##### Table of Contents

Crescent



|                                                                         |  |                             |     |                           |   |                    |  |      |    |      |   |                     |  |   |    |  |   |    
|------------------------------------------------------------------------ |  | --------------------------- | --- | ------------------------- | - | ------------------ |  | ---- | -- | ---- | - | ------------------- |  | - | -- |  | - | ---
|                                                                         |  | Three Months Ended June 30, |     | Six Months Ended June 30,
|(in millions)                                                            |  | 2004                        |     | 2003                      |   | Increase(Decrease) |  | 2004 |    | 2003 |   | Increase (Decrease)
|Operating revenues                                                       |  | $                           | 101 |                           | $ | 76                 |  | $    | 25 |      | $ | 140                 |  | $ | 97 |  | $ | 43 
|Operating expenses                                                       |  |                             | 75  |                           |   | 63                 |  |      | 12 |      |   | 112                 |  |   | 86 |  |   | 26 
|Gains on sales of investments in commercial and multi-family real estate |  |                             | 62  |                           |   | 9                  |  |      | 53 |      |   | 121                 |  |   | 11 |  |   | 110
|                                                                         |  |                             |     |                           |   |                    |  |      |    |      |   |                     |  |   |    |  |   |    
|Operating income                                                         |  |                             | 88  |                           |   | 22                 |  |      | 66 |      |   | 149                 |  |   | 22 |  |   | 127
|Minority interest expense                                                |  |                             | 1   |                           |   | 1                  |  |      |   |      |   | 2                   |  |   | 1  |  |   | 1  
|                                                                         |  |                             |     |                           |   |                    |  |      |    |      |   |                     |  |   |    |  |   |    
|EBIT                                                                     |  | $                           | 87  |                           | $ | 21                 |  | $    | 66 |      | $ | 147                 |  | $ | 21 |  | $ | 126



Three Months Ended June 30, 2004 as
Compared to June 30, 2003



Operating Revenues. The increase was
driven primarily by a $27 million increase in residential developed lot sales, due to increased sales at the Palmetto Bluff project in Bluffton, South Carolina and the LandMar division in northeastern Florida, offset by decreased sales at the Twin
Creeks project near Austin, Texas as a result of a large bulk sale of lots in the second quarter of 2003.



Operating Expenses.The increase was driven primarily by a $20 million increase in the cost of residential developed lot sales, due to increased sales at the projects noted above, offset by a $10 million
decrease due to the contribution of a conservation easement and related write-off of land basis in April 2003.



Gains on Sales of Investments in Commercial and Multi-Family Real Estate.The increase was driven primarily by a $49 million increase in real estate land sales due primarily to the sale of the Alexandria land
tract in the Washington, D.C. area in June 2004.



EBIT. As discussed
above, the increase in EBIT was driven primarily by the sale of the Alexandria land tract in the Washington, D.C. area and an increase in residential developed lot sales.



Six Months Ended June 30, 2004 as Compared to June 30, 2003



Operating Revenues. The increase was driven primarily by a $45 million increase in residential developed lot sales, due to increased
sales at the Palmetto Bluff project in Bluffton, South Carolina, the LandMar division in northeastern Florida and the Lake Keowee projects in northwestern South Carolina, offset by decreased developed lot sales at the Twin Creeks project near
Austin, Texas as a result of the large bulk sale of lots in the second quarter of 2003.



Operating Expenses.The increase was driven primarily by a $31 million increase in the cost of residential developed lot sales, due to increased developed lot sales at the projects noted above.



Gains on Sales of Investments in Commercial and Multi-Family Real Estate. The increase was
driven primarily by:



| |  | A $20 million increase in commercial project sales, due to the sale of a commercial project in the Washington, D.C. area in March 2004 compared to no commercial project sales in the
first six months of 2003
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $49 million increase in real estate land sales due primarily to the sale of the Alexandria land tract in the Washington, D.C. area in June 2004
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $42 million increase in land management or legacy land sales, due to several large sales closed in the first quarter of 2004
| | - | --------------------------------------------------------------------------------------------------------------------------------



55



---

##### Table of Contents

EBIT. As discussed above, the increase in EBIT was driven primarily by sales of a commercial project and the
Alexandria land tract in the Washington, D.C. area, an increase in legacy land sales and an increase in residential developed lot sales.



Other



EBIT for Other increased $43 million for the three months ended June 30, 2004, compared to the same period in 2003, due primarily to a $22 million increase in DEMs EBIT. That increase was largely due to a $21
million reduction in operating expenses as a result of a gain related to the settlement of the Enron bankruptcy proceedings in April 2004 (see Note 13 to the Consolidated Financial Statements). Also contributing to the increase were higher D/FD
profits resulting from profit eliminations in Other in the prior year not occurring in 2004 as a result of the wind down of D/FD.



EBIT for Other increased $86 million for the six months ended June 30, 2004, compared to the same period in 2003. The increase was due primarily to a $70 million increase
in DEMs EBIT due to a $13 million gain on the sale of DEMs 15% investment in Caribbean Nitrogen Company (an ammonia plant in Trinidad), a $21 million reduction in operating expenses as a result of a gain related to the settlement of the
Enron bankruptcy proceedings in April 2004, the absence of 2003 losses of $32 million from adverse market movements against certain commodity positions, and lower activity as a result of the decision in 2003 to exit DEMs refined products and
NGL businesses. Also contributing to the increase were higher D/FD profits resulting from profit eliminations in Other in the prior year not occurring in 2004 as a result of the wind down of D/FD.



Other Impacts on Earnings Available for Common Stockholders



For the three months ended June 30, 2004, the increase in interest expense was due primarily
to:



| |  | $12 million of interest expense related to a litigation reserve
| | - | ---------------------------------------------------------------



| |  | An $11 million decrease in capitalized interest
| | - | -----------------------------------------------



| |  | $10 million of expenses related to financial instruments with characteristics of both liabilities and equity whose related distributions are now classified as interest expense
instead of minority interest expense. Those instruments were classified as debt as of July 1, 2003, in accordance with Statement of Financial Accounting Standards (SFAS) No. 150, Accounting for Certain Financial Instruments with
Characteristics of Both Liabilities and Equity.
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $22 million net decrease resulting from net debt reduction, refinancing, swap impacts and interest costs in Brazil.
| | - | ---------------------------------------------------------------------------------------------------------------------



For the six months ended June 30, 2004, the increase in interest expense was due primarily
to:



| |  | $26 million of expenses related to financial instruments with characteristics of both liabilities and equity whose related distributions are now classified as interest expense
instead of minority interest expense
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A $25 million decrease in capitalized interest
| | - | ----------------------------------------------



| |  | $12 million of interest expense related to a litigation reserve
| | - | ---------------------------------------------------------------



| |  | An $11 million charge related to re-marketing costs associated with the Equity Units at Duke Capital LLC (Duke Capital, a wholly owned subsidiary of Duke Energy)
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | An $11 million increase associated with Canadian exchange rates
| | - | ---------------------------------------------------------------



| |  | A $40 million net decrease resulting from net debt reduction, refinancing, swap impacts and interest costs in Brazil.
| | - | ---------------------------------------------------------------------------------------------------------------------



Through June 30, 2003, minority interest expense included expense related to regular
distributions on trust preferred securities of Duke Energy and its subsidiaries. As of July 1, 2003, those distributions were accounted for as interest expense on a prospective basis in accordance with the adoption of SFAS No.150. As a result of
this accounting change, minority interest expense decreased $28 million for the three months and $55 million for the six months ended June 30, 2004.



56



---

##### Table of Contents

Minority interest expense as shown and discussed in the preceding business segment EBIT sections includes only minority
interest expense related to EBIT of Duke Energys joint ventures. It does not include minority interest expense related to interest and taxes of the joint ventures. Total minority interest expense related to the joint ventures (including the
portion related to interest and taxes) increased $19 million for the three months and $34 million for the six months ended June 30, 2004, compared to the same periods in 2003. The changes for both periods were driven by increased earnings at DEFS,
offset by decreased minority interest at Natural Gas Transmission due to the sale of PNG in 2003. For the six-month period, decreased earnings at DETM also partially offset the increased earnings at DEFS.



Income tax expense from continuing operations decreased 32% for the three months and 57% for
the six months ended June 30, 2004, compared to the same periods in 2003. The decrease was due primarily to the release of income tax reserves of approximately $52 million, resulting from the resolution of various outstanding income tax issues in
the second quarter of 2004 and changes in estimates. Also contributing to the tax decreases were decreases in earnings from continuing operations before income taxes of 10% for the three months and 46% for the six months ended June 30, 2004.



Income from discontinued operations for the three months ended June 30, 2004
was flat, compared to the same period in 2003. The increase in income from discontinued operations for the six months ended June 30, 2004 was due primarily to a $268 million after-tax gain in 2004 surrounding the sale of International Energys
Asia-Pacific power generation and natural gas transmission business and its European operations. (See Note 9 to the Consolidated Financial Statements.)



During 2003, Duke Energy recorded a net-of-tax and minority interest cumulative effect adjustment for a change in accounting principles of $162 million, or $0.18 per
basic share, as a reduction in earnings. The change in accounting principles included an after-tax and minority interest charge of $151 million, or $0.17 per basic share, related to the implementation of Emerging Issues Task Force (EITF) Issue No.
02-03, Issues Involved in Accounting for Derivative Contracts Held for Trading Purposes and for Contracts Involved in Energy Trading and Risk Management Activities, and an after-tax charge of $11 million, or $0.01 per basic share,
related to the implementation of SFAS No. 143, Accounting for Asset Retirement Obligations.



LIQUIDITY AND CAPITAL RESOURCES



Operating Cash Flows



Net cash provided by operating
activities increased $518 million for the six months ended June 30, 2004, compared to the same period in 2003, due primarily to higher cash settlements from trading and marketing activities and changes in working capital in the 2004 period. Cash
flow from changes in working capital for the 2004 period was higher than the 2003 period due primarily to the receipt of a $505 million tax refund in 2004, the liquidation of inventory in 2004 at DENA and Natural Gas Transmission, net of higher
receivables balances driven by higher NGL and gas prices at Field Services.



Investing Cash Flows



Net cash used in investing activities
increased $261 million for the six months ended June 30, 2004, compared to the same period in 2003. Of this increase in cash used, $608 million related to decreased net proceeds from the sales of equity investments and other assets due primarily to
sales in the 2003 period of DENAs 50% ownership interest in American Ref Fuel; Natural Gas Transmissions sale of its wholly owned Empire State Pipeline and its investment in the Alliance Pipeline; Field Services sale of assets to
Crosstex & Scissortail; Duke Energys sale of the TEPPCO class B units; DEMs sale of DE Hydrocarbons; and the monetization of various investments at DCP, which were partially offset by the sale of International Energys
Asia-Pacific power generation and natural gas transmission businesses in the 2004 period. The decreased net proceeds from the sales of equity investments and other assets was partially offset by the increase of $256 million in proceeds from the
sales of commercial and multi-family real estate at Crescent, due primarily to sales of the Potomac Yard retail center and the Alexandria land tract in the Washington, D.C. area in the 2004 period.



57



---

##### Table of Contents

For 2004, Duke Energy expects annual capital and investment expenditures to be approximately $2.5 billion, including
approximately $400 million for Crescent to be included in operating cash flows, an increase of approximately $300 million from the $2.2 billion disclosed in Managements Discussion and Analysis of Results of Operations and Financial
Condition, Liquidity and Capital Resources  Known Trends and Uncertainties in Duke Energys Annual Report on form 10-K/A for December 31, 2003. The projected increase is due largely to the approximately $262 million contribution to
Duke Energys external nuclear decommissioning fund in the second quarter of 2004.



Financing Cash Flows and Liquidity



The fixed charges coverage
ratio, calculated using SEC guidelines, was 1.9 times for the six months ended June 30, 2004 and 2.6 times for the six months ended June 30, 2003.



Net cash used in financing activities decreased $614 million for the six months ended June 30, 2004, compared to the same period in 2003. This change was due primarily to
approximately $800 million of higher proceeds from common stock issuances during 2004, driven by the settlement of the forward purchase contract component of Duke Energys Equity Units in 2004. This was partially offset by approximately $125
million of higher redemptions and net paydowns of long-term debt, commercial paper and notes payable during 2004. Total debt reductions of approximately $1.7 billion in 2004 consisted of $800 million in net cash redemptions (primarily $600 million
of trust preferred securities and $200 million of senior debt), approximately $50 million of Australian debt held in trust and fully funded, and approximately $840 million of debt retired (as a non-cash financing activity) as part of the sale of the
Asia-Pacific operations. The $840 million does not include the approximately $50 million of Australian debt which has been placed in trust and fully funded in connection with the closing of the sale transaction and will be repaid in September 2004.
This trust is included in the Consolidated Financial Statements as Duke Energy is the primary beneficiary of the trust and, therefore, is required to consolidate the trust under provisions of FASB Interpretation No. 46, Consolidation of
Variable Interest Entities.



Duke Energys cash requirements for
2004 are expected to be funded by cash from operations, the sale of non-strategic assets, and the settlement of the forward stock purchase component of outstanding Equity Units in November 2004, and are expected to be adequate for funding capital
expenditures, dividend payments and planned debt reductions.



Significant
Financing Activities. For discussion of Duke Energys significant financing activities, see Note 5 to the Consolidated Financial Statements.



Additionally, on June 1, 2004, Westcoast Energy, Inc. redeemed all remaining outstanding Cumulative Redeemable First Preferred Shares, Series 6. The Series 6 Shares were
redeemed for 25.00 per share in Canadian dollars plus all accrued and unpaid dividends to the date of redemption for a total redemption amount of approximately 104 million Canadian dollars.



Available Credit Facilities and Restrictive Debt Covenants.Duke Energys credit
agreements contain various financial and other covenants. Failure to meet those covenants beyond applicable grace periods could result in accelerated due dates and/or termination of the agreements. As of June 30, 2004, Duke Energy was in compliance
with those covenants. In addition, some credit agreements may allow for acceleration of payments or termination of the agreements due to nonpayment, or to the acceleration of other significant indebtedness of the borrower or some of its
subsidiaries. None of the credit agreements contain material adverse change clauses or any covenants based on credit ratings.



Credit Ratings. The credit ratings of Duke Energy, Duke Capital and its subsidiaries have not changed since March 1, 2004 as disclosed in Managements
Discussion and Analysis of Results of Operations and



58



---

##### Table of Contents

Financial Condition  Liquidity and Capital Resources in Duke Energys Annual Report on Form 10-K/A for December 31, 2003. The outlook for
DETM was changed from Negative Outlook to Stable on July 9, 2004. The following table summarizes the August 1, 2004 credit ratings from the agencies retained by Duke Energy to rate its securities, its principal funding subsidiaries and its trading
and marketing subsidiary DETM.



Credit Ratings Summary as of August 1,
2004



|                                        |  |                    |  |                         |  |                            
|--------------------------------------- |  | ------------------ |  | ----------------------- |  | ---------------------------
|                                        |  | Standardand Poors |  | MoodysInvestor Service |  | Dominion BondRating Service
|Duke Energya                            |  | BBB                |  | Baa1                    |  | Not applicable             
|Duke Capital LLCa                       |  | BBB-               |  | Baa3                    |  | Not applicable             
|Duke Energy Field Servicesa             |  | BBB                |  | Baa2                    |  | Not applicable             
|Texas Eastern Transmission, LPa         |  | BBB                |  | Baa2                    |  | Not applicable             
|Westcoast Energy Inc.a                  |  | BBB                |  | Not applicable          |  | A(low)                     
|Union Gas Limiteda                      |  | BBB                |  | Not applicable          |  | A                          
|Maritimes & Northeast Pipeline, LLCb    |  | A                  |  | A1                      |  | A                          
|Maritimes & Northeast Pipeline, LPb     |  | A                  |  | A1                      |  | A                          
|Duke Energy Trading and Marketing, LLCc |  | BBB-               |  | Not applicable          |  | Not applicable             

---

|a | Represents senior unsecured credit rating
|- | -----------------------------------------

|b | Represents senior secured credit rating
|- | ---------------------------------------

|c | Represents corporate credit rating
|- | ----------------------------------



Duke Energys credit ratings are dependent on, among other factors, the ability to generate sufficient cash to fund capital and
investment expenditures and dividends, while strengthening the balance sheet through debt reductions. If, as a result of market conditions or other factors, Duke Energy is unable to execute its business plan, or if its earnings outlook materially
deteriorates, Duke Energys ratings could be further affected.



Duke
Energy and its subsidiaries are required to post collateral under trading and marketing and other contracts. Typically, the amount of the collateral is dependent upon Duke Energys economic position at points in time during the life of a
contract and the credit rating of the subsidiary (or its guarantor, if applicable) obligated under the collateral agreement. Business activity by DENA generates the majority of Duke Energys collateral requirements. DENA transacts business
through DETM or Duke Energy Marketing America, a wholly owned subsidiary of Duke Capital.



A reduction in the credit rating of Duke Capital to below investment grade as of June 30, 2004 would have resulted in Duke Capital posting additional collateral of up to approximately $360 million, compared to $510
million as of December 31, 2003. The other potential collateral posting requirements as disclosed in Managements Discussion and Analysis of Results of Operations and Financial Condition  Liquidity and Capital Resources in
Duke Energys Annual Report on Form 10-K/A for December 31, 2003  Financing Cash Flows and Liquidity have not materially changed as of June 30, 2004. As a result, the total potential collateral requirement, including additional
collateral, cash segregation and settlement payments, has declined since December 31, 2003.



Other Financing Matters.As of June 30, 2004, Duke Energy and its subsidiaries had effective SEC shelf registrations for up to $2,450 million in gross proceeds from debt and other securities. This represents an
increase of approximately $500 million as compared to December 31, 2003, providing future funding flexibility. Not included in this total is $750 million in shelf capacity reserved for the remarketing of the Duke Capital 4.32% senior notes, due
2006, underlying the Duke Energy 8% Equity Units, Series B. Additionally, as of June 30, 2004, Duke Energy had access to 900 million Canadian dollars (U.S. $669 million) available under the Canadian shelf registrations for issuances in the Canadian
market. A shelf registration is effective in Canada for a 25-month period. Of the total amount available under Canadian shelf registrations, 500 million Canadian dollars will expire in November 2005 and 400 million Canadian dollars will expire in
July 2006.



59



---

##### Table of Contents

Duke Energys InvestorDirect Choice Plan allows investors to reinvest dividends in common stock and to purchase
common stock directly from Duke Energy. Duke Energy also sponsors employee savings plans that cover substantially all employees. To better manage cash flows, financing activities and reduce the growth in the number of shares outstanding, Duke Energy
began satisfying its share requirements for these plans through the purchase of shares in the open market during the second quarter of 2004. Additionally, Duke Energy will continue to issue authorized but previously unissued shares of its common
stock to meet its other employee benefit requirements.



Contractual
Obligations and Commercial Commitments



Duke Energy enters into contracts
that require cash payment at specified periods, based on specified minimum quantities and prices. For an in-depth discussion of Duke Energys contractual obligations and commercial commitments, see Contractual Obligations and Commercial
Commitments and Quantitative and Qualitative Disclosures about Market Risk in Managements Discussion and Analysis of Results of Operations and Financial Condition in Duke Energys Annual Report on Form 10-K/A
for December 31, 2003 and in Duke Energys Quarterly Report on Form 10-Q/A for March 31, 2004.



CURRENT ISSUES



For information on
current issues related to Duke Energy, see the following Notes to the Consolidated Financial Statements: Note 12, Regulatory Matters, and Note 13, Commitments and Contingencies.



New Accounting Standards



The following new accounting standard has been issued, but has not yet been fully adopted by Duke Energy as of June 30, 2004:



Revised SFAS No. 132, Employers Disclosures about Pensions and Other
Postretirement Benefits.In December 2003, the FASB revised the provisions of SFAS No. 132 to include additional disclosures related to defined-benefit pension plans and other defined-benefit post-retirement plans, such as the
following:



| |  | The long-term rate of return on plan assets, along with a narrative discussion on the basis for selecting the rate of return used
| | - | ---------------------------------------------------------------------------------------------------------------------------------



| |  | Information about plan assets for each major asset category (i.e. equity securities, debt securities, real estate, etc.) along with the targeted allocation percentage of plan assets
for each category and the actual allocation percentages at the measurement date
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | The amount of benefit payments expected to be paid in each of the next five years and the following five-year period in the aggregate
| | - | -------------------------------------------------------------------------------------------------------------------------------------



| |  | The current best estimate of the range of contributions expected to be made in the following year
| | - | -------------------------------------------------------------------------------------------------



| |  | The accumulated benefit obligation for defined-benefit pension plans
| | - | --------------------------------------------------------------------



| |  | Disclosure of the measurement date utilized.
| | - | --------------------------------------------



Additionally, interim reports require additional disclosures related to the components of net periodic pension costs and the amounts paid or expected to be paid to the
plan in the current fiscal year, if materially different than amounts previously disclosed. The provisions of revised SFAS No. 132 do not change the measurement or recognition provisions of defined-benefit pension and post-retirement plans as
required by previous accounting standards. The provisions of revised SFAS No. 132 were applied by Duke Energy effective December 31, 2003 with the interim period disclosures applied for the quarter ended June 30, 2004, except for the disclosure
provisions of estimated future benefit payments which will be effective for Duke Energy for the year ending December 31, 2004.



60



---

##### Table of Contents

Subsequent Events



On July 2, 2004, Duke Energy realigned certain subsidiaries resulting in all of its wholly owed merchant generation facilities being owned by a newly created entity, Duke
Energy Americas, LLC (DEA), a directly wholly owned subsidiary of Duke Capital. DEA and Duke Capital are pass-through entities for U.S. income tax purposes. As a result of these changes, Duke Capital will recognize a federal and state tax expense of
approximately $900 million in the third quarter of 2004 from the elimination of the deferred tax assets that existed on its balance sheet prior to the July 2, 2004 reorganization. Correspondingly, Duke Energy, the parent of Duke Capital, will
reflect, through consolidation, the elimination of the $900 million deferred tax asset at Duke Capital and the creation of a deferred tax asset of approximately $900 million on its balance sheet. Duke Energy will additionally recognize an
approximate $45 million income tax benefit and corresponding deferred tax asset as a result of restating its deferred taxes to reflect a change in state tax rates. In future periods, as these deferred tax assets are converted into cash due to the
realization of certain tax losses, Duke Energy intends to infuse the related cash flows back into Duke Capital. Most of these cash benefits result from tax losses arising from the sales of DENAs southeastern U.S. generation assets and the
Moapa facility.



In July 2004, Duke Energy reached an agreement in principle to
settle the Federal Energy Regulatory Commission refund proceedings and other significant litigation related to the western energy markets during 2000-2001. For information related to this agreement, see Note 13 to the Consolidated Financial
Statements.



As disclosed in Note 8 to the Consolidated Financial Statements,
Assets Held for Sale and Discontinued Operations, in Duke Energys Quarterly Report on Form 10-Q/A for March 31, 2004, on May 4, 2004 Duke Energy announced the sale of its merchant generation business in the southeastern United States to KGen
Partners LLC (KGen). The sale transaction has obtained all required regulatory approvals and consents and closed on August 5, 2004. This transaction resulted in a cumulative pre-tax loss of approximately $367 million, of which approximately $360
million was recognized in the first quarter of 2004 to reduce the carrying value of those assets to their estimated fair values, while the remaining amount of the loss will be recognized by Duke Energy in the third quarter of 2004. Subsequent to the
closing of the transaction, DENA will continue to provide certain transitional services and operating and maintenance services for the sold assets, including potential exercise of limited plant dispatch rights for a period not to exceed six months
form the date of August 5, 2004. DENA anticipates recognizing the sale transaction in the third quarter of 2004, pending resolution of certain continuing involvement provisions.



In conjunction with the sale of DENAs southeastern assets to KGen, Duke Energy arranged a letter of credit with a face amount of $120
million in favor of Georgia Power Company, to secure obligations of a KGen subsidiary under a seven-year power sales agreement, commencing in May 2005, under which KGen will provide power from its Murray facility to Georgia Power. Duke Energy is the
primary obligor to the letter of credit provider, but KGen has an obligation to reimburse Duke Energy for any payments made by it under the letter of credit, as well as expenses incurred by Duke Energy in connection with the letter of credit. Duke
Energy will operate the Murray facility under an operation and maintenance agreement with a KGen subsidiary.



For information on subsequent events related to debt and credit facilities, see Note 5 to the Consolidated Financial Statements.



61



---

##### Table of Contents

Item 3.Quantitative and Qualitative Disclosures about Market Risk



For an in-depth discussion of Duke Energys market risks, see Managements Discussion and Analysis of Quantitative and Qualitative Disclosures about
Market Risk in Duke Energys Annual Report on Form 10-K/A for December 31, 2003.



Commodity Price Risk



Normal
Purchases and Normal Sales. The unrealized loss associated with power forward sales contracts designated under the normal purchases and normal sales exemption was approximately $915 million as of June 30, 2004 and $700 million as of
December 31, 2003. This unrealized loss represents the difference between the normal purchases and normal sales contract prices and the forward market prices of power and is partially offset by unrealized gains on natural gas positions of
approximately $605 million as of June 30, 2004 and $400 million as December 31, 2003, which are recorded on the Consolidated Balance Sheets in Unrealized Gains and Losses on Mark-to-Market and Hedging Transactions. Duke Energy intends to fulfill
those contractual obligations with production from its power generation fleet and, assuming that occurs, the above unrealized gains and losses would not be recognized in DENAs EBIT.



Trading and Undesignated Contracts. The risk in the mark-to-market (MTM) portfolio is measured and monitored on a daily basis using a
value-at-risk model to determine the potential one-day favorable or unfavorable daily earnings at risk (DER) as described below. DER is monitored daily in comparison to established thresholds. Other measures, including limits on the nominal size of
positions, are also used to limit and monitor risk in the trading portfolio on monthly and annual bases.



DER computations are based on historical simulation. Duke uses price movements over the most recent 11-day period, which it considers the most relevant predictor of immediate future market movements for natural gas,
electricity and other energy-related products. DER computations use several key assumptions, including a 95% confidence level for price movements and a one-day holding period specified for the calculation. Duke Energys DER amounts for
commodity derivatives recorded using the MTM accounting method are shown in the following table.



Daily Earnings at Risk(in millions)



|               |  |                                                         |    |                                                                        |   |                                                                     |  |                                                           |   |                                                          |   |    |  |   |  
|-------------- |  | ------------------------------------------------------- | -- | ---------------------------------------------------------------------- | - | ------------------------------------------------------------------- |  | --------------------------------------------------------- | - | -------------------------------------------------------- | - | -- |  | - | -
|               |  | June 30, 2004One-Day Impacton
OperatingIncome for 2004a |    | EstimatedAverage One-Day Impact onOperatingIncome for 2ndQuarter 2004a |   | EstimatedAverage One-Day Impact onOperatingIncome for theYear 2003a |  | High One-DayImpact
onOperatingIncome for 2ndQuarter 2004a |   | Low One-DayImpact
onOperatingIncome for 2ndQuarter 2004a
|Calculated DER |  | $                                                       | 12 |                                                                        | $ | 16                                                                  |  | $                                                         | 8 |                                                          | $ | 30 |  | $ | 8

---

|a | DER measures the MTM portfolios impact on earnings. While this
calculation includes both trading and undesignated contracts, the trading portion, as defined by EITF Issue No. 02-03.
|- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Equity Price Risk



As mentioned in the investing cash flows section of liquidity and capital resources, Duke Energy contributed cash of $262 million in the second quarter of 2004 to a trust fund for some nuclear decommissioning costs.
The entire trust invests funds primarily in equity securities, fixed-rate and fixed-income securities, and cash and cash equivalents. Therefore, the contribution will be exposed to price fluctuations in equity markets and changes in interest rates.



62



---

##### Table of Contents

Item 4.Controls and Procedures.



Duke Energys management, including the Chief Executive Officer and Chief Financial Officer, have evaluated the effectiveness of Duke Energys disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and
15d-15(e)) (Disclosure Controls Evaluation) and concluded that, as of the end of the period covered by this report, the disclosure controls and procedures are effective in ensuring that all material information required to be filed in this quarterly
report has been made known to them in a timely fashion. The required information was effectively recorded, processed, summarized and reported within the time period necessary to prepare this quarterly report. Duke Energys disclosure controls
and procedures are effective in ensuring that information required to be disclosed in Duke Energys reports under the Exchange Act are accumulated and communicated to management, including the Chief Executive Officer and the Chief Financial
Officer, as appropriate to allow timely decisions regarding required disclosure.



As disclosed in Duke Energys 2003 Annual Report on Form 10-K/A, Duke Energys independent registered public accounting firm, Deloitte & Touche LLP (Deloitte), noted certain matters involving Duke Energys internal
controls that it considered to be a reportable condition under the standards established by the Public Company Accounting Oversight Board (United States). The reportable condition was not considered by Deloitte to be a material weakness under the
applicable auditing standards and had no material affect on Duke Energys financial statements. Management continues to implement procedures and controls to address the identified conditions and enhance the reliability of Duke Energys
internal control procedures.



Management has concluded that the Disclosure
Controls Evaluation identified no changes in Duke Energys internal control over financial reporting that occurred during the second quarter of 2004 that have materially affected, or are reasonably likely to materially affect, Duke
Energys internal control over financial reporting.



As disclosed in the
Notes to the Consolidated Financial Statements in Duke Energys 2003 Annual Report on Form 10-K/A and March 31, 2004 Quarterly Report on Form 10-Q/A, in 2004 Duke Energy elected to change its business segments to present Crescent Resources, LLC
as a separate segment. In connection with this change, management determined that revisions were required to the presentation of the Consolidated Statements of Cash Flows, Statements of Operations and Balance Sheets related to its real estate
activities. Management evaluated such revision and determined that while this represents a significant deficiency, it is not a material weakness and that its disclosure controls are effective.



PART II. OTHER INFORMATION



Item 1.Legal Proceedings.



For additional information concerning litigation and other contingencies, see Note 13 to the Consolidated Financial Statements, Commitments and Contingencies; and Item 3, Legal Proceedings, and Note 17 to the
Consolidated Financial Statements, Commitments and Contingencies, in Duke Energys Annual Report on Form 10-K/A for December 31, 2003, which are incorporated herein by reference.



63



---

##### Table of Contents

Item 2.Changes in Securities and Use of Proceeds.



Issuer Purchases of Equity Securities for Second Quarter of 2004



|                    |  |                                            |  |                                       |       |                                                                                         |   |                                                                                                               |  
|------------------- |  | ------------------------------------------ |  | ------------------------------------- | ----- | --------------------------------------------------------------------------------------- | - | ------------------------------------------------------------------------------------------------------------- | -
|Period              |  | Total Number ofShares (or Units)Purchaseda |  | Average Price Paidper Share (or Unit) |       | Total Number ofShares (or Units)Purchased as Partof PubliclyAnnounced Plansor Programsb |   | Maximum Number(or ApproximateDollar Value) ofShares (or Units)that May Yet BePurchased UnderPlans
orProgramsb
|April 1 to April 30 |  | 240,365                                    |  | $                                     | 21.36 |                                                                                         |  |                                                                                                               | 
|May 1 to May 31     |  | 210,557                                    |  | $                                     | 19.80 |                                                                                         |  |                                                                                                               | 
|June 1 to June 30   |  | 205,807                                    |  | $                                     | 20.01 |                                                                                         |  |                                                                                                               | 



aShares purchased to satisfy company matching obligations for participants in the Duke Energy Retirement Savings Plan.

bAs of June 30, 2004, Duke Energy
does not have any publicly announced plans or programs to purchase shares of its common stock.



Item 4.Submission of Matters to a Vote of Security Holders.



At the Duke Energy Corporation Annual Meeting of Shareholders held on May 13, 2004, the shareholders elected Paul M. Anderson, Ann M. Gray, Michael E. J. Phelps and James
T. Rhodes to serve as Class I directors with terms expiring in 2007. Below is a tabulation of votes with respect to each nominee for director at the meeting:



|                     |  |             |  |                 
|-------------------- |  | ----------- |  | ----------------
|Nominee              |  | For         |  | Against/Withheld
|Paul M. Anderson     |  | 821,008,392 |  | 20,346,358      
|Ann M. Gray          |  | 790,254,347 |  | 51,100,404      
|Michael E. J. Phelps |  | 693,080,956 |  | 148,273,795     
|James T. Rhodes      |  | 792,298,687 |  | 49,056,064      



Class II directors whose terms
continued after the meeting are G. Alex Bernhardt, Sr., A. Max Lennon, and Leo E. Linbeck, Jr. Class III directors whose terms continued after the meeting are Robert J. Brown, William T. Esrey, George Dean Johnson, Jr., and James G. Martin.



The following paragraphs provide voting results for the other two matters
submitted to a shareholder vote at the annual meeting:



With respect to the
proposal to ratify the selection of Deloitte & Touche LLP to act as independent auditors to make examination of Duke Energys accounts for the year 2004, 821,278,307 shares voted for the proposal, 13,383,214 shares voted against the
proposal and 6,693,227 shares abstained.



With respect to the shareholder
proposal relating to declassification of Duke Energys Board of Directors, 414,747,106 shares voted for the proposal, 248,561,503 shares voted against the proposal and 15,434,870 shares abstained. Duke Energys senior management has
committed to working with the Board of Directors to take steps necessary to eliminate the classified board structure and move toward annual elections of the entire board.



64



---

##### Table of Contents

Item 6.Exhibits and Reports on Form 8-K.



(a) Exhibits



Exhibits filed herewith are
designated by an asterisk (*). All exhibits not so designated are incorporated by reference to a prior filing, as indicated. Items constituting management contracts or compensatory plans or arrangements are designated by a double asterisk (**).



|              |  |                                                                                                                                                                                                                                                                                                                            
|------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  |                                                                                                                                                                                                                                                                                                                            
|10-1          |  | $600,000,000 364-Day Credit Agreement dated as of June 30, 2004, among Duke Capital LLC, the Banks listed therein and JPMorgan Chase Bank, as Administrative Agent (filed with the Quarterly
Report on Form 10-Q of Duke Energy Corporation for the quarter ended June 30, 2004, File No. 1-4928, as Exhibit 10-1).        
|              | 
|10-2          |  | $600,000,000 Three-Year Credit Agreement dated as of June 30, 2004, among Duke Capital LLC, the Banks listed therein and JPMorgan Chase Bank, as Administrative Agent (filed with the Quarterly
Report on Form 10-Q of Duke Energy Corporation for the quarter ended June 30, 2004, File No. 1-4928, as Exhibit 10-2).     
|              | 
|10-3          |  | $500,000,000 Three-Year Credit Agreement dated as of June 30, 2004, among Duke Energy Corporation, the Banks listed therein and Citicorp USA Inc,, as Administrative Agent (filed with the
Quarterly Report on Form 10-Q of Duke Energy Corporation for the quarter ended June 30, 2004, File No. 1-4928, as Exhibit 10-3).
|              | 
|*31.1         |  | Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                                    
|              | 
|*31.2         |  | Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                                    
|              | 
|*32.1         |  | Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                    
|              | 
|*32.2         |  | Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                    



The total amount of securities of the
registrant or its subsidiaries authorized under any instrument with respect to long-term debt not filed as an exhibit does not exceed 10% of the total assets of the registrant and its subsidiaries on a consolidated basis. The registrant agrees, upon
request of the Securities and Exchange Commission, to furnish copies of any or all of such instruments to it.



(b) Reports on Form 8-K



A
Current Report on Form 8-K furnished on May 4, 2004 contained disclosures under Item 7, Financial Statements and Exhibits, and Item 12, Results of Operations and Financial Condition.



A Current Report on Form 8-K furnished on April 29, 2004 contained
disclosures under Item 7, Financial Statements and Exhibits, and Item 12, Results of Operations and Financial Condition.



65



---

##### Table of Contents

SIGNATURES



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



|                      |  |                                                 
|--------------------- |  | ------------------------------------------------
|                      |  | DUKE ENERGY CORPORATION                         
|                      | 
|Date: August 10, 2004 |  | /s/ David L. Hauser                             
|                      |  | David L. Hauser                                 
|                      |  | Group Vice President and Chief Financial Officer
|                      | 
|Date: August 10, 2004 |  | /s/ Keith G. Butler                             
|                      |  | Keith G. Butler                                 
|                      |  | Vice President and Controller                   



66