Canada | None | |
(State or other jurisdiction | (I.R.S. Employer Identification No.) | |
of incorporation or organization) |
Form 20-F | o | Form 40-F | þ |
Yes | o | No | þ |
| Press Release dated November 1, 2006. |
| Interim Report to Shareholders for the nine months ended September 30, 2006. |
ENBRIDGE INC. | ||||||
(Registrant) | ||||||
Date: November 1, 2006
|
By: | /s/ Alison T. Love
|
||||
Vice President & Corporate Secretary |
| Adjusted operating earnings for the third quarter increase 25% to $92.3 million | ||
| Adjusted operating earnings for the nine months increase 12% to $420.5 million | ||
| Ownership interest in EEP increases with US$250 million investment | ||
| Construction continues on Athabasca lateral pipelines and terminals | ||
| Construction commences on the Southern Access pipeline expansion |
1
Three months ended | Nine months ended | |||||||||||||||
(millions of Canadian dollars) | September 30, | September 30, | ||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Liquids Pipelines |
68.1 | 61.6 | 203.0 | 168.2 | ||||||||||||
Gas Pipelines |
15.1 | 9.9 | 47.0 | 46.9 | ||||||||||||
Sponsored Investments |
21.9 | 11.4 | 65.3 | 44.3 | ||||||||||||
Gas Distribution and Services |
(11.4 | ) | (20.8 | ) | 108.6 | 109.9 | ||||||||||
International |
21.1 | 21.0 | 64.2 | 59.6 | ||||||||||||
Corporate |
(19.3 | ) | (15.3 | ) | (43.8 | ) | (46.9 | ) | ||||||||
95.5 | 67.8 | 444.3 | 382.0 | |||||||||||||
| Enbridge crude oil mainline system earnings were higher primarily due to lower oil loss costs, higher earnings from Terrace and the Incentive Tolling Settlement (ITS). |
| Enbridge Energy Partners earnings have increased significantly with higher crude oil throughput, strong margins and increased volumes in the natural gas gathering and processing businesses. |
| Aux Sable has experienced strong natural gas processing margins throughout the year and earnings under the upside sharing agreement were recorded in the third quarter. |
2
Three months ended | Nine months ended | |||||||||||||||
(millions of Canadian dollars, except per share amounts) | September 30, | September 30, | ||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
GAAP earnings as reported |
95.5 | 67.8 | 444.3 | 382.0 | ||||||||||||
Non-operating factors and variances as per table below |
(3.2 | ) | 6.1 | (23.8 | ) | (7.5 | ) | |||||||||
Adjusted Operating Earnings |
92.3 | 73.9 | 420.5 | 374.5 | ||||||||||||
Adjusted Operating Earnings per Common Share |
0.27 | 0.22 | 1.24 | 1.11 | ||||||||||||
Three months ended | Nine months ended | |||||||||||||||
(millions of Canadian dollars) | September 30, | September 30, | ||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Sponsored Investments |
||||||||||||||||
Dilution gain on EEP unit issuance |
| | | 4.6 | ||||||||||||
EEP non-cash derivative fair value gains/(losses) |
2.7 | (5.9 | ) | 5.1 | (5.9 | ) | ||||||||||
Revalue future income taxes due to tax rate changes |
| | 6.0 | | ||||||||||||
Gas Distribution and Services |
||||||||||||||||
Colder/(warmer) than normal weather affecting EGD |
0.5 | (0.2 | ) | (30.2 | ) | 1.5 | ||||||||||
Dilution gain in Noverco (Gaz Metro unit issuance) |
| | | 7.3 | ||||||||||||
Revalue future income taxes due to tax rate changes |
| | 28.9 | | ||||||||||||
Corporate |
||||||||||||||||
Revalue future income taxes due to tax rate changes |
| | 14.0 | | ||||||||||||
Total significant after-tax non-operating factors and
variances
increasing/(decreasing) earnings |
3.2 | (6.1 | ) | 23.8 | 7.5 | |||||||||||
3
Three months ended | Nine months ended | |||||||||||||||
(millions of Canadian dollars) | September 30, | September 30, | ||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Enbridge System |
49.0 | 45.4 | 149.9 | 123.8 | ||||||||||||
Athabasca System |
14.0 | 13.1 | 40.1 | 36.8 | ||||||||||||
Spearhead Pipeline |
0.4 | (0.2 | ) | 3.1 | (0.8 | ) | ||||||||||
Olympic Pipeline |
2.2 | | 4.8 | | ||||||||||||
NW System |
1.5 | 2.0 | 4.1 | 5.7 | ||||||||||||
Feeder Pipelines and Other |
1.0 | 1.3 | 1.0 | 2.7 | ||||||||||||
68.1 | 61.6 | 203.0 | 168.2 | |||||||||||||
| The Enbridge System reflected higher earnings from a number of factors including lower oil losses, favourable ITS performance and, within Terrace, lower taxes, higher toll revenues and the impact of higher volumes generating surcharge revenue. |
| Athabasca System earnings continued to grow as infrastructure additions contributed positively, but were partially offset by higher operating expenses. |
| Spearhead Pipeline commenced commercial operations in early March, 2006. While volumes have remained strong and consistent with the prior months, third quarter earnings were negatively impacted by the timing of operating costs. |
| Olympic Pipeline was acquired effective February 1, 2006 and is performing as expected. |
Three months ended | Nine months ended | |||||||||||||||
(millions of Canadian dollars) | September 30, | September 30, | ||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Alliance Pipeline US |
7.8 | 8.0 | 22.3 | 24.4 | ||||||||||||
Vector Pipeline |
2.5 | 3.6 | 9.3 | 11.6 | ||||||||||||
Enbridge Offshore Pipelines |
4.8 | (1.7 | ) | 15.4 | 10.9 | |||||||||||
15.1 | 9.9 | 47.0 | 46.9 | |||||||||||||
| Alliance Pipeline US earnings were lower in 2006 primarily due to the stronger Canadian dollar. |
| Vector Pipeline earnings were also impacted by the stronger Canadian dollar and higher operating costs in the second and third quarters of 2006 due to scheduled integrity inspections required by the regulator within the first six years of operation. |
| Enbridge Offshore Pipelines earnings were negatively impacted by two severe hurricanes in the third quarter of the prior year. Volumes have returned to pre-hurricane levels in 2006, however, the stronger Canadian dollar, among other factors, has also reduced earnings. |
4
Three months ended | Nine months ended | |||||||||||||||
(millions of Canadian dollars) | September 30, | September 30, | ||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Enbridge Income Fund (EIF) |
9.8 | 9.1 | 27.8 | 25.8 | ||||||||||||
Enbridge Energy Partners (EEP) |
12.1 | 2.3 | 31.5 | 13.9 | ||||||||||||
Dilution gains in EEP |
| | | 4.6 | ||||||||||||
Revalue future income taxes due to tax rate
changes |
| | 6.0 | | ||||||||||||
21.9 | 11.4 | 65.3 | 44.3 | |||||||||||||
| EIFs contribution was comparable with the prior year and reflected modest growth at EIF. |
| EEPs 2006 results improved significantly, despite the stronger Canadian dollar, and reflected considerably higher liquids throughput on the Lakehead System, higher margins and increased volumes in the natural gas gathering and processing businesses in addition to a higher Enbridge ownership interest. The nine months of 2006 also included $5.1 million (net to Enbridge) of unrealized mark-to-market gains on derivative financial instruments that do not qualify for hedge accounting treatment (gain of $2.7 million in the third quarter of 2006 and a loss of $5.9 million in the third quarter of 2005). |
| EEP issued partnership units in the first quarter of 2005 and because Enbridge did not fully participate in these offerings, dilution gains resulted. While new units were issued by EEP in the third quarter of 2006, no dilution gains resulted as Enbridge participated in the offering, increasing Enbridges ownership interest in EEP from 10.9% to 16.6%. |
5
Three months ended | Nine months ended | |||||||||||||||
(millions of Canadian dollars) | September 30, | September 30, | ||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Enbridge Gas Distribution (EGD) |
(27.8 | ) | (32.9 | ) | 25.4 | 55.4 | ||||||||||
Noverco |
(3.9 | ) | 1.9 | 11.2 | 21.7 | |||||||||||
CustomerWorks/ECS |
5.7 | 6.6 | 16.0 | 18.9 | ||||||||||||
Other Gas Distribution |
(1.2 | ) | (1.0 | ) | 4.1 | 4.9 | ||||||||||
Enbridge Gas New Brunswick |
2.8 | 1.8 | 7.1 | 3.8 | ||||||||||||
Gas Services |
(0.9 | ) | (0.8 | ) | (1.2 | ) | (0.9 | ) | ||||||||
Aux Sable |
14.9 | 2.4 | 16.1 | 6.2 | ||||||||||||
Other |
(1.0 | ) | 1.2 | 1.0 | (0.1 | ) | ||||||||||
Revalue future income taxes due to tax rate
changes |
| | 28.9 | | ||||||||||||
(11.4 | ) | (20.8 | ) | 108.6 | 109.9 | |||||||||||
| EGDs distribution volumes and earnings in 2006 were impacted by warmer weather in Ontario which reduced earnings by $30.2 million, whereas weather was colder than normal and increased earnings by $1.5 million in the prior year. Weather in the third quarter did not significantly impact earnings in either year. |
| EGD earnings were also reduced by a lower rate of return on common equity, partially offset by a higher rate base. These factors had a more pronounced effect in the first quarter given it is a high volume distribution period. |
| EGDs earnings are also affected by variances from the forecast cost of service, including operating and maintenance costs. EGDs costs can vary from quarter to quarter due to many factors including weather, project timelines and the timing of operating and capital expenditures. This provided a slight positive earnings effect in the second and third quarters of 2006. |
| Noverco earnings were lower in the third quarter as the prior year included a future income tax recovery stemming from the receipt of a significant cash dividend. In addition, the first quarter of the prior year included a $7.3 million dilution gain from a Gaz Metro LP unit issuance in which Noverco did not participate. |
| Aux Sable entered into an output arrangement effective January 1, 2006, that substantially eliminates all negative earnings variability. Aux Sable now receives a fixed annual fee and upside sharing above a certain margin level measured on an annual basis. Fractionation margins have been positive throughout 2006, and in the third quarter, earnings were recorded under the upside sharing agreement that met the accounting criteria for contingent revenue recognition. |
Three months ended | Nine months ended | |||||||||||||||
(millions of Canadian dollars) | September 30, | September 30, | ||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
CLH |
14.5 | 14.2 | 42.5 | 39.8 | ||||||||||||
OCENSA/CITCol |
8.4 | 8.2 | 24.7 | 24.4 | ||||||||||||
Other |
(1.8 | ) | (1.4 | ) | (3.0 | ) | (4.6 | ) | ||||||||
21.1 | 21.0 | 64.2 | 59.6 | |||||||||||||
| The Companys international investments continued to show strong performance with no significant variances to note. |
6
Three months ended | Nine months ended | |||||||||||||||
(millions of Canadian dollars) | September 30, | September 30, | ||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Corporate |
(19.3 | ) | (15.3 | ) | (57.8 | ) | (46.9 | ) | ||||||||
Revalue future income taxes due to tax rate
changes |
| | 14.0 | | ||||||||||||
(19.3 | ) | (15.3 | ) | (43.8 | ) | (46.9 | ) | |||||||||
Enbridge Contacts: |
||
Media
|
Investment Community | |
Jim Rennie
|
Bob Rahn | |
(403) 231-3931
|
(403) 231-7398 | |
E-mail: jim.rennie@enbridge.com
|
E-mail: bob.rahn@enbridge.com |
7
Three months ended | Nine months ended | |||||||||||||||
(unaudited; millions of Canadian dollars, except per share amounts) | September 30, | September 30, | ||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Earnings Applicable to Common Shareholders |
||||||||||||||||
Liquids Pipelines |
68.1 | 61.6 | 203.0 | 168.2 | ||||||||||||
Gas Pipelines |
15.1 | 9.9 | 47.0 | 46.9 | ||||||||||||
Sponsored Investments |
21.9 | 11.4 | 65.3 | 44.3 | ||||||||||||
Gas Distribution and Services |
(11.4 | ) | (20.8 | ) | 108.6 | 109.9 | ||||||||||
International |
21.1 | 21.0 | 64.2 | 59.6 | ||||||||||||
Corporate |
(19.3 | ) | (15.3 | ) | (43.8 | ) | (46.9 | ) | ||||||||
95.5 | 67.8 | 444.3 | 382.0 | |||||||||||||
Cash Flow Data |
||||||||||||||||
Cash provided by operating activities before changes
in operating assets and liabilities |
224.8 | 251.3 | 802.3 | 916.1 | ||||||||||||
Cash provided by operating activities |
(39.4 | ) | (98.9 | ) | 1,152.3 | 922.3 | ||||||||||
Expenditures on property, plant and equipment |
269.8 | 141.5 | 662.4 | 341.0 | ||||||||||||
Acquisitions and long-term investments |
291.9 | 28.6 | 448.2 | 148.5 | ||||||||||||
Common share dividends |
100.6 | 86.9 | 302.0 | 260.7 | ||||||||||||
Per Share Information |
||||||||||||||||
Earnings per Common Share |
0.28 | 0.20 | 1.31 | 1.13 | ||||||||||||
Diluted Earnings per Common Share |
0.28 | 0.20 | 1.30 | 1.12 | ||||||||||||
Dividends per Common Share |
0.2875 | 0.2500 | 0.8625 | 0.7500 | ||||||||||||
Shares Outstanding (millions) |
||||||||||||||||
Weighted Average Common Shares Outstanding |
339.6 | 337.2 | ||||||||||||||
Diluted Weighted Average Common Shares Outstanding |
342.9 | 340.7 | ||||||||||||||
Operating |
||||||||||||||||
Liquids Pipelines1 |
||||||||||||||||
Deliveries (thousands of barrels per day) |
2,155 | 1,908 | 2,121 | 1,979 | ||||||||||||
Barrel miles (billions) |
194 | 168 | 579 | 513 | ||||||||||||
Average haul (miles) |
981 | 959 | 1,000 | 949 | ||||||||||||
Gas Pipelines Average Daily Throughput Volume
(millions of cubic feet per day) |
||||||||||||||||
Alliance Pipeline US |
1,513 | 1,556 | 1,595 | 1,600 | ||||||||||||
Vector Pipeline |
879 | 982 | 1,014 | 1,018 | ||||||||||||
Enbridge Offshore Pipelines |
2,265 | 1,809 | 2,190 | 2,285 | ||||||||||||
Gas Distribution and Services2 |
||||||||||||||||
Volumes (billion cubic feet) |
45 | 45 | 285 | 309 | ||||||||||||
Number of active customers (thousands) |
1,829 | 1,782 | 1,829 | 1,782 | ||||||||||||
Degree day deficiency3 |
||||||||||||||||
Actual |
85 | 23 | 2,190 | 2,476 | ||||||||||||
Forecast based on normal weather |
58 | 60 | 2,498 | 2,500 | ||||||||||||
1. | Liquids Pipelines operating highlights include the statistics of the 16.6% owned Lakehead System and other wholly-owned liquid pipeline operations, excluding Spearhead Pipeline and Olympic Pipeline. | |
2. | Gas Distribution and Services volumes and the number of active customers are derived from the aggregate system supply and direct purchase gas supply arrangements. | |
3. | Degree-day deficiency is a measure of coldness which is indicative of volumetric requirements of natural gas utilized for heating purposes. It is calculated by accumulating for each day in the period the total number of degrees each day by which the daily mean temperature falls below 18 degrees Celsius. The figures given are those accumulated in the Greater Toronto Area. |
8
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
(unaudited; millions of Canadian dollars, except per share amounts) | 2006 | 2005 | 2006 | 2005 | ||||||||||||
Revenues |
||||||||||||||||
Commodity sales |
1,645.0 | 1,142.1 | 6,141.5 | 4,108.0 | ||||||||||||
Transportation |
453.5 | 430.7 | 1,515.7 | 1,439.3 | ||||||||||||
Energy services |
86.4 | 84.3 | 201.6 | 238.0 | ||||||||||||
2,184.9 | 1,657.1 | 7,858.8 | 5,785.3 | |||||||||||||
Expenses |
||||||||||||||||
Commodity costs |
1,562.4 | 1,076.9 | 5,850.0 | 3,789.9 | ||||||||||||
Operating and administrative |
256.6 | 267.4 | 759.9 | 782.0 | ||||||||||||
Depreciation and amortization |
145.4 | 141.2 | 437.6 | 427.5 | ||||||||||||
1,964.4 | 1,485.5 | 7047.5 | 4,999.4 | |||||||||||||
220.5 | 171.6 | 811.3 | 785.9 | |||||||||||||
Income from Equity Investments |
35.9 | 3.8 | 134.0 | 72.6 | ||||||||||||
Other Investment Income |
19.8 | 17.3 | 36.8 | 71.3 | ||||||||||||
Interest Expense |
(142.2 | ) | (133.0 | ) | (417.3 | ) | (402.4 | ) | ||||||||
134.0 | 59.7 | 564.8 | 527.4 | |||||||||||||
Income Taxes |
(36.8 | ) | 9.8 | (115.4 | ) | (140.3 | ) | |||||||||
Earnings |
97.2 | 69.5 | 449.4 | 387.1 | ||||||||||||
Preferred Share Dividends |
(1.7 | ) | (1.7 | ) | (5.1 | ) | (5.1 | ) | ||||||||
Earnings Applicable to Common Shareholders |
95.5 | 67.8 | 444.3 | 382.0 | ||||||||||||
Earnings Per Common Share |
0.28 | 0.20 | 1.31 | 1.13 | ||||||||||||
Diluted Earnings Per Common Share |
0.28 | 0.20 | 1.30 | 1.12 | ||||||||||||
Nine months ended | ||||||||
(unaudited; millions of Canadian dollars) | September 30, | |||||||
2006 | 2005 | |||||||
Retained Earnings at Beginning of Period |
2,098.2 | 1,840.9 | ||||||
Earnings Applicable to Common Shareholders |
444.3 | 382.0 | ||||||
Common Share Dividends |
(302.0 | ) | (260.7 | ) | ||||
Dividends Paid to Reciprocal Shareholder |
9.1 | 8.1 | ||||||
Dividend Reclassification Adjustment |
| 51.2 | ||||||
Retained Earnings at End of Period |
2,249.6 | 2,021.5 | ||||||
9
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
(unaudited; millions of Canadian dollars) | 2006 | 2005 | 2006 | 2005 | ||||||||||||
Cash Provided By Operating Activities |
||||||||||||||||
Earnings |
97.2 | 69.5 | 449.4 | 387.1 | ||||||||||||
Depreciation and amortization |
145.4 | 141.2 | 437.6 | 427.5 | ||||||||||||
Equity earnings less than/(in excess of) cash distributions |
(20.2 | ) | 82.8 | (63.0 | ) | 61.3 | ||||||||||
Gain on reduction of ownership interest |
| | | (15.6 | ) | |||||||||||
Future income taxes |
(4.6 | ) | (44.5 | ) | (52.7 | ) | 40.5 | |||||||||
Other |
7.0 | 2.3 | 31.0 | 15.3 | ||||||||||||
Changes in operating assets and liabilities |
(264.2 | ) | (350.2 | ) | 350.0 | 6.2 | ||||||||||
(39.4 | ) | (98.9 | ) | 1,152.3 | 922.3 | |||||||||||
Investing Activities |
||||||||||||||||
Acquisitions |
| (28.3 | ) | (101.4 | ) | (86.4 | ) | |||||||||
Long-term investments |
(291.9 | ) | (0.3 | ) | (346.8 | ) | (62.1 | ) | ||||||||
Additions to property, plant and equipment |
(269.8 | ) | (141.5 | ) | (662.4 | ) | (341.0 | ) | ||||||||
Affiliate loans |
| 0.5 | 28.0 | (0.1 | ) | |||||||||||
Change in construction payable |
0.8 | (2.1 | ) | (13.5 | ) | (2.4 | ) | |||||||||
(560.9 | ) | (171.7 | ) | (1,096.1 | ) | (492.0 | ) | |||||||||
Financing Activities |
||||||||||||||||
Net change in short-term borrowings and short-term debt |
456.7 | 377.2 | (96.5 | ) | (332.6 | ) | ||||||||||
Net change in non-recourse short-term debt of joint ventures |
(9.7 | ) | (6.5 | ) | (5.2 | ) | 5.4 | |||||||||
Long-term debt issues |
300.0 | | 800.0 | 620.1 | ||||||||||||
Long-term debt repayments |
| | (400.0 | ) | (396.9 | ) | ||||||||||
Non-recourse long-term debt issued by joint ventures |
| | 2.8 | 6.8 | ||||||||||||
Non-recourse long-term debt repaid by joint ventures |
| (2.4 | ) | (29.7 | ) | (54.8 | ) | |||||||||
Changes in non-controlling interests |
(5.5 | ) | 7.4 | (25.4 | ) | (4.5 | ) | |||||||||
Common shares issued |
10.5 | 7.5 | 49.0 | 46.9 | ||||||||||||
Preferred share dividends |
(1.7 | ) | (1.7 | ) | (5.1 | ) | (5.1 | ) | ||||||||
Common share dividends |
(100.6 | ) | (86.9 | ) | (302.0 | ) | (260.7 | ) | ||||||||
649.7 | 294.6 | (12.1 | ) | (375.4 | ) | |||||||||||
Increase in Cash and Cash Equivalents |
49.4 | 24.0 | 44.1 | 54.9 | ||||||||||||
Cash and Cash Equivalents at Beginning of Period |
148.6 | 136.4 | 153.9 | 105.5 | ||||||||||||
Cash and Cash Equivalents at End of Period |
198.0 | 160.4 | 198.0 | 160.4 | ||||||||||||
10
September 30, | December 31, | |||||||
(unaudited; millions of Canadian dollars) | 2006 | 2005 | ||||||
Assets |
||||||||
Current Assets |
||||||||
Cash and cash equivalents |
198.0 | 153.9 | ||||||
Accounts receivable and other |
1,595.9 | 1,900.3 | ||||||
Inventory |
910.1 | 1,021.4 | ||||||
2,704.0 | 3,075.6 | |||||||
Property, Plant and Equipment, net |
10,723.1 | 10,466.6 | ||||||
Long-Term Investments |
2,187.2 | 1,842.8 | ||||||
Receivable from Affiliate |
149.4 | 177.0 | ||||||
Deferred Amounts and Other Assets |
998.0 | 894.2 | ||||||
Intangible Assets |
238.7 | 252.6 | ||||||
Goodwill |
391.8 | 367.2 | ||||||
Future Income Taxes |
197.8 | 134.9 | ||||||
17,590.0 | 17,210.9 | |||||||
Liabilities and Shareholders Equity |
||||||||
Current Liabilities |
||||||||
Short-term borrowings |
642.3 | 1,074.8 | ||||||
Accounts payable and other |
1,620.3 | 1,624.8 | ||||||
Interest payable |
85.7 | 81.7 | ||||||
Current maturities and short-term debt |
331.5 | 401.2 | ||||||
Current portion of non-recourse long-term debt |
57.8 | 68.2 | ||||||
2,737.6 | 3,250.7 | |||||||
Long-Term Debt |
7,048.8 | 6,279.1 | ||||||
Non-Recourse Long-Term Debt |
1,565.9 | 1,619.9 | ||||||
Other Long-Term Liabilities |
83.6 | 91.7 | ||||||
Future Income Taxes |
1,023.4 | 1,009.0 | ||||||
Non-Controlling Interests |
695.6 | 691.0 | ||||||
13,154.9 | 12,941.4 | |||||||
Shareholders Equity |
||||||||
Share capital |
||||||||
Preferred shares |
125.0 | 125.0 | ||||||
Common shares |
2,399.7 | 2,343.8 | ||||||
Contributed surplus |
14.0 | 10.0 | ||||||
Retained earnings |
2,249.6 | 2,098.2 | ||||||
Foreign currency translation adjustment |
(217.5 | ) | (171.8 | ) | ||||
Reciprocal shareholding |
(135.7 | ) | (135.7 | ) | ||||
4,435.1 | 4,269.5 | |||||||
17,590.0 | 17,210.9 | |||||||
11
Gas | ||||||||||||||||||||||||||||
Liquids | Gas | Sponsored | Distribution | |||||||||||||||||||||||||
(millions of Canadian dollars) | Pipelines | Pipelines | Investments | and Services | International | Corporate | Consolidated | |||||||||||||||||||||
Revenues |
254.7 | 87.2 | 60.8 | 1,778.4 | 3.8 | | 2,184.9 | |||||||||||||||||||||
Commodity costs |
| | | (1,562.4 | ) | | | (1,562.4 | ) | |||||||||||||||||||
Operating and administrative |
(93.7 | ) | (24.6 | ) | (13.4 | ) | (113.5 | ) | (4.7 | ) | (6.7 | ) | (256.6 | ) | ||||||||||||||
Depreciation and amortization |
(35.8 | ) | (23.5 | ) | (17.5 | ) | (66.7 | ) | (0.3 | ) | (1.6 | ) | (145.4 | ) | ||||||||||||||
125.2 | 39.1 | 29.9 | 35.8 | (1.2 | ) | (8.3 | ) | 220.5 | ||||||||||||||||||||
Investment and other income |
1.6 | 2.3 | 20.2 | (6.0 | ) | 23.8 | 13.8 | 55.7 | ||||||||||||||||||||
Interest and preferred share
dividends |
(24.8 | ) | (18.0 | ) | (14.7 | ) | (48.9 | ) | | (37.5 | ) | (143.9 | ) | |||||||||||||||
Income taxes |
(33.9 | ) | (8.3 | ) | (13.5 | ) | 7.7 | (1.5 | ) | 12.7 | (36.8 | ) | ||||||||||||||||
Earnings applicable to common
shareholders |
68.1 | 15.1 | 21.9 | (11.4 | ) | 21.1 | (19.3 | ) | 95.5 | |||||||||||||||||||
Gas | ||||||||||||||||||||||||||||
Liquids | Gas | Sponsored | Distribution | |||||||||||||||||||||||||
(millions of Canadian dollars) | Pipelines | Pipelines | Investments | and Services | International | Corporate | Consolidated | |||||||||||||||||||||
Revenues |
222.8 | 83.9 | 63.3 | 1,284.3 | 2.8 | | 1,657.1 | |||||||||||||||||||||
Commodity costs |
| | | (1,076.9 | ) | | | (1,076.9 | ) | |||||||||||||||||||
Operating and administrative |
(76.8 | ) | (25.7 | ) | (15.4 | ) | (139.5 | ) | (3.6 | ) | (6.4 | ) | (267.4 | ) | ||||||||||||||
Depreciation and amortization |
(37.0 | ) | (21.9 | ) | (17.8 | ) | (62.7 | ) | (0.2 | ) | (1.6 | ) | (141.2 | ) | ||||||||||||||
109.0 | 36.3 | 30.1 | 5.2 | (1.0 | ) | (8.0 | ) | 171.6 | ||||||||||||||||||||
Investment and other income |
0.8 | 0.3 | 0.4 | (4.4 | ) | 23.3 | 0.7 | 21.1 | ||||||||||||||||||||
Interest and preferred share
dividends |
(24.5 | ) | (19.9 | ) | (15.2 | ) | (44.6 | ) | | (30.5 | ) | (134.7 | ) | |||||||||||||||
Income taxes |
(23.7 | ) | (6.8 | ) | (3.9 | ) | 23.0 | (1.3 | ) | 22.5 | 9.8 | |||||||||||||||||
Earnings applicable to common
shareholders |
61.6 | 9.9 | 11.4 | (20.8 | ) | 21.0 | (15.3 | ) | 67.8 | |||||||||||||||||||
Gas | ||||||||||||||||||||||||||||
Liquids | Gas | Sponsored | Distribution | |||||||||||||||||||||||||
(millions of Canadian dollars) | Pipelines | Pipelines | Investments | and Services | International | Corporate | Consolidated | |||||||||||||||||||||
Revenues |
748.6 | 260.3 | 186.2 | 6,654.6 | 9.1 | | 7,858.8 | |||||||||||||||||||||
Commodity costs |
| | | (5,850.0 | ) | | | (5,850.0 | ) | |||||||||||||||||||
Operating and administrative |
(263.7 | ) | (71.7 | ) | (46.3 | ) | (352.4 | ) | (12.5 | ) | (13.3 | ) | (759.9 | ) | ||||||||||||||
Depreciation and amortization |
(114.5 | ) | (65.9 | ) | (53.5 | ) | (198.8 | ) | (0.7 | ) | (4.2 | ) | (437.6 | ) | ||||||||||||||
370.4 | 122.7 | 86.4 | 253.4 | (4.1 | ) | (17.5 | ) | 811.3 | ||||||||||||||||||||
Investment and other income |
1.6 | 8.3 | 46.1 | 19.7 | 75.9 | 19.2 | 170.8 | |||||||||||||||||||||
Interest and preferred share
dividends |
(75.6 | ) | (55.3 | ) | (44.7 | ) | (143.7 | ) | | (103.1 | ) | (422.4 | ) | |||||||||||||||
Income taxes |
(93.4 | ) | (28.7 | ) | (22.5 | ) | (20.8 | ) | (7.6 | ) | 57.6 | (115.4 | ) | |||||||||||||||
Earnings applicable to common
shareholders |
203.0 | 47.0 | 65.3 | 108.6 | 64.2 | (43.8 | ) | 444.3 | ||||||||||||||||||||
12
Gas | ||||||||||||||||||||||||||||
Liquids | Gas | Sponsored | Distribution | |||||||||||||||||||||||||
(millions of Canadian dollars) | Pipelines | Pipelines | Investments | and Services | International | Corporate | Consolidated | |||||||||||||||||||||
Revenues |
648.7 | 278.7 | 185.3 | 4,664.3 | 8.3 | | 5,785.3 | |||||||||||||||||||||
Commodity costs |
| | | (3,789.9 | ) | | | (3,789.9 | ) | |||||||||||||||||||
Operating and administrative |
(228.0 | ) | (70.0 | ) | (43.5 | ) | (413.5 | ) | (11.7 | ) | (15.3 | ) | (782.0 | ) | ||||||||||||||
Depreciation and amortization |
(110.7 | ) | (70.0 | ) | (53.2 | ) | (188.3 | ) | (0.8 | ) | (4.5 | ) | (427.5 | ) | ||||||||||||||
310.0 | 138.7 | 88.6 | 272.6 | (4.2 | ) | (19.8 | ) | 785.9 | ||||||||||||||||||||
Investment and other income |
(0.4 | ) | 1.6 | 31.2 | 20.8 | 66.2 | 24.5 | 143.9 | ||||||||||||||||||||
Interest and preferred share
dividends |
(73.0 | ) | (62.6 | ) | (46.5 | ) | (131.9 | ) | | (93.5 | ) | (407.5 | ) | |||||||||||||||
Income taxes |
(68.4 | ) | (30.8 | ) | (29.0 | ) | (51.6 | ) | (2.4 | ) | 41.9 | (140.3 | ) | |||||||||||||||
Earnings applicable to common
shareholders |
168.2 | 46.9 | 44.3 | 109.9 | 59.6 | (46.9 | ) | 382.0 | ||||||||||||||||||||
13
Three months ended | Nine months ended | |||||||||||||||
(millions of Canadian dollars) | September 30, | September 30, | ||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Liquids Pipelines |
68.1 | 61.6 | 203.0 | 168.2 | ||||||||||||
Gas Pipelines |
15.1 | 9.9 | 47.0 | 46.9 | ||||||||||||
Sponsored Investments |
21.9 | 11.4 | 65.3 | 44.3 | ||||||||||||
Gas Distribution and Services |
(11.4 | ) | (20.8 | ) | 108.6 | 109.9 | ||||||||||
International |
21.1 | 21.0 | 64.2 | 59.6 | ||||||||||||
Corporate |
(19.3 | ) | (15.3 | ) | (43.8 | ) | (46.9 | ) | ||||||||
95.5 | 67.8 | 444.3 | 382.0 | |||||||||||||
- 1 -
Three months ended | Nine months ended | |||||||||||||||
(millions of Canadian dollars) | September 30, | September 30, | ||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Sponsored Investments |
||||||||||||||||
Dilution gain on EEP unit issuance |
| | | 4.6 | ||||||||||||
EEP non-cash derivative fair value gains/(losses) |
2.7 | (5.9 | ) | 5.1 | (5.9 | ) | ||||||||||
Revalue future income taxes due to tax rate changes |
| | 6.0 | | ||||||||||||
Gas Distribution and Services |
||||||||||||||||
Colder/(warmer) than normal weather affecting EGD |
0.5 | (0.2 | ) | (30.2 | ) | 1.5 | ||||||||||
Dilution gain in Noverco (Gaz Metro unit issuance) |
| | | 7.3 | ||||||||||||
Revalue future income taxes due to tax rate changes |
| | 28.9 | | ||||||||||||
Corporate |
||||||||||||||||
Revalue future income taxes due to tax rate changes |
| | 14.0 | | ||||||||||||
Total significant after-tax non-operating factors and
variances
increasing/(decreasing) earnings |
3.2 | (6.1 | ) | 23.8 | 7.5 | |||||||||||
| Enbridge crude oil mainline system earnings were higher primarily due to lower oil loss costs, higher earnings from Terrace and the Incentive Tolling Settlement (ITS). | |
| Enbridge Energy Partners (EEP) earnings have increased significantly with higher crude oil throughput, strong margins and increased volumes in the natural gas gathering and processing businesses. | |
| Aux Sable has experienced strong natural gas processing margins throughout the year and earnings under the upside sharing agreement were recorded in the third quarter. |
- 2 -
- 3 -
- 4 -
- 5 -
Requested for 2007 | Approved for 2006 | |||||||
Rate base (millions) |
$ | 3,801 | $ | 3,634 | ||||
Deemed common equity for regulatory purposes |
38 | % | 35 | % | ||||
Rate of return on common equity |
8.74 | % | 8.74 | % | ||||
- 6 -
Three months ended | Nine months ended | |||||||||||||||
(millions of Canadian dollars) | September 30, | September 30, | ||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Enbridge System |
49.0 | 45.4 | 149.9 | 123.8 | ||||||||||||
Athabasca System |
14.0 | 13.1 | 40.1 | 36.8 | ||||||||||||
Spearhead Pipeline |
0.4 | (0.2 | ) | 3.1 | (0.8 | ) | ||||||||||
Olympic Pipeline |
2.2 | | 4.8 | | ||||||||||||
NW System |
1.5 | 2.0 | 4.1 | 5.7 | ||||||||||||
Feeder Pipelines and Other |
1.0 | 1.3 | 1.0 | 2.7 | ||||||||||||
68.1 | 61.6 | 203.0 | 168.2 | |||||||||||||
- 7 -
Three months ended | Nine months ended | |||||||||||||||
(millions of Canadian dollars) | September 30, | September 30, | ||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Alliance Pipeline US |
7.8 | 8.0 | 22.3 | 24.4 | ||||||||||||
Vector Pipeline |
2.5 | 3.6 | 9.3 | 11.6 | ||||||||||||
Enbridge Offshore Pipelines |
4.8 | (1.7 | ) | 15.4 | 10.9 | |||||||||||
15.1 | 9.9 | 47.0 | 46.9 | |||||||||||||
Three months ended | Nine months ended | |||||||||||||||
(millions of Canadian dollars) | September 30, | September 30, | ||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Enbridge Income Fund (EIF) |
9.8 | 9.1 | 27.8 | 25.8 | ||||||||||||
Enbridge Energy Partners (EEP) |
12.1 | 2.3 | 31.5 | 13.9 | ||||||||||||
Dilution gains in EEP |
| | | 4.6 | ||||||||||||
Revalue future income taxes due to tax rate
changes |
| | 6.0 | | ||||||||||||
21.9 | 11.4 | 65.3 | 44.3 | |||||||||||||
- 8 -
Three months ended | Nine months ended | |||||||||||||||
(millions of Canadian dollars) | September 30, | September 30, | ||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Enbridge Gas Distribution (EGD) |
(27.8 | ) | (32.9 | ) | 25.4 | 55.4 | ||||||||||
Noverco |
(3.9 | ) | 1.9 | 11.2 | 21.7 | |||||||||||
CustomerWorks/ECS |
5.7 | 6.6 | 16.0 | 18.9 | ||||||||||||
Other Gas Distribution |
(1.2 | ) | (1.0 | ) | 4.1 | 4.9 | ||||||||||
Enbridge Gas New Brunswick |
2.8 | 1.8 | 7.1 | 3.8 | ||||||||||||
Gas Services |
(0.9 | ) | (0.8 | ) | (1.2 | ) | (0.9 | ) | ||||||||
Aux Sable |
14.9 | 2.4 | 16.1 | 6.2 | ||||||||||||
Other |
(1.0 | ) | 1.2 | 1.0 | (0.1 | ) | ||||||||||
Revalue future income taxes due to tax rate
changes |
| | 28.9 | | ||||||||||||
(11.4 | ) | (20.8 | ) | 108.6 | 109.9 | |||||||||||
- 9 -
Three months ended | Nine months ended | |||||||||||||||
(millions of Canadian dollars) | September 30, | September 30, | ||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
CLH |
14.5 | 14.2 | 42.5 | 39.8 | ||||||||||||
OCENSA/CITCol |
8.4 | 8.2 | 24.7 | 24.4 | ||||||||||||
Other |
(1.8 | ) | (1.4 | ) | (3.0 | ) | (4.6 | ) | ||||||||
21.1 | 21.0 | 64.2 | 59.6 | |||||||||||||
Three months ended | Nine months ended | |||||||||||||||
(millions of Canadian dollars) | September 30, | September 30, | ||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Corporate |
(19.3 | ) | (15.3 | ) | (57.8 | ) | (46.9 | ) | ||||||||
Revalue future income taxes due to tax rate
changes |
| | 14.0 | | ||||||||||||
(19.3 | ) | (15.3 | ) | (43.8 | ) | (46.9 | ) | |||||||||
- 10 -
(millions of Canadian dollars, | ||||||||||||||||||||||||||||||||
except per share amounts) | 2006 | 2005 | 2004 | |||||||||||||||||||||||||||||
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | |||||||||||||||||||||||||
Revenue |
2,184.9 | 2,327.2 | 3,346.7 | 2,712.8 | 1,657.1 | 1,572.4 | 2,555.8 | 2,323.6 | ||||||||||||||||||||||||
Earnings applicable to common
shareholders |
95.5 | 157.9 | 190.9 | 174.0 | 67.8 | 93.6 | 220.6 | 104.8 | ||||||||||||||||||||||||
Earnings per common share |
0.28 | 0.47 | 0.56 | 0.52 | 0.20 | 0.27 | 0.66 | 0.31 | ||||||||||||||||||||||||
Diluted earnings per common share |
0.28 | 0.46 | 0.56 | 0.51 | 0.20 | 0.27 | 0.65 | 0.30 | ||||||||||||||||||||||||
Dividends per common share |
0.2875 | 0.2875 | 0.2875 | 0.2875 | 0.2500 | 0.2500 | 0.2500 | 0.22875 | ||||||||||||||||||||||||
1 | Quarterly Financial Information has been extracted from financial statements prepared in accordance with Canadian Generally Accepted Accounting Principles. |
- 11 -
| Third quarter 2006 earnings reflected higher earnings from Enbridge System, increased earnings from the Companys investment in EEP and the recognition of upside sharing in Aux Sable which resulted from high fractionation margins. | ||
| Second quarter earnings in 2006 included the impact of tax rate reductions, which increased earnings by a total of $48.9 million. Revenues in the second quarter of 2006 were higher than the second quarter of 2005 due to higher commodity prices and were offset by higher commodity costs, as EGD passes through to customers changes in the price of natural gas. | ||
| First quarter earnings in 2006 reflected improved earnings in the Enbridge System more than offset by lower results from EGD, due primarily to warmer than normal weather. Revenues in the first quarter of 2006 were higher due to higher commodity prices and were offset by higher commodity costs. | ||
| Third quarter earnings in 2005 were negatively impacted by Hurricanes Katrina and Rita and by non-cash losses on the fair value of derivatives in EEP. | ||
| First quarter earnings in 2005 included dilution gains in EEP and within Noverco. | ||
| Fourth quarter earnings in 2004 included an additional quarter for EGD and other gas distribution businesses as the consolidation of these businesses changed from quarter lag to calendar year. Although this quarter included six months of earnings from these businesses, the additional quarter (July September) is seasonally a summer loss quarter, which reduced earnings in the fourth quarter of 2004. |
Number of Shares | ||||
Common Shares issued and outstanding
(voting equity shares) |
351,241,456 | |||
Preference Shares, Series A
(non-voting equity shares) |
5,000,000 | |||
Total issued and outstanding stock options
(7,225,351 vested) |
11,122,001 | |||
- 12 -
Three months ended | Nine months ended | |||||||||||||||
(unaudited; millions of Canadian dollars, except per share amounts) | September 30, | September 30, | ||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Earnings Applicable to Common Shareholders |
||||||||||||||||
Liquids Pipelines |
68.1 | 61.6 | 203.0 | 168.2 | ||||||||||||
Gas Pipelines |
15.1 | 9.9 | 47.0 | 46.9 | ||||||||||||
Sponsored Investments |
21.9 | 11.4 | 65.3 | 44.3 | ||||||||||||
Gas Distribution and Services |
(11.4 | ) | (20.8 | ) | 108.6 | 109.9 | ||||||||||
International |
21.1 | 21.0 | 64.2 | 59.6 | ||||||||||||
Corporate |
(19.3 | ) | (15.3 | ) | (43.8 | ) | (46.9 | ) | ||||||||
95.5 | 67.8 | 444.3 | 382.0 | |||||||||||||
Cash Flow Data |
||||||||||||||||
Cash provided by operating activities before changes
in operating assets and liabilities |
224.8 | 251.3 | 802.3 | 916.1 | ||||||||||||
Cash provided by operating activities |
(39.4 | ) | (98.9 | ) | 1,152.3 | 922.3 | ||||||||||
Expenditures on property, plant and equipment |
269.8 | 141.5 | 662.4 | 341.0 | ||||||||||||
Acquisitions and long-term investments |
291.9 | 28.6 | 448.2 | 148.5 | ||||||||||||
Common share dividends |
100.6 | 86.9 | 302.0 | 260.7 | ||||||||||||
Per Share Information |
||||||||||||||||
Earnings per Common Share |
0.28 | 0.20 | 1.31 | 1.13 | ||||||||||||
Diluted Earnings per Common Share |
0.28 | 0.20 | 1.30 | 1.12 | ||||||||||||
Dividends per Common Share |
0.2875 | 0.2500 | 0.8625 | 0.7500 | ||||||||||||
Shares Outstanding (millions) |
||||||||||||||||
Weighted Average Common Shares Outstanding |
339.6 | 337.2 | ||||||||||||||
Diluted Weighted Average Common Shares Outstanding |
342.9 | 340.7 | ||||||||||||||
Operating |
||||||||||||||||
Liquids Pipelines1 |
||||||||||||||||
Deliveries (thousands of barrels per day) |
2,155 | 1,908 | 2,121 | 1,979 | ||||||||||||
Barrel miles (billions) |
194 | 168 | 579 | 513 | ||||||||||||
Average haul (miles) |
981 | 959 | 1,000 | 949 | ||||||||||||
Gas Pipelines Average Daily Throughput Volume |
||||||||||||||||
(millions of cubic feet per day) |
||||||||||||||||
Alliance Pipeline US |
1,513 | 1,556 | 1,595 | 1,600 | ||||||||||||
Vector Pipeline |
879 | 982 | 1,014 | 1,018 | ||||||||||||
Enbridge Offshore Pipelines |
2,265 | 1,809 | 2,190 | 2,285 | ||||||||||||
Gas Distribution and Services2 |
||||||||||||||||
Volumes (billion cubic feet) |
45 | 45 | 285 | 309 | ||||||||||||
Number of active customers (thousands) |
1,829 | 1,782 | 1,829 | 1,782 | ||||||||||||
Degree day deficiency3 |
||||||||||||||||
Actual |
85 | 23 | 2,190 | 2,476 | ||||||||||||
Forecast based on normal weather |
58 | 60 | 2,498 | 2,500 | ||||||||||||
1. | Liquids Pipelines operating highlights include the statistics of the 16.6% owned Lakehead System and other wholly-owned liquid pipeline operations, excluding Spearhead Pipeline and Olympic Pipeline. | |
2. | Gas Distribution and Services volumes and the number of active customers are derived from the aggregate system supply and direct purchase gas supply arrangements. | |
3. | Degree-day deficiency is a measure of coldness which is indicative of volumetric requirements of natural gas utilized for heating purposes. It is calculated by accumulating for each day in the period the total number of degrees each day by which the daily mean temperature falls below 18 degrees Celsius. The figures given are those accumulated in the Greater Toronto Area. |
- 13 -
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
(unaudited; millions of Canadian dollars, except per share amounts) | 2006 | 2005 | 2006 | 2005 | ||||||||||||
Revenues |
||||||||||||||||
Commodity sales |
1,645.0 | 1,142.1 | 6,141.5 | 4,108.0 | ||||||||||||
Transportation |
453.5 | 430.7 | 1,515.7 | 1,439.3 | ||||||||||||
Energy services |
86.4 | 84.3 | 201.6 | 238.0 | ||||||||||||
2,184.9 | 1,657.1 | 7,858.8 | 5,785.3 | |||||||||||||
Expenses |
||||||||||||||||
Commodity costs |
1,562.4 | 1,076.9 | 5,850.0 | 3,789.9 | ||||||||||||
Operating and administrative |
256.6 | 267.4 | 759.9 | 782.0 | ||||||||||||
Depreciation and amortization |
145.4 | 141.2 | 437.6 | 427.5 | ||||||||||||
1,964.4 | 1,485.5 | 7047.5 | 4,999.4 | |||||||||||||
220.5 | 171.6 | 811.3 | 785.9 | |||||||||||||
Income from Equity Investments |
35.9 | 3.8 | 134.0 | 72.6 | ||||||||||||
Other Investment Income |
19.8 | 17.3 | 36.8 | 71.3 | ||||||||||||
Interest Expense |
(142.2 | ) | (133.0 | ) | (417.3 | ) | (402.4 | ) | ||||||||
134.0 | 59.7 | 564.8 | 527.4 | |||||||||||||
Income Taxes |
(36.8 | ) | 9.8 | (115.4 | ) | (140.3 | ) | |||||||||
Earnings |
97.2 | 69.5 | 449.4 | 387.1 | ||||||||||||
Preferred Share Dividends |
(1.7 | ) | (1.7 | ) | (5.1 | ) | (5.1 | ) | ||||||||
Earnings Applicable to Common Shareholders |
95.5 | 67.8 | 444.3 | 382.0 | ||||||||||||
Earnings Per Common Share |
0.28 | 0.20 | 1.31 | 1.13 | ||||||||||||
Diluted Earnings Per Common Share |
0.28 | 0.20 | 1.30 | 1.12 | ||||||||||||
Nine months ended | ||||||||
(unaudited; millions of Canadian dollars) | September 30, | |||||||
2006 | 2005 | |||||||
Retained Earnings at Beginning of Period |
2,098.2 | 1,840.9 | ||||||
Earnings Applicable to Common Shareholders |
444.3 | 382.0 | ||||||
Common Share Dividends |
(302.0 | ) | (260.7 | ) | ||||
Dividends Paid to Reciprocal Shareholder |
9.1 | 8.1 | ||||||
Dividend Reclassification Adjustment |
| 51.2 | ||||||
Retained Earnings at End of Period |
2,249.6 | 2,021.5 | ||||||
- 1 -
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
(unaudited; millions of Canadian dollars) | 2006 | 2005 | 2006 | 2005 | ||||||||||||
Cash Provided By Operating Activities |
||||||||||||||||
Earnings |
97.2 | 69.5 | 449.4 | 387.1 | ||||||||||||
Depreciation and amortization |
145.4 | 141.2 | 437.6 | 427.5 | ||||||||||||
Equity earnings less than/(in excess of) cash distributions |
(20.2 | ) | 82.8 | (63.0 | ) | 61.3 | ||||||||||
Gain on reduction of ownership interest |
| | | (15.6 | ) | |||||||||||
Future income taxes |
(4.6 | ) | (44.5 | ) | (52.7 | ) | 40.5 | |||||||||
Other |
7.0 | 2.3 | 31.0 | 15.3 | ||||||||||||
Changes in operating assets and liabilities |
(264.2 | ) | (350.2 | ) | 350.0 | 6.2 | ||||||||||
(39.4 | ) | (98.9 | ) | 1,152.3 | 922.3 | |||||||||||
Investing Activities |
||||||||||||||||
Acquisitions |
| (28.3 | ) | (101.4 | ) | (86.4 | ) | |||||||||
Long-term investments |
(291.9 | ) | (0.3 | ) | (346.8 | ) | (62.1 | ) | ||||||||
Additions to property, plant and equipment |
(269.8 | ) | (141.5 | ) | (662.4 | ) | (341.0 | ) | ||||||||
Affiliate loans |
| 0.5 | 28.0 | (0.1 | ) | |||||||||||
Change in construction payable |
0.8 | (2.1 | ) | (13.5 | ) | (2.4 | ) | |||||||||
(560.9 | ) | (171.7 | ) | (1,096.1 | ) | (492.0 | ) | |||||||||
Financing Activities |
||||||||||||||||
Net change in short-term borrowings and short-term debt |
456.7 | 377.2 | (96.5 | ) | (332.6 | ) | ||||||||||
Net change in non-recourse short-term debt of joint ventures |
(9.7 | ) | (6.5 | ) | (5.2 | ) | 5.4 | |||||||||
Long-term debt issues |
300.0 | | 800.0 | 620.1 | ||||||||||||
Long-term debt repayments |
| | (400.0 | ) | (396.9 | ) | ||||||||||
Non-recourse long-term debt issued by joint ventures |
| | 2.8 | 6.8 | ||||||||||||
Non-recourse long-term debt repaid by joint ventures |
| (2.4 | ) | (29.7 | ) | (54.8 | ) | |||||||||
Changes in non-controlling interests |
(5.5 | ) | 7.4 | (25.4 | ) | (4.5 | ) | |||||||||
Common shares issued |
10.5 | 7.5 | 49.0 | 46.9 | ||||||||||||
Preferred share dividends |
(1.7 | ) | (1.7 | ) | (5.1 | ) | (5.1 | ) | ||||||||
Common share dividends |
(100.6 | ) | (86.9 | ) | (302.0 | ) | (260.7 | ) | ||||||||
649.7 | 294.6 | (12.1 | ) | (375.4 | ) | |||||||||||
Increase in Cash and Cash Equivalents |
49.4 | 24.0 | 44.1 | 54.9 | ||||||||||||
Cash and Cash Equivalents at Beginning of Period |
148.6 | 136.4 | 153.9 | 105.5 | ||||||||||||
Cash and Cash Equivalents at End of Period |
198.0 | 160.4 | 198.0 | 160.4 | ||||||||||||
- 2 -
September 30, | December 31, | |||||||
(unaudited; millions of Canadian dollars) | 2006 | 2005 | ||||||
Assets |
||||||||
Current Assets |
||||||||
Cash and cash equivalents |
198.0 | 153.9 | ||||||
Accounts receivable and other |
1,595.9 | 1,900.3 | ||||||
Inventory |
910.1 | 1,021.4 | ||||||
2,704.0 | 3,075.6 | |||||||
Property, Plant and Equipment, net |
10,723.1 | 10,466.6 | ||||||
Long-Term Investments |
2,187.2 | 1,842.8 | ||||||
Receivable from Affiliate |
149.4 | 177.0 | ||||||
Deferred Amounts and Other Assets |
998.0 | 894.2 | ||||||
Intangible Assets |
238.7 | 252.6 | ||||||
Goodwill |
391.8 | 367.2 | ||||||
Future Income Taxes |
197.8 | 134.9 | ||||||
17,590.0 | 17,210.9 | |||||||
Liabilities and Shareholders Equity |
||||||||
Current Liabilities |
||||||||
Short-term borrowings |
642.3 | 1,074.8 | ||||||
Accounts payable and other |
1,620.3 | 1,624.8 | ||||||
Interest payable |
85.7 | 81.7 | ||||||
Current maturities and short-term debt |
331.5 | 401.2 | ||||||
Current portion of non-recourse long-term debt |
57.8 | 68.2 | ||||||
2,737.6 | 3,250.7 | |||||||
Long-Term Debt |
7,048.8 | 6,279.1 | ||||||
Non-Recourse Long-Term Debt |
1,565.9 | 1,619.9 | ||||||
Other Long-Term Liabilities |
83.6 | 91.7 | ||||||
Future Income Taxes |
1,023.4 | 1,009.0 | ||||||
Non-Controlling Interests |
695.6 | 691.0 | ||||||
13,154.9 | 12,941.4 | |||||||
Shareholders Equity |
||||||||
Share capital |
||||||||
Preferred shares |
125.0 | 125.0 | ||||||
Common shares |
2,399.7 | 2,343.8 | ||||||
Contributed surplus |
14.0 | 10.0 | ||||||
Retained earnings |
2,249.6 | 2,098.2 | ||||||
Foreign currency translation adjustment |
(217.5 | ) | (171.8 | ) | ||||
Reciprocal shareholding |
(135.7 | ) | (135.7 | ) | ||||
4,435.1 | 4,269.5 | |||||||
17,590.0 | 17,210.9 | |||||||
- 3 -
Gas | ||||||||||||||||||||||||||||
Liquids | Gas | Sponsored | Distribution | |||||||||||||||||||||||||
(millions of Canadian dollars) | Pipelines | Pipelines | Investments | and Services | International | Corporate | Consolidated | |||||||||||||||||||||
Revenues |
254.7 | 87.2 | 60.8 | 1,778.4 | 3.8 | | 2,184.9 | |||||||||||||||||||||
Commodity costs |
| | | (1,562.4 | ) | | | (1,562.4 | ) | |||||||||||||||||||
Operating and administrative |
(93.7 | ) | (24.6 | ) | (13.4 | ) | (113.5 | ) | (4.7 | ) | (6.7 | ) | (256.6 | ) | ||||||||||||||
Depreciation and amortization |
(35.8 | ) | (23.5 | ) | (17.5 | ) | (66.7 | ) | (0.3 | ) | (1.6 | ) | (145.4 | ) | ||||||||||||||
125.2 | 39.1 | 29.9 | 35.8 | (1.2 | ) | (8.3 | ) | 220.5 | ||||||||||||||||||||
Investment and other income |
1.6 | 2.3 | 20.2 | (6.0 | ) | 23.8 | 13.8 | 55.7 | ||||||||||||||||||||
Interest and preferred share
dividends |
(24.8 | ) | (18.0 | ) | (14.7 | ) | (48.9 | ) | | (37.5 | ) | (143.9 | ) | |||||||||||||||
Income taxes |
(33.9 | ) | (8.3 | ) | (13.5 | ) | 7.7 | (1.5 | ) | 12.7 | (36.8 | ) | ||||||||||||||||
Earnings applicable to common
shareholders |
68.1 | 15.1 | 21.9 | (11.4 | ) | 21.1 | (19.3 | ) | 95.5 | |||||||||||||||||||
Gas | ||||||||||||||||||||||||||||
Liquids | Gas | Sponsored | Distribution | |||||||||||||||||||||||||
(millions of Canadian dollars) | Pipelines | Pipelines | Investments | and Services | International | Corporate | Consolidated | |||||||||||||||||||||
Revenues |
222.8 | 83.9 | 63.3 | 1,284.3 | 2.8 | | 1,657.1 | |||||||||||||||||||||
Commodity costs |
| | | (1,076.9 | ) | | | (1,076.9 | ) | |||||||||||||||||||
Operating and administrative |
(76.8 | ) | (25.7 | ) | (15.4 | ) | (139.5 | ) | (3.6 | ) | (6.4 | ) | (267.4 | ) | ||||||||||||||
Depreciation and amortization |
(37.0 | ) | (21.9 | ) | (17.8 | ) | (62.7 | ) | (0.2 | ) | (1.6 | ) | (141.2 | ) | ||||||||||||||
109.0 | 36.3 | 30.1 | 5.2 | (1.0 | ) | (8.0 | ) | 171.6 | ||||||||||||||||||||
Investment and other income |
0.8 | 0.3 | 0.4 | (4.4 | ) | 23.3 | 0.7 | 21.1 | ||||||||||||||||||||
Interest and preferred share
dividends |
(24.5 | ) | (19.9 | ) | (15.2 | ) | (44.6 | ) | | (30.5 | ) | (134.7 | ) | |||||||||||||||
Income taxes |
(23.7 | ) | (6.8 | ) | (3.9 | ) | 23.0 | (1.3 | ) | 22.5 | 9.8 | |||||||||||||||||
Earnings applicable to common
shareholders |
61.6 | 9.9 | 11.4 | (20.8 | ) | 21.0 | (15.3 | ) | 67.8 | |||||||||||||||||||
- 4 -
Gas | ||||||||||||||||||||||||||||
Liquids | Gas | Sponsored | Distribution | |||||||||||||||||||||||||
(millions of Canadian dollars) | Pipelines | Pipelines | Investments | and Services | International | Corporate | Consolidated | |||||||||||||||||||||
Revenues |
748.6 | 260.3 | 186.2 | 6,654.6 | 9.1 | | 7,858.8 | |||||||||||||||||||||
Commodity costs |
| | | (5,850.0 | ) | | | (5,850.0 | ) | |||||||||||||||||||
Operating and administrative |
(263.7 | ) | (71.7 | ) | (46.3 | ) | (352.4 | ) | (12.5 | ) | (13.3 | ) | (759.9 | ) | ||||||||||||||
Depreciation and amortization |
(114.5 | ) | (65.9 | ) | (53.5 | ) | (198.8 | ) | (0.7 | ) | (4.2 | ) | (437.6 | ) | ||||||||||||||
370.4 | 122.7 | 86.4 | 253.4 | (4.1 | ) | (17.5 | ) | 811.3 | ||||||||||||||||||||
Investment and other income |
1.6 | 8.3 | 46.1 | 19.7 | 75.9 | 19.2 | 170.8 | |||||||||||||||||||||
Interest and preferred share
dividends |
(75.6 | ) | (55.3 | ) | (44.7 | ) | (143.7 | ) | | (103.1 | ) | (422.4 | ) | |||||||||||||||
Income taxes |
(93.4 | ) | (28.7 | ) | (22.5 | ) | (20.8 | ) | (7.6 | ) | 57.6 | (115.4 | ) | |||||||||||||||
Earnings applicable to common
shareholders |
203.0 | 47.0 | 65.3 | 108.6 | 64.2 | (43.8 | ) | 444.3 | ||||||||||||||||||||
Gas | ||||||||||||||||||||||||||||
Liquids | Gas | Sponsored | Distribution | |||||||||||||||||||||||||
(millions of Canadian dollars) | Pipelines | Pipelines | Investments | and Services | International | Corporate | Consolidated | |||||||||||||||||||||
Revenues |
648.7 | 278.7 | 185.3 | 4,664.3 | 8.3 | | 5,785.3 | |||||||||||||||||||||
Commodity costs |
| | | (3,789.9 | ) | | | (3,789.9 | ) | |||||||||||||||||||
Operating and administrative |
(228.0 | ) | (70.0 | ) | (43.5 | ) | (413.5 | ) | (11.7 | ) | (15.3 | ) | (782.0 | ) | ||||||||||||||
Depreciation and amortization |
(110.7 | ) | (70.0 | ) | (53.2 | ) | (188.3 | ) | (0.8 | ) | (4.5 | ) | (427.5 | ) | ||||||||||||||
310.0 | 138.7 | 88.6 | 272.6 | (4.2 | ) | (19.8 | ) | 785.9 | ||||||||||||||||||||
Investment and other income |
(0.4 | ) | 1.6 | 31.2 | 20.8 | 66.2 | 24.5 | 143.9 | ||||||||||||||||||||
Interest and preferred share
dividends |
(73.0 | ) | (62.6 | ) | (46.5 | ) | (131.9 | ) | | (93.5 | ) | (407.5 | ) | |||||||||||||||
Income taxes |
(68.4 | ) | (30.8 | ) | (29.0 | ) | (51.6 | ) | (2.4 | ) | 41.9 | (140.3 | ) | |||||||||||||||
Earnings applicable to common
shareholders |
168.2 | 46.9 | 44.3 | 109.9 | 59.6 | (46.9 | ) | 382.0 | ||||||||||||||||||||
- 5 -
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
(millions of Canadian dollars, except per share amounts) | 2006 | 2005 | 2006 | 2005 | ||||||||||||
Earnings applicable to common shareholders |
||||||||||||||||
As reported |
95.5 | 67.8 | 444.3 | 382.0 | ||||||||||||
Total stock-based compensation expense1 |
(4.0 | ) | (3.2 | ) | (10.3 | ) | (9.1 | ) | ||||||||
Included as an expense in the statement of earnings2 |
3.7 | 2.2 | 9.2 | 6.1 | ||||||||||||
Pro forma earnings |
95.2 | 66.8 | 443.2 | 379.0 | ||||||||||||
Earnings per share |
||||||||||||||||
As reported |
0.28 | 0.20 | 1.31 | 1.13 | ||||||||||||
Pro forma |
0.28 | 0.20 | 1.30 | 1.12 | ||||||||||||
Diluted earnings per share |
||||||||||||||||
As reported |
0.28 | 0.20 | 1.30 | 1.12 | ||||||||||||
Pro forma |
0.28 | 0.20 | 1.29 | 1.11 | ||||||||||||
1. | Total stock-based compensation expense if the fair-value based method had been applied since January 1, 2002. | |
2. | Stock-based compensation recognized as an expense in the statement of earnings for all stock-based compensation granted in 2003 through 2006 as a result of the adoption of the fair-value based method on January 1, 2003. | |
3. | The Black-Scholes model was used to calculate the fair-value of the FSOs. Significant assumptions include a risk-free interest rate of 4.15% (2005 4.44%) based on the Government of Canada yield corresponding to the expected term, expected volatility of 19% (2005 16%) based on the historical volatility of the Companys share price, an expected life of 8 years (2005 8 years) based on the Companys historical data on option exercises, and an expected dividend yield of 3.23% (2005 3.17%). |
- 6 -
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
(millions of Canadian dollars) | 2006 | 2005 | 2006 | 2005 | ||||||||||||
Benefits earned during the period |
10.8 | 8.0 | 32.4 | 24.2 | ||||||||||||
Interest cost on projected benefit obligations |
16.2 | 15.7 | 48.5 | 47.4 | ||||||||||||
Expected return on plan assets |
(21.1 | ) | (18.9 | ) | (63.4 | ) | (56.7 | ) | ||||||||
Amortization of unrecognized amounts |
3.8 | 3.1 | 11.6 | 9.3 | ||||||||||||
Amount charged to Enbridge Energy Partners L.P. |
(2.6 | ) | (2.4 | ) | (7.8 | ) | (7.3 | ) | ||||||||
Pension and OPEB costs recognized |
7.1 | 5.5 | 21.3 | 16.9 | ||||||||||||
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
(millions of Canadian dollars, except per share amounts) | 2006 | 2005 | 2006 | 2005 | ||||||||||||
Earnings under Canadian GAAP |
95.5 | 67.8 | 444.3 | 382.0 | ||||||||||||
Stock-based compensation1 |
| | | (6.6 | ) | |||||||||||
Tax effect of the above adjustments |
| | | 2.6 | ||||||||||||
Earnings under U.S. GAAP |
95.5 | 67.8 | 444.3 | 378.0 | ||||||||||||
Other Comprehensive Income |
||||||||||||||||
Unrealized net gain/(loss) on cash flow hedges5 |
(24.8 | ) | 68.6 | (45.6 | ) | 115.8 | ||||||||||
Foreign currency translation adjustment5 |
7.7 | (67.0 | ) | (44.7 | ) | (32.4 | ) | |||||||||
Comprehensive income |
78.4 | 69.4 | 354.0 | 461.4 | ||||||||||||
Earnings per common share |
0.28 | 0.20 | 1.31 | 1.12 | ||||||||||||
Diluted earnings per common share |
0.28 | 0.20 | 1.30 | 1.11 | ||||||||||||
- 7 -
(millions of Canadian dollars) | September 30, 2006 | December 31, 2005 | ||||||||||||||
United | United | |||||||||||||||
Canada | States | Canada | States | |||||||||||||
Cash3,6 |
198.0 | 448.7 | 153.9 | 153.9 | ||||||||||||
Accounts receivable and other3,4,5,6 |
1,595.9 | 2,126.4 | 1,900.3 | 1,991.5 | ||||||||||||
Inventory6 |
910.1 | 1,104.3 | 1,021.4 | 1,021.4 | ||||||||||||
Property, plant and equipment, net3,6 |
10,723.1 | 14,545.7 | 10,466.6 | 10,466.6 | ||||||||||||
Long-term investments3,6 |
2,187.2 | 1,336.5 | 1,842.8 | 1,842.8 | ||||||||||||
Deferred amounts and other assets2,3,6 |
998.0 | 1,667.3 | 894.2 | 2,086.6 | ||||||||||||
Intangible assets6 |
238.7 | 341.6 | 252.6 | 252.6 | ||||||||||||
Goodwill6 |
391.8 | 782.1 | 367.2 | 367.2 | ||||||||||||
Accounts payable and other1,3,4,5,6 |
1,620.3 | 2,246.5 | 1,624.8 | 1,671.0 | ||||||||||||
Interest payable3,6 |
85.7 | 117.5 | 81.7 | 81.7 | ||||||||||||
Current portion of non-recourse debt3,6 |
57.8 | 79.8 | 68.2 | 68.2 | ||||||||||||
Long-term debt3,4,5 |
7,048.8 | 7,048.8 | 6,279.1 | 6,279.8 | ||||||||||||
Non-recourse long-term debt3,6 |
1,565.9 | 3,601.6 | 1,619.9 | 1,619.9 | ||||||||||||
Other long-term liabilities3,6 |
83.6 | 424.0 | 91.7 | 91.7 | ||||||||||||
Future income taxes2,3,4,5,6 |
1,023.4 | 1,686.2 | 1,009.0 | 2,162.2 | ||||||||||||
Non-controlling interests6 |
695.6 | 2,097.5 | 691.0 | 691.0 | ||||||||||||
Retained earnings |
2,249.6 | 2,162.4 | 2,098.2 | 2,027.6 | ||||||||||||
Contributed surplus1 |
14.0 | | 10.0 | | ||||||||||||
Additional paid-in capital1 |
| 57.9 | | 53.9 | ||||||||||||
Foreign currency translation adjustment5 |
(217.5 | ) | | (171.8 | ) | | ||||||||||
Accumulated other comprehensive loss5 |
| (185.8 | ) | | (95.5 | ) | ||||||||||
1. | Stock-based Compensation | |
Effective January 1, 2006, the Company adopted Financial Accounting Standard 123 Revised 2004 (FAS 123R), Share Based Payment, on a modified prospective basis for U.S. GAAP purposes. FAS 123R requires the use of the fair value method to measure compensation expense for the Companys Fixed Stock Options (FSOs) and Performance Based Options (PBOs) issued after January 1, 2006, as well as for the portion of awards for which the requisite service has not been performed that are outstanding as of January 1, 2006. FAS 123R also requires the use of the fair value method for awards settled in cash, including the Companys Performance Stock Units (PSUs) and Restricted Stock Units (RSUs). | ||
The Company had previously adopted the fair value recognition provisions of the former FAS 123, Share Based Payment, effective January 1, 2003, resulting in the recognition of stock based compensation expense using the fair value method for FSOs and PBOs issued subsequent to that date. | ||
The Companys PSUs do not have a strike price, therefore the fair value is equal to the intrinsic value used for Canadian GAAP purposes, eliminating any differences between Canadian and U.S. GAAP. The intrinsic value represents the difference between the Companys closing share price and the exercise price, multiplied by the dilutive number of options/units. FAS 123R requires the effect of forfeitures to be estimated and recorded at the grant date which is also an acceptable Canadian GAAP alternative. Therefore, there is no impact on net income or cash flow as a result of adopting FAS 123R. However, FAS 123R requires the following additional disclosures. |
- 8 -
Number of | ||||||||||||||||
Options/Units | Aggregate Intrinsic Value | |||||||||||||||
(in millions of options/units and Canadian dollars) | 2006 | 2005 | 2006 | 2005 | ||||||||||||
Fixed Stock Options |
||||||||||||||||
Options Outstanding at September 30 |
9.7 | 9.5 | 110.8 | 144.2 | ||||||||||||
Options Exercisable at September 30 |
5.8 | 5.3 | 91.3 | 98.2 | ||||||||||||
Options Exercised during the period |
1.2 | 1.6 | 30.7 | 24.4 | ||||||||||||
Performance Based Options |
||||||||||||||||
Options Outstanding at September 30 |
1.4 | 2.1 | 18.3 | 33.2 | ||||||||||||
Options Exercisable at September 30 |
1.2 | 0.8 | 14.9 | 14.8 | ||||||||||||
Options Exercised during the period |
0.6 | 0.4 | 15.1 | 7.3 | ||||||||||||
Performance Stock Units |
||||||||||||||||
Units Outstanding at September 30 |
0.3 | 0.2 | 11.9 | 7.4 | ||||||||||||
Units Exercisable at September 30 |
| | | | ||||||||||||
Units Exercised during the period |
| | | | ||||||||||||
Restricted Stock Units |
||||||||||||||||
Units Outstanding at September 30 |
0.2 | | 6.6 | | ||||||||||||
Units Exercisable at September 30 |
| | | | ||||||||||||
Units Exercised during the period |
| | | |
Cash of $24.1 million (2005 $27.5 million) and $10.7 million (2005 $7.2 million) was received from the exercise of FSOs and PBOs respectively, for the nine month period ended September 30, 2006. The PSUs and RSUs are paid out at the end of a three-year performance cycle. | ||
As at September 30, 2006, there was $19.5 million, $5.7 million and $6.4 million of unrecognized compensation cost related to the FSOs, the PSUs, and the RSUs, respectively. This is expected to be recognized over a weighted average period of 2.6, 1.0, and 2.1 years for the FSOs , the PSUs and the RSUs, respectively. | ||
2. | Future Income Taxes | |
Under U.S. GAAP, deferred income tax liabilities are recorded for rate-regulated operations, which follow the taxes payable method for ratemaking purposes. As these deferred income taxes are expected to be recoverable in future revenues, a corresponding regulatory asset is also recorded. These assets and liabilities are adjusted to reflect changes in enacted income tax rates. A deferred tax liability of $652.1 million (2005 $718.0 million) is recorded for U.S. GAAP purposes and reflects the difference between the carrying value and the tax basis of property, plant and equipment. Regulated companies following the taxes payable method are not required to record this additional tax liability under Canadian GAAP. To recover the additional deferred income taxes recorded under U.S. GAAP through the ratemaking process, it would be necessary to record incremental revenue of $931.4 million (2005 $1,025.7 million). | ||
3. | Accounting for Joint Ventures | |
U.S. GAAP requires the Companys investments in joint ventures to be accounted for as investments using the equity method, as opposed to proportionately consolidated. However, under an accommodation of the U.S. Securities and Exchange Commission, the accounting for a joint venture need not be reconciled from Canadian to U.S. GAAP if this joint venture is jointly controlled by all owners. Joint ventures in which all owners do not share joint control are reconciled to U.S. GAAP. The different accounting treatment affects only display and classification and not earnings or shareholders equity. | ||
4. | Financial Instruments | |
For U.S. GAAP purposes, FAS 133, Accounting for Derivative Instruments and Hedging Activities, requires that all derivatives be recorded on the balance sheet as either assets or liabilities at their fair value. Changes in the fair value of derivatives are recognized in current period earnings unless specific hedge accounting criteria are met. | ||
The accounting for changes in the fair value of derivatives held for hedging purposes depends on their intended use. For fair value hedges, the effective portion of changes in the fair value of derivative instruments is offset in income against the change in the fair value, attributed to the risk being hedged, of the underlying hedged asset, liability or firm commitment. For cash flow hedges, the effective portion of changes in the fair value of derivative instruments is offset through other comprehensive income, until the variability in cash flows being hedged is recognized in earnings in future accounting periods. |
- 9 -
5. | Accumulated Other Comprehensive Loss | |
At September 30, 2006, Accumulated Other Comprehensive Loss of $185.8 million (2005 - $63.7 million) consists of an accumulated foreign currency translation balance of $194.5 million (December 30, 2005 $149.8 million) and net unrealized gains of $8.7 million (December 31, 2005 $54.3 million) on derivative financial instruments that qualify as cash flow hedges. | ||
Of the total Accumulated Other Comprehensive Loss of $185.8 million, the Company estimates that approximately $25.4 million, representing unrecognized net losses on derivative activities at September 30, 2006, is expected to be reclassified into earnings during the next twelve months and primarily relates to natural gas supply management. | ||
6. | Consolidation of a Limited Partnership | |
In September 2005, the U.S. Emerging Issues Task Force (EITF), reached a consensus on EITF issue 04-5, Determining Whether a General Partner, or the General Partners as a Group, Controls a Limited Partnership or Similar Entity When the Limited Partners Have Certain Rights (EITF 04-5), addressing when a general partner, or general partners as a group, control and should therefore, consolidate a limited partnership. Under EITF 04-5, a sole general partner is presumed to control a limited partnership when certain conditions are met. | ||
Effective January 1, 2006, the Company adopted, without restatement of prior periods, EITF 04-5. As a result of adopting EITF 04-5, the Company is consolidating its 16.6% interest in Enbridge Energy Partners (EEP). The impact of adopting EITF 04-5, for U.S. GAAP purposes as at and for the three and nine months ending September 30, 2006, is outlined below. |
September 30, | ||||
(millions of Canadian dollars) | 2006 | |||
Cash |
282.5 | |||
Accounts receivable and other |
563.9 | |||
Inventory |
196.0 | |||
Property, plant and equipment, net |
3,909.7 | |||
Deferred amounts and other assets |
27.1 | |||
Intangible assets |
102.9 | |||
Goodwill |
390.3 | |||
5,472.4 | ||||
Less: Liabilities |
||||
Accounts payable and other |
697.3 | |||
Current portion of non-recourse long-term debt |
34.5 | |||
Non recourse long-term debt |
2,035.7 | |||
Other long-term liabilities |
345.9 | |||
Non-controlling interests |
1,401.9 | |||
957.1 | ||||
Elimination of investment in EEP |
(957.1 | ) | ||
Net financial position impact |
nil | |||
Three months ended | Nine months ended | |||||||
(millions of Canadian dollars) | September 30, 2006 | September 30, 2006 | ||||||
Transportation revenue |
1,715.3 | 5,490.1 | ||||||
Commodity costs |
(1,416.4 | ) | (4,644.4 | ) | ||||
Operating and administrative |
(137.9 | ) | (379.1 | ) | ||||
Depreciation and amortization |
(38.9 | ) | (115.0 | ) | ||||
Investment and other income |
` 2.2 | 8.4 | ||||||
Interest expense |
(32.0 | ) | (95.2 | ) | ||||
Non-controlling interest |
(60.9 | ) | (179.2 | ) | ||||
31.4 | 85.6 | |||||||
Elimination of EEP investment income |
(31.4 | ) | (85.6 | ) | ||||
Net earnings impact |
nil | nil | ||||||
- 10 -
Three months ended | Nine months ended | |||||||
(millions of Canadian dollars) | September 30, 2006 | September 30, 2006 | ||||||
Operating activities |
62.6 | 252.7 | ||||||
Investing activities |
(243.2 | ) | (600.3 | ) | ||||
Financing activities |
363.2 | 525.4 | ||||||
Net cashflow impact |
182.6 | 177.8 | ||||||
- 11 -