Quantcast
  • AMZ Index  
  • AMZ Net Change  
  • AMZ Net Change %  
  • AMZ WTD  
  • AMZ YTD  
Login   |   Register

EEP
Enbridge Energy Partners LP
Oil
Midstream
Limited Partner
Exchange Listing Date 12/20/1991

Net Income Growth %

chart

value

Distribution Growth %

chart

value

Distribution Coverage Ratio

chart

value

Distributable Cash Flow (in millions)

Year Over Year Quarter Over Quarter
9/30/2014 YoY % Change 9/30/2013 9/30/2014 QoQ % Change 6/30/2014
Net Income $ 20.50 37.58% $ 14.90 $ 20.50 -53.30% $ 43.90
Plus:
Option Premium Amortization$ -1.80 $ 3.30$ -1.80 $ -0.70
Line 6B Incident Expenses$ 51.90 0$ 51.90 $ 36.00
Unrealized Derivatives$ 42.20 $ 39.10$ 42.20 $ 19.50
Deferred Tax Law Adjustment 0 
Make up rights adjustment$ 1.20 $ 0.30$ 1.20 $ 4.70
Asset Sale  
Accretion of Discount of Series 1 PFD$ 3.80 $ 3.40$ 3.80 $ 3.70
Adjusted EBITDA $ 117.80 93.11% $ 61.00 $ 117.80 9.99% $ 107.10
Less:
Series 1 PFD Distribution$ -22.50 $ -22.70$ -22.50 $ -22.50
Depreciation and Amortization$ -93.10 $ -93.00$ -93.10 $ -92.30
Maintenance CAPEX$ 26.10 $ 44.40$ 26.10 $ 27.40
Distribution In Excess of Income to Joint Ventures$ -2.80 $ -2.80 
Distributable Cash Flow $ 210.10 58.81% $ 132.30 $ 210.10 8.02% $ 194.50
Actual Distributions $ 221.80 $ 213.00 $ 221.80 $ 224.70
GP Distribution $ 39.00 $ 36.50 $ 39.00 $ 42.50
Subordinated Distributions 0
Unit Holder Distributions $ 182.80 $ 176.50 $ 182.80 $ 182.20
Distribution Coverage 0.95 x 0.64 x 0.95 x 0.87 x

Distributable Cash Flow (in millions)

Year To Date
YTD 2014 Q3 2014 Q2 2014 Q1
Net Income $ 157.70 $ 20.50 $ 43.90 $ 93.30
Plus:
Option Premium Amortization$ -3.20$ -1.80$ -0.70$ -0.70
Line 6B Incident Expenses$ 87.90$ 51.90$ 36.00
Unrealized Derivatives$ 65.80$ 42.20$ 19.50$ 4.10
Deferred Tax Law Adjustment0
Make up rights adjustment$ 8.50$ 1.20$ 4.70$ 2.60
Asset Sale0
Accretion of Discount of Series 1 PFD$ 11.10$ 3.80$ 3.70$ 3.60
Adjusted EBITDA $ 327.80 $ 117.80 $ 107.10 $ 102.90
Less:
Series 1 PFD Distribution$ -67.50$ -22.50$ -22.50$ -22.50
Depreciation and Amortization$ -273.70$ -93.10$ -92.30$ -88.30
Maintenance CAPEX$ 76.90$ 26.10$ 27.40$ 23.40
Distribution In Excess of Income to Joint Ventures$ -2.80$ -2.80
Distributable Cash Flow $ 594.90 $ 210.10 $ 194.50 $ 190.30
Actual Distributions $ 661.00 $ 221.80 $ 224.70 $ 214.50
GP Distribution $ 118.30 $ 39.00 $ 42.50 $ 36.80
Subordinated Distributions 0
Unit Holder Distributions $ 542.70 $ 182.80 $ 182.20 $ 177.70
Distribution Coverage 0.90 x 0.95 x 0.87 x 0.89 x

Distributable Cash Flow (in millions)

Trailing Twelve Month
TTM 2014 Q3 2014 Q2 2014 Q1 2013 Q4
Net Income $ 140.90 $ 20.50 $ 43.90 $ 93.30 $ -16.80
Plus:
Option Premium Amortization$ -0.50$ -1.80$ -0.70$ -0.70$ 2.70
Line 6B Incident Expenses$ 175.00$ 51.90$ 36.00$ 87.10
Unrealized Derivatives$ 78.20$ 42.20$ 19.50$ 4.10$ 12.40
Deferred Tax Law Adjustment00
Make up rights adjustment$ 9.80$ 1.20$ 4.70$ 2.60$ 1.30
Asset Sale$ -17.10$ -17.10
Accretion of Discount of Series 1 PFD$ 14.60$ 3.80$ 3.70$ 3.60$ 3.50
Adjusted EBITDA $ 400.90 $ 117.80 $ 107.10 $ 102.90 $ 73.10
Less:
Series 1 PFD Distribution$ -89.90$ -22.50$ -22.50$ -22.50$ -22.40
Depreciation and Amortization$ -363.20$ -93.10$ -92.30$ -88.30$ -89.50
Maintenance CAPEX$ 116.40$ 26.10$ 27.40$ 23.40$ 39.50
Distribution In Excess of Income to Joint Ventures$ -2.80$ -2.80
Distributable Cash Flow $ 740.40 $ 210.10 $ 194.50 $ 190.30 $ 145.50
Actual Distributions $ 876.00 $ 221.80 $ 224.70 $ 214.50 $ 215.00
GP Distribution $ 155.00 $ 39.00 $ 42.50 $ 36.80 $ 36.70
Subordinated Distributions 0
Unit Holder Distributions $ 721.00 $ 182.80 $ 182.20 $ 177.70 $ 178.30
Distribution Coverage 0.85 x 0.95 x 0.87 x 0.89 x 0.68 x

Incentive Distribution Rights

General Partner Enbridge Energy Company, Inc. Min Qrtrly Dist Latest Qrtrly Dist $ 0.56
Low High LP Unitholders GP Units / IDRs