Back to GetFilings.com




UNITED STATES SECURITIES AND EXCHANGE
COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q




QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the quarterly period ended JUNE 30, 2003




Commission File Number 1-12202
NORTHERN BORDER PARTNERS, L.P.
(Exact name of registrant as specified in its charter)



Delaware 93-1120873
- ------------------------------- -------------------------------
(State or other jurisdiction of (I.R.S. Employer Identification
incorporation or organization) Number)



13710 FNB Parkway
Omaha, Nebraska 68154-5200
- ------------------------------- ----------
(Address of principal executive (Zip code)
offices)



(402) 492-7300
----------------------------------------------------
(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 (or for such shorter period that the
registrant was required to file such reports), 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 by Rule 12b-2 of the Securities Exchange Act of 1934). Yes [X] No [ ]





1 of 29



NORTHERN BORDER PARTNERS, L.P. AND SUBSIDIARIES

TABLE OF CONTENTS




Page No.
--------
PART I. FINANCIAL INFORMATION

ITEM 1. Financial Statements

Consolidated Statement of Income --
Three Months Ended June 30, 2003 and 2002
and Six Months Ended June 30, 2003 and 2002 3
Consolidated Statement of Comprehensive Income --
Three Months Ended June 30, 2003 and 2002
and Six Months Ended June 30, 2003 and 2002 3
Consolidated Balance Sheet -- June 30, 2003
and December 31, 2002 4
Consolidated Statement of Cash Flows --
Six Months Ended June 30, 2003 and 2002 5
Consolidated Statement of Changes in Partners'
Equity -- Six Months Ended June 30, 2003 6
Notes to Consolidated Financial Statements 7

ITEM 2. Management's Discussion and Analysis of
Financial Condition and Results of Operations 14

ITEM 3. Quantitative and Qualitative Disclosures About
Market Risk 26

ITEM 4. Controls and Procedures 27

PART II. OTHER INFORMATION

ITEM 5. Other Information 28

ITEM 6. Exhibits and Reports on Form 8-K 28





2



PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

NORTHERN BORDER PARTNERS, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF INCOME
(IN THOUSANDS, EXCEPT PER UNIT AMOUNTS)
(UNAUDITED)





THREE MONTHS ENDED SIX MONTHS ENDED
JUNE 30, JUNE 30,
---------------------- ----------------------
2003 2002 2003 2002
--------- --------- --------- ---------

OPERATING REVENUES $ 134,362 $ 121,327 $ 272,537 $ 237,283
--------- --------- --------- ---------
OPERATING EXPENSES
Product purchases 19,211 11,965 40,331 22,718
Operations and maintenance 29,966 23,081 58,433 46,763
Depreciation and amortization 19,551 18,422 39,537 36,563
Taxes other than income 8,730 7,293 18,295 14,705
--------- --------- --------- ---------
Operating expenses 77,458 60,761 156,596 120,749
--------- --------- --------- ---------
OPERATING INCOME 56,904 60,566 115,941 116,534
--------- --------- --------- ---------
INTEREST EXPENSE 20,498 21,909 41,008 42,947
--------- --------- --------- ---------
OTHER INCOME (EXPENSE)
Equity earnings in
unconsolidated affiliates 4,347 3,304 12,032 6,524
Other income (expense) (1,749) (262) (3,639) 341
--------- --------- --------- ---------
Total other income 2,598 3,042 8,393 6,865
--------- --------- --------- ---------
MINORITY INTERESTS IN NET INCOME 11,285 11,552 22,305 22,853
--------- --------- --------- ---------
INCOME FROM CONTINUING OPERATIONS 27,719 30,147 61,021 57,599

DISCONTINUED OPERATIONS 4,394 (41) 4,367 476

CUMULATIVE EFFECT OF CHANGE IN
ACCOUNTING PRINCIPLE, NET OF TAX -- -- (643) --
--------- --------- --------- ---------
NET INCOME TO PARTNERS $ 32,113 $ 30,106 $ 64,745 $ 58,075
========= ========= ========= =========
PER UNIT INCOME FROM
CONTINUING OPERATIONS $ 0.56 $ 0.67 $ 1.26 $ 1.27
========= ========= ========= =========
PER UNIT NET INCOME $ 0.66 $ 0.67 $ 1.35 $ 1.28
========= ========= ========= =========
NUMBER OF UNITS USED IN COMPUTATION 44,875 41,623 44,342 41,623
========= ========= ========= =========



NORTHERN BORDER PARTNERS, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
(IN THOUSANDS)
(UNAUDITED)




THREE MONTHS ENDED SIX MONTHS ENDED
JUNE 30, JUNE 30,
-------------------- --------------------
2003 2002 2003 2002
-------- -------- -------- --------

Net income to partners $ 32,113 $ 30,106 $ 64,745 $ 58,075
Other comprehensive income:
Change associated with current
period hedging transactions (2,841) (857) (5,225) (4,931)
Change associated with
current period foreign
currency translation (1,671) 2,418 1,800 2,395
-------- -------- -------- --------
Total comprehensive income $ 27,601 $ 31,667 $ 61,320 $ 55,539
======== ======== ======== ========




The accompanying notes are an integral part of these consolidated
financial statements.





3



PART I. FINANCIAL INFORMATION (CONTINUED)

ITEM 1. FINANCIAL STATEMENTS (CONTINUED)

NORTHERN BORDER PARTNERS, L.P. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEET
(IN THOUSANDS)
(UNAUDITED)





JUNE 30, DECEMBER 31,
ASSETS 2003 2002
- ------ ---------- -----------

CURRENT ASSETS
Cash and cash equivalents $ 44,103 $ 34,689
Accounts receivable 59,052 55,428
Materials and supplies, at cost 5,591 5,252
Prepaid expenses and other 8,686 9,477
---------- ----------
Total current assets 117,432 104,846
---------- ----------
PROPERTY, PLANT AND EQUIPMENT
Property, plant and equipment 2,914,332 2,869,371
Less: Accumulated provision for
depreciation and amortization 886,980 854,091
---------- ----------
Property, plant and equipment, net 2,027,352 2,015,280
---------- ----------
INVESTMENTS AND OTHER ASSETS
Investment in unconsolidated affiliates 273,235 244,515
Goodwill 347,205 295,848
Derivative financial instruments 35,216 36,885
Other 29,516 28,121
---------- ----------
Total investments and other assets 685,172 605,369
---------- ----------
Total assets $2,829,956 $2,725,495
========== ==========

LIABILITIES AND PARTNERS' EQUITY

CURRENT LIABILITIES
Current maturities of long-term debt $ 98,635 $ 67,765
Accounts payable 38,607 56,511
Accrued taxes other than income 29,212 31,108
Accrued interest 15,571 16,742
Derivative financial instruments 7,657 4,095
---------- ----------
Total current liabilities 189,682 176,221
---------- ----------
LONG-TERM DEBT, NET OF CURRENT MATURITIES 1,342,747 1,335,978
---------- ----------
MINORITY INTERESTS IN PARTNERS' EQUITY 242,741 242,931
---------- ----------
RESERVES AND DEFERRED CREDITS 22,385 26,330
---------- ----------
COMMITMENTS AND CONTINGENCIES

PARTNERS' EQUITY
Partners' capital 1,028,312 936,521
Accumulated other comprehensive income 4,089 7,514
---------- ----------
Total partners' equity 1,032,401 944,035
---------- ----------
Total liabilities and partners' equity $2,829,956 $2,725,495
========== ==========




The accompanying notes are an integral part of these consolidated
financial statements.





4



PART I. FINANCIAL INFORMATION (CONTINUED)

ITEM 1. FINANCIAL STATEMENTS (CONTINUED)

NORTHERN BORDER PARTNERS, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CASH FLOWS
(IN THOUSANDS)
(UNAUDITED)




SIX MONTHS ENDED
JUNE 30,
----------------------
2003 2002
--------- ---------

CASH FLOWS FROM OPERATING ACTIVITIES:
Net income to partners $ 64,745 $ 58,075
Adjustments to reconcile net income to partners
to net cash provided by operating activities:

Depreciation and amortization 40,391 37,337
Minority interests in net income 22,305 22,853
Reserves and deferred credits (7,911) 611
Cumulative effect of change in accounting principle 643 --
Equity earnings in unconsolidated affiliates (12,032) (6,524)
Distributions received from unconsolidated affiliates 12,303 5,755
Changes in components of working capital,
net of the effect of the acquired businesses (20,774) (10,432)
Non-cash gains from risk management activities (103) (2,693)
Gain on sale of gathering and processing assets (4,872) --
Other 483 694
--------- ---------
Total adjustments 30,433 47,601
--------- ---------
Net cash provided by operating activities 95,178 105,676
--------- ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
Investment in unconsolidated affiliates (3,068) (2,355)
Acquisitions of businesses (119,137) (1,154)
Sale of gathering and processing assets 40,250 --
Capital expenditures for property, plant
and equipment (9,502) (27,498)
--------- ---------
Net cash used in investing activities (91,457) (31,007)
--------- ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
Cash distributions to Unitholders and
General Partners (75,361) (71,599)
Distributions to Minority Interests (22,262) (23,986)
Issuance of partnership interests, net 102,407 --
Issuance of long-term debt 183,000 361,894
Retirement of long-term debt (194,341) (343,228)
Proceeds upon termination of derivatives 12,250 2,351
Long-term debt financing costs -- (2,588)
--------- ---------
Net cash provided by (used in)
financing activities 5,693 (77,156)
--------- ---------
NET CHANGE IN CASH AND CASH EQUIVALENTS 9,414 (2,487)

Cash and cash equivalents-beginning of period 34,689 16,755
--------- ---------
Cash and cash equivalents-end of period $ 44,103 $ 14,268
========= =========

Supplemental Disclosures of Cash Flow Information:
Cash paid for:
Interest (net of amount capitalized) $ 44,195 $ 44,235
========= =========
Changes in components of working capital:
Accounts receivable $ (3,293) $ (5,997)
Materials and supplies, prepaid expenses and other 1,473 (740)
Accounts payable (13,724) 121
Accrued taxes other than income (4,059) (3,023)
Accrued interest (1,171) (793)
--------- ---------
Total $ (20,774) $ (10,432)
========= =========




The accompanying notes are an integral part of these consolidated
financial statements.




5




PART I. FINANCIAL INFORMATION (CONTINUED)

ITEM 1. FINANCIAL STATEMENTS (CONTINUED)

NORTHERN BORDER PARTNERS, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CHANGES IN PARTNERS' EQUITY
(IN THOUSANDS)
(UNAUDITED)




ACCUMULATED
OTHER TOTAL
GENERAL COMMON COMPREHENSIVE PARTNERS'
PARTNERS UNITS INCOME EQUITY
----------- ----------- ------------- -----------

Balance at December 31, 2002 $ 18,730 $ 917,791 $ 7,514 $ 944,035

Net income to partners 5,053 59,692 -- 64,745

Change associated with current
period hedging transactions -- -- (5,225) (5,225)

Change associated with current
period foreign currency translation -- -- 1,800 1,800
Issuance of partnership
interests, net 2,048 100,359 -- 102,407

Distributions to partners (5,265) (70,096) -- (75,361)
----------- ----------- ----------- -----------
Balance at June 30, 2003 $ 20,566 $ 1,007,746 $ 4,089 $ 1,032,401
=========== =========== =========== ===========






The accompanying notes are an integral part of these consolidated
financial statements.





6



PART I. FINANCIAL INFORMATION - (CONTINUED)

ITEM 1. FINANCIAL STATEMENTS - (CONTINUED)

NORTHERN BORDER PARTNERS, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1. BASIS OF PRESENTATION

The consolidated financial statements included herein have been prepared by
Northern Border Partners, L.P. (the "Partnership") without audit pursuant to the
rules and regulations of the Securities and Exchange Commission. Accordingly,
they reflect all adjustments which are, in the opinion of management, necessary
for a fair presentation of the financial results for the interim periods.
Certain information and notes normally included in financial statements prepared
in accordance with accounting principles generally accepted in the United States
of America have been condensed or omitted pursuant to such rules and
regulations. However, the Partnership believes that the disclosures are adequate
to make the information presented not misleading. These consolidated financial
statements should be read in conjunction with the consolidated financial
statements and the notes thereto included in the Partnership's Annual Report on
Form 10-K for the year ended December 31, 2002.

The preparation of financial statements in conformity with accounting
principles generally accepted in the United States of America requires
management to make assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those estimates.

The Partnership owns a 70% general partner interest in Northern Border
Pipeline Company. Crestone Energy Ventures, L.L.C.; Bear Paw Energy, L.L.C.;
Border Midstream Services, Ltd.; Midwestern Gas Transmission Company; Viking Gas
Transmission Company; and Black Mesa Pipeline, Inc. are wholly-owned
subsidiaries of the Partnership. The Partnership also owns a 49% common
membership interest and a 100% preferred A share interest in Bighorn Gas
Gathering, L.L.C.; a 33% interest in Fort Union Gas Gathering, L.L.C.; a 35%
interest in Lost Creek Gathering, L.L.C.; a 36% interest in the Gregg Lake/Obed
Pipeline; and a 33% interest in Guardian Pipeline L.L.C.

2. ACQUISITION

On January 17, 2003, the Partnership acquired all of the common stock of
Viking Gas Transmission including a one-third interest in Guardian Pipeline for
approximately $162 million, which included the assumption of $40 million of
debt. The Viking Gas Transmission system is a 578-mile interstate natural gas
pipeline extending from the U.S.-Canadian border near Emerson, Manitoba to
Marshfield, Wisconsin. Viking Gas Transmission connects to other major pipeline
systems including TransCanada PipeLines Limited, Northern Natural Gas Company,
Great Lakes Gas Transmission and ANR Pipeline Company to provide service to
markets in Minnesota, Wisconsin and North Dakota. Guardian Pipeline is a
141-mile interstate natural gas pipeline system that went into service on
December 7, 2002. This system transports natural gas from Joliet, Illinois to a
point west of Milwaukee, Wisconsin.

The Partnership has accounted for the acquisition using the purchase method
of accounting. At this time, the Partnership has made a preliminary allocation
of the purchase price based upon the estimated fair value of the assets and





7



PART I. FINANCIAL INFORMATION - (CONTINUED)

ITEM 1. FINANCIAL STATEMENTS - (CONTINUED)

NORTHERN BORDER PARTNERS, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


liabilities acquired. The Partnership expects to finalize the allocation by the
fourth quarter of 2003. The excess of the purchase price over the estimated fair
value of the net assets acquired is reflected as goodwill on the consolidated
balance sheet. The investment in Guardian Pipeline is reflected in investments
in unconsolidated affiliates on the consolidated balance sheet.

The following is a summary of the effects of the acquisition on the
Partnership's consolidated financial position (amounts in thousands):





Current assets $ 8,921
Property, plant and equipment 74,838
Investment in unconsolidated affiliates 27,600
Goodwill 51,357
Other assets 2,487
Current liabilities (5,526)
Long-term debt, including current maturities (40,025)
Other liabilities (515)
---------
Net cash paid $ 119,137
=========



If the Viking Gas Transmission acquisition made in 2003 had occurred at the
beginning of 2002, the Partnership's consolidated operating revenues, net income
to partners and per unit net income would have been $128 million, $31 million
and $0.68 per unit, respectively, for the three months ended June 30, 2002. For
the six months ended June 30, 2002, the Partnership's consolidated operating
revenues, net income to partners and per unit net income would have been $251
million, $59 million and $1.31 per unit, respectively. These unaudited pro forma
results are for illustrative purposes only and are not necessarily indicative of
the operating results that would have occurred had the business acquisitions
been consummated at that date, nor are they necessarily indicative of future
operating results.

The Partnership financed the acquisition under its credit agreement.
Effective with the closing of the Viking Gas Transmission acquisition, the
Partnership amended its credit agreement to increase the allowed ratio of
consolidated funded debt to adjusted consolidated EBITDA (consolidated net
income plus minority interests in net income, consolidated interest expense,
income taxes and depreciation and amortization) to no more than 4.75 to 1
through June 30, 2003, at which time the ratio reverted back to 4.5 to 1. As
part of the acquisition, the Partnership agreed to guarantee its ownership share
of Guardian Pipeline's indebtedness. The amount of the guarantee is $60 million.
Pursuant to the terms of Guardian Pipeline's debt agreements, the guarantee is
removed upon Guardian Pipeline meeting certain conditions, which occurred in the
second quarter of 2003.

3. RATES AND REGULATORY ISSUES

In February 2003, Northern Border Pipeline filed to amend its Federal
Energy Regulatory Commission ("FERC") tariff to clarify the definition of
company use gas, which is gas supplied by its shippers for its operations, by
adding detailed language to the broad categories that comprise company use gas.
Northern Border Pipeline had included in its collection of company use gas,
quantities that were equivalent to the cost of electric power at its electric-





8



PART I. FINANCIAL INFORMATION - (CONTINUED)

ITEM 1. FINANCIAL STATEMENTS - (CONTINUED)

NORTHERN BORDER PARTNERS, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


driven compressor stations during the period of June 2001 through January 2003.
On March 27, 2003, the FERC issued an order rejecting Northern Border Pipeline's
proposed tariff sheet revision and requiring refunds with interest within 90
days of the order. Northern Border Pipeline made refunds to its shippers of
$10.3 million in May 2003.

4. DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES

The Partnership uses financial instruments in the management of its
interest rate and commodity price exposure. A control environment has been
established which includes policies and procedures for risk assessment and the
approval, reporting and monitoring of financial instrument activities.

The Partnership records in accumulated other comprehensive income amounts
related to terminated interest rate swap agreements for cash flow hedges with
such amounts amortized to interest expense over the term of the hedged debt.
During the three months and six months ended June 30, 2003, the Partnership
amortized approximately $0.6 million and $1.1 million, respectively, related to
the terminated interest rate swap agreements, as a reduction to interest expense
from accumulated other comprehensive income and expects to amortize comparable
amounts in each of the remaining quarters of 2003.

Northern Border Pipeline has outstanding interest rate swap agreements with
notional amounts totaling $225 million that expire in May 2007. Under the
interest rate swap agreements, Northern Border Pipeline makes payments to
counterparties at variable rates based on the London Interbank Offered Rate and
in return receives payments based on a 6.25% fixed rate. At June 30, 2003, the
average effective interest rate on Northern Border Pipeline's interest rate swap
agreements was 2.38%.

The Partnership has outstanding interest rate swap agreements with notional
amounts totaling $150 million that expire in March 2011. Under the interest rate
swap agreements, the Partnership makes payments to counterparties at variable
rates based on the London Interbank Offered Rate and in return receives payments
based on a 7.10% fixed rate. At June 30, 2003, the average effective interest
rate on the Partnership's interest rate swap agreements was 3.77%.

Both the Partnership's and Northern Border Pipeline's interest rate swap
agreements have been designated as fair value hedges as they were entered into
to hedge the fluctuations in the market value of the senior notes issued by the
Partnership in 2001 and by Northern Border Pipeline in 2002. The accompanying
consolidated balance sheet at June 30, 2003, reflects a non-cash gain of
approximately $35.2 million in derivative financial instruments with a
corresponding increase in long-term debt.

In March 2003, the Partnership terminated one of its interest rate swaps
with a notional amount of $75 million that had been previously designated as a
fair value hedge and received $12.3 million. The Partnership records in
long-term debt amounts received or paid related to terminated or amended
interest rate swap agreements for fair value hedges with such amounts amortized
to interest expense over the remaining life of the interest rate swap agreement.





9



PART I. FINANCIAL INFORMATION - (CONTINUED)

ITEM 1. FINANCIAL STATEMENTS - (CONTINUED)

NORTHERN BORDER PARTNERS, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


During the three months and six months ended June 30, 2003, the Partnership
amortized approximately $0.9 million and $1.5 million, respectively. The
Partnership expects to amortize approximately $0.9 million in each of the
remaining quarters of 2003 for these agreements.

Bear Paw Energy periodically enters into commodity derivatives contracts
and fixed-price physical contracts. Bear Paw Energy primarily utilizes price
swaps and collars, which have been designated as cash flow hedges, to hedge its
exposure to gas and natural gas liquid price volatility. During the three months
and six months ended June 30, 2003, Bear Paw Energy recognized losses of $1.9
million and $4.6 million, respectively, from the settlement of derivative
contracts. At June 30, 2003, Bear Paw Energy reflected a non-cash loss of
approximately $7.5 million in derivative financial instruments with a
corresponding reduction of $7.7 million in accumulated other comprehensive
income. Operating revenues were reduced by $0.2 million, which represents the
ineffective portion of the cash flow hedges. For the remaining quarters in 2003,
if prices remain at current levels, Bear Paw Energy expects to reclassify
approximately $4.1 million from accumulated other comprehensive income as a
reduction to operating revenues. However, this reduction would be offset with
increased operating revenues due to the higher prices assumed.

5. BUSINESS SEGMENT INFORMATION

The Partnership's reportable segments are strategic business units that
offer different services. Following are selected financial information for the
Partnership's business segments:




Interstate Natural
Natural Gas
Gas Gathering
Pipelines and Coal
(In thousands) (a) Processing Slurry Other (b) Total
- -------------- --------- ---------- --------- -------- --------

THREE MONTHS ENDED
JUNE 30, 2003
- ------------------
Revenues from
external customers $ 93,055 $ 36,175 $ 5,132 $ -- $134,362
Operating income (loss) 54,353 3,274 1,040 (1,763) 56,904

THREE MONTHS ENDED
JUNE 30, 2002
- ------------------
Revenues from
external customers $ 84,619 $ 31,267 $ 5,441 $ -- $121,327
Operating income (loss) 54,198 6,499 1,595 (1,726) 60,566

SIX MONTHS ENDED
JUNE 30, 2003
- ------------------
Revenues from
external customers $185,608 $ 76,409 $ 10,520 $ -- $272,537
Operating income (loss) 108,693 8,423 2,266 (3,441) 115,941

SIX MONTHS ENDED
JUNE 30, 2002
- ------------------
Revenues from
external customers $166,816 $ 59,806 $ 10,661 $ -- $237,283
Operating income (loss) 106,277 11,368 2,038 (3,149) 116,534




10



PART I. FINANCIAL INFORMATION - (CONTINUED)

ITEM 1. FINANCIAL STATEMENTS - (CONTINUED)

NORTHERN BORDER PARTNERS, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Total assets by segment are as follows:




June 30, December 31,
(In thousands) 2003 2002
- -------------- ---------- -----------

Interstate Natural Gas Pipelines (a) $2,002,476 $1,853,796
Natural Gas Gathering and Processing 784,084 823,917
Coal Slurry 21,883 20,423
Other (b) 21,513 27,359
---------- ----------
Total Assets $2,829,956 $2,725,495
========== ==========




(a) Interstate natural gas pipeline operating results for 2003 include results
of Viking Gas Transmission, which was acquired by the Partnership effective
January 17, 2003.



(b) Includes other items not allocable to segments.

6. NET INCOME PER UNIT

Net income per unit is computed by dividing net income, after deduction of
the general partners' allocation, by the weighted average number of common units
outstanding. The general partners' allocation is equal to an amount based upon
their collective 2% general partner interest adjusted for incentive
distributions. The distribution to partners amount shown on the accompanying
consolidated statement of changes in partners' equity includes incentive
distributions to the general partners of approximately $3.8 million.

On July 21, 2003, the Partnership declared a cash distribution of $0.80 per
unit ($3.20 per unit on an annualized basis) for the quarter ended June 30,
2003. The distribution is payable August 14, 2003, to unitholders of record at
July 31, 2003.

7. PARTNERS' CAPITAL

In May and June 2003, the Partnership sold 2,587,500 common units. The net
proceeds from the sale of common units and the general partners' capital
contributions totaled approximately $102.4 million and were primarily used to
repay indebtedness outstanding.

8. CONTINGENCIES

On July 31, 2001, the Assiniboine and Sioux Tribes of the Fort Peck Indian
Reservation ("Tribes") filed a lawsuit in Tribal Court against Northern Border
Pipeline to collect more than $3 million in back taxes, together with interest
and penalties. The lawsuit relates to a utilities tax on certain of Northern
Border Pipeline's properties within the Fort Peck Indian Reservation. The Tribes
and Northern Border Pipeline, through a mediation process, have held settlement
discussions and have reached a settlement in principle on pipeline rights-of-way
lease and taxation issues, subject to final documentation and necessary
government approvals. The Partnership believes that the resolution of this
lawsuit will not have a material adverse impact on the Partnership's results of
operations or financial position.


Various legal actions that have arisen in the ordinary course of business
are pending. The Partnership believes that the resolution of these issues will
not have a material adverse impact on the Partnership's results of operations or
financial position.





11



PART I. FINANCIAL INFORMATION - (CONTINUED)

ITEM 1. FINANCIAL STATEMENTS - (CONTINUED)

NORTHERN BORDER PARTNERS, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Statement of Financial Accounting Standard ("SFAS") No. 142, "Goodwill and
Other Intangible Assets" requires an entity to allocate goodwill among its
reporting segments and perform annual impairment tests by applying a
fair-value-based analysis on the goodwill in each reporting segment. Due to
lower throughput volumes experienced and anticipated in its wholly-owned
subsidiaries in its Natural Gas Gathering and Processing business segment, the
Partnership has accelerated its annual impairment test from the fourth quarter
to the third quarter of 2003. If an impairment is justified as a result of the
analysis, the Partnership anticipates it will record the non-cash charge in the
third quarter. While the Partnership cannot predict at this time if an actual
impairment charge will be recognized, the Partnership's balance sheet includes
goodwill of approximately $219 million related to this business segment at June
30, 2003. If the Partnership records an impairment charge, the Partnership may
need to seek a waiver of certain financial covenants in its credit facility.

9. DISCONTINUED OPERATIONS

In June 2003, the Partnership sold its Gladys and Mazeppa processing plants
located in Alberta, Canada for approximately $40.3 million. Operating revenues,
operating expenses and other income and expense for 2002 have been reclassified
for amounts related to the discontinued operations. Operating revenues for the
three and six months ended June 30, 2003, were $2.3 million and $4.7 million,
respectively. For the three and six months ended June 30, 2002, operating
revenues were $2.0 million and 4.0 million, respectively. Discontinued
operations on the accompanying consolidated statement of income consists of the
following:




Three months ended Six months ended
June 30, June 30,
------------------ ------------------
(in thousands) 2003 2002 2003 2002
- -------------- ------- ------- ------- -------

Operating income (loss) $ (478) $ (41) $ (505) $ 476
Gain on sale of assets 4,872 -- 4,872 --
------- ------- ------- -------
Income (loss) from
discontinued operations $ 4,394 $ (41) $ 4,367 $ 476
======= ======= ======= =======



10. ACCOUNTING PRONOUNCEMENTS

In 2001, the Financial Accounting Standards Board ("FASB") issued SFAS No.
143, "Accounting for Asset Retirement Obligations." SFAS No. 143 requires
entities to record the fair value of a liability for an asset retirement
obligation in the period in which it is incurred, if the liability can be
reasonably estimated. When the liability is initially recorded, the carrying
amount of the related asset is increased by the same amount. Over time, the
liability is accreted to its future value and the accretion is recorded to
expense. The initial adjustment to the asset is depreciated over its useful
life. Upon settlement of the liability, an entity either settles the obligation
for its recorded amount or incurs a gain or loss. In some instances, the
Partnership's subsidiaries are obligated by contractual terms or regulatory
requirements to remove facilities or perform other remediation upon retirement.
The Partnership has, where possible, developed its estimate of the retirement
obligations. Effective January 1, 2003, the Partnership adopted SFAS No. 143.
The implementation of SFAS No. 143 resulted in an increase in net property,
plant and equipment of $2.5 million, an increase in reserves and deferred
credits of $3.1 million and a reduction to net income of $0.6 million




12



PART I. FINANCIAL INFORMATION - (CONTINUED)

ITEM 1. FINANCIAL STATEMENTS - (CONCLUDED)

NORTHERN BORDER PARTNERS, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


for a net-of-tax cumulative effect of change in accounting principle. The impact
of SFAS No. 143 on prior periods' results of operations is immaterial. A
reconciliation of the beginning and ending aggregate carrying amount of the
Partnership's asset retirement obligations for the six months ended June 30,
2003, is as follows (in thousands):






Balance at December 31, 2002 $ --
Cumulative effect of transition adjustment 3,496
Accretion expense 108
Liabilities transferred with asset sales (2,016)
--------
Balance at June 30, 2003 $ 1,588
========




In April 2003, the FASB issued SFAS No. 149, "Amendment of Statement 133 on
Derivative Instruments and Hedging Activities." SFAS No. 149 amends and
clarifies accounting for derivative instruments, including certain derivative
instruments embedded in other contracts, and for hedging activities under SFAS
No. 133. SFAS No. 149 is effective for contracts entered into or modified after
June 30, 2003 and for hedging relationships designated after June 30, 2003. The
Partnership does not expect SFAS No. 149 to have a material impact on its
financial position or results of operations.





13



PART I. FINANCIAL INFORMATION - (CONTINUED)

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS

NORTHERN BORDER PARTNERS, L.P. AND SUBSIDIARIES


Management's discussion and analysis of financial condition and results of
operations is based on the Consolidated Financial Statements of Northern Border
Partners, L.P. (the "Partnership"). The Consolidated Financial Statements are
prepared in accordance with accounting principles generally accepted in the
United States of America. You should read the following discussion and analysis
in conjunction with the Consolidated Financial Statements included elsewhere in
this report.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

Certain amounts included in or affecting the Partnership's Consolidated
Financial Statements and related disclosures must be estimated, requiring it to
make certain assumptions with respect to values or conditions that cannot be
known with certainty at the time the financial statements are prepared. The
preparation of financial statements in conformity with accounting principles
generally accepted in the United States of America requires management to make
estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those estimates.
Any effects on the Partnership's business, financial position or results of
operations resulting from revisions to these estimates are recorded in the
period in which the facts that give rise to the revision become known.

The Partnership's significant accounting policies are summarized in Note 2
- -- Notes to Consolidated Financial Statements included in the Partnership's
Annual Report on Form 10-K for the year ended December 31, 2002. Certain of the
Partnership's accounting policies are of more significance in its financial
statement preparation process than others.

The interstate natural gas pipelines' accounting policies conform to
Statement of Financial Accounting Standards ("SFAS") No. 71, "Accounting for the
Effects of Certain Types of Regulation." Accordingly, certain assets that result
from the regulated ratemaking process are recorded that would not be recorded
under accounting principles generally accepted in the United States of America
for nonregulated entities. The Partnership continually assesses whether the
future recovery of the regulatory assets is probable by considering such factors
as regulatory changes and the impact of competition. If future recovery ceases
to be probable, the Partnership would be required to write-off the regulatory
assets at that time. At June 30, 2003, the Partnership has recorded regulatory
assets of $10.8 million, which are being recovered from the pipelines' shippers
over varying periods of time.

The Partnership's long-lived assets are stated at original cost. The
Partnership must use estimates in determining the economic useful lives of those
assets. For utility property, no retirement gain or loss is included in income
except in the case of retirements or sales of entire operating units. The
original cost of utility property retired is charged to accumulated depreciation
and amortization, net of salvage and cost of removal.





14



PART I. FINANCIAL INFORMATION - (CONTINUED)

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - (CONTINUED)

NORTHERN BORDER PARTNERS, L.P. AND SUBSIDIARIES


The Partnership's accounting for financial instruments follows SFAS No.
133, "Accounting for Derivative Instruments and Hedging Activities," which
requires that every derivative instrument be recorded on the balance sheet as
either an asset or liability measured at its fair value. The statement requires
that changes in the derivative's fair value be recognized currently in earnings
unless specific hedge accounting criteria are met. Special accounting for
qualifying hedges allows a derivative's gains and losses to offset related
results on the hedged item in the income statement. At June 30, 2003, the
consolidated balance sheet included assets from derivative financial instruments
of $35.2 million and liabilities from derivative financial instruments of $7.7
million.

Effective January 1, 2002, the Partnership adopted SFAS No. 142, "Goodwill
and Other Intangible Assets." The Partnership has selected the fourth quarter
for the performance of its annual impairment testing. See Outlook Update.

RESULTS OF OPERATIONS

The Partnership owns a 70% general partner interest in Northern Border
Pipeline Company. Crestone Energy Ventures, L.L.C.; Bear Paw Energy, L.L.C.;
Border Midstream Services, Ltd.; Midwestern Gas Transmission Company; Viking Gas
Transmission Company; and Black Mesa Pipeline, Inc. are wholly-owned
subsidiaries of the Partnership. The Partnership also owns a 49% common
membership interest and a 100% preferred A share interest in Bighorn Gas
Gathering, L.L.C.; a 33% interest in Fort Union Gas Gathering, L.L.C.; a 35%
interest in Lost Creek Gathering, L.L.C.; a 36% interest in the Gregg Lake/Obed
Pipeline; and a 33% interest in Guardian Pipeline L.L.C. Effective January 17,
2003, the Partnership acquired all of the common stock of Viking Gas
Transmission, including a one-third interest in Guardian Pipeline. See Note 2 --
Notes to Consolidated Financial Statements. In June 2003, the Partnership sold
its Gladys and Mazeppa processing plants located in Alberta, Canada. The
operating results for these plants are classified as discontinued operations.
See Note 9 - Notes to Consolidated Financial Statements.

SECOND QUARTER 2003 COMPARED WITH SECOND QUARTER 2002

The Partnership's income from continuing operations was $27.7 million in
the second quarter of 2003 ($0.56 per unit) as compared to income from
continuing operations of $30.1 million in 2002 ($0.67 per unit). The decrease in
2003 from 2002 reflects a decrease in earnings from the natural gas gathering
and processing segment partially offset by slightly higher earnings in the
interstate natural gas pipeline segment due to the acquisition of Viking Gas
Transmission. The Partnership's consolidated income statement reflects
discontinued operations of $4.4 million in the second quarter of 2003, which
includes an after-tax gain of $4.9 million on the sale of the Gladys and Mazeppa
processing plants.

INTERSTATE NATURAL GAS PIPELINES

The interstate natural gas pipelines segment reported earnings of $29.5
million in the second quarter of 2003 as compared to $28.9 million in the second
quarter of 2002. The increase was primarily due to earnings associated with
Viking Gas Transmission of $1.3 million in 2003.





15



PART I. FINANCIAL INFORMATION - (CONTINUED)

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - (CONTINUED)

NORTHERN BORDER PARTNERS, L.P. AND SUBSIDIARIES


Operating revenues were $93.1 million in the second quarter of 2003 as
compared to $84.6 million in 2002. The increase in operating revenues in 2003
over 2002 resulted from Viking Gas Transmission revenues of $7.0 million, a $1.0
million increase in Midwestern Gas Transmission's revenues and a $0.5 million
increase in Northern Border Pipeline's revenues. Midwestern Gas Transmission's
revenues in 2003 reflect an increase in contracted capacity as compared to the
same period in 2002. Northern Border Pipeline's 2002 results were impacted by
uncollected revenues associated with the transportation capacity previously held
by Enron North America Corp., which filed for Chapter 11 bankruptcy protection
in December 2001 (see "Update On The Impact Of Enron's Chapter 11 Filing On The
Partnership's Business"). For the second quarter of 2002, the revenues lost on
this capacity totaled approximately $0.3 million.

Operations and maintenance expenses were $14.9 million in the second
quarter of 2003 as compared to $8.8 million in 2002. The increase in expenses in
2003 over 2002 resulted from Viking Gas Transmission expenses of $2.5 million,
an increase in Northern Border Pipeline's expenses by $3.2 million and an
increase in Midwestern Gas Transmission's expenses by $0.4 million. Northern
Border Pipeline's expenses increased due primarily to the cost for electricity
to power Northern Border Pipeline's electric-driven compressors. Previously,
Northern Border Pipeline included in its collection of company-use gas
quantities that were equivalent to the cost of electric power. Northern Border
Pipeline's expenses for 2003 also reflect an increase in employee benefits
expenses as compared to 2002.

Depreciation and amortization was $16.0 million in the second quarter of
2003 as compared to $15.0 million in 2002. The increase between 2002 and 2003 is
primarily due to Viking Gas Transmission.

Taxes other than income were $7.8 million in the second quarter of 2003 as
compared to $6.6 million in 2002. The increase in 2003 from 2002 reflects Viking
Gas Transmission expenses of $0.6 million and a $0.5 million increase in
Northern Border Pipeline's expense. The increase in Northern Border Pipeline's
expense in 2003 from 2002 is due primarily to adjustments to ad valorem taxes.
Northern Border Pipeline periodically reviews and adjusts its estimates of ad
valorem taxes. Reductions to previous estimates in 2002 exceeded reductions to
previous estimates in 2003 by approximately $0.4 million.

Interest expense, which relates to Northern Border Pipeline's and Viking
Gas Transmission's financing activities, was $12.3 million in the second quarter
of 2003 as compared to $13.8 million in 2002. Interest expense for Viking Gas
Transmission was $0.7 million in the second quarter of 2003. A $2.1 million
decrease in Northern Border Pipeline's interest expense was due to a decrease in
average interest rates as well as a decrease in average debt outstanding.

Other expense was $1.8 million in the second quarter of 2003 as compared to
other income of $0.1 million in the second quarter of 2002. Income tax expense,
which is netted in other income (expense), increased $1.7 million in 2003 over
2002 due to Viking Gas Transmission income taxes of $1.1 million and an increase
in Midwestern Gas Transmission's income tax expense.

Equity earnings from unconsolidated affiliates were $0.5 million in the
second quarter of 2003, which represents earnings from the one-third interest in
Guardian Pipeline.





16



PART I. FINANCIAL INFORMATION - (CONTINUED)

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - (CONTINUED)

NORTHERN BORDER PARTNERS, L.P. AND SUBSIDIARIES


NATURAL GAS GATHERING AND PROCESSING

The natural gas gathering and processing segment reported earnings of $7.0
million in the second quarter of 2003 as compared to $9.6 million in 2002. The
decrease in earnings was primarily due to lower gathering volumes and hedging
activity.

Operating revenues were $36.2 million in the second quarter of 2003 as
compared to $31.3 million in 2002. The increase in 2003 over 2002 is due to an
increase in natural gas and natural gas liquid prices.

Product purchases were $19.2 million in the second quarter of 2003 as
compared to $12.0 million in 2002. Under certain gathering and processing
agreements, Bear Paw Energy purchases raw natural gas from producers at a price
tied to a percentage of the price for which it sells extracted natural gas
liquids and residue gas. Total revenues from the sale of these products are
included in operating revenues. Amounts paid to the producers to purchase their
raw natural gas are reflected in product purchases. The increase in 2003 over
2002 is due to an increase in natural gas and natural gas liquid prices.

Operations and maintenance expenses were $9.9 million in the second quarter
of 2003 as compared to $9.2 million in 2002. The increase in 2003 over 2002 is
primarily due to increased employee benefit expenses.

Equity earnings from unconsolidated affiliates were $3.9 million in the
second quarter of 2003 as compared to $3.3 million for 2002. The increase in
earnings is primarily due to an increase in gathering volumes for the
unconsolidated affiliates.

COAL SLURRY

The coal slurry pipeline segment reported earnings of $0.7 million in the
second quarter of 2003 on revenues of $5.1 million. In the second quarter of
2002, the segment reported earnings of $1.3 million on revenues of $5.4 million.
Tons of coals shipped decreased in 2003 from 2002 due to a planned shutdown by
the pipeline's customer for maintenance of its facilities.

OTHER


Items not attributable to any segment include certain of the Partnership's
general and administrative expenses, interest expense on the Partnership's debt
and other income and expense items.

Interest expense on the Partnership's debt was $8.0 million in the second
quarter of 2003 as compared to $7.9 million in 2002. Average debt outstanding
has increased between 2002 and 2003 primarily due to the acquisition of Viking
Gas Transmission. In May and June 2003, the Partnership repaid $135.0 million of
its borrowings using proceeds from the issuance of additional partnership
interests and the sale of the Mazeppa and Gladys processing plants.





17



PART I. FINANCIAL INFORMATION - (CONTINUED)

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - (CONTINUED)

NORTHERN BORDER PARTNERS, L.P. AND SUBSIDIARIES


SIX MONTHS ENDED JUNE 30, 2003 COMPARED WITH SIX MONTHS ENDED JUNE 30, 2002

The Partnership's income from continuing operations was $61.0 million in
the six months ended June 30, 2003 ($1.26 per unit) as compared to income from
continuing operations of $57.6 million in 2002 ($1.27 per unit). The income
increase in 2003 from 2002 reflects increased equity earnings from
unconsolidated affiliates and improved performance from the interstate natural
gas pipeline segment due to the acquisition of Viking Gas Transmission. The
decrease in per unit income is due to the Partnership's issuance of additional
partnership interests in May and June 2003. See Note 7 -- Notes to Consolidated
Financial Statements. The Partnership's consolidated income statement reflects
discontinued operations of $4.4 million in the six months ended June 30, 2003 as
compared to $0.5 million in 2002. Discontinued operations for 2003 include an
after-tax gain of $4.9 million on the sale of the Gladys and Mazeppa processing
plants. The consolidated income statement also reflects a reduction to net
income of $0.6 million due to a cumulative effect of change in accounting
principle, which resulted from adopting SFAS No. 143, "Accounting for Asset
Retirement Obligations." See Note 10 -- Notes to Consolidated Financial
Statements.

INTERSTATE NATURAL GAS PIPELINES

The interstate natural gas pipelines segment reported earnings of $59.4
million in the six months ended June 30, 2003 as compared to $57.4 million in
2002. The increase was primarily due to earnings associated with Viking Gas
Transmission of $2.9 million in 2003.

Operating revenues were $185.6 million in the six months ended June 30,
2003 as compared to $166.8 million in 2002. The increase in operating revenues
in 2003 over 2002 resulted from Viking Gas Transmission revenues of $14.1
million, a $2.5 million increase in Midwestern Gas Transmission's revenues and a
$2.2 million increase in Northern Border Pipeline's revenues. Midwestern Gas
Transmission's revenues in 2003 reflect an increase in contracted capacity as
compared to the same period in 2002. Northern Border Pipeline's 2002 results
were impacted by uncollected revenues associated with the transportation
capacity previously held by Enron North America Corp., which filed for Chapter
11 bankruptcy protection in December 2001 (see "Update On The Impact Of Enron's
Chapter 11 Filing On The Partnership's Business"). For the six months ended June
30, 2002, the revenues lost on this capacity totaled approximately $1.8 million.

Operations and maintenance expenses were $28.0 million in the six months
ended June 30, 2003 as compared to $17.1 million in 2002. The increase in
expenses in 2003 over 2002 resulted from Viking Gas Transmission expenses of
$4.9 million, an increase in Northern Border Pipeline's expenses by $4.9 million
and an increase in Midwestern Gas Transmission's expenses by $1.1 million.
Northern Border Pipeline's expenses increased due primarily to the cost for
electricity to power Northern Border Pipeline's electric-driven compressors.
Previously, Northern Border Pipeline included in its collection of company-use
gas quantities that were equivalent to the cost of electric power. Northern
Border Pipeline's and Midwestern Gas Transmission's expenses for 2003 also
reflect an increase in employee benefits expenses as compared to 2002.





18



PART I. FINANCIAL INFORMATION - (CONTINUED)

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - (CONTINUED)

NORTHERN BORDER PARTNERS, L.P. AND SUBSIDIARIES


Depreciation and amortization was $32.5 million in the six months ended
June 30, 2003 as compared to $30.1 million in 2002. The increase between 2002
and 2003 is primarily due to Viking Gas Transmission.

Taxes other than income were $16.4 million in the six months ended June 30,
2003 as compared to $13.3 million in 2002. The increase in 2003 from 2002
reflects Viking Gas Transmission expenses of $1.2 million and a $1.8 million
increase in Northern Border Pipeline's expense. Northern Border Pipeline's 2002
taxes other than income included a refund of use taxes previously paid on exempt
purchases. Both 2003 and 2002 taxes other than income for Northern Border
Pipeline also include adjustments to ad valorem taxes. Northern Border Pipeline
periodically reviews and adjusts its estimates of ad valorem taxes. Reductions
to previous estimates in 2002 exceeded reductions to previous estimates in 2003
by approximately $0.4 million.

Interest expense, which relates to Northern Border Pipeline's and Viking
Gas Transmission's financing activities, was $24.8 million in the six months
ended June 30, 2003 as compared to $26.8 million in 2002. Interest expense for
Viking Gas Transmission was $1.4 million in 2003. A $3.4 million decrease in
Northern Border Pipeline's interest expense was due to a decrease in average
interest rates as well as a decrease in average debt outstanding.

Other expense was $3.1 million in the six months ended June 30, 2003 as
compared to other income of $0.8 million in 2002. Income tax expense, which is
netted in other income (expense), increased $3.1 million in 2003 over 2002 due
to Viking Gas Transmission income taxes of $2.2 million and an increase in
Midwestern Gas Transmission's income tax expense. The 2003 amount includes $0.3
million of interest expense on Northern Border Pipeline for refunds required by
the order issued by the Federal Energy Regulatory Commission on March 27, 2003
(see Note 3 -- Notes to Consolidated Financial Statements). The 2002 amount
included $0.6 million of income primarily related to interest received by
Northern Border Pipeline on the refund of use taxes discussed previously.

Equity earnings from unconsolidated affiliates were $0.9 million in the six
months ended June 30, 2003, which represents earnings from the one-third
interest in Guardian Pipeline.


NATURAL GAS GATHERING AND PROCESSING

The natural gas gathering and processing segment reported earnings of $19.2
million in the six months ended June 30, 2003, as compared to $17.5 million in
2002. The increase in earnings was primarily due to increased equity earnings of
unconsolidated affiliates.

Operating revenues were $76.4 million in the six months ended June 30, 2003
as compared to $59.8 million in 2002. The increase in 2003 over 2002 is due to
an increase in natural gas and natural gas liquid prices.

Product purchases were $40.3 million in the six months ended June 30, 2003
as compared to $22.7 million in 2002. The increase in 2003 over 2002 is due to
an increase in natural gas and natural gas liquid prices.





19



PART I. FINANCIAL INFORMATION - (CONTINUED)

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - (CONTINUED)

NORTHERN BORDER PARTNERS, L.P. AND SUBSIDIARIES


Operations and maintenance expenses were $20.0 million in the six months
ended June 30, 2003 as compared to $18.9 million in 2002. The increase in 2003
over 2002 is primarily due to increased electric utility costs and employee
benefit expenses.

Equity earnings from unconsolidated affiliates were $11.1 million in the
six months ended June 30, 2003 as compared to $6.5 million for 2002. The 2003
equity earnings include $2.9 million from a special income allocation related to
a retroactive cash distribution for the prior year from the Partnership's
preferred A interest in Bighorn. This distribution, determined in accordance
with a joint venture agreement, was based on the number of wells connected to
the gathering system in the preceding year. If certain targets are not met, the
Partnership receives a disproportionate share of cash distributions. The
remainder of the increase in equity earnings is primarily due to an increase in
gathering volumes for the unconsolidated affiliates.

COAL SLURRY

The coal slurry pipeline segment reported earnings of $1.3 million in the
six months ended June 30, 2003 on revenues of $10.5 million. In the six months
ended June 30, 2002, the segment reported earnings of $1.6 million on revenues
of $10.7 million. Operations and maintenance expenses were $7.1 million in the
six months ended June 30, 2003 as compared to $7.6 million in 2002. The 2002
expenses were impacted by costs associated with unplanned coal slurry
discharges. The coal slurry segment earnings for 2003 were reduced by $0.4
million for a cumulative effect of change in accounting principle, which
resulted from adopting SFAS No. 143.

OTHER

Items not attributable to any segment include certain of the Partnership's
general and administrative expenses, interest expense on the Partnership's debt
and other income and expense items. The general and administrative expenses not
allocated to any segment were $3.4 million in the six months ended June 30, 2003
as compared to $3.1 million in 2002. The increase in expense between 2002 and
2003 was primarily due to an increase in tax return processing expenses.


Interest expense on the Partnership's debt was $15.9 million in the six
months ended June 30, 2003 as compared to $15.7 million in 2002. Average debt
outstanding has increased between 2002 and 2003 primarily due to the acquisition
of Viking Gas Transmission. In May and June 2003, the Partnership repaid $135.0
million of its borrowings using proceeds from the issuance of additional
partnership interests and the sale of the Mazeppa and Gladys processing plants.





20



PART I. FINANCIAL INFORMATION - (CONTINUED)

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - (CONTINUED)

NORTHERN BORDER PARTNERS, L.P. AND SUBSIDIARIES


LIQUIDITY AND CAPITAL RESOURCES

DEBT AND CREDIT FACILITIES

The Partnership's debt and credit facilities outstanding at June 30, 2003,
are as follows:




Payments Due by Period
-------------------------
Current Portion
(Less Than Long-Term
Total 1 Year) Portion
---------- ---------- ----------
(In Thousands)

Northern Border Pipeline
1992 Series D Senior Notes,
average 8.57%, due 2003 $ 65,000 $ 65,000 $ --
$175 million Pipeline Credit
Agreement, average 2.11%,
due 2005 90,000 -- 90,000
6.25% Senior Notes due 2007 225,000 -- 225,000
7.75% Senior Notes due 2009 200,000 -- 200,000
7.50% Senior Notes due 2021 250,000 -- 250,000
Viking Gas Transmission
Series A, B, C and D Senior Notes,
average 7.38%, due 2008 to 2014 38,041 4,760 33,281
Northern Border Partners, L.P.
8 7/8% Senior Notes due 2010 250,000 -- 250,000
7.10% Senior Notes due 2011 225,000 -- 225,000
$200 million Partnership Credit
Agreement, average 3.80%,
due 2004 26,000 26,000 --
---------- ---------- ----------
Total $1,369,041 $ 95,760 $1,273,281
========== ========== ==========




At June 30, 2003, Northern Border Pipeline had outstanding $65 million of
Series D Senior Notes issued in a $250 million private placement under a July
1992 note purchase agreement. The Series D Senior Notes matured in August 2003.
Northern Border Pipeline borrowed under the Pipeline Credit Agreement to repay
the Series D Senior Notes.

As discussed in Note 2 -- Notes to Consolidated Financial Statements, the
Partnership financed the acquisition of Viking Gas Transmission under its credit
agreement. Effective with the closing of the acquisition, the Partnership
amended the Partnership Credit Agreement to increase the allowed ratio of
consolidated funded debt to adjusted consolidated EBITDA (consolidated net
income plus minority interests in net income, consolidated interest expense,
income taxes and depreciation and amortization) to no more than 4.75 to 1
through June 30, 2003, at which time the ratio reverted back to 4.5 to 1. At
June 30, 2003, the Partnership was in compliance with its debt covenants.





21



PART I. FINANCIAL INFORMATION - (CONTINUED)

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - (CONTINUED)

NORTHERN BORDER PARTNERS, L.P. AND SUBSIDIARIES


Northern Border Pipeline has outstanding interest rate swap agreements with
notional amounts totaling $225 million that expire in May 2007. Under the
interest rate swap agreements, Northern Border Pipeline makes payments to
counterparties at variable rates based on the London Interbank Offered Rate and
in return receives payments based on a 6.25% fixed rate. At June 30, 2003, the
average effective interest rate on Northern Border Pipeline's interest rate swap
agreements was 2.38%.

The Partnership has outstanding interest rate swap agreements with notional
amounts totaling $150 million that expire in March 2011. Under the interest rate
swap agreements, the Partnership makes payments to counterparties at variable
rates based on the London Interbank Offered Rate and in return receives payments
based on a 7.10% fixed rate. At June 30, 2003, the average effective interest
rate on the Partnership's interest rate swap agreements was 3.77%.

In May and June 2003, the Partnership sold 2,587,500 common units. The net
proceeds from the sale of common units and the general partners' capital
contributions totaled approximately $102.4 million and were primarily used to
repay indebtedness outstanding.

Short-term liquidity needs will be met by the Partnership's operating cash
flows and through the Partnership Credit Agreement and the Pipeline Credit
Agreement. Long-term capital needs may be met through the Partnership's ability
to issue long-term indebtedness as well as additional limited partner interests.

CASH FLOWS FROM OPERATING ACTIVITIES

Cash flows provided by operating activities were $95.2 million in the six
months ended June 30, 2003 as compared to $105.7 million for the comparable
period in 2002. The decrease is primarily due to Northern Border Pipeline's
refund to its shippers for $10.3 million in 2003 (see Note 3 -- Notes to
Consolidated Financial Statements). Operating cash flows were also decreased due
to payments made to NBP Services Corp. for administrative services provided
prior to 2003 and due to a reduction in prepayments in 2003 that Northern Border
Pipeline had required certain shippers make in 2002 for transportation service.
Distributions received from unconsolidated affiliates increased $6.5 million to
$12.3 million primarily related to the retroactive cash distribution received
from Bighorn discussed previously.

CASH FLOWS FROM INVESTING ACTIVITIES

Cash used in investing activities was $91.5 million in the six months ended
June 30, 2003 as compared to $31.0 million in 2002. The increase in 2003 over
2002 primarily relates to the acquisition of Viking Gas Transmission in January
partially offset by the sale of the Mazeppa and Gladys processing plants in
June.

The investment in unconsolidated affiliates was $3.1 million in the six
months ended June 30, 2003 as compared to $2.4 million in 2002. The 2003 amount
primarily represents capital contributions to Guardian Pipeline while the 2002
amount primarily reflects capital contributions to Bighorn.





22



PART I. FINANCIAL INFORMATION - (CONTINUED)

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - (CONTINUED)

NORTHERN BORDER PARTNERS, L.P. AND SUBSIDIARIES


Acquisitions of businesses were $119.1 million in the six months ended June
30, 2003 as compared to $1.2 million in 2002. The 2003 amount represents the net
cash paid to acquire Viking Gas Transmission.

Sale of assets were $40.3 million in the six months ended June 30, 2003,
due to the sale of the Gladys and Mazeppa processing plants.

Capital expenditures were $9.5 million in the six months ended June 30,
2003, which included $3.9 million for the natural gas gathering and processing
segment and $4.5 million for the interstate natural gas pipelines segment. For
2002, capital expenditures were $27.5 million, which included $21.9 million for
natural gas gathering and processing facilities and $5.2 million for interstate
natural gas pipeline facilities.

Total capital expenditures for 2003 are estimated to be $33 million.
Capital expenditures for the interstate natural gas pipelines are estimated to
be $19 million, including approximately $13 million for Northern Border
Pipeline. Capital expenditures for gas gathering and processing facilities are
estimated to be $13 million for 2003. Funds required to meet the capital
requirements for 2003 are anticipated to be provided from debt borrowings,
issuance of additional limited partnership interests and operating cash flows.

CASH FLOWS FROM FINANCING ACTIVITIES

Cash flows provided by financing activities were $5.7 million in the six
months ended June 30, 2003, as compared to cash used in financing activities of
$77.2 million in 2002. Cash distributions to unitholders and general partners in
2003 and 2002 were $75.4 million and $71.6 million, respectively. The increase
in 2003 over 2002 is due to an increase in the number of common units
outstanding.


During the six months ended June 30, 2003, the Partnership issued
additional partnership interests of $102.4 million, which were primarily used to
repay indebtedness outstanding.

For the six months ended June 30, 2003, borrowings on long-term debt
totaled $183.0 million, which were primarily used for the acquisition of Viking
Gas Transmission. For the six months ended June 30, 2002, borrowings on
long-term debt totaled $361.9 million, which were primarily used to repay
previously existing indebtedness and to finance capital expenditures. The 2002
amount included proceeds from the $225 million 6.25% Senior Notes issued by
Northern Border Pipeline. Total repayments of debt in the six months ended June
30, 2003 and 2002 were $194.3 million and $343.2 million, respectively.

In March 2003, the Partnership received $12.3 million from the termination
of an interest rate swap agreement with a notional amount of $75 million. The
proceeds were primarily used to repay existing indebtedness.





23



PART I. FINANCIAL INFORMATION - (CONTINUED)

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - (CONTINUED)

NORTHERN BORDER PARTNERS, L.P. AND SUBSIDIARIES


OUTLOOK UPDATE

As of June 30, 2003, approximately 74% of Northern Border Pipeline's
capacity was under contract at least through December 31, 2003. As a result of
commercial activity during July 2003, essentially all of Northern Border
Pipeline's capacity is under contract at least through December 31, 2003 and,
assuming no extensions of existing contracts or execution of new contracts,
approximately 70% and 59% is under contract at least through December 31, 2004
and 2005, respectively.

On July 15, 2003, Northern Border Pipeline announced that Cargill,
Incorporated had finalized the assignment of all of the firm capacity formerly
held by Mirant Americas Energy Marketing, LP. This represents approximately 10%
of Northern Border Pipeline's contracted firm capacity and extends for terms
into 2006 and 2008. Additionally, Cargill assumed the management services of
Pan-Alberta Gas, Ltd., previously performed by Mirant.

The Bureau of Land Management ("BLM") on April 30, 2003, recorded a Record
of Decision for the Wyoming Environmental Impact Statement for the Powder River
Basin Oil and Gas Project. This Record of Decision opens up drilling on federal
lands for up to 55,000 wells in the Powder River Basin. The decision is not
expected to have a material effect on the Partnership's 2003 operating results
because of the delay between permitting, when the wells are drilled and when gas
is expected to flow from these wells. In addition, a number of lawsuits have
been filed challenging the Record of Decision. While it is anticipated that the
BLM will process permits in accordance with the Record of Decision, the
Partnership cannot predict the timing of such issuances or if any of these
lawsuits will be successful in temporarily or permanently enjoining the
implementation of the Environmental Impact Statement.

The Partnership adopted SFAS No. 142 effective January 1, 2002 and has
established the fourth quarter for the performance of its annual impairment
testing. Due to lower throughput volumes experienced and anticipated in its
wholly-owned subsidiaries in its Natural Gas Gathering and Processing business
segment, the Partnership has accelerated its annual impairment test from the
fourth quarter to the third quarter of 2003. If an impairment is justified as a
result of the analysis, the Partnership anticipates it will record the non-cash
charge in the third quarter. While the Partnership cannot predict at this time
if an actual impairment charge will be recognized, the Partnership's balance
sheet includes goodwill of approximately $219 million related to this business
segment at June 30, 2003. If the Partnership records an impairment charge, the
Partnership may need to seek a waiver of certain financial covenants in its
credit facility.

UPDATE ON THE IMPACT OF ENRON'S CHAPTER 11 FILING ON THE PARTNERSHIP'S BUSINESS

As more fully discussed in the Partnership's Annual Report on Form 10-K for
the year ended December 31, 2002, on December 2, 2001, Enron Corp. and certain
of its wholly-owned subsidiaries filed a voluntary petition for bankruptcy
protection under Chapter 11 of the United States Bankruptcy Code.

Northern Plains Natural Gas Company and Pan Border Gas Company,
subsidiaries of Enron, are two of the general partners of the Partnership. Also,
NBP Services Corporation, a subsidiary of Enron, provides administrative and
operating services to the Partnership and its subsidiaries.





24



PART I. FINANCIAL INFORMATION - (CONTINUED)

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - (CONTINUED)

NORTHERN BORDER PARTNERS, L.P. AND SUBSIDIARIES


On June 25, 2003, Enron announced the organization of CrossCountry Energy
Corp., a newly formed holding company that will hold, among other things,
Enron's ownership interests in Northern Plains, Pan Border and NBP Services.
Enron also announced it had filed a motion with the U.S. Bankruptcy Court for
the Southern District of New York (the "Bankruptcy Court") to approve the
proposed transfer of those ownership interests to CrossCountry.

On July 11, 2003, Enron announced that Enron and its debtor-in-possession
subsidiaries (collectively with Enron, the "Debtors") filed their proposed joint
Chapter 11 plan (the "Plan") and related disclosure statement (the "Disclosure
Statement") with the Bankruptcy Court. Under the Plan, it is anticipated that if
CrossCountry is not sold to a third party, as permitted by the Plan, its shares
would be distributed directly or indirectly to creditors of the Debtors. At this
time, the Partnership is unable to predict the outcome of the Bankruptcy Court's
ruling on Enron's motion or whether Enron's Plan will be approved.

UPDATE TO POTENTIAL PUBLIC UTILITY HOLDING COMPANY ACT ("PUHCA") REGULATION

Further to the discussion and disclosure of potential impacts to the
Partnership provided in the quarterly report on Form 10-Q for the period ended
March 31, 2003, on June 11, 2003, the SEC granted Enron's petition for review of
the Initial Decision by the administrative law judge which denied Enron's
application for exemption under PUHCA and set a briefing schedule that, at
present, would be completed by September 3, 2003. The Initial Decision is stayed
pending the resolution of the SEC's further review.

If Enron's exemption application is denied by the SEC, the Partnership
cannot estimate the amount of time that the SEC will provide for Enron to
register as a holding company under PUHCA at which time Enron and its holding
company system would become subject to PUHCA. The Partnership intends to seek
orders from the SEC that, if granted, would minimize the impacts previously
described of PUHCA on its operations. The Partnership also may seek exemptions
for its operations from regulation under PUHCA. Similar orders and exemptions
have been granted by the SEC to other operating subsidiaries of holding
companies under PUHCA. No assurance can be given that the Partnership will be
successful in obtaining all the orders or exemptions that it intends to seek or
that its operations will not be subject to the full regulatory impact of PUHCA.

UPDATE ON ENRON GAS PIPELINE EMPLOYEE BENEFIT TRUST ("TRUST")

Further to the discussion and disclosure in the annual report on Form 10-K
for the year ended December 31, 2002, on July 22, 2003, Enron filed a motion
with the bankruptcy court requesting authority to terminate the Trust and to
apportion the Trust's assets among certain identified pipeline companies, one
being Northern Plains. In the motion, it states that, as of June 30, 2002, the
asset/liability allocation percentage for Northern Plains was 2.7% with a
liability allocation of $1.89 million and asset allocation of $846,000. If
approved as filed, the assets of the Trust will be transferred to one or more
qualifying trusts maintained for the benefit of the pipeline company retirees in
accordance with the Enron Corp. Medical Plan for Inactive Participants.





25



PART I. FINANCIAL INFORMATION - (CONTINUED)

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - (CONCLUDED)

NORTHERN BORDER PARTNERS, L.P. AND SUBSIDIARIES


INFORMATION REGARDING FORWARD-LOOKING STATEMENTS

The statements in this Quarterly Report that are not historical information
are forward-looking statements within the meaning of Section 27A of the
Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934.
These forward-looking statements are identified as any statement that does not
relate strictly to historical or current facts. Forward-looking statements are
not guarantees of performance. They involve risks, uncertainties and
assumptions. The future results of the Partnership's operations may differ
materially from those expressed in these forward-looking statements. Such
forward-looking statements include the discussions in "Management's Discussion
and Analysis of Financial Condition and Results of Operations -- Liquidity and
Capital Resources" regarding the Partnership's estimated capital expenditures in
2003. Although the Partnership believes that its expectations regarding future
events are based on reasonable assumptions within the bounds of its knowledge of
its business, it can give no assurance that its goals will be achieved or that
its expectations regarding future developments will be realized. Important
factors that could cause actual results to differ materially from those in the
forward-looking statements herein include the December 2, 2001 filing by Enron
of a voluntary petition for bankruptcy protection under Chapter 11 of the United
States Bankruptcy Code, the PUHCA proceeding relating to Enron's exemption and
the Partnership's ability to obtain orders or exemptions from the SEC related to
PUHCA regulation, industry results, future demand for natural gas, availability
of supplies of Canadian natural gas, rate of development of gas fields near the
Partnership's natural gas gathering systems, political and regulatory
developments that impact FERC proceedings involving the interstate natural gas
pipelines, the interstate natural gas pipelines' success in sustaining their
positions in such proceedings or the success of intervenors in opposing their
positions, competitive developments by Canadian and U.S. natural gas
transmission peers, political and regulatory developments in Canada, and
conditions of the capital markets and equity markets.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

NORTHERN BORDER PARTNERS, L.P. AND SUBSIDIARIES

The Partnership may be exposed to market risk through changes in commodity
prices, exchange rates and interest rates, as discussed below. A control
environment has been established which includes policies and procedures for risk
assessment and the approval, reporting and monitoring of financial instrument
activities.

The Partnership has utilized and expects to continue to utilize derivative
financial instruments in the management of interest rate risks and natural gas
and natural gas liquids marketing activities to achieve a more predictable cash
flow by reducing its exposure to interest rate and price fluctuations.

There have not been any material changes in market risk exposures that
would affect the quantitative and qualitative disclosures presented as of
December 31, 2002, in Item 7a of the Partnership's Annual Report on Form 10-K.
For more information on risk management activities, see Note 4 to the
Partnership's consolidated financial statements included elsewhere in this
report.





26



PART I. FINANCIAL INFORMATION - (CONCLUDED)

ITEM 4. CONTROLS AND PROCEDURES

NORTHERN BORDER PARTNERS, L.P. AND SUBSIDIARIES

The Partnership's principal executive officer and principal financial
officer have evaluated the effectiveness of the Partnership's "disclosure
controls and procedures," as such term is defined in Rule 13a-14(c) of the
Securities Exchange Act of 1934, as amended, within 90 days of the filing date
of this Quarterly Report on Form 10-Q. Based upon their evaluation, the
principal executive officer and principal financial officer concluded that the
Partnership's disclosure controls and procedures are effective. There were no
significant changes in the Partnership's internal controls or in other factors
that could significantly affect these controls, since the date the controls were
evaluated.





27



PART II. OTHER INFORMATION

NORTHERN BORDER PARTNERS, L.P. AND SUBSIDIARIES


ITEM 5. OTHER INFORMATION

In the Partnership's Annual Report on Form 10-K for the year ended December
31, 2002, it was reported that Northern Border Pipeline was selected for an
industry-wide audit of FERC-assessed annual charges. On April 10, 2003, the FERC
issued its final report finding Northern Border Pipeline was compliant.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits.


31.1 Certification of Chief Executive Officer pursuant to 18 U.S.C. Section
1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of
2002.

31.2 Certification of Chief Financial and Accounting Officer pursuant to 18
U.S.C. Section 1350, as adopted pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.

32.1 Certification of Chief Executive Officer pursuant to 18 U.S.C. Section
1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.

32.2 Certification of Chief Financial and Accounting Officer pursuant to 18
U.S.C. Section 1350, as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002.

(b) Reports on Form 8-K.


1) Northern Border Partners, L.P. filed a Current Report on Form 8-K, dated
April 17, 2003, discussing the potential effect of the Public Utility Holding
Company Act.

2) Northern Border Partner, L.P. filed a Current Report on Form 8-K, dated
April 22, 2003, including a copy of a press release announcing Northern Border
Partners, L.P. earnings for the first quarter of 2003. The information was
furnished under Item 9 of the Form.

3) Northern Border Partner, L.P. filed a Current Report on Form 8-K, dated
April 22, 2003, discussing expectations for total volume growth in the
Partnership's Powder River Basin gathering system. The information was furnished
under Item 9 of the Form.

4) Northern Border Partners, L.P. filed a Current Report on Form 8-K, dated
May 19, 2003, including a copy of Northern Border Partners, L.P. press release
announcing a public offering of 2,250,000 units representing limited partner
interests, with an overallotment option of 337,500 units. The information was
furnished under Item 9 of the Form.

5) Northern Border Partners, L.P. filed a Current Report on Form 8-K, dated
May 20, 2003, including a copy of Northern Border Partners, L.P. press release
announcing a public offering of 2,250,000 units representing limited partner
interests, with an overallotment option of 337,500 units and filing the
underwriting agreement and opinion of Andrews & Kurth L.L.P. as exhibits. The
information was furnished under Item 9 of the Form.




28


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.


NORTHERN BORDER PARTNERS, L.P.
(A Delaware Limited Partnership)

Date: August 14, 2003 By:/s/ Jerry L. Peters
------------------------------
Jerry L. Peters
Chief Financial and Accounting
Officer




29






INDEX TO EXHIBITS


31.1 Certification of Chief Executive Officer pursuant to 18 U.S.C. Section
1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of
2002.

31.2 Certification of Chief Financial and Accounting Officer pursuant to 18
U.S.C. Section 1350, as adopted pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.

32.1 Certification of Chief Executive Officer pursuant to 18 U.S.C. Section
1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.

32.2 Certification of Chief Financial and Accounting Officer pursuant to 18
U.S.C. Section 1350, as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002.