Delaware
|
52-2135448
|
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification Number)
|
|
|
13710
FNB Parkway
|
||||
Omaha,
Nebraska
|
68154-5200
|
|||
(Address
of principal executive offices)
|
(Zip
code)
|
877-290-2772
|
||
(Registrant's telephone number, including area code) |
PART I | FINANCIAL INFORMATION | 3 |
Glossary | ||
Item 1. | Financial Statements | |
Consolidated Statement of Income – Three and nine months ended September 30, 2009 and 2008 | 4 | |
Consolidated Statement of Comprehensive Income – Three and nine months ended September 30, 2009 and 2008 | 4 | |
Consolidated Balance Sheet – September 30, 2009 and December 31, 2008 | 5 | |
Consolidated Statement of Cash Flows – Nine months ended September 30, 2009 and 2008 | 6 | |
Consolidated Statement of Changes in Partners’ Equity – Nine months ended September 30, 2009 | 7 | |
Notes to Consolidated Financial Statements | 8 | |
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations | 16 |
Results of Operations of TC PipeLines | 23 | |
Liquidity and Capital Resources of TC PipeLines | 29 | |
Liquidity and Capital Resources of Our Pipeline Systems | 30 | |
Item 3. | Quantitative and Qualitative Disclosures About Market Risk | 33 |
Item 4. | Controls and Procedures | 35 |
PART II | OTHER INFORMATION | |
Item 1A. | Risk Factors | 36 |
Item 6. | Exhibits | 38 |
All amounts are stated in United States dollars unless otherwise indicated. |
Acquisition | The acquisition of 100 per cent of North Baja by the Partnership |
ASC
|
Accounting Standards Codification |
Bison | Bison Pipeline LLC |
Bcf/d | Billion cubic feet per day |
Collar Agreement | Northern Border's interest rate collar agreement |
EPA | U.S. Environmental Protection Agency |
Exchange
Agreement
|
Agreement with the general partner pursuant to which the Partnership issued new common units to the general partner and provided for Revised IDRs in exchange for the cancellation of the Old IDRs |
FASB | Financial Accounting Standards Board |
FERC | Federal Energy Regulatory Commission |
GAAP | U.S. generally accepted accounting principles |
General partner | TC PipeLines GP, Inc. |
GLGT | Great Lakes Gas Transmission Limited Partnership |
Great Lakes | Great Lakes Gas Transmission Limited Partnership |
IDRs | Incentive Distribution Rights |
Keystone | TransCanada Keystone Pipeline LP |
LIBOR | London Interbank Offered Rate |
MDth/d
|
Thousand dekatherms per day |
MMcf/d | Million cubic feet per day |
NBPC | Northern Border Pipeline Company |
Net WCSB Flows to Markets | Net of the supply of and demand for WCSB natural gas that is available for transportation to downstream markets; where supply represents WCSB production adjusted for injections into and withdrawals from WCSB storage |
North Baja | North Baja Pipeline, LLC |
Northern Border | Northern Border Pipeline Company |
NOV | Notice of Violation |
Offering | The sale of 2,609,680 newly issued, unregistered common units representing limited partner interests in the Partnership to TransCan Northern at a price per common unit of $30.042 for an aggregate amount of approximately $78.4 million |
Old IDRs |
IDRs
available to the general partner under the Amended and Restated Agreement
of Limited Partnership
|
Other Pipes |
North
Baja and Tuscarora
|
Our pipeline systems | Great Lakes, Northern Border, North Baja and Tuscarora |
Partnership | TC PipeLines, LP and its subsidiaries |
PipeLP | TC PipeLines, LP and its subsidiaries |
Purchase Agreement | Common Unit Purchase Agreement with TransCan Northern in connection with the Offering |
Revised IDRs |
IDRs
available to the general partner under the Second Amended and Restated
Agreement of Limited Partnership
|
REX East | Eastern segment of the Rockies Express Pipeline |
REX West | Western segment of the Rockies Express Pipeline |
Senior Credit Facility | TC PipeLines' revolving credit and term loan agreement |
TC PipeLines | TC PipeLines, LP and its subsidiaries |
TransCan Northern | TransCan Northern Ltd. |
TransCanada | TransCanada Corporation and its subsidiaries |
Tuscarora | Tuscarora Gas Transmission Company |
U.S. | United States of America |
WCSB | Western Canada Sedimentary Basin |
(unaudited)
|
Three
months ended
September
30,
|
Nine
months ended
September
30,
|
||||||||||||||
(millions
of dollars except per common unit amounts)
|
2009 | 2008(a) | 2009(a) | 2008(a) | ||||||||||||
Equity
income from investment in Great Lakes (Note 2)
|
13.2 | 12.0 | 45.6 | 44.4 | ||||||||||||
Equity
income from investment in Northern Border (Note 3)
|
10.5 | 19.9 | 31.5 | 48.1 | ||||||||||||
Transmission
revenues
|
17.5 | 17.4 | 51.1 | 47.6 | ||||||||||||
Operating
expenses
|
(3.5 | ) | (3.7 | ) | (13.3 | ) | (10.2 | ) | ||||||||
Depreciation
|
(3.7 | ) | (3.6 | ) | (11.0 | ) | (10.2 | ) | ||||||||
Financial
charges, net and other
|
(6.6 | ) | (9.0 | ) | (22.7 | ) | (25.8 | ) | ||||||||
Net
income
|
27.4 | 33.0 | 81.2 | 93.9 | ||||||||||||
Net
income allocation (Note 6)
|
||||||||||||||||
Common
units
|
26.8 | 25.1 | 66.1 | 71.7 | ||||||||||||
General
partner
|
0.6 | 3.2 | 6.8 | 9.4 | ||||||||||||
27.4 | 28.3 | 72.9 | 81.1 | |||||||||||||
Net
income per common unit (Note 6)
|
$ | 0.65 | $ | 0.72 | $ | 1.78 | $ | 2.06 | ||||||||
Weighted average common units
outstanding (millions)
|
41.2 | 34.9 | 37.0 | 34.9 | ||||||||||||
Common units outstanding, end
of the period (millions)
|
41.2 | 34.9 | 41.2 | 34.9 |
(unaudited)
|
Three
months ended
September
30,
|
Nine
months ended
September
30,
|
||||||||||||||
(millions
of dollars)
|
2009 | 2008(a) | 2009(a) | 2008(a) | ||||||||||||
Net
income
|
27.4 | 33.0 | 81.2 | 93.9 | ||||||||||||
Other
comprehensive income/(loss)
|
||||||||||||||||
Change
associated with hedging transactions (Note 9)
|
(0.1 | ) | (1.3 | ) | 6.3 | (1.7 | ) | |||||||||
Change
associated with hedging transactions of investees
|
0.9 | - | 1.1 | (0.7 | ) | |||||||||||
0.8 | (1.3 | ) | 7.4 | (2.4 | ) | |||||||||||
Total
comprehensive income
|
28.2 | 31.7 | 88.6 | 91.5 |
(a)
Recast as discussed in Note 1 and Note
4.
|
||||||||||||||||
The
accompanying notes are an integral part of these consolidated financial
statements.
|
(unaudited)
|
September 30, | December 31, | ||||||
(millions
of dollars)
|
2009 | 2008(a) | ||||||
ASSETS
|
||||||||
Current
Assets
|
||||||||
Cash
and cash equivalents
|
5.2 | 8.4 | ||||||
Accounts
receivable and other
|
6.8 | 11.4 | ||||||
12.0 | 19.8 | |||||||
Investment
in Great Lakes (Note 2)
|
696.2 | 704.5 | ||||||
Investment
in Northern Border (Note 3)
|
531.2 | 514.8 | ||||||
Plant,
property and equipment (net of $110.2 accumulated depreciation, 2008 -
$103.6)
|
321.4 | 330.3 | ||||||
Goodwill
|
130.2 | 130.2 | ||||||
Other
assets
|
1.2 | 1.5 | ||||||
1,692.2 | 1,701.1 | |||||||
LIABILITIES
AND PARTNERS' EQUITY
|
||||||||
Current
Liabilities
|
||||||||
Accounts
payable
|
4.3 | 5.3 | ||||||
Accrued
interest
|
2.4 | 3.7 | ||||||
Current
portion of long-term debt (Note 5)
|
4.4 | 4.4 | ||||||
Current
portion of fair value of derivative contracts (Note 9)
|
12.1 | 11.8 | ||||||
23.2 | 25.2 | |||||||
Fair
value of derivative contracts and other (Note 9)
|
14.0 | 20.4 | ||||||
Long-term
debt (Note 5)
|
733.1 | 532.4 | ||||||
770.3 | 578.0 | |||||||
Due
to North Baja's former parent
|
- | 247.5 | ||||||
Partners'
Equity
|
||||||||
Common
units
|
929.5 | 891.4 | ||||||
General
partner
|
19.9 | 19.1 | ||||||
Accumulated
other comprehensive loss
|
(27.5 | ) | (34.9 | ) | ||||
921.9 | 875.6 | |||||||
1,692.2 | 1,701.1 |
(a)
Recast as discussed in Note 1 and Note 4.
|
||||||||
Subsequent
events (Note 12)
|
||||||||
The
accompanying notes are an integral part of these consolidated financial
statements.
|
(unaudited)
|
Nine
months ended September 30,
|
|||||||
(millions
of dollars)
|
2009(a) | 2008(a) | ||||||
CASH
GENERATED FROM OPERATIONS
|
||||||||
Net
income
|
81.2 | 93.9 | ||||||
Depreciation
|
11.0 | 10.2 | ||||||
Amortization
of other assets
|
0.3 | 0.4 | ||||||
Increase
in long-term liabilities
|
0.2 | 0.1 | ||||||
Equity
allowance for funds used during construction
|
(0.1 | ) | (1.0 | ) | ||||
Increase/(decrease)
in operating working capital (Note 10)
|
2.3 | (3.3 | ) | |||||
94.9 | 100.3 | |||||||
INVESTING
ACTIVITIES
|
||||||||
Cumulative
distributions in excess of equity earnings:
|
||||||||
Great
Lakes
|
8.4 | 10.6 | ||||||
Northern
Border
|
27.0 | 23.9 | ||||||
Investment
in Great Lakes
|
(0.1 | ) | - | |||||
Investment
in Northern Border (Note 3)
|
(42.3 | ) | - | |||||
Investment
in North Baja, net of cash acquired (Note 4)
|
(271.3 | ) | - | |||||
Capital
expenditures
|
(2.1 | ) | (31.8 | ) | ||||
Increase
in investing working capital (Note 10)
|
- | (2.8 | ) | |||||
(280.4 | ) | (0.1 | ) | |||||
FINANCING
ACTIVITIES
|
||||||||
Distributions
paid (Note 7)
|
(86.3 | ) | (80.8 | ) | ||||
Equity
issuances, net
|
80.0 | - | ||||||
Long-term
debt issued (Note 5)
|
208.0 | 4.0 | ||||||
Long-term
debt repaid (Note 5)
|
(7.3 | ) | (31.3 | ) | ||||
Due
to North Baja's former parent
|
(12.1 | ) | 11.4 | |||||
182.3 | (96.7 | ) | ||||||
(Decrease)/increase
in cash and cash equivalents
|
(3.2 | ) | 3.5 | |||||
Cash
and cash equivalents, beginning of period
|
8.4 | 7.5 | ||||||
Cash
and cash equivalents, end of period
|
5.2 | 11.0 | ||||||
Interest
payments made
|
13.2 | 22.8 |
(a)
Recast as discussed in Note 1 and Note 4.
|
|||
The
accompanying notes are an integral part of these consolidated financial
statements.
|
(unaudited)
|
Common Units |
General
Partner
|
Accumulated
Other
Comprehensive
(Loss)/Income(a)
|
Partners' Equity | ||||||||||||||||||||
(millions
|
(millions
|
(millions
|
(millions
|
(millions
|
(millions
|
|||||||||||||||||||
of units) |
of
dollars)
|
of
dollars)
|
of
dollars)
|
of units) | of dollars) | |||||||||||||||||||
Partners'
equity at December 31, 2008
|
34.9 | 891.4 | 19.1 | (34.9 | ) | 34.9 | 875.6 | |||||||||||||||||
Net
income(b)
|
- | 74.3 | 6.9 | - | - | 81.2 | ||||||||||||||||||
Equity
issuance
|
6.3 | 78.4 | 1.6 | - | 6.3 | 80.0 | ||||||||||||||||||
Distributions
paid
|
- | (79.3 | ) | (7.0 | ) | - | - | (86.3 | ) | |||||||||||||||
Excess
purchase price over net acquired assets(c)
|
- | (35.3 | ) | (0.7 | ) | - | - | (36.0 | ) | |||||||||||||||
Other
comprehensive income
|
- | - | - | 7.4 | - | 7.4 | ||||||||||||||||||
Partners'
equity at September 30, 2009
|
41.2 | 929.5 | 19.9 | (27.5 | ) | 41.2 | 921.9 |
(a)
TC PipeLines, LP uses derivatives to assist in managing its exposure to
interest rate risk. Based on interest rates at September 30, 2009, the
amount of losses related to cash flow hedges reported in accumulated other
comprehensive income that will be reclassified to net income in the next
12 months is $12.1 million, which will be offset by a reduction to
interest expense of a similar amount.
|
||||||||||||||||||||||||
(b)
Recast as discussed in Note 1 and Note 4.
|
||||||||||||||||||||||||
(c) Accounting
adjustment for common control transaction. See Note 4 for
details.
|
||||||||||||||||||||||||
The
accompanying notes are an integral part of these consolidated financial
statements.
|
Note 1 | Organization and Significant Accounting Policies |
Note 2 | Investment in Great Lakes |
Summarized
Consolidated Great Lakes Income Statement
|
Three
months ended
|
Nine
months ended
|
||||||||||||||
(unaudited)
|
September 30, | September 30, | ||||||||||||||
(millions
of dollars)
|
2009
|
2008 |
2009
|
2008
|
||||||||||||
Transmission
revenues
|
68.9 | 66.7 | 220.4 | 213.9 | ||||||||||||
Operating
expenses
|
(16.5 | ) | (17.1 | ) | (49.6 | ) | (45.9 | ) | ||||||||
Depreciation
|
(14.7 | ) | (14.7 | ) | (43.9 | ) | (43.9 | ) | ||||||||
Financial
charges, net and other
|
(8.1 | ) | (8.0 | ) | (24.4 | ) | (24.4 | ) | ||||||||
Michigan
business tax
|
(1.3 | ) | (1.2 | ) | (4.4 | ) | (4.2 | ) | ||||||||
Net
income
|
28.3 | 25.7 | 98.1 | 95.5 |
Summarized
Consolidated Great Lakes Balance Sheet
|
||||||||
(unaudited)
|
September
30,
|
December
31,
|
||||||
(millions
of dollars)
|
2009
|
2008
|
||||||
Assets
|
||||||||
Cash
and cash equivalents
|
- | 1.6 | ||||||
Other
current assets
|
90.1 | 80.2 | ||||||
Plant,
property and equipment, net
|
884.6 | 923.4 | ||||||
|
974.7 | 1,005.2 | ||||||
Liabilities
and Partners' Equity
|
||||||||
Current
liabilities
|
38.4 | 43.0 | ||||||
Deferred
credits
|
3.4 | 2.3 | ||||||
Long-term
debt, including current maturities
|
421.0 | 430.0 | ||||||
Partners'
capital
|
511.9 | 529.9 | ||||||
974.7 | 1,005.2 |
Note 3 | Investment in Northern Border |
Summarized Northern Border
Income Statement
|
Three
months ended
|
Nine
months ended
|
||||||||||||||
(unaudited)
|
September 30, | September 30, | ||||||||||||||
(millions
of dollars)
|
2009
|
2008
|
2009
|
2008
|
||||||||||||
Transmission
revenues
|
65.2 | 67.7 | 193.9 | 212.8 | ||||||||||||
Operating
expenses
|
(19.0 | ) | (19.3 | ) | (55.8 | ) | (57.5 | ) | ||||||||
Depreciation
|
(15.6 | ) | (15.3 | ) | (46.4 | ) | (45.8 | ) | ||||||||
Financial
charges, net and other
|
(9.1 | ) | 7.1 | (27.4 | ) | (12.1 | ) | |||||||||
Net
income
|
21.5 | 40.2 | 64.3 | 97.4 |
Summarized
Northern Border Balance Sheet
|
||||||||
(unaudited)
|
September
30,
|
December
31,
|
||||||
(millions
of dollars)
|
2009
|
2008
|
||||||
Assets
|
||||||||
Cash
and cash equivalents
|
18.4 | 21.6 | ||||||
Other
current assets
|
28.5 | 39.1 | ||||||
Plant,
property and equipment, net
|
1,356.4 | 1,390.8 | ||||||
Other
assets
|
25.5 | 24.5 | ||||||
|
1,428.8 | 1,476.0 | ||||||
Liabilities
and Partners' Equity
|
||||||||
Current
liabilities
|
42.7 | 48.7 | ||||||
Deferred
credits and other
|
8.0 | 11.2 | ||||||
Long-term
debt, including current maturities
|
558.5 | 630.4 | ||||||
Partners'
equity
|
||||||||
Partners'
capital
|
823.1 | 791.4 | ||||||
Accumulated
other comprehensive loss
|
(3.5 | ) | (5.7 | ) | ||||
1,428.8 | 1,476.0 |
Note 4 | Acquisition & Revised Incentive Distribution Rights |
Note 5 | Credit Facility and Long-Term Debt |
(unaudited)
|
September
30,
|
December
31,
|
||||||
(millions
of dollars)
|
2009
|
2008
|
||||||
Senior
Credit Facility due 2011
|
678.0 | 475.0 | ||||||
7.13%
Series A Senior Notes due 2010
|
49.7 | 51.3 | ||||||
7.99%
Series B Senior Notes due 2010
|
4.7 | 5.0 | ||||||
6.89%
Series C Senior Notes due 2012
|
5.1 | 5.5 | ||||||
737.5 | 536.8 |
(unaudited)
|
|
(millions
of dollars)
|
|
2009
|
2.2
|
2010
|
53.4
|
2011
|
678.8
|
2012
|
3.1
|
737.5
|
Note 6 | Net Income per Common Unit |
(unaudited)
|
Three
months ended
September
30,
|
Nine
months ended
September
30,
|
||||||||||||||
(millions
of dollars except per unit)
|
2009
|
2008
|
2009
|
2008
|
||||||||||||
Net
income(a)
|
27.4 | 33.0 | 81.2 | 93.9 | ||||||||||||
North
Baja's contribution prior to acquisition
|
- | (4.7 | ) | (8.3 | ) | (12.8 | ) | |||||||||
Net
income prior to recast allocated to partners
|
27.4 | 28.3 | 72.9 | 81.1 | ||||||||||||
Net
income prior to recast allocated to general partner:
|
||||||||||||||||
General
partner interest
|
(0.6 | ) | (0.6 | ) | (1.5 | ) | (1.6 | ) | ||||||||
Incentive
distribution income allocation
|
- | (2.6 | ) | (5.3 | ) | (7.8 | ) | |||||||||
(0.6 | ) | (3.2 | ) | (6.8 | ) | (9.4 | ) | |||||||||
Net
income prior to recast allocable to common units
|
26.8 | 25.1 | 66.1 | 71.7 | ||||||||||||
Weighted
average common units outstanding (millions)
|
41.2 | 34.9 | 37.0 | 34.9 | ||||||||||||
Net
income prior to recast per common unit
|
$ | 0.65 | $ | 0.72 | $ | 1.78 | $ | 2.06 |
(a)
Recast as discussed in Note 1 and Note 4.
|
Note 7 | Cash Distributions |
Note 8 | Related Party Transactions |
(unaudited)
|
Three
months ended
September
30,
|
Nine
months ended
September
30,
|
||||||||||||||
(millions
of dollars)
|
2009
|
2008
|
2009
|
2008
|
||||||||||||
Costs
charged by TransCanada and its affiliates:
|
||||||||||||||||
Great
Lakes
|
8.9 | 8.2 | 24.4 | 23.4 | ||||||||||||
Northern
Border
|
6.3 | 7.5 | 19.0 | 23.5 | ||||||||||||
North
Baja(a)
|
0.5 | 1.9 | 2.1 | 4.9 | ||||||||||||
Tuscarora
|
0.6 | 0.9 | 2.2 | 2.9 | ||||||||||||
Impact
on the Partnership's net income:
|
||||||||||||||||
Great
Lakes
|
3.4 | 3.6 | 10.3 | 10.1 | ||||||||||||
Northern
Border
|
3.1 | 3.2 | 9.1 | 9.6 | ||||||||||||
North
Baja(a)
|
0.5 | 0.7 | 1.8 | 1.9 | ||||||||||||
Tuscarora
|
0.5 | 0.7 | 1.9 | 2.0 |
(unaudited)
|
September
30,
|
December
31,
|
||||||
(millions
of dollars)
|
2009
|
2008
|
||||||
Amount
owed to TransCanada and its affiliates:
|
||||||||
Great
Lakes
|
3.3 | 4.5 | ||||||
Northern
Border
|
2.4 | 2.8 | ||||||
North
Baja(a)
|
0.2 | (2.5 | ) | |||||
Tuscarora
|
0.5 | 0.8 |
Note 9 | Derivative Financial Instruments |
Note 10 | Changes in Working Capital |
(unaudited)
|
Nine
months ended September 30,
|
|||||||
(millions
of dollars)
|
2009
|
2008(a)
|
||||||
Decrease/(increase)
in accounts receivable and other
|
4.6 | (0.6 | ) | |||||
Decrease
in bank indebtedness
|
- | (1.4 | ) | |||||
Decrease
in accounts payable
|
(1.0 | ) | (4.2 | ) | ||||
(Decrease)/increase
in accrued interest
|
(1.3 | ) | 0.1 | |||||
2.3 | (6.1 | ) | ||||||
Increase
in investing working capital
|
- | (2.8 | ) | |||||
Decrease/(increase)
in operating working capital
|
2.3 | (3.3 | ) |
(a)
Recast as discussed in Note 1 and Note 4.
|
Note 11 | Accounting Pronouncements |
Note 12 | Subsequent Events |
·
|
the
ability of Great Lakes and Northern Border to continue to make
distributions at their current
levels;
|
·
|
the
impact of unsold capacity on Great Lakes and Northern Border being greater
or less than expected;
|
·
|
competitive
conditions in our industry and the ability of Great Lakes, Northern
Border, North Baja and Tuscarora, (together “our pipeline systems”), to
market pipeline capacity on favorable terms, which is affected
by:
|
o
|
future
demand for and prices of natural
gas;
|
o
|
the
level of natural gas basis
differentials;
|
o
|
competitive
conditions in the overall natural gas and electricity
markets;
|
o
|
the
availability and relative cost of supplies of Canadian and United States
(U.S.) natural gas, including newly discovered natural gas developments
such as the Horn River and Montney shale gas developments in Western
Canada, U.S. Rockies and U.S. Mid-Continent shale gas developments, and
the Marcellus shale gas
developments;
|
o
|
competitive
developments by Canadian and U.S. natural gas transmission
companies;
|
o
|
the
availability of additional storage capacity and current storage
levels;
|
o
|
the
level of liquefied natural gas
imports;
|
o
|
weather
conditions that impact supply and demand;
and
|
o
|
the
ability of shippers to meet credit worthiness
requirements;
|
·
|
changes
in relative cost structures of natural gas producing basins, such as
changes in royalty programs, that may prejudice the development of the
Western Canada Sedimentary Basin
(WCSB);
|
·
|
the
decision by other pipeline companies to advance projects which will affect
our pipeline systems and the regulatory, financing and construction risks
related to construction of interstate natural gas pipelines and additional
facilities;
|
·
|
performance
of contractual obligations by customers of our pipeline
systems;
|
·
|
the
imposition of entity level taxation by states on
partnerships;
|
·
|
operating
hazards, natural disasters, weather-related delays, casualty losses and
other matters beyond our control;
|
·
|
the
impact of current and future laws, rulings and governmental regulations,
particularly Federal Energy Regulatory Commission (FERC) regulations, and
proposed and pending legislation by Congress and proposed and pending
regulations by the U.S. Environmental Protection Agency (EPA) related to
greenhouse gas emissions on us and our pipeline
systems;
|
·
|
the
Partnership's ability to identify and/or consummate accretive growth
opportunities from TransCanada or
others;
|
·
|
our
ability to control operating costs and the ability of TransCanada to
implement its reorganization of U.S. pipeline operations, including the
operations of our pipeline systems, and realize cost savings;
and
|
·
|
the
severity and length of the current economic downturn, which
impacts:
|
|
o
|
the
debt and equity capital markets and our ability to access these
markets;
|
o
|
the
overall demand for natural gas by end users;
and
|
o
|
natural
gas prices
|
The
shaded areas in the tables below disclose the results from Great Lakes and
Northern Border, representing 100 per cent of each entity's operations for
the given period.
|
||||||||||||||||||||||||||||||||||||||||
For
the three months ended September 30, 2009
|
For
the three months ended September 30, 2008
|
|||||||||||||||||||||||||||||||||||||||
(unaudited)
(millions
of dollars)
|
PipeLP
|
Other
Pipes
|
Corp
|
GLGT
|
NBPC(1)
|
PipeLP
|
Other
Pipes
|
Corp
|
GLGT
|
NBPC(1) | ||||||||||||||||||||||||||||||
Transmission
revenues
|
17.5 | 17.5 | - | 68.9 | 65.2 | 8.2 | 8.2 | - | 66.7 | 67.7 | ||||||||||||||||||||||||||||||
Operating
expenses
|
(3.5 | ) | (2.5 | ) | (1.0 | ) | (16.5 | ) | (19.0 | ) | (2.3 | ) | (1.4 | ) | (0.9 | ) | (17.1 | ) | (19.3 | ) | ||||||||||||||||||||
14.0 | 15.0 | (1.0 | ) | 52.4 | 46.2 | 5.9 | 6.8 | (0.9 | ) | 49.6 | 48.4 | |||||||||||||||||||||||||||||
Depreciation
|
(3.7 | ) | (3.7 | ) | - | (14.7 | ) | (15.6 | ) | (1.8 | ) | (1.8 | ) | - | (14.7 | ) | (15.3 | ) | ||||||||||||||||||||||
Financial
charges, net and other
|
(6.6 | ) | (1.0 | ) | (5.6 | ) | (8.1 | ) | (9.1 | ) | (7.7 | ) | (1.1 | ) | (6.6 | ) | (8.0 | ) | 7.1 | |||||||||||||||||||||
Michigan
business tax
|
- | - | - | (1.3 | ) | - | - | - | - | (1.2 | ) | - | ||||||||||||||||||||||||||||
28.3 | 21.5 | 25.7 | 40.2 | |||||||||||||||||||||||||||||||||||||
Equity
income
|
23.7 | - | - | 13.2 | 10.5 | 31.9 | - | - | 12.0 | 19.9 | ||||||||||||||||||||||||||||||
Net
income prior to recast
|
27.4 | 10.3 | (6.6 | ) | 13.2 | 10.5 | 28.3 | 3.9 | (7.5 | ) | 12.0 | 19.9 | ||||||||||||||||||||||||||||
North
Baja's contribution prior to acquisition(2)
|
- | - | - | - | - | 4.7 | 4.7 | - | - | - | ||||||||||||||||||||||||||||||
Net
income(2)
|
27.4 | 10.3 | (6.6 | ) | 13.2 | 10.5 | 33.0 | 8.6 | (7.5 | ) | 12.0 | 19.9 |
For
the nine months ended September 30, 2009
|
For
the nine months ended September 30, 2008
|
|||||||||||||||||||||||||||||||||||||||
(unaudited)
(millions
of dollars)
|
PipeLP
|
Other
Pipes
|
Corp
|
GLGT
|
NBPC(1) |
PipeLP
|
Other
Pipes
|
Corp
|
GLGT
|
NBPC(1) | ||||||||||||||||||||||||||||||
Transmission
revenues
|
34.1 | 34.1 | - | 220.4 | 193.9 | 23.3 | 23.3 | - | 213.9 | 212.8 | ||||||||||||||||||||||||||||||
Operating
expenses
|
(10.2 | ) | (5.1 | ) | (5.1 | ) | (49.6 | ) | (55.8 | ) | (6.8 | ) | (3.7 | ) | (3.1 | ) | (45.9 | ) | (57.5 | ) | ||||||||||||||||||||
23.9 | 29.0 | (5.1 | ) | 170.8 | 138.1 | 16.5 | 19.6 | (3.1 | ) | 168.0 | 155.3 | |||||||||||||||||||||||||||||
Depreciation
|
(7.2 | ) | (7.2 | ) | - | (43.9 | ) | (46.4 | ) | (5.1 | ) | (5.1 | ) | - | (43.9 | ) | (45.8 | ) | ||||||||||||||||||||||
Financial
charges, net and other
|
(20.9 | ) | (3.3 | ) | (17.6 | ) | (24.4 | ) | (27.4 | ) | (22.8 | ) | (3.1 | ) | (19.7 | ) | (24.4 | ) | (12.1 | ) | ||||||||||||||||||||
Michigan
business tax
|
- | - | - | (4.4 | ) | - | - | - | - | (4.2 | ) | - | ||||||||||||||||||||||||||||
98.1 | 64.3 | 95.5 | 97.4 | |||||||||||||||||||||||||||||||||||||
Equity
income
|
77.1 | - | - | 45.6 | 31.5 | 92.5 | - | - | 44.4 | 48.1 | ||||||||||||||||||||||||||||||
Net
income prior to recast
|
72.9 | 18.5 | (22.7 | ) | 45.6 | 31.5 | 81.1 | 11.4 | (22.8 | ) | 44.4 | 48.1 | ||||||||||||||||||||||||||||
North Baja's contribution prior to acquisition(2) | 8.3 | 8.3 | - | - | - | 12.8 | 12.8 | - | - | - | ||||||||||||||||||||||||||||||
Net
income(2)
|
81.2 | 26.8 | (22.7 | ) | 45.6 | 31.5 | 93.9 | 24.2 | (22.8 | ) | 44.4 | 48.1 |
(1)
The Partnership owns a 50 per cent general partner interest in Northern
Border. Equity income from Northern Border includes amortization of a
$10.0 million transaction fee paid to the operator of Northern Border at
the time of the additional 20 per cent acquisition in April
2006.
|
||||||||||||||||||||||||||||||||||||||||
(2)
Because North Baja was acquired from TransCanada, the acquisition
was accounted for as a transaction between entities under common control,
similar to a pooling of interests, whereby the assets and liabilities of
North Baja were recorded at TransCanada's carrying value and the
Partnership’s historical financial information was recast to include the
acquired entity for all periods presented.
|
||||||||||||||||||||||||||||||||||||||||
Three
months ended
|
Nine
months ended
|
|||||||||||||||
(unaudited)
|
September 30, |
September
30,
|
||||||||||||||
(millions
of dollars except per common unit amounts)
|
2009
|
2008
|
2009
|
2008
|
||||||||||||
Net
income(a)
|
27.4 | 33.0 | 81.2 | 93.9 | ||||||||||||
North
Baja's contribution prior to acquisition(a)
|
- | (4.7 | ) | (8.3 | ) | (12.8 | ) | |||||||||
Net
income prior to recast
|
27.4 | 28.3 | 72.9 | 81.1 | ||||||||||||
Add:
|
||||||||||||||||
Cash
distributions from Great Lakes(b)
|
19.8 | 19.3 | 54.0 | 55.0 | ||||||||||||
Cash
distributions from Northern Border(b)
|
11.8 | 22.6 | 58.5 | 72.0 | ||||||||||||
Cash
flows provided by North Baja's operating activities
|
8.5 | - | 8.5 | - | ||||||||||||
Cash
flows provided by Tuscarora's operating activities
|
6.9 | 7.2 | 18.9 | 17.3 | ||||||||||||
47.0 | 49.1 | 139.9 | 144.3 | |||||||||||||
Less:
|
||||||||||||||||
Equity
income from investment in Great Lakes
|
(13.2 | ) | (12.0 | ) | (45.6 | ) | (44.4 | ) | ||||||||
Equity
income from investment in Northern Border
|
(10.5 | ) | (19.9 | ) | (31.5 | ) | (48.1 | ) | ||||||||
North
Baja's net income
|
(6.2 | ) | - | (6.2 | ) | - | ||||||||||
Tuscarora's
net income
|
(4.1 | ) | (3.9 | ) | (12.3 | ) | (11.4 | ) | ||||||||
(34.0 | ) | (35.8 | ) | (95.6 | ) | (103.9 | ) | |||||||||
Partnership
cash flows prior to recast
|
40.4 | 41.6 | 117.2 | 121.5 | ||||||||||||
Partnership
cash flows prior to recast allocated to general partner (c)
|
(0.7 | ) | (3.2 | ) | (7.1 | ) | (9.4 | ) | ||||||||
Partnership
cash flows prior to recast allocated to common units
|
39.7 | 38.4 | 110.1 | 112.1 | ||||||||||||
Cash
flows provided by North Baja's pre-acquisition operating activities(a)
|