Attached files

file filename
8-K - FORM 8-K - ENBRIDGE ENERGY PARTNERS LPd8k.htm
EX-99.1 - PRESS RELEASE - ENBRIDGE ENERGY PARTNERS LPdex991.htm

Exhibit 99.2

ENBRIDGE ENERGY PARTNERS, L.P.

CONSOLIDATED STATEMENTS OF INCOME

 

     For the year ended December 31,  
     2010     2009     2008  
     (unaudited in millions, except per unit amounts)  

Operating revenue

   $ 7,736.1      $ 5,731.8      $ 9,898.7   
                        

Operating expenses

      

Cost of natural gas

     5,963.3        4,180.8        8,454.5   

Environmental costs

     600.8        2.4        5.5   

Operating and administrative

     582.1        546.2        507.5   

Power

     141.1        128.1        140.7   

Depreciation and amortization

     311.2        257.7        209.9   

Impairment charge

     10.3        —          —     
                        
     7,608.8        5,115.2        9,318.1   
                        

Operating income

     127.3        616.6        580.6   

Interest expense

     274.8        228.6        180.6   

Other income

     17.5        13.4        1.9   
                        

Income (loss) from continuing operations before income tax expense

     (130.0     401.4        401.9   

Income tax expense

     7.9        8.5        7.0   
                        

Income (loss) from continuing operations

     (137.9     392.9        394.9   

Income (loss) from discontinued operations, net of tax

     —          (64.9     8.3   
                        

Net income (loss)

     (137.9     328.0        403.2   

Less: Net income attributable to noncontrolling interest

     60.6        11.4        —     
                        

Net income (loss) attributable to general and limited partner ownership interests in Enbridge Energy Partners, L.P.

   $ (198.5   $ 316.6      $ 403.2   
                        

Net income (loss) allocable to limited partner interests

      

Income (loss) from continuing operations

   $ (260.1   $ 324.4      $ 345.4   

Income (loss) from discontinued operations

     —          (63.6     8.1   
                        

Net income (loss) allocable to limited partner interests

   $ (260.1   $ 260.8      $ 353.5   
                        

Basic and diluted earnings per limited partner unit

      

Income (loss) from continuing operations

   $ (2.18   $ 2.78      $ 3.55   

Income (loss) from discontinued operations

     —          (0.54     0.09   
                        

Net income (loss) per limited partner unit (basic and diluted)

   $ (2.18   $ 2.24      $ 3.64   
                        

Weighted average limited partner units outstanding

     119.6        116.4        97.1   
                        

Cash distributions paid per limited partner unit outstanding

   $ 4.0475      $ 3.9600      $ 3.8800   
                        

 

Page 1


ENBRIDGE ENERGY PARTNERS, L.P.

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

     For the year ended December 31,  
     2010     2009     2008  
     (unaudited; in millions)  

Cash provided by operating activities

      

Net income (loss)

   $ (137.9   $ 328.0      $ 403.2   

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

      

Depreciation and amortization

     311.2        269.3        223.4   

Derivative fair value losses (gains)

     6.1        15.2        (68.8

Inventory market price adjustments

     4.1        3.6        11.6   

Environmental costs

     600.8        4.9        5.9   

Gain (loss) on sale of net assets

     —          (1.6     —     

Impairment charge

     10.3        66.1        —     

Other

     9.7        7.2        19.6   

Changes in operating assets and liabilities, net of acquisitions:

      

Receivables, trade and other

     (20.0     (45.7     56.1   

Due from General Partner and affiliates

     (9.1     22.5        (13.3

Accrued receivables

     (231.2     66.5        91.5   

Inventory

     (68.0     (22.9     46.0   

Current and long-term other assets

     (2.0     (44.4     10.2   

Due to General Partner and affiliates

     3.9        0.1        (3.6

Accounts payable and other

     55.3        (2.3     (11.9

Environmental liabilities

     (337.1     (2.2     (5.3

Accrued purchases

     161.1        47.5        (222.6

Interest payable

     15.0        11.3        13.1   

Property and other taxes payable

     8.7        6.0        10.3   

Settlement of interest rate derivatives

     (3.0     (0.7     (22.1
                        

Net cash provided by operating activities

     377.9        728.4        543.3   
                        

Cash used in investing activities

      

Additions to property, plant and equipment

     (716.2     (1,292.1     (1,375.4

Changes in construction payables

     12.6        (32.3     (40.0

Acquisitions

     (713.3     —          (11.7

Proceeds from sale of net assets

     —          150.8        —     

Other

     (10.9     —          (1.2
                        

Net cash used in investing activities

     (1,427.8     (1,173.6     (1,428.3
                        

Cash provided by financing activities

      

Net proceeds from unit issuances

     414.7        1.0        731.6   

Distributions to partners

     (481.6     (395.0     (286.7

Repayments of long-term debt

     (31.0     (420.7     (56.0

Repayment of loan from General Partner

     (330.7     —          —     

Repayment of affiliate notes payable

     —          (130.0     —     

Net proceeds from issuances of long-term debt

     890.5        —          1,286.7   

Net borrowings (repayments) under Credit Facility

     (765.0     598.2        (233.2

Net commercial paper borrowings (repayments)

     884.7        —          (268.0

Borrowings from General Partner

     408.4        269.7        —     

Contribution from noncontrolling interest

     102.3        329.7        —     

Distributions to noncontrolling interest

     (38.6     —          —     

Other

     (2.5     (4.0     —     
                        

Net cash provided by financing activities

     1,051.2        248.9        1,174.4   
                        

Net increase (decrease) in cash and cash equivalents

     1.3        (196.3     289.4   

Cash and cash equivalents at beginning of year

     143.6        339.9        50.5   
                        

Cash and cash equivalents at end of period

   $ 144.9      $ 143.6      $ 339.9   
                        

 

 

Page 2


ENBRIDGE ENERGY PARTNERS, L.P.

CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

 

     December 31,  
     2010     2009  
     (unaudited; dollars in millions)  
ASSETS     

Current assets

    

Cash and cash equivalents

   $ 144.9      $ 143.6   

Receivables, trade and other, net of allowance for doubtful accounts of $1.8 in 2010 and $6.8 in 2009

     171.2        148.5   

Due from General Partner and affiliates

     27.1        18.0   

Accrued receivables

     683.7        440.4   

Inventory

     134.7        71.9   

Other current assets

     58.3        47.5   
                
     1,219.9        869.9   

Property, plant and equipment, net

     8,641.6        7,716.7   

Goodwill

     246.7        246.7   

Intangibles, net

     276.4        82.9   

Other assets, net

     56.4        72.1   
                
   $ 10,441.0      $ 8,988.3   
                
LIABILITIES AND PARTNERS’ CAPITAL     

Current liabilities

    

Due to General Partner and affiliates

   $ 53.3      $ 46.2   

Accounts payable and other

     289.2        198.1   

Environmental liabilities

     227.0        7.3   

Accrued purchases

     596.4        428.6   

Interest payable

     60.3        45.3   

Property and other taxes payable

     49.1        38.8   

Loan from General Partner

     11.6        269.7   

Current maturities of long-term debt

     31.0        31.0   
                
     1,317.9        1,065.0   

Long-term debt

     4,778.9        3,791.2   

Note payable to General Partner

     335.8        —     

Other long-term liabilities

     122.9        62.2   
                
     6,555.5        4,918.4   
                

Commitments and contingencies

    

Partners’ capital

    

Class A common units (104,542,053 and 97,443,352 at December 31, 2010 and 2009, respectively)

     2,641.0        2,884.9   

Class B common units (3,912,750 at December 31, 2010 and 2009)

     64.9        78.6   

i-units (17,642,711 and 16,388,867 at December 31, 2010 and 2009, respectively)

     579.1        588.8   

General Partner

     256.8        251.1   

Accumulated other comprehensive income (loss)

     (121.7     (74.6
                

Total Enbridge Energy Partners, L.P. partners’ capital

     3,420.1        3,728.8   

Noncontrolling interest

     465.4        341.1   
                

Total partners’ capital

     3,885.5        4,069.9   
                
   $ 10,441.0      $ 8,988.3   
                

 

Page 3


NET INCOME PER LIMITED PARTNER AND GENERAL PARTNER INTEREST

We allocate our net income among our general partner and limited partners using the two-class method in accordance with applicable authoritative accounting guidance. Under the two-class method, we allocate our net income, including any incentive distribution rights, or IDRs, embedded in the general partner interest, to our general partner, Enbridge Energy Company, Inc. and our limited partners according to the distribution formula for available cash as set forth in our partnership agreement. We also allocate any earnings in excess of distributions to our general partner and limited partners utilizing the distribution formula for available cash specified in our partnership agreement. We allocate any distributions in excess of earnings for the period to our general partner and limited partners based on their sharing of losses of 2% and 98%, respectively, as set forth in our partnership agreement. The formula for distributing available cash as set forth in our partnership agreement is as follows:

 

Distribution Targets

   Portion of Quarterly
Distribution Per Unit
   Percentage
Distributed to
General Partner
  Percentage
Distributed to
Limited partners

Minimum Quarterly Distribution

       Up to $0.59          2 %       98 %

First Target Distribution

       > $0.59 to $0.70          15 %       85 %

Second Target Distribution

       > $0.70 to $0.99          25 %       75 %

Over Second Target Distribution

       In excess of $0.99          50 %       50 %

We determined net income per limited partner unit as follows:

 

     For the year ended December 31,  
     2010     2009     2008  
     (unaudited; in millions, except per unit amounts)  

Net income (loss)

   $ (137.9   $ 328.0      $ 403.2   

Less: Net income attributable to noncontrolling interest

     60.6        11.4        —     
                        

Net income (loss) attributable to general and limited partner interests in Enbridge Energy Partners, L.P.

     (198.5     316.6        403.2   

Less: Net income (loss) from discontinued operations

     —          (64.9     8.3   
                        

Net income (loss) from continuing operations attributable to general and limited partner interests in Enbridge Energy Partners, L.P.

     (198.5     381.5        394.9   

Less distributions paid:

      

Incentive distributions to our general partner

     (66.9     (50.4     (42.4

Distributed earnings allocated to our general partner

     (10.1     (9.5     (8.1
                        

Total distributed earnings to our general partner

     (77.0     (59.9     (50.5

Total distributed earnings to our limited partners

     (493.1     (462.6     (396.5
                        

Total distributed earnings

     (570.1     (522.5     (447.0
                        

Overdistributed earnings

   $ (768.6   $ (141.0   $ (52.1
                        

Weighted average limited partner units outstanding

     119.6        116.4        97.1   
                        

Basic and diluted earnings per unit:

      

Distributed earnings per limited partner unit (1)

   $ 4.12      $ 3.97      $ 4.08   

Overdistributed earnings per limited partner unit (2)

     (6.30 )      (1.19     (0.53
                        

Net income (loss) from continuing operations attributable to our limited partner interests per limited partner unit

     (2.18 )      2.78        3.55   

Net income (loss) from discontinued operations attributable to our limited partner interests per limited partner unit

     —          (0.54     0.09   
                        

Net income (loss) per limited partner unit (basic and diluted)

   $ (2.18 )    $ 2.24      $ 3.64   
                        

 

(1)

Represents the total distributed earnings to limited partners divided by the weighted average number of limited partner interests outstanding for the period.

(2)

Represents the limited partners’ share (98%) of distributions in excess of earnings divided by the weighted average number of limited partner interests outstanding for the period and underdistributed earnings allocated to the limited partners based on the distribution waterfall that is outlined in our partnership agreement.

 

Page 4


SEGMENT INFORMATION

Our business is divided into operating segments, defined as components of the enterprise, about which financial information is available and evaluated regularly by our Chief Operating Decision Maker in deciding how resources are allocated and performance is assessed.

Each of our reportable segments is a business unit that offers different services and products that is managed separately, since each business segment requires different operating strategies. We have segregated our business activities into three distinct operating segments: Liquids, Natural Gas, and Marketing.

The following tables present financial information about our business segments and corporate activities:

 

     For the three months ended December 31, 2010  
     Liquids      Natural Gas      Marketing     Corporate(1)     Total  
     (unaudited; in millions)  

Total revenue

   $ 290.0       $ 1,722.9       $ 536.6      $ —        $ 2,549.5   

Less: Intersegment revenue

     0.9         363.0         17.4        —          381.3   
                                          

Operating revenue

     289.1         1,359.9         519.2        —          2,168.2   

Cost of natural gas

     —           1,194.2         518.9        —          1,713.1   

Environmental costs

     118.7         —           —          —          118.7   

Operating and administrative

     81.7         87.8         1.9        0.8        172.2   

Power

     35.6         —           —          —          35.6   

Depreciation and amortization

     47.1         38.9         —          —          86.0   
                                          

Operating income

     6.0         39.0         (1.6     (0.8     42.6   

Interest expense

     —           —           —          75.8        75.8   

Other income

     —           —           —          1.4        1.4   
                                          

Income (loss) from continuing operations before income tax expense

     6.0         39.0         (1.6     (75.2     (31.8

Income tax expense

     —           —           —          0.4        0.4   
                                          

Net income (loss)

     6.0         39.0         (1.6     (75.6     (32.2

Less: Net income attributable to the noncontrolling interest

     —           —           —          15.3        15.3   
                                          

Net income (loss) attributable to general and limited partner ownership interests in Enbridge Energy Partners, L.P.

   $ 6.0       $ 39.0       $ (1.6   $ (90.9   $ (47.5
                                          

Capital expenditures (excluding acquisitions)

   $ 110.5       $ 73.7       $ —        $ 2.9      $ 187.1   
                                          

 

(1)

Corporate consists of interest expense, interest income, allowance for equity during construction, noncontrolling interest and other costs such as certain taxes, which are not allocated to the business segments.

 

     For the three months ended December 31, 2009  
     Liquids      Natural Gas      Marketing      Corporate(1)     Total  
     (unaudited; in millions)  

Total revenue

   $ 262.0       $ 1,172.3       $ 544.8       $ —        $ 1,979.1   

Less: Intersegment revenue

     0.1         344.7         6.7         —          351.5   
                                           

Operating revenue

     261.9         827.6         538.1         —          1,627.6   

Cost of natural gas

     —           719.2         532.3         —          1,251.5   

Environmental costs

     0.4         —           —           —          0.4   

Operating and administrative

     73.2         72.7         1.1         2.2        149.2   

Power

     31.2         —           —           —          31.2   

Depreciation and amortization

     34.8         31.0         0.2         —          66.0   
                                           

Operating income

     122.3         4.7         4.5         (2.2     129.3   

Interest expense

     —           —           —           58.7        58.7   

Other income

     —           —           —           10.9        10.9   
                                           

Income from continuing operations before income tax expense

     122.3         4.7         4.5         (50.0     81.5   

Income tax expense

     —           —           —           1.7        1.7   
                                           

Income from continuing operations

     122.3         4.7         4.5         (51.7     79.8   

Loss from discontinued operations

     —           2.6         —           —          2.6   
                                           

Net income

     122.3         7.3         4.5         (51.7     82.4   

Less: Net income attributable to the noncontrolling interest

     —           —           —           9.1        9.1   
                                           

Net income attributable to general and limited partner ownership interests in Enbridge Energy Partners, L.P.

   $ 122.3       $ 7.3       $ 4.5       $ (60.8   $ 73.3   
                                           

Capital expenditures (excluding acquisitions)

   $ 453.5       $ 18.8       $ —         $ 6.5      $ 478.8   
                                           

 

(1)

Corporate consists of interest expense, interest income, allowance for equity during construction, noncontrolling interest and other costs such as certain taxes, which are not allocated to the business segments.

 

Page 5


     As of and for the year ended December 31, 2010  
     Liquids     Natural Gas      Marketing      Corporate(1)     Total  
     (unaudited; in millions)  

Total revenue

   $ 1,173.6      $ 5,745.7       $ 2,379.1       $ —        $ 9,298.4   

Less: Intersegment revenue

     1.8        1,515.6         44.9         —          1,562.3   
                                          

Operating revenue

     1,171.8        4,230.1         2,334.2         —          7,736.1   

Cost of natural gas

     —          3,641.9         2,321.4         —          5,963.3   

Environmental costs

     600.8        —           —           —          600.8   

Operating and administrative

     265.5        303.6         8.9         4.1        582.1   

Power

     141.1        —           —           —          141.1   

Depreciation and amortization

     178.8        132.2         0.2         —          311.2   

Impairment charge

     10.3        —           —           —          10.3   
                                          

Operating income

     (24.7     152.4         3.7         (4.1     127.3   

Interest expense

     —          —           —           274.8        274.8   

Other income

     —          —           —           17.5        17.5   
                                          

Income (loss) from continuing operations before income tax expense

     (24.7     152.4         3.7         (261.4     (130.0

Income tax expense

     —          —           —           7.9        7.9   
                                          

Net income (loss)

     (24.7     152.4         3.7         (269.3     (137.9

Less: Net income attributable to the noncontrolling interest

     —          —           —           60.6        60.6   
                                          

Net income (loss) attributable to general and limited partner ownership interests in Enbridge Energy Partners, L.P.

   $ (24.7   $ 152.4       $ 3.7       $ (329.9   $ (198.5
                                          

Total assets

   $ 5,467.6      $ 4,494.1       $ 237.8       $ 241.5      $ 10,441.0   
                                          

Capital expenditures (excluding acquisitions)

   $ 427.7      $ 279.9       $ —         $ 8.6      $ 716.2   
                                          

 

(1)

Corporate consists of interest expense, interest income, allowance for equity during construction, noncontrolling interest and other costs such as certain taxes, which are not allocated to the business segments.

 

     As of and for the year ended December 31, 2009  
     Liquids      Natural Gas     Marketing      Corporate(1)     Total  
     (unaudited; in millions)  

Total revenue

   $ 972.2       $ 3,965.8      $ 2,164.3       $ —        $ 7,102.3   

Less: Intersegment revenue

     0.4         1,344.9        25.2         —          1,370.5   
                                          

Operating revenue

     971.8         2,620.9        2,139.1         —          5,731.8   

Cost of natural gas

     —           2,091.5        2,089.3         —          4,180.8   

Environmental costs

     1.3         1.1        —           —          2.4   

Operating and administrative

     247.1         287.5        6.4         5.2        546.2   

Power

     128.1         —          —           —          128.1   

Depreciation and amortization

     133.3         123.0        1.4         —          257.7   
                                          

Operating income

     462.0         117.8        42.0         (5.2     616.6   

Interest expense

     —           —          —           228.6        228.6   

Other income

     —           —          —           13.4        13.4   
                                          

Income from continuing operations before income tax expense

     462.0         117.8        42.0         (220.4     401.4   

Income tax expense

     —           —          —           8.5        8.5   
                                          

Income from continuing operations

     462.0         117.8        42.0         (228.9     392.9   

Loss from discontinued operations

     —           (64.9     —           —          (64.9
                                          

Net income

     462.0         52.9        42.0         (228.9     328.0   

Less: Net income attributable to the noncontrolling interest

     —           —          —           11.4        11.4   
                                          

Net income attributable to general and limited partner ownership interests in Enbridge Energy Partners, L.P.

   $ 462.0       $ 52.9      $ 42.0       $ (240.3   $ 316.6   
                                          

Total assets

   $ 5,179.0       $ 3,306.8      $ 242.9       $ 259.6      $ 8,988.3   
                                          

Capital expenditures (excluding acquisitions)

   $ 1,149.1       $ 125.0      $ —         $ 18.0      $ 1,292.1   
                                          

 

(1)

Corporate consists of interest expense, interest income, allowance for equity during construction, noncontrolling interest and other costs such as certain taxes, which are not allocated to the business segments.

 

Page 6