Supplemental Slides Enbridge Energy Partners, L.P. First Quarter - - PowerPoint PPT Presentation
Supplemental Slides Enbridge Energy Partners, L.P. First Quarter - - PowerPoint PPT Presentation
Supplemental Slides Enbridge Energy Partners, L.P. First Quarter 2015 Earnings Presentation May 1, 2015 Legal Notice This news release includes forward-looking statements and projections, which are statements that do not relate strictly to
1 enbridgepartners.com
Legal Notice
This news release includes forward-looking statements and projections, which are statements that do not relate strictly to historical or current
- facts. These statements frequently use the following words, variations thereon or comparable terminology: “anticipate,” “believe,” “continue,”
“could,” “estimate,” “expect,” “forecast,” “intend,” “may,” “plan,” “position,” “projection,” “should,” “strategy,” “target,” “will” and similar words. Although the Partnership believes that such forward-looking statements are reasonable based on currently available information, such statements involve risks, uncertainties and assumptions and are not guarantees of performance. Future actions, conditions or events and future results of operations may differ materially from those expressed in these forward-looking statements. Many of the factors that will determine these results are beyond the Partnership’s ability to control or predict. Specific factors that could cause actual results to differ from those in the forward-looking statements include: (1) changes in the demand for or the supply of, forecast data for, and price trends related to crude oil, liquid petroleum, natural gas and NGLs, including the rate of development of the Alberta Oil Sands; (2) the Partnership’s ability to successfully complete and finance expansion projects; (3) the effects of competition, in particular, by other pipeline systems; (4) shut-downs or cutbacks at the Partnership’s facilities or refineries, petrochemical plants, utilities or other businesses for which the Partnership transports products or to whom the Partnership sells products; (5) hazards and operating risks that may not be covered fully by insurance, including those related to Line 6B and any additional fines and penalties assessed in connection with the crude oil release on that line; (6) changes in or challenges to the Partnership’s tariff rates; (7) changes in laws or regulations to which the Partnership is subject, including compliance with environmental and operational safety regulations that may increase costs of system integrity testing and maintenance; and (8) permitting at federal, state and local levels in regards to the construction of new assets. “Enbridge” refers collectively to Enbridge Inc. and its subsidiaries other than the Partnership and its subsidiaries. Forward-looking statements regarding “drop-down” growth opportunities from Enbridge are further qualified by the fact that Enbridge is under no obligation to offer to sell us interests in its U.S. projects, and we are under no obligation to buy any such interests. Similarly, any forward- looking statements regarding potential “drop-down” transactions of interests in Midcoast Operating to Midcoast Energy Partners are further qualified by the fact that we are under no obligation to sell to Midcoast Energy Partners, L.P. any such interests, and Midcoast Energy Partners, L.P. is under no obligation to buy any such interests. As a result, we do not know when or if any such transactions will occur. Except to the extent required by law, we assume no obligation to publicly update or revise any forward looking statements, whether as a result
- f new information, future events or otherwise. Reference should also be made to the Partnership’s filings with the U.S. Securities and
Exchange Commission (the “SEC”), including its Annual Report on Form 10-K for the year ended December 31, 2014 and any subsequently filed Quarterly Report on Form 10-Q for additional factors that may affect results. These filings are available to the public over the Internet at the SEC’s web site (www.sec.gov) and at the Partnership’s web site.
2 enbridgepartners.com
Quarter Earnings
(Adjusted)*
$ 272.4 $ 205.2 $ 67.2 7.1 6.7 0.4 (4.0) 0.3 (4.3) 275.5 212.2 63.3 5.3 1.3 4.0 23.0 20.7 2.3 (76.9) (71.2) (5.7) (2.4) (2.0) (0.4) (59.2) (35.6) (23.6) (22.5) (22.5)
- 142.8
102.9 39.9 (54.3) (34.6) (19.7) $ 88.5 $ 68.3 $ 20.2 332.6 326.4 6.2 $ 0.26 $ 0.20 $ 0.06 $ 432.2 $ 338.7 $ 93.5 *
(1) Prior year adjusted to reclassify make-up rights adjustment from Operating income to Other income.
Interest expense Quarter Ended March 31, 2015 2014 Change Segmented operating income (loss):
- Liquids
- Natural Gas (1)
- Corporate
Operating income Allowance for equity used during construction Other income (1)
Excludes the impact of unrealized noncash mark-to-market net gains and losses; among other adjustments – see non-GAAP reconciliations.
Income tax expense Less: Net income attributable to: Series 1 preferred unit distributions Net income attributable to general and limited partner ownership in EEP Allocations to general partner Net income allocable to common units and i-units Noncontrolling interest Weighted average common units and i-units outstanding Net income per common unit and i-unit EBITDA
(Unaudited; $ in millions, except per unit in dollars; average units in millions)
3 enbridgepartners.com
Distribution Coverage
Net income attributable to general and limited partner ownership in EEP $ 140.1 $ 140.1 Option premium amortization (1.0) (1.0) Noncash derivatives fair value gains 2.0 2.0 Make-up rights adjustment (2.6) (2.6) Line 2 hydrotest 0.4 0.4 Accretion of discount on Series 1 preferred units 3.9 3.9 Adjusted net income(1) 142.8 142.8 Series 1 preferred unit distributions 22.5 22.5 Depreciation and amortization 103.0 103.0 Distribution in excess of income from Joint Ventures 1.5 1.5 Maintenance Capex (16.1) (16.1) Distributable Cash Flow $ 253.7 $ 253.7 Cash Distributions 209.6 194.2 PIK Distributions (gross)* 40.3 39.7 Total Distributions $ 249.9 $ 233.9 Cash Coverage Ratio 1.21 1.31 Coverage Ratio 1.02 1.08 Distribution per unit $ 0.5700 $ 0.5700 (Unaudited; $ in millions)
(1)
* Notional value of paid in kind distributions. Excludes unrealized non-cash mark-to-market adjustments, among other adjustments - see non-GAAP reconciliations. As declared As paid Q1 2015 Q1 2015
4 enbridgepartners.com
Segment Operating Income
(Adjusted)*
Natural Gas Gross Margin $ 128.1 $ 152.6 $ (24.5) Operating and administrative (82.7) (108.9) 26.2 Depreciation and amortization (38.3) (37.0) (1.3) Operating income $ 7.1 $ 6.7 $ 0.4
(1) Prior year adjusted operating income was revised to reclassify make-up rights adjustment to other income.
Quarter Ended March 31, * Excludes unrealized non-cash mark-to-market adjustments, among other adjustments - see non-GAAP reconciliations. 2014 (1) 2015 Change (Unaudited; $ in millions) Liquids $ 556.9 $ 436.1 $ 120.8 (63.6) (50.7) (12.9) (0.8) (5.0) 4.2 (130.0) (108.4) (21.6) (90.1) (66.8) (23.3) Operating income $ 272.4 $ 205.2 $ 67.2 Quarter Ended March 31, Depreciation and amortization Operating revenue Power Environmental costs Operating and administrative Change 2014 2015
5 enbridgepartners.com
Impact of Line 6B Incident
As of December 31, 2014 Booked in Q1 2015 Total to Date Total Costs $1,208 $0 $1,208 Less: Insurance Recoveries $547 $0 $547 Total Normalized $661 $0 $661 Estimated Costs*
*Includes $47.5 million in fines and penalties associated with the Line 6B incident. Due to the absence of sufficient information, we cannot provide a reasonable estimate of our liability for additional fines and penalties that could be assessed in connection of the line 6B incident. As a result, except for the penalties disclosed herein, we have not recorded any liability for expected fines and penalties. Unaudited amounts, $ in millions. Represents life-to-date amounts pursuant to impact of the Line 6B incident.
6 enbridgepartners.com
Capital Expenditures
Maintenance Capex $ 19.2 Enhancement Capex (1)(2) $ 492.6 Ending PP&E, net $ 16,157.9 North Dakota Expansions (1) $ 116.8 Eastern Access (2) $ 48.4 Mainline Expansion (2) $ 189.6
(1) Enhancement expenditure is before joint funding, with 37.5% to be funded by third party. (2) Enhancement expenditure is before Eastern Access and Mainline Expansion joint
funding, with 75% to be funded by Enbridge. Q1 2015 Q1 2015 Major Enhancement Expenditures Q1 2015 (Unaudited; $ in millions)
7 enbridgepartners.com
Book Capitalization
3/31/2015 12/31/2014 Loans from affiliates $
- $
306.0 Short-term debt
- Long-term debt(1)
6,795.5 6,475.2 Total Debt $ 6,795.5 $ 6,781.2 Partners' capital(1) 9,528.5 9,140.8 Total Capitalization $ 16,324.0 $ 15,922.0 Total Debt / Total Capitalization 42% 43% 3/31/2015 12/31/2014 Amounts outstanding under Credit Facilities $ 1,360.0 $ 1,210.0 Principal amount of Commercial Paper issuances 777.4 562.3 Letters of Credit outstanding 360.2 330.2 Amount we could borrow (2) 877.4 522.5 Total credit available under Credit Facilities (3) $ 3,375.0 $ 2,625.0 (Unaudited; $ in millions)
(1) (2) (3)
Debt reduced and Partners' Capital increased in 2015 and 2014 by $200 million for Junior Subordinated Notes' equity credit. Partners' Capital excludes Accumulated Other Comprehensive Income and includes Noncontrolling Interest. EEP's available liquidity excludes credit available to its affiliates MEP and MOLP under their respective credit agreement. Includes a $750 million 364-day Credit Facility with Enbridge (U.S.) Inc., an affiiliate of Enbridge.
8 enbridgepartners.com
Volume History
Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 2013 2013 2013 2013 2014 2014 2014 2014 2015 Liquids Business - Volumes (kbpd) Lakehead 1,836 1,683 1,825 1,918 2,000 2,088 2,172 2,187 2,330 Mid-Continent 222 170 216 195 211 176 191 222 199 North Dakota 128 151 206 200 245 314 347 362 342 Total 2,186 2,004 2,247 2,313 2,456 2,578 2,710 2,771 2,871 East Texas 1,252 1,211 1,120 1,028 971 1,029 1,063 1,056 1,007 Anadarko 964 972 957 902 824 819 806 858 831 North Texas 332 333 314 292 272 300 304 297 287 Total 2,548 2,516 2,391 2,222 2,067 2,148 2,173 2,211 2,125 East Texas 310 321 306 315 305 330 322 318 332 Anadarko 768 774 799 700 636 637 664 793 809 North Texas 253 263 248 235 236 253 251 245 246 Total 1,331 1,358 1,353 1,250 1,177 1,220 1,237 1,356 1,387 NGL Production -Volumes (bpd) Total 88,498 91,245 88,952 84,288 80,899 83,480 84,121 86,136 81,046 Natural Gas Business - Volumes ('000 MMbtu/d) Natural Gas Processing - Volumes ('000 mcf/d)
9 enbridgepartners.com
Estimated Commodity Positions
(1) Represents Estimated Commodity Positions for the Natural Gas Segment for April – December 2015. Unaudited, $ in millions. (2) Options valued at their strike prices to determine hedged cash flows. (3) Portfolio hedge percentage based on commodity positions and forward prices as of 4/20/2015.
(April – December 2015)
Hedge Weighted Avg Hedged Cash Flows (2) % Hedge Price $ MM Natural Gas 2,424 MMbtu/d 0% $0.00 /MMbtu ($0.1) C2 1,718 bpd 0% $0.00 /gallon $0.0 C3 5,554 bpd 93% 5,150 $0.94 /gallon $56.0 iC4 1,256 bpd 60% 750 $1.06 /gallon $9.2 C4 1,965 bpd 64% 1,250 $0.99 /gallon $14.4 C5 835 bpd 126% 1,050 $1.90 /gallon $23.1 Total NGLs 11,328 bpd 72% 8,200 $102.7 Condensate 3,288 bpd 88% 2,910 $85.12/barrel $68.1 Hedged Commodity Gross Margin $170.7 Equity Length Volume
2015 Estimated Commodity Positions (1)
Physical Hedged 2015 Weighted Avg 2016 Weighted Avg Hedge Price Hedge Price Natural Gas $0.00 /MMbtu $0.00 /MMbtu C2 $0.00 /gallon $0.00 /gallon C3 $0.94 /gallon $0.85 /gallon iC4 $1.06 /gallon $0.93 /gallon C4 $0.99 /gallon $1.04 /gallon C5 $1.90 /gallon $1.41 /gallon Condensate $85.12/barrel $75.91/barrel Hedged Cash Flows $170.7 MM (1) $ 172.4 MM
~90% Hedged (3) ~70% Hedged (3)
10 enbridgepartners.com
GAAP Reconciliation
11 enbridgepartners.com
First Quarter Earnings (GAAP)
$ 270.2 $ 202.1 $ 68.1 (26.6) 12.3 (38.9) (4.0) 0.3 (4.3) 239.6 214.7 24.9 5.9 (0.8) 6.7 23.0 20.7 2.3 48.3 76.9 (28.6) 2.4 2.0 0.4 217.8 155.7 62.1 51.3 36.3 15.0 22.5 22.5
- 3.9
3.6 0.3 140.1 93.3 46.8 $ 85.9 $ 58.9 $ 27.0 332.6 326.4 6.2 $ 0.26 $ 0.18 $ 0.08 332.6 326.4 6.2 $ 0.26 $ 0.18 $ 0.08
(Unaudited; $ in millions, except per unit in dollars; average units in millions).
Quarter Ended March 31, Income tax expense 2015 2014 Change Segmented and corporate operating income (loss):
- Liquids
- Natural Gas
- Corporate
Other income (loss) Operating income Interest expense Allowance for equity used during construction Net income Less: Net income attributable to: Noncontrolling Interest Net income attributable to general and limited partner ownership in EEP Net income allocable to common units and i-units Net income per common unit and i-unit (diluted) Series 1 preferred unit distributions Accretion of discount on Series 1 preferred units Weighted average common units and i-units outstanding (basic) Net income per common unit and i-unit (basic) Weighted average common units and i-units outstanding (diluted)
12 enbridgepartners.com
Adjusted Earnings
- The foregoing presentation makes reference to adjusted net income in order
to exclude the effect of non-cash derivative fair value gains and losses and
- ther non-recurring items. A reconciliation to net income per GAAP is
provided below.
$ 140.1 $ 93.3
- Liquids
3.9 2.2
- Natural Gas
26.7 (3.8)
- Corporate
(28.6) 5.7 (1.0) (0.7) (2.6) 2.6 0.4
- 3.9
3.6 142.8 102.9 54.3 34.6 $ 88.5 $ 68.3 332.6 326.4 $ 0.26 $ 0.20 Q1 2015 Q1 2014 Net income attributable to general and limited partner
- wnership interest in Enbridge Energy Partners, L.P.
Adjusted net income allocable to common units and i-units Weighted average common units and i-units (millions) Adjusted net income per common unit and i-unit (dollars) (Unaudited; $ in millions, except per unit in dollars, average units in millions) Noncash derivative fair value (gains) losses Option premiums Make-up rights adjustment Accretion of discount on Series 1 preferred units Adjusted net income Less: Allocations to General Partner Line 2 hydrotest
13 enbridgepartners.com
Adjusted Segment Operating Income
- The foregoing presentation makes reference to adjusted operating income
(loss), which combines certain GAAP measures as shown below.
$ 270.2 $ 202.1 $ (26.6) $ 12.3 3.9 2.2 35.1 (4.6) Option premium amortization (gains)
- (1.4)
(1.0) Make-up rights adjustment (2.1) 0.9
- Line 2 hydrotest
0.4
- $
272.4 $ 205.2 $ 7.1 $ 6.7
(Unaudited; $ in millions)
(1) Prior year adjusted operating income was revised to reclassify make-up rights adjustment to other income.
Adjusted operating income Natural Gas Q1 2015 Q1 2014 Q1 2015 Q1 2014 (1) Operating income (loss) Noncash derivative fair value (gains) losses Liquids
14 enbridgepartners.com
Adjusted Gross Margin
- The foregoing presentation makes reference to gross margin for the Natural
Gas segment, which combines certain GAAP measures as shown below.
$ 873.5 $ 1,646.9 (779.1) (1,488.7) 35.1 (4.6) Option premium amortization (gains) (1.4) (1.0) $ 128.1 $ 152.6
(Unaudited; $ in millions)
* Prior year adjusted gross margin was revised to reclassify make-up rights adjustment to other income. Adjusted gross margin Natural Gas Q1 2015 Q1 2014 * Operating revenues Commodity costs Noncash derivative fair value (gains) losses
15 enbridgepartners.com
Adjusted EBITDA
- The foregoing presentation makes reference to adjusted EBITDA which is used as a
supplemental financial measurement to assess liquidity and the ability to generate cash sufficient to pay interest costs and make cash distributions to unitholders. A reconciliation of net cash provided by operating activities to adjusted EBITDA is provided below.
$ 380.5 $ 210.8 net of cash acquired (42.6) 36.9 76.9 71.2 2.4 2.0 23.0 20.7 (1.4) (1.0) (6.6) (1.9) $ 432.2 $ 338.7 Net cash provided by operating activities Changes in operating assets and liabilities, Q1 2015 Q1 2014 * Interest expense excludes unrealized mark-to-market net gains of $28.6 million and unrealized mark-to-market net losses of $5.7 million for the three month periods ended March 31, 2015 and 2014, respectively. (Unaudited; $ in millions) Interest expense * Income tax expense Adjusted EBITDA Other
Allowance for equity used during construction Option premium amortization