0001279569-17-001532.txt : 20170801 0001279569-17-001532.hdr.sgml : 20170801 20170801163639 ACCESSION NUMBER: 0001279569-17-001532 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 7 CONFORMED PERIOD OF REPORT: 20170630 FILED AS OF DATE: 20170801 DATE AS OF CHANGE: 20170801 FILER: COMPANY DATA: COMPANY CONFORMED NAME: PEMBINA PIPELINE CORP CENTRAL INDEX KEY: 0001546066 STANDARD INDUSTRIAL CLASSIFICATION: OIL AND GAS FIELD EXPLORATION SERVICES [1382] IRS NUMBER: 000000000 STATE OF INCORPORATION: A0 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 6-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-35563 FILM NUMBER: 17997179 BUSINESS ADDRESS: STREET 1: (ROOM #39-095) 4000, 585 8TH AVENUE S.W. CITY: CALGARY STATE: A0 ZIP: T2P 1G1 BUSINESS PHONE: 403-231-7500 MAIL ADDRESS: STREET 1: (ROOM #39-095) 4000, 585 8TH AVENUE S.W. CITY: CALGARY STATE: A0 ZIP: T2P 1G1 6-K 1 pembina6k.htm FORM 6-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

  

 

FORM 6-K

 

 

REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 OR 15d-16

UNDER THE SECURITIES EXCHANGE ACT OF 1934

 

 

For the month of August 2017

 

 

Commission File Number:  001-35563

 

 

PEMBINA PIPELINE CORPORATION

 

(Name of registrant)

 

(Room #39-095) 4000, 585 8th Avenue S.W.

Calgary, Alberta T2P 1G1

 

(Address of principal executive offices)

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

 

o Form 20-F x Form 40-F

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): o

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): o

  

 

 

 
 

 

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

PEMBINA PIPELINE CORPORATION
     
     
Date: August 1, 2017 By: /s/ Scott Burrows
Name:  Scott Burrows
Title:    Senior Vice President and Chief Financial Officer

 

 

 

 
 

 

 

 

 

Form 6-K Exhibit Index

 

Exhibit Number Document Description
     
99.1 Q2 Report
99.2   Calculation of Earnings Coverage
99.3   CEO Certificate
99.4   CFO Certificate

 

EX-99.1 2 ex991.htm Q2 REPORT

Exhibit 99.1

 

Pembina Pipeline Corporation Reports Solid Second Quarter 2017 Results

Announced $9.7 billion transformational combination with Veresen and placed $2.8 billion of projects

All financial figures are in Canadian dollars unless noted otherwise.

CALGARY, AB, August 1, 2017 - Pembina Pipeline Corporation ("Pembina" or the "Company") (TSX: PPL; NYSE: PBA) announced today its financial and operating results for the second quarter of 2017.

Operational and Financial Overview

($ millions, except where noted) 

3 Months Ended

June 30

(unaudited)

 

6 Months Ended

June 30

(unaudited)

   2017  2016  2017  2016
Conventional Pipelines revenue volumes (mbpd)(1)(2)   692    648    692    659 
Oil Sands & Heavy Oil contracted capacity (mbpd)(1)   975    880    975    880 
Gas Services revenue volumes net to Pembina (mboe/d)(2)(3)   172    133    171    123 
Midstream Natural Gas Liquids ("NGL") sales volumes (mbpd)(1)   124    132    148    136 
Total volume (mboe/d)(3)   1,963    1,793    1,986    1,798 
Revenue   1,166    1,027    2,651    2,044 
Net revenue(4)   451    429    1,005    823 
Operating margin(4)   355    327    762    642 
Gross profit   276    248    657    485 
Earnings   124    113    339    215 
Earnings per common share - basic and diluted (dollars)   0.26    0.25    0.75    0.48 
Adjusted EBITDA(4)   303    291    666    560 
Cash flow from operating activities   362    273    688    544 
Cash flow from operating activities per common share - basic (dollars)(4)   0.90    0.70    1.72    1.42 
Adjusted cash flow from operating activities(4)   275    235    583    444 
Adjusted cash flow from operating activities per common share - basic (dollars)(4)   0.68    0.60    1.46    1.16 
Common share dividends declared   205    187    396    359 
Preferred share dividends declared   19    16    38    30 
Dividends per common share (dollars)   0.51    0.48    0.99    0.94 
Capital expenditures   475    380    1,184    755 
Acquisition        566         566 
                     

 

 

  

3 Months Ended

June 30

(unaudited)

 

6 Months Ended

June 30

(unaudited)

   2017  2016  2017  2016
($ millions)  Revenue(5)  Operating Margin(4)  Revenue(5)  Operating Margin(4)  Revenue(5)  Operating Margin(4)  Revenue(5)  Operating Margin(4)
Conventional Pipelines   197    147    177    127    385    281    352    255 
Oil Sands & Heavy Oil   50    36    47    34    104    72    99    67 
Gas Services(5)   87    66    64    46    179    136    117    83 
Midstream(5)   117    104    142    118    337    269    256    232 
Corporate        2    (1)   2         4    (1)   5 
Total   451    355    429    327    1,005    762    823    642 
(1)mbpd is thousands of barrels per day.
(2)Revenue volumes are equal to contracted plus interruptible volumes.
(3)Revenue volumes converted to mboe/d (thousands of barrels of oil equivalent per day) from million cubic feet per day ("MMcf/d") at 6:1 ratio.
(4)Refer to "Non-GAAP Measures."
(5)The amounts presented for Midstream and Gas Services consist of net revenue (revenue less cost of goods sold including product purchases). Refer to "Non-GAAP Measures."
 1
 

 

 

Pembina Pipeline Corporation

Project Highlights

Placed $2.8 billion of new projects into service at the end of the second quarter under budget and either on time or ahead of schedule on an aggregate basis, with all new assets operating successfully as expected;
Entered into an arrangement agreement with Veresen Inc. ("Veresen") to create one of the largest energy infrastructure companies in Canada with a pro-forma total enterprise value of approximately $33 billion; and
Proceeded to the front end engineering design phase for a proposed integrated propylene dehydrogenation and polypropylene production facility.

Financial Highlights

Generated second quarter and year-to-date earnings of $124 million and $339 million, a 10 percent and 58 percent increase, respectively, over the same periods of the prior year;
Realized adjusted EBITDA of $303 million during the second quarter and $666 million year-to-date during 2017, four percent and 19 percent higher than the second quarter and first half of 2016, respectively;
Recorded cash flow from operating activities of $362 million and $688 million for the three and six months ended June 30, 2017, an increase of 33 percent and 26 percent, respectively, from the same periods of the prior year. Adjusted cash flow from operating activities increased by 17 percent and 31 percent to $275 million and $583 million in the second quarter and first half of 2017 compared to the respective periods in 2016; and
On a per share (basic) basis during the three and six months ended June 30, 2017, cash flow from operating activities increased 29 percent and 21 percent, respectively, compared to the same periods of the prior year.

Operational Highlights

Gas Services generated record quarterly revenue volumes of 1,033 MMcf/d in the second quarter of 2017, an increase of 30 percent compared to the second quarter of 2016;
Conventional Pipelines' second quarter revenue volumes increased to a record 692 mbpd in 2017 compared to 648 mbpd in the second quarter of 2016; and
Employees worked almost 800,000 hours in the second quarter of 2017 with no employee lost time injuries while executing quarterly capital expenditures of $475 million.

Business Highlights

Executive Comments

"We've had solid operational and financial results over the first half of the year," said Mick Dilger, Pembina's President and Chief Executive Officer. "On a year-to-date basis, we've reached new volume records in our Conventional Pipelines and Gas Services businesses, which have contributed to beating records in almost all of our financial metrics including adjusted EBITDA, adjusted cash flow from operating activities and adjusted cash flow from operating activities per share. We've also continued to achieve safety and operational excellence with another quarter of zero lost time employee incidents."

"As we announced at the end of the second quarter, I am very proud we placed over $2.8 billion of projects into service, with the entire portfolio coming in under budget and either on time or ahead of schedule," continued Mr. Dilger. "These new assets have begun generating significant incremental cash flows, which will positively impact our financial results going forward."

 2
 

 

Pembina Pipeline Corporation

 

"We're working to complete our remaining growth portfolio slated to come into service over the balance of the year and are excited to have entered into the front end engineering design phase of our proposed propane dehydrogenation and polypropylene facility,” added Mr. Dilger.

"We've also made great strides in working towards closing the previously announced strategic acquisition of Veresen," said Mr. Dilger. "On July 11, 2017, Veresen's shareholders voted overwhelmingly to approve the transaction, followed by approval from the Court of Queen's Bench. Looking ahead, we are well on our way to fulfilling our goal of reaching our projected 2018 adjusted EBITDA of between $2.55 and $2.75 billion, assuming successful completion of the Veresen transaction."

Strategic Business Combination Announcement

On May 1, 2017, Pembina and Veresen announced that they entered into an arrangement agreement where Pembina offered to acquire all the issued and outstanding shares of Veresen (the "Transaction") to create one of the largest energy infrastructure companies in Canada. The Transaction is valued at approximately $9.7 billion (including Veresen's debt and preferred shares) and the combined company will have a pro-forma total enterprise value of approximately $33 billion. On July 11, 2017, Veresen's common and preferred shareholders voted to approve the Transaction at a special meeting of Veresen shareholders. More than 99 percent of Veresen's outstanding common and preferred shares voted at the meeting were in favour of the Transaction. On July 12, 2017, the Court of Queen's Bench of Alberta approved the Transaction. Completion of the Transaction is subject to final acceptance of the Toronto Stock Exchange and approval under the Canadian Competition Act. Pembina and Veresen currently expect the Transaction will close late in the third quarter or early in the fourth quarter of 2017, subject to receipt of the remaining approvals. Upon closing of the Transaction, Pembina intends to increase its monthly dividend by 5.9 percent to $0.18 per common share.

New Developments in 2017 and Growth Projects Update

Pembina's Phase III pipeline expansion was placed into service on June 30, 2017, ahead of schedule and under budget from the expected $2.4 billion capital cost. The Phase III expansion added an incremental 420 mbpd of capacity between Fox Creek and Namao, Alberta and allows Pembina to improve operational efficiencies by transporting four distinct hydrocarbons through segregated pipelines;
The Company's third fractionator at Redwater was placed into service on June 30, 2017, aligning with the Phase III pipeline expansion. Pembina's Redwater complex now has an aggregate fractionation capacity of approximately 210,000 bpd. This project was brought into service ahead of schedule and under budget;
At Pembina's Canadian Diluent Hub, on June 30, 2017, additional condensate connections were placed into service on time and under budget. The facility is capable of delivering approximately 400 mbpd of condensate to regional third-party diluent pipelines. By the end of 2017, Pembina will have 500,000 barrels of above ground storage in operation and additional third-party condensate connections;
In May 2017, Pembina announced the execution of 50/50 joint venture agreements that include key binding commercial terms in support of the proposed propane dehydrogenation and polypropylene facility as well as the formation of a new entity, Canada Kuwait Petrochemical Corporation. The new entity is currently proceeding with front end engineering design and has also selected the technology for both the propane dehydrogenation and the polypropylene portions of the facility. In the event of project sanctioning, the facility would be constructed in close proximity to the Company's Redwater fractionation complex;
Pembina is continuing to progress its Phase IV and Phase V expansions of its pipeline infrastructure. Phase IV will add capacity between Fox Creek and Namao, Alberta and Phase V will add capacity between Lator and Fox Creek, Alberta;
 3
 

 

Pembina Pipeline Corporation

 

Pembina is progressing infrastructure development in the Duvernay area. For Pembina's 100 MMcf/d Duvernay I plant, all major equipment has been set on site with significant mechanical and electrical field work now complete. For the associated field hub, the sales product pipelines have been installed with all equipment set on site and significant electrical field work now complete. Pembina also previously entered into a 20-year Duvernay infrastructure development and service agreement;
Pembina continues to advance construction of infrastructure in support of North West Redwater Partnership's refinery and has completed over 90 percent of the overall project; and
In April 2017, Pembina signed a non-binding letter of intent identifying Watson Island, Prince Rupert, as a potential site for a west coast propane export terminal.

Dividends

Declared and paid dividends of $0.17 per qualifying common share for the applicable record dates in April, May and June 2017; and
Declared and paid quarterly dividends per qualifying preferred shares of: Series 1: $0.265625; Series 3: $0.29375; Series 5: $0.3125; Series 7: $0.28125; Series 9: $0.296875; Series 11: $0.359375; and Series 13: $0.359375 to shareholders of record on April 28, 2017.

Second Quarter 2017 Conference Call & Webcast

Pembina will host a conference call on Wednesday, August 2, 2017 at 8:00 a.m. MT (10:00 a.m. ET) for interested investors, analysts, brokers and media representatives to discuss details related to the second quarter of 2017. The conference call dial-in numbers for Canada and the U.S. are 647-427-7450 or 888-231-8191. A recording of the conference call will be available for replay until August 9, 2017 at 11:59 p.m. ET. To access the replay, please dial either 416-849-0833 or 855-859-2056 and enter the password 15480707.

A live webcast of the conference call can be accessed on Pembina's website at pembina.com under Investor Centre, Presentation & Events, or by entering:

http://event.on24.com/r.htm?e=1307560&s=1&k=08B6F851478FB0DAE44AB96C76BCA4B8 in your web browser. Shortly after the call, an audio archive will be posted on the website for a minimum of 90 days.

About Pembina

Calgary-based Pembina Pipeline Corporation is a leading transportation and midstream service provider that has been serving North America's energy industry for over 60 years. Pembina owns and operates an integrated system of pipelines that transport various products derived from natural gas and hydrocarbon liquids produced primarily in western Canada. The Company also owns and operates gas gathering and processing facilities and an oil and natural gas liquids infrastructure and logistics business. Pembina's integrated assets and commercial operations along the majority of the hydrocarbon value chain allow it to offer a full spectrum of midstream and marketing services to the energy sector. Pembina is committed to working with its community and aboriginal neighbours, while providing value for investors in a safe, environmentally responsible manner. This balanced approach to operating ensures the trust Pembina builds among all of its stakeholders is sustainable over the long term. Pembina's common shares trade on the Toronto and New York stock exchanges under PPL and PBA, respectively. Pembina's preferred shares also trade on the Toronto stock exchange. For more information, visit www.pembina.com.

 4
 

 

Pembina Pipeline Corporation

 

Forward-Looking Statements and Information

This document contains certain forward-looking statements and information (collectively, "forward-looking statements"), including forward-looking statements within the meaning of the "safe harbor" provisions of applicable securities legislation, that are based on Pembina's current expectations, estimates, projections and assumptions in light of its experience and its perception of historical trends. In some cases, forward-looking statements can be identified by terminology such as "schedule", "will", "expects", "estimate", "potential", "planned", "future", "continue" and similar expressions suggesting future events or future performance.

In particular, this document contains forward-looking statements, including certain financial outlook, pertaining to, without limitation, the following: Pembina's corporate strategy; anticipated adjusted EBITDA projections for 2018 and financial performance expectations resulting from Pembina's capital expenditures; completion of, and the potential future benefits and impacts of the Transaction including the timing thereof; planning, construction, capital expenditure estimates, schedules, expected capacity, incremental volumes, in-service dates, rights, activities and operations with respect to planned new construction of, or expansions on existing pipelines, gas services facilities, fractionation facilities, terminalling, storage and hub facilities, facility and system operations and throughput levels; anticipated synergies between assets under development, assets being acquired and existing assets of the Company; the future level and sustainability of cash dividends that Pembina intends to pay its shareholders, including the expected dividend increase upon completion of the Transaction; and expected future cash flows and the sufficiency thereof.

The forward-looking statements are based on certain assumptions that Pembina has made in respect thereof as at the date of this news release regarding, among other things: oil and gas industry exploration and development activity levels and the geographic region of such activity; the success of Pembina's operations and growth projects; prevailing commodity prices and exchange rates and the ability of Pembina to maintain current credit ratings; the availability of capital to fund future capital requirements relating to existing assets and projects; future operating costs; geotechnical and integrity costs; that any third-party projects relating to Pembina's growth projects will be sanctioned and completed as expected; that any required commercial agreements can be reached; that all required regulatory and environmental approvals can be obtained on the necessary terms in a timely manner (including in respect of the Transaction); that counterparties will comply with contracts in a timely manner; that there are no unforeseen events preventing the performance of contracts or the completion of the relevant facilities that there are no unforeseen material costs or liabilities, or other significant events relating to the completion of the Transaction; that there are no unforeseen material costs relating to the facilities which are not recoverable from customers; prevailing interest and tax rates; prevailing regulatory, tax and environmental laws and regulations; maintenance of operating margins; the amount of future liabilities relating to lawsuits and environmental incidents; and the availability of coverage under Pembina's insurance policies (including in respect of Pembina's business interruption insurance policy).

Although Pembina believes the expectations and material factors and assumptions reflected in these forward-looking statements are reasonable as of the date hereof, there can be no assurance that these expectations, factors and assumptions will prove to be correct. These forward-looking statements are not guarantees of future performance and are subject to a number of known and unknown risks and uncertainties including, but not limited to: the regulatory environment and decisions; the impact of competitive entities and pricing; labour and material shortages; reliance on key relationships and agreements; the strength and operations of the oil and natural gas production industry and related commodity prices; non-performance or default by counterparties to agreements which Pembina or one or more of its affiliates has entered into in respect of its business; actions by governmental or regulatory authorities including changes in tax laws and treatment, changes in royalty rates or increased environmental regulation; the inability to meet the remaining conditions to completion of the Transaction, in a timely manner or at all; the failure to realize the anticipated benefits or synergies of the Transaction following closing due to the factors set out herein, integration issues or otherwise, fluctuations in operating results; adverse general economic and market conditions in Canada, North America and worldwide, including changes, or prolonged weaknesses, as applicable, in interest rates, foreign currency exchange rates, commodity prices, supply/demand trends and overall industry activity levels; ability to access various sources of debt and equity capital; changes in credit ratings; counterparty credit risk; technology and security risks; and certain other risks detailed from time to time in Pembina's public disclosure documents available at www.sedar.com, www.sec.gov and through Pembina's website at www.pembina.com.

 5
 

 

Pembina Pipeline Corporation

 

This list of risk factors should not be construed as exhaustive. Readers are cautioned that events or circumstances could cause results to differ materially from those predicted, forecasted or projected. The forward-looking statements contained in this document speak only as of the date of this document. Pembina does not undertake any obligation to publicly update or revise any forward-looking statements or information contained herein, except as required by applicable laws. Readers are cautioned that management of Pembina approved the financial outlook contained herein as of the date of this press release. The purpose of the 2018 Adjusted EBITDA projection is to provide investors with an indication of the value to Pembina of capital projects that have been and will be brought into service in 2017, and the closing of the Transaction on 2018 full-year financial results. Readers should be aware that the information contained in the financial outlook contained herein may not be appropriate for other purposes. The forward-looking statements contained in this document are expressly qualified by this cautionary statement.

Non-GAAP Measures

In this news release, Pembina has used the terms net revenue, operating margin, adjusted earnings before interest, taxes, depreciation and amortization (Adjusted EBITDA), adjusted cash flow from operating activities, cash flow from operating activities per common share and adjusted cash flow from operating activities per common share (also known as "cash flow per share" and "adjusted cash flow per share") and total enterprise value, which do not have any standardized meaning under International Financial Reporting Standards ("IFRS") ("Non-GAAP Measures"). Since Non-GAAP financial measures do not have a standardized meaning prescribed by Generally Accepted Accounting Principles ("GAAP") and are therefore unlikely to be comparable to similar measures presented by other companies, securities regulations require that Non-GAAP financial measures are clearly defined, qualified and reconciled to their nearest GAAP measure. Except as otherwise indicated, these Non-GAAP Measures are calculated and disclosed on a consistent basis from period to period. Specific adjusting items may only be relevant in certain periods. The intent of Non-GAAP Measures is to provide additional useful information respecting Pembina's financial and operational performance to investors and analysts and the measures do not have any standardized meaning under IFRS. The measures should not, therefore, be considered in isolation or used in substitute for measures of performance prepared in accordance with IFRS.

Other issuers may calculate these Non-GAAP Measures differently. Investors should be cautioned that these measures should not be construed as alternatives to revenue, earnings, cash flow from operating activities, gross profit or other measures of financial results determined in accordance with GAAP as an indicator of Pembina's performance. For additional information regarding Non-GAAP Measures, including reconciliations to measures recognized by GAAP, please refer to Pembina's management's discussion and analysis for the period ended June 30, 2017, which is available online at www.sedar.com, www.sec.gov and through Pembina's website at www.pembina.com.

For further information:

Investor Relations
Cameron Goldade, Vice President, Capital Markets
(403) 231-3156
1-855-880-7404
E-mail: investor-relations@pembina.com
www.pembina.com


 6
 

Pembina Pipeline Corporation

MANAGEMENT'S DISCUSSION AND ANALYSIS

The following management's discussion and analysis ("MD&A") of the financial and operating results of Pembina Pipeline Corporation ("Pembina" or the "Company") is dated August 1, 2017 and is supplementary to, and should be read in conjunction with, Pembina's condensed consolidated interim financial statements for the period ended June 30, 2017 ("Interim Financial Statements") as well as Pembina's consolidated audited annual financial statements (the "Consolidated Financial Statements") and MD&A for the year ending December 31, 2016. All dollar amounts contained in this MD&A are expressed in Canadian dollars unless otherwise noted.

Pembina's management is responsible for preparing the MD&A. This MD&A has been approved by the Company's Board of Directors.

This MD&A contains forward-looking statements (see "Forward-Looking Statements & Information") and refers to financial measures that are not defined by Generally Accepted Accounting Principles ("GAAP"). For more information about the measures which are not defined by GAAP, see "Non-GAAP Measures."

Readers should refer to page 31 for a list of abbreviations that may be used in this MD&A.

About Pembina

Calgary-based Pembina Pipeline Corporation is a leading transportation and midstream service provider that has been serving North America's energy industry for over 60 years. Pembina owns and operates an integrated system of pipelines that transport various products derived from natural gas and hydrocarbon liquids produced primarily in western Canada. The Company also owns and operates gas gathering and processing facilities and an oil and natural gas liquids infrastructure and logistics business. Pembina's integrated assets and commercial operations along the majority of the hydrocarbon value chain allow it to offer a full spectrum of midstream and marketing services to the energy sector.

Pembina is committed to working with its community and aboriginal neighbours, while providing value for investors in a safe, environmentally-responsible manner. This balanced approach to operating ensures the trust Pembina builds among all of its stakeholders is sustainable over the long term.

Pembina's common shares trade on the Toronto and New York stock exchanges under PPL and PBA, respectively. For more information, visit www.pembina.com.

Pembina's goal is to provide highly competitive and reliable returns to investors through monthly dividends on its common shares while enhancing the long-term value of its securities. To achieve this, Pembina's strategy is to:

Preserve value by providing safe, responsible, cost-effective and reliable services;
Diversify the Company's asset base along the hydrocarbon value chain by providing integrated service offerings which enhance profitability;
Pursue projects or assets that are expected to generate increased cash flow per share and capture long-life, economic hydrocarbon reserves; and
Maintain a strong balance sheet through the application of prudent financial management to all business decisions.

Pembina is structured into four businesses: Conventional Pipelines, Oil Sands & Heavy Oil, Gas Services and Midstream, which are described in their respective sections of this MD&A.

 7
 

Pembina Pipeline Corporation

 

Financial & Operating Overview

  

3 Months Ended

June 30

(unaudited)

 

6 Months Ended

June 30

(unaudited)

($ millions, except where noted)  2017  2016  2017  2016
Conventional Pipelines revenue volumes (mbpd)(1)   692    648    692    659 
Oil Sands & Heavy Oil contracted capacity (mbpd)   975    880    975    880 
Gas Services revenue volumes net to Pembina (mboe/d)(1)(2)   172    133    171    123 
Midstream NGL sales volumes (mbpd)   124    132    148    136 
Total volume (mboe/d)   1,963    1,793    1,986    1,798 
Revenue   1,166    1,027    2,651    2,044 
Net revenue(3)   451    429    1,005    823 
Operating expenses   101    93    208    187 
Realized (gain) loss on commodity-related derivative financial instruments   (5)   9    35    (6)
Operating margin(3)   355    327    762    642 
Depreciation and amortization included in operations   79    66    158    128 
Unrealized loss (gain) on commodity-related derivative financial instruments        13    (53)   29 
Gross profit   276    248    657    485 
General and administrative expenses (excluding depreciation) and other expenses   57    41    112    94 
Net finance costs   33    41    63    81 
Current tax expense   15    20    27    43 
Deferred tax expense   41    25    108    40 
Earnings   124    113    339    215 
Earnings per common share - basic and diluted (dollars)   0.26    0.25    0.75    0.48 
Adjusted EBITDA(3)   303    291    666    560 
Cash flow from operating activities   362    273    688    544 
Cash flow from operating activities per common share - basic (dollars)(3)   0.90    0.70    1.72    1.42 
Adjusted cash flow from operating activities(3)   275    235    583    444 
Adjusted cash flow from operating activities per common share - basic (dollars)(3)   0.68    0.60    1.46    1.16 
Common share dividends declared   205    187    396    359 
Dividends per common share (dollars)   0.51    0.48    0.99    0.94 
Preferred share dividends declared   19    16    38    30 
Capital expenditures   475    380    1,184    755 
Acquisition        566         566 
(1)Revenue volumes are equal to contracted and interruptible volumes.
(2)Gas Services revenue volumes converted to mboe/d from MMcf/d at 6:1 ratio.
(3)Refer to "Non-GAAP Measures."

Pembina delivered strong financial and operational results in the second quarter of 2017. Revenue in the second quarter of 2017 was $1.2 billion compared to $1.0 billion for the same period in 2016. Year-to-date, revenue was $2.7 billion for 2017 compared to $2.0 billion for the first half of 2016. The increases in revenue for the quarter and year-to-date were driven by a larger asset base and improvements in NGL market pricing partially offset by decreased midstream marketing opportunities, as discussed in more detail in "Operating Results – Midstream". Net revenue (revenue less cost of goods sold including product purchases) was $451 million for the second quarter of 2017 compared to $429 million in the same period of 2016 and $1.0 billion year-to-date in 2017 compared to $823 million for the first six months of 2016. These increases were driven by higher revenue and sales volumes from new assets being placed into service across all of the Company's businesses.

Operating expenses were $101 million for the second quarter of 2017 compared to $93 million during the same period of 2016. This was predominantly driven by a larger asset base which resulted in higher labour, power and repairs and maintenance expenses. For the six months ended June 30, 2017, operating expenses were $208 million compared to $187 million in the same period of 2016. Increased power, repairs and labour costs in 2017 were partially offset by lower integrity spending.

 8
 

 

Pembina Pipeline Corporation

 

During the second quarter of 2017, operating margin increased by nine percent to $355 million compared to $327 million in the second quarter of 2016. This increase was driven by stronger performance from the Conventional Pipelines, Gas Services and Oil Sands & Heavy Oil businesses resulting from new assets placed into service within these businesses as well as the Kakwa River acquisition, partially offset by lower operating margin in the Midstream business. For the first six months of 2017, operating margin was $762 million compared to $642 million for the same period of 2016. This was due to increases in volumes and revenue across all businesses primarily resulting from the same factors mentioned above as well as improvements in commodity prices in the current year.

Depreciation and amortization included in operations during the second quarter of 2017 was $79 million compared to $66 million for the same period in 2016. The increase was largely the result of the year-over-year growth in Pembina's asset base with the Company's pipeline system expansions and new gas processing plants and fractionation facilities which were placed into service as well as certain useful life adjustments. For the six months ended June 30, 2017, depreciation and amortization included in operations was $158 million compared to $128 million in the first half of 2016 for the same reasons noted above.

Gross profit for the second quarter of 2017 was $276 million compared to $248 million during the second quarter of 2016. This 11 percent increase was a result of increased operating margin and decreased unrealized loss on the market-to-market positions of commodity-related derivative financial instruments which was nil for the second quarter of 2017 compared to a loss of $13 million for the second quarter of 2016. These fluctuations were partially offset by an increase in depreciation and amortization included in operations as noted above. For the six months ended June 30, 2017, gross profit was $657 million compared to $485 million in the first half of 2016 for the same reasons discussed above. For the six months ended June 30, 2017 the unrealized gain on the market-to-market positions of commodity-related derivative financial instruments was $53 million compared to an unrealized loss of $29 million for the same period in the prior year.

For the three-month period ended June 30, 2017, Pembina incurred general and administrative expenses (excluding corporate depreciation and amortization) of $57 million compared to $41 million during the comparable period of 2016. This increase was largely due to an increase in share price which impacted the measurement of Pembina's compensation plan liabilities and additional staff to support the growth in the Company's asset base, as well as decreased recoveries. Year-to-date, Pembina incurred general and administrative expenses (excluding corporate depreciation and amortization) of $112 million compared to $94 million in the first six months of the prior year. This increase was primarily driven by the same factors as noted above.

Net finance costs incurred during the second quarter of 2017 were $33 million compared to $41 million for the same period in 2016. This decrease was primarily due to fluctuations in the fair value of the convertible debentures conversion feature and non-commodity-related derivative financial instruments, partially offset by increased foreign exchange gains. For the first six months of 2017, net finance costs were $63 million compared to $81 million for the first half of 2016. This decrease was primarily due to fluctuations in the fair value of the convertible debentures conversion feature, partially offset by increased interest expense and foreign exchange gains.

Income tax expense for the second quarter of 2017 totaled $56 million, including current tax of $15 million and deferred tax of $41 million, compared to income tax expense of $45 million in the same period of 2016, including current tax expense of $20 million and deferred tax expense of $25 million. Current tax expense for the second quarter of 2017 was lower than the comparable period in 2016 due mainly to lower taxable income allocations from partnerships in Pembina's corporate structure. The increase in deferred tax expense in the second quarter of 2017 resulted from a larger increase in accounting pools compared to the increase in tax pools in the current year compared to the prior year. Income tax expense was $135 million for the six months ended June 30, 2017, including current taxes of $27 million and deferred taxes of $108 million, compared to income tax expense of $83 million in 2016, including current taxes of $43 million and deferred taxes of $40 million in the same period of 2016. The increases in income tax expense and deferred tax expense and the decrease in current tax expense were due to the same factors noted above.

 9
 

 

Pembina Pipeline Corporation

 

The Company's earnings were $124 million ($0.26 per common share – basic and diluted) during the second quarter of 2017 compared to $113 million ($0.25 per common share – basic and diluted) in the same period of 2016. Higher gross profit combined with lower net finance costs were partially offset by higher general and administrative and tax expenses. Earnings attributable to common shareholders, net of dividends attributable to preferred shareholders, during the second quarter of 2017 were $104 million (second quarter of 2016: $96 million). Earnings were $339 million ($0.75 per common share – basic and diluted) during the first six months of 2017 compared to $215 million ($0.48 per common share – basic and diluted) during the same period of the prior year. On a year-to-date basis, earnings attributable to common shareholders, net of dividends attributable to preferred shareholders, in 2017 were $300 million (second quarter of 2016: $182 million).

Pembina generated Adjusted EBITDA of $303 million and $666 million during the second quarter and first half of 2017 compared to $291 million and $560 million for the same periods in 2016. These four and 19 percent increases were due to higher gross profit, as discussed above.

Cash flow from operating activities for the quarter ended June 30, 2017 was $362 million ($0.90 per common share – basic) compared to $273 million ($0.70 per common share – basic) during the second quarter of 2016. For the six months ended June 30, 2017, cash flow from operating activities was $688 million ($1.72 per common share – basic) compared to $544 million ($1.42 per common share – basic) during the same period last year. These increases were primarily due to higher gross profit, an increased change in non-cash working capital and payments received and deferred, partially offset by higher taxes paid.

Adjusted cash flow from operating activities for the second quarter of 2017 was $275 million ($0.68 per common share – basic) compared to $235 million ($0.60 per common share – basic) during the second quarter of 2016. Increased cash flow from operating activities (net of changes in non-cash working capital) and reduced current tax expense were partially offset by additional preferred share dividends, additional taxes paid and accrued share-based payment expense. For the six months ended June 30, 2017, adjusted cash flow from operating activities was $583 million ($1.46 per common share – basic) compared to $444 million ($1.16 per common share – basic) largely due to the same factors noted above.

Year-to-date 2017 per common share metrics were also impacted by increased common shares outstanding due to the Premium Dividend™1 and Dividend Reinvestment Plan ("DRIP") which was suspended effective April 25, 2017.

 

 

 

1 TM denotes trademark of Canaccord Genuity Corp.

 10
 

Pembina Pipeline Corporation

 

Operating Results

  

3 Months Ended

June 30

(unaudited)

 

6 Months Ended

June 30

(unaudited)

   2017  2016  2017  2016
($ millions)  Revenue(2)  Operating Margin(1)  Revenue(2)  Operating Margin(1)  Revenue(2)  Operating Margin(1)  Revenue(2)  Operating Margin(1)
Conventional Pipelines   197    147    177    127    385    281    352    255 
Oil Sands & Heavy Oil   50    36    47    34    104    72    99    67 
Gas Services(2)   87    66    64    46    179    136    117    83 
Midstream(2)   117    104    142    118    337    269    256    232 
Corporate        2    (1)   2         4    (1)   5 
Total   451    355    429    327    1,005    762    823    642 
(1)Refer to "Non-GAAP Measures."
(2)The amounts presented for Midstream and Gas Services consist of net revenue (revenue less cost of goods sold including product purchases). Refer to "Non-GAAP Measures."

Conventional Pipelines

  

3 Months Ended

June 30 (unaudited)

 

6 Months Ended

June 30 (unaudited)

($ millions, except where noted)  2017  2016  2017  2016
Revenue volumes (mbpd)(1)   692    648    692    659 
Revenue   197    177    385    352 
Operating expenses   51    49    104    95 
Realized (gain) loss on commodity-related derivative financial instruments   (1)   1         2 
Operating margin(2)   147    127    281    255 
Depreciation and amortization included in operations   33    25    66    50 
Unrealized gain on commodity-related derivative financial instruments        (1)        (1)
Gross profit   114    103    215    206 
Capital expenditures   274    158    799    377 
(1)Revenue volumes are equal to contracted and interruptible volumes.
(2)Refer to "Non-GAAP Measures."

Business Overview

Pembina's Conventional Pipelines business comprises a strategically located pipeline network of approximately 10,000 kilometers. This network transports hydrocarbon liquids and extends across much of Alberta and parts of B.C., Saskatchewan and North Dakota. The primary objectives of this business are to provide safe, responsible, reliable and cost-effective transportation services for customers, pursue opportunities for increased throughput, and maintain and/or grow sustainable operating margin on invested capital by capturing incremental volumes, expanding the Company's pipeline systems, managing revenue and following a disciplined approach to operating expenses.

Operational Performance

During the second quarter of 2017, Conventional Pipelines' revenue volumes averaged 692 mbpd, an increase of seven percent compared to the same period of 2016, when revenue volumes were 648 mbpd. On a year-to-date basis in 2017, revenue volumes increased five percent to an average of 692 mbpd compared to 659 mbpd for the first half of 2016. Higher volumes as a result of Pembina's system expansions were realized at new and existing connections on Pembina's Peace and Northern pipeline systems as well as on its Vantage pipeline system.

 11
 

 

Pembina Pipeline Corporation

 

Financial Performance

During the second quarter of 2017, Conventional Pipelines generated revenue of $197 million, 11 percent higher than the $177 million generated in the same quarter of the previous year. For the first six months of 2017, revenue was $385 million compared to $352 million for the same period in 2016. These increases resulted from higher revenue volumes as discussed above.

During the second quarter of 2017, operating expenses of $51 million were higher than the $49 million recognized in the second quarter of 2016. This increase is predominantly the result of higher labour and general maintenance expenses associated with Pembina's pipeline system expansions. For the six months ended June 30, 2017, operating expenses were $104 million compared to $95 million in the same period of 2016. This increase was primarily the result of increased integrity and general maintenance spending in 2017. Also contributing to the increase were higher labour expenses associated with increased headcount to support Pembina's pipeline system expansions.

Operating margin was $147 million in the second quarter of 2017 compared to $127 million for the same period of 2016. For the first half of 2017, operating margin was $281 million, higher than the $255 million recorded for the first six months of 2016. Both increases were due to higher revenue during the current year, partially offset by the increased operating expenses, as discussed above.

Depreciation and amortization included in operations during the second quarter and first six months of 2017 was $33 million and $66 million, respectively, compared to $25 million and $50 million recognized during the same periods of the prior year. The increases in 2017 were due to certain useful life adjustments, as well as additional in-service assets relating to Pembina's pipeline system expansions.

For the three and six months ended June 30, 2017, gross profit was $114 million and $215 million, respectively, compared to $103 million and $206 million for the same periods of 2016. These increases were due to higher operating margin, partially offset by increased depreciation and amortization included in operations.

Capital expenditures for the second quarter and first half of 2017 totaled $274 million and $799 million, respectively, compared to $158 million and $377 million for the same period of 2016. The majority of this spending is related to Pembina's ongoing pipeline expansion projects which were placed into service at the end of the period.

New Developments

On June 30, 2017, Pembina completed the Phase III pipeline expansion program ("Phase III Expansion") on time and under budget from the $2.4 billion expected capital cost. The Phase III Expansion added incremental capacity of approximately 420 mbpd between Fox Creek and Namao, Alberta. Pembina now has four pipelines between Fox Creek and Namao, allowing the Company to transport four distinct hydrocarbons – ethane-plus, propane-plus, condensate and crude oil – each in its own segregated pipeline, plus upstream capacity to handle higher volumes driven by the development of the Montney, Duvernay and Deep Basin resource plays.

As previously announced, due to ongoing customer demand, Pembina is proceeding with two projects: (i) the Fox Creek and Namao Pump Stations (the "Phase IV Expansion"), which is comprised of two pump stations on the newly installed 24" pipeline from Fox Creek to Namao, Alberta and (ii) the Lator to Fox Creek Expansion (the "Phase V Expansion"), which is a new, approximately 95 kilometre, 20" pipeline from Lator to Fox Creek, Alberta.

 12
 

 

Pembina Pipeline Corporation

 

The Phase IV Expansion will increase capacity between Fox Creek and Namao. Subject to regulatory and environmental approvals, the Company expects to place this expansion into service in late 2018. Pembina has the ability to further expand capacity between Fox Creek and Namao to approximately 850 mbpd by adding additional pump stations.

The Phase V Expansion is aimed at addressing capacity constraints between Lator and Fox Creek and supporting future growth in the Montney and Deep Basin resource plays. This project is expected to provide additional capacity in this corridor and access to Pembina's downstream capacity at Fox Creek. The Company expects to bring this pipeline into service in late-2018. Once operational, Pembina will have three distinct pipelines between Lator and Fox Creek.

Pembina's $235 million NEBC Expansion project and its $70 million Altares Lateral pipeline project to support the growing liquids-rich Montney resource play are both 50 percent complete and expected to be brought into service in late 2017.

Oil Sands & Heavy Oil

  

3 Months Ended

June 30

(unaudited)

 

6 Months Ended

June 30

(unaudited)

($ millions, except where noted)  2017  2016  2017  2016
Contracted capacity (mbpd)   975    880    975    880 
Revenue   50    47    104    99 
Operating expenses   14    13    32    32 
Operating margin(1)   36    34    72    67 
Depreciation and amortization included in operations   5    5    9    9 
Gross profit   31    29    63    58 
Capital expenditures   6    58    8    79 
(1)Refer to "Non-GAAP Measures."

Business Overview

Pembina plays an important role in supporting Alberta's oil sands and heavy oil industry. Pembina is the sole transporter of synthetic crude oil for Syncrude Canada Ltd. (via the Syncrude Pipeline) and Canadian Natural Resources Limited's Horizon Oil Sands operation (via the Horizon Pipeline) to delivery points near Edmonton, Alberta. Pembina also owns and operates the Nipisi and Mitsue pipelines, which provide transportation for producers operating in the Pelican Lake and Peace River heavy oil regions of Alberta, and the Cheecham Lateral, which transports synthetic crude to oil sands producers operating southeast of Fort McMurray, Alberta. The Oil Sands & Heavy Oil business operates approximately 1,650 km of pipeline and has approximately 975 mbpd of contracted capacity, under long-term, extendible contracts, which provide for the flow-through of eligible operating expenses to customers. As a result, operating margin from this business is primarily driven by the amount of capital invested and is typically not significantly sensitive to fluctuations in operating expenses or actual throughput.

Financial Performance

The Oil Sands & Heavy Oil business realized revenue of $50 million in the second quarter of 2017 compared to $47 million in the second quarter of 2016. Year-to-date, revenue in 2017 was $104 million compared to $99 million for the first half of 2016. These increases resulted from the completion of the Horizon and Cheecham Lateral expansions in the latter half of 2016 and increased recoverable operating expenses, partially offset by lower interruptible volumes. Operating expenses are eligible to be recovered under Pembina's contractual arrangements with its customers and therefore the increase in operating expenses from the comparable periods, as discussed below, also impacted revenue.

 13
 

 

Pembina Pipeline Corporation

 

Operating expenses were $14 million for the three months ended June 30, 2017 compared to $13 million for the same period in 2016, with the increase driven by higher power and routine integrity expenses. For the first six months of 2017, operating expenses were $32 million, consistent with the same period in the prior year. Increased power and repairs in 2017 were offset by lower integrity spending primarily due to reduced activity associated with integrity management program scheduling.

For the second quarter and six months ended June 30, 2017, operating margin was $36 million and $72 million, respectively, compared to $34 million and $67 million for the same periods in 2016 due to the factors discussed above.

Depreciation and amortization included in operations for the second quarter and first half of 2017 remained comparable to the same period in 2016 at $5 million and $9 million, respectively.

For the three and six months ended June 30, 2017, gross profit was $31 million and $63 million compared to $29 million and $58 million during the three and six months ended June 30, 2016. These increases were due to the same factors that impacted operating margin.

Capital expenditures for the three and six months ended June 30, 2017 were $6 million and $8 million compared to $58 million and $79 million for the same periods in 2016. The spending in 2016 related to the expansion of the Horizon Pipeline as well as other sustainment activities.

New Developments

In July 2017, Pembina placed the expansion of the initiating pump station on the Horizon Pipeline into service. The initial 20 km portion of the Horizon Pipeline capacity was increased by 85 mbpd to 335 mbpd and connects into adjoining infrastructure. The remainder of the Horizon Pipeline system continues to have capacity of 250 mbpd.

Gas Services

  

3 Months Ended

June 30

(unaudited)

 

6 Months Ended

June 30

(unaudited)

($ millions, except where noted)  2017  2016  2017  2016
Revenue volumes net to Pembina (MMcf/d)(1)(2)   1,033    795    1,028    735 
Revenue volumes net to Pembina (mboe/d)(1)(3)   172    133    171    123 
Revenue   89    66    188    122 
Cost of goods sold, including product purchases   2    2    9    5 
Net revenue (4)   87    64    179    117 
Operating expenses   21    18    43    34 
Operating margin(4)   66    46    136    83 
Depreciation and amortization included in operations   14    12    29    22 
Gross profit   52    34    107    61 
Capital expenditures   63    41    157    71 
Acquisition        566         566 
(1)Revenue volumes are equal to contracted and interruptible volumes.
(2)Volumes at the Musreau Gas Plant exclude deep cut processing as those volumes are counted when they are processed through the shallow cut portion of the plant.
(3)Revenue volumes converted to mboe/d from MMcf/d at a 6:1 ratio.
(4)Refer to "Non-GAAP Measures."
 14
 

 

Pembina Pipeline Corporation

 

Business Overview

Pembina's operations include a natural gas gathering and processing business, which is strategically positioned in an active condensate and NGL-rich area of western Canada and is integrated with Pembina's other businesses. Gas Services provides gas gathering, compression, condensate stabilization shallow cut processing and both sweet and sour deep cut processing services for its customers, primarily on a fee-for-service basis under long-term contracts. The condensate and NGL extracted through the facilities in this business are transported by Pembina's Conventional Pipelines business on its Peace and Vantage pipeline systems. A portion of the volumes are further processed at Pembina's fractionation facilities. Operating assets within Gas Services include:

Pembina's Cutbank Complex (the "Cutbank Complex") – located near Grande Prairie, Alberta, this facility includes five shallow cut processing plants (the Cutbank Gas Plant, Musreau I, Musreau II, Musreau III and the Kakwa Gas Plant) and one deep cut gas processing plant (the Musreau Deep Cut facility) as well as the Kakwa River Facility, which is comprised of a 200 MMcf/d raw to deep cut sour gas processing facility and a 50 MMcf/d shallow cut sweet gas processing facility. In total, the Cutbank Complex has 675 MMcf/d of shallow cut sweet gas processing capacity (618 MMcf/d net to Pembina), 205 MMcf/d of sweet deep cut extraction capacity and 200 MMcf/d of deep cut sour gas processing capacity. The Cutbank Complex also includes approximately 450 km of gathering pipelines and nine field compression stations.
Pembina's Saturn complex (the "Saturn Complex") - located near Hinton, Alberta; includes two identical 200 MMcf/d deep cut sweet gas processing plants (the "Saturn I" and "Saturn II" facilities) for a total of 400 MMcf/d of deep cut processing capacity, as well as 25 km of gathering pipelines.
Pembina's Resthaven facility ("Resthaven") - located near Grande Cache, Alberta; includes 300 MMcf/d (gross) of raw to deep cut sweet gas processing capacity, as well as 30 km of gathering pipelines.
Pembina's Saskatchewan Ethane Extraction Plant ("SEEP") - located to service the southeast Saskatchewan Bakken region; has deep cut sweet gas processing capacity of 60 MMcf/d, ethane fractionation capabilities of up to 4.5 mbpd and a 104 km ethane delivery pipeline.

Operational Performance

Revenue volumes, net to Pembina, were a record 1,033 MMcf/d during the second quarter of 2017, 30 percent higher than the 795 MMcf/d recorded during the second quarter of 2016. On a year-to-date basis in 2017, revenue volumes increased 40 percent to 1,028 MMcf/d compared to 735 MMcf/d in the first six months of 2016. Revenue volumes were positively impacted by the acquisition of the Kakwa River Facility in the second quarter of 2016, which has an increasing take-or-pay volume commitment year-over-year, the completion of Musreau III and the Resthaven Expansion in April 2016 and higher realized revenue volumes at the Saturn Complex. In addition, revenue volumes in the first half of 2016 at Resthaven and the Saturn Complex were negatively impacted by extended facility outages.

Financial Performance

Gas Services realized $87 million in net revenue during the second quarter of 2017 compared to $64 million in the second quarter of 2016. For the first six months of the year, revenue was $179 million compared to $117 million in the same period of 2016. These 36 percent and 53 percent increases in net revenue were due to higher revenue volumes resulting from the operational items noted above, increased revenue associated with the recovery of operating costs noted below and the recognition of $10 million previously unrecorded revenue received from a customer receivership settlement in the first quarter of 2017.

During the second quarter of 2017, Gas Services incurred operating expenses of $21 million compared to $18 million in the second quarter of 2016. Year-to-date operating expenses totaled $43 million in 2017 compared to $34 million in the same period of 2016. These increases were predominantly due to the addition of facilities and associated expenses as noted above.

 15
 

 

Pembina Pipeline Corporation

 

Gas Services realized operating margin of $66 million in the second quarter and $136 million in the first six months of 2017 compared to $46 million and $83 million during the same periods of the prior year. These increases were the result of higher revenue volumes and $10 million in previously unrecorded revenue received from a customer receivership settlement as noted above.

Depreciation and amortization included in operations during the second quarter and first six months of 2017 totaled $14 million and $29 million, respectively, compared to $12 million and $22 million during the same periods of the prior year. These increases were primarily attributable to the addition of the Kakwa River Facility, Musreau III and the Resthaven Expansion.

For the three months ended June 30, 2017, gross profit was $52 million compared to $34 million in the same period of 2016. On a year-to-date basis, gross profit was $107 million compared to $61 million during the first six months of the prior year. These increases were due to higher operating margin, partially offset by increased depreciation expense.

Capital expenditures for the second quarter and first six months of 2017 were $63 million and $157 million, respectively, compared to $41 million and $71 million for the same periods of 2016. Capital spending in 2017 was largely to progress the development in the Duvernay area as discussed below under "New Developments" and producer-requested modifications at the Kakwa River Facility including a water disposal system. In 2016, capital spending was largely to advance and substantially complete construction at Musreau III and the Resthaven Expansion.

New Developments

Pembina continues to progress work on several initiatives in the Duvernay area with the aim of expanding its asset base and increasing its level of service offerings in response to customer demand.

At the Company's $125 million ($97 million net to Pembina), 100 MMcf/d (gross) (75 MMcf/d net) shallow cut gas plant ("Duvernay I"), all major equipment has been set on site and significant mechanical and electrical field work is complete. The Company anticipates bringing Duvernay I into service on time and on budget in the fourth quarter of 2017. Additionally, Pembina is continuing to advance preliminary engineering of a replica Duvernay facility ("Duvernay II") which includes the development of substantial liquids handling and stabilization, as well as the evaluation of connecting Pembina's facilities into alternative sales gas pipelines.

The sales product pipelines for the Duvernay I supporting infrastructure (the "Field Hub") have been installed with all equipment set on site and significant mechanical and electrical field work now complete. To align with the in-service date of Duvernay I, Pembina anticipates bringing the Field Hub into service on time in the fourth quarter of 2017 and under budget from the original expected capital cost of $145 million.

In early 2017, Pembina entered into a 20-year infrastructure development and service agreement with a multinational, investment grade customer which includes an area of dedication in the Duvernay resource play near Fox Creek, Alberta. Infrastructure development remains contingent upon customer sanctioning development in the region, as well as necessary environmental and regulatory approvals.

Due to incremental development and customer demand for increased liquids handling services, Pembina is investing modest capital to progress its expansion of the Kakwa River Facility gathering and inlet facilities.

 16
 

Pembina Pipeline Corporation

 

Midstream

  

3 Months Ended

June 30(1)

(unaudited)

 

6 Months Ended

June 30(1)
(unaudited)

($ millions, except where noted)  2017  2016  2017  2016
NGL sales volumes (mbpd)   124    132    148    136 
Revenue   858    770    2,035    1,536 
Cost of goods sold   741    628    1,698    1,280 
Net revenue(2)   117    142    337    256 
Operating expenses   17    16    33    32 
Realized (gain) loss on commodity-related derivative financial instruments   (4)   8    35    (8)
Operating margin(2)   104    118    269    232 
Depreciation and amortization included in operations   27    24    54    47 
Unrealized loss (gain) on commodity-related derivative financial instruments        14    (53)   30 
Gross profit   77    80    268    155 
Capital expenditures   129    121    212    221 
(1)Share of profit or loss of investment in equity accounted investees not included in these results.
(2)Refer to "Non-GAAP Measures."

Business Overview

Pembina offers customers a comprehensive suite of midstream products and services through its Midstream business as follows:

Crude oil midstream assets include:
14 truck terminals providing pipeline and market access for crude oil and condensate production that are not pipeline connected;
Pembina Nexus Terminal which includes an area where 21 inbound pipeline connections and 13 outbound pipeline connections converge providing access to approximately 1.2 mmbpd of crude oil and condensate supply connected to the terminal;
Edmonton North Terminal ("ENT") which includes approximately 900 mbbls of above ground storage having access to crude oil, synthetic crude oil and condensate supply transported on Pembina's operated pipelines and products from various third-party operated pipelines; and
Canadian Diluent Hub ("CDH"), which was placed into service on June 30, 2017 and includes 500 mbbls of above ground storage, providing direct connectivity for growing domestic condensate volumes to the oil sands via downstream third-party pipelines.
NGL midstream includes two vertically integrated NGL operating systems - Redwater West and Empress East (as defined below).
The Redwater West NGL system ("Redwater West") includes the 750 MMcf/d (322.5 MMcf/d net to Pembina) Younger extraction and fractionation facility in B.C.; two 73 mbpd NGL fractionators ("RFS I" and "RFS II"), a 55 mbpd propane-plus fractionator ("RFS III") and 8.3 mmbbls of finished product cavern storage at Redwater, Alberta; and third-party fractionation capacity in Fort Saskatchewan, Alberta. Redwater West purchases NGL mix from various natural gas and NGL producers and fractionates it into finished products for further distribution and sale. Also located at the Redwater site is Pembina's rail-based terminal which services Pembina's proprietary and customer needs for importing and exporting NGL products.
 17
 

 

Pembina Pipeline Corporation

 

The Empress East NGL system ("Empress East") includes 2.1 bcf/d of capacity in the straddle plants at Empress, Alberta; 20 mbpd of fractionation capacity and 1.1 mmbbls of cavern storage in Sarnia, Ontario; and 7.1 mmbbls of hydrocarbon storage at Corunna, Ontario. Empress East extracts NGL mix from natural gas at the Empress straddle plants and purchases NGL mix from other producers/suppliers. Ethane and condensate are generally fractionated out of the NGL mix at Empress and sold into Alberta markets. The remaining NGL mix is transported by pipeline to Sarnia, Ontario for further fractionation, distribution and sale. Storage and terminalling services are also provided to customers at Corunna.

The financial performance of Pembina's Midstream business can be affected by seasonal demands for products and other market factors. In NGL midstream, propane inventory generally builds over the second and third quarters of the year and is sold in the fourth quarter and the first quarter of the following year during the winter heating season. Condensate, butane and ethane are generally sold rateably throughout the year. See "Risk Factors" in Pembina's MD&A for the year ended December 31, 2016 for more information.

Operational & Financial Performance

In the Midstream business, revenue was $858 million during the second quarter of 2017 compared to $770 million in the same period of 2016, with the increase primarily driven by improvements in commodity prices in the current year partially offset by decreased crude oil midstream marketing opportunities compared to the same period in the prior year. For the first six months of 2017, revenue was $2.0 billion compared to $1.5 billion in the same period of 2016. This increase was driven by higher sales volumes after RFS II came into service in the second quarter of 2016, as well as improvements in commodity prices in the current year and increased marketing opportunities compared to the same period in the prior year. Pembina's Midstream business generated net revenue of $117 million during the second quarter of 2017 compared to $142 million during the second quarter of 2016. This decrease is primarily due to decreased margins related to marketing activities in the second quarter of 2017 compared to the same period in the prior year. Year-to-date net revenue was $337 million in 2017 compared to $256 million in 2016. This increase was driven by the same factors which impacted revenue in the current year.

Operating expenses during the second quarter and first six months of 2017 were $17 million and $33 million, respectively, comparable to the $16 million and $32 million recognized in the same periods of 2016.

Operating margin was $104 million and $269 million during the second quarter and first six months of 2017 compared to $118 million and $232 million in the comparable periods of 2016. These fluctuations were due to the same factors affecting revenue and net revenue, as discussed above, offset by changes in the realized gain or loss on commodity-related derivative financial instruments. In the second quarter of 2017, operating margin was impacted by a realized gain on commodity-related derivative financial instruments of $4 million compared to an $8 million loss in the second quarter of 2016. Year-to-date, the realized loss on commodity-related derivative financial instruments was $35 million in the first six months of 2017 compared to an $8 million gain in the same period of 2016. Pembina enters into commodity-related derivative financial instruments to protect margins in changing commodity price environments.

Operating margin for Pembina's NGL midstream activities was $79 million for the second quarter of 2017 compared to $72 million for the second quarter of 2016. This was due to higher product margins combined with increased realized gains on commodity-related derivative financial instruments partially offset by lower volumes. For the six months ended June 30, 2017, operating margin was $209 million compared to $145 million for the same period of 2016. This increase was primarily due to the start-up of RFS II in the second quarter of 2016, as well as product margin increases, partially offset by increased realized losses on commodity-related derivative financial instruments.

 18
 

 

Pembina Pipeline Corporation

 

The Company's crude oil midstream operating margin was $25 million in the second quarter of 2017 compared to $46 million for the same period in 2016. For the first six months of the year, crude oil midstream operating margin totaled $60 million compared to $87 million during the same period of the prior year. Although crude oil prices have strengthened year-over-year and while marketed and stored volumes were relatively unchanged, the underlying margins were tighter, which resulted in reduced operating margin. Further, market prices were more volatile in 2016 than in 2017, where increased market volatility created more opportunities for storage in the 2016 periods. In addition, due to the increase in domestic condensate production, the rail import of condensate was not economic during the first six months of 2017, while it was during the same period in 2016.

Depreciation and amortization included in operations for Pembina's Midstream business was $27 million in the second quarter of 2017 compared to $24 million for the same period of 2016. Year-to-date depreciation and amortization included in operations was $54 million compared to $47 million for the same period of 2016. These increases were due to new assets being brought into service including RFS II and NGL storage caverns.

For the three and six months ended June 30, 2017, gross profit in this business was $77 million and $268 million, respectively, compared to $80 million and $155 million during the same periods in 2016. Gross profit was impacted by the same factors as operating margin and depreciation noted above, as well as fluctuations in the unrealized gain or loss on commodity-related derivative financial instruments. In the second quarter of 2017, gross profit was impacted by an unrealized gain on commodity-related derivative financial instruments of nil compared to a loss of $14 million in the second quarter of 2016. On a year-to-date basis in 2017, gross profit was impacted by an unrealized gain on commodity-related derivative financial instruments of $53 million compared to a loss of $30 million in the same period of 2016.

Capital expenditures for the second quarter and first six months of 2017 totaled $129 million and $212 million, respectively, compared to $121 million and $221 million for the same periods of 2016. Capital spending in this business in 2017 was primarily directed towards the completion of RFS III, as well as infrastructure in support of the North West refinery and at CDH and ENT, as discussed in the "New Developments" section below. Capital spending in this business in 2016 was primarily directed towards the development and completion of RFS II and development of RFS III, as well as NGL storage caverns and associated infrastructure. Capital was also spent in 2016 to progress and complete the above ground storage at the ENT and the preliminary work for CDH.

New Developments

Pembina is continuing to evaluate a combined propane dehydrogenation ("PDH") and polypropylene ("PP") production facility (the "PDH/PP Facility") in Alberta's Industrial Heartland. The Company has previously completed a feasibility study for the project and was conditionally awarded $300 million in royalty credits. On May 15, 2017, Pembina announced the execution of 50/50 joint venture agreements that include binding commercial terms in support of the project and the formation of a new entity, Canada Kuwait Petrochemical Corporation ("CKPC"). CKPC is currently proceeding with activities for front end engineering design ("FEED") for the PDH/PP Facility and has selected technology providers for both the PDH and PP portions of the facility. FEED activities are expected to be completed by late 2018, followed by a final investment decision.

On June 30, 2017, Pembina placed RFS III, its 55 mbpd propane-plus third fractionator at Redwater into service under budget and ahead of schedule. Pembina's Redwater complex now has an aggregate fractionation capacity of approximately 210,000 bpd.

In April 2017, Pembina previously announced that it signed a non-binding letter of intent with Prince Rupert Legacy Inc., (a wholly-owned subsidiary of the City of Prince Rupert) for the Company to develop a west coast liquefied petroleum gas ("LPG") export terminal (the "West Coast Terminal") on Watson Island, British Columbia. The West Coast Terminal would have approximately 20,000 bpd of LPG export and Pembina expects a project timeline of two years from final investment decision. The West Coast Terminal is subject to completion of design and engineering requirements, Pembina entering into appropriate definitive agreements, the receipt of necessary environmental and regulatory permits and the approval of Pembina's Board of Directors.

 19
 

 

Pembina Pipeline Corporation

 

Infrastructure in support of North West Redwater Partnership's ("North West") refinery is over 90 percent complete, with engineering and procurement activities over 95 percent finished and construction activities over 90 percent complete. By late-2017, the project will be placed into service.

On June 30, 2017, Pembina placed additional condensate connections into service at CDH on time and under budget. CDH is now capable of delivering approximately 400 mbpd of condensate to regional third-party diluent pipelines. By the end of 2017, CDH is also expected to have additional third-party pipeline connections as well as 500,000 barrels of above ground storage in operation.

Pembina continues to progress several initiatives to further support operations and improve customer service offerings at ENT. At the end of the second quarter, the Company completed the Pembina Edmonton Delivery System ("PEDS") which connects its Namao hub to large-scale, third-party infrastructure in the Edmonton area. PEDS, which was completed ahead of schedule and under budget, will accommodate increased volumes from the Phase III Expansion and improve access of commodities into ENT. Additional work on PEDS will continue through 2017 to substantially increase take-away capacity from ENT, further enhancing Pembina's service offerings. The remaining components of the ENT program will be placed into service by the end of 2017.

Strategic Business Combination Announcement

On May 1, 2017, Pembina and Veresen Inc. ("Veresen") announced that they entered into an arrangement agreement where Pembina offered to acquire all the issued and outstanding shares of Veresen (the "Transaction") to create one of the largest energy infrastructure companies in Canada. The Transaction is valued at approximately $9.7 billion (including Veresen's debt and preferred shares) and the combined company will have a pro-forma total enterprise value of approximately $33 billion. On July 11, 2017, Veresen's common and preferred shareholders voted to approve the Transaction at a special meeting of Veresen shareholders. More than 99 percent of Veresen's outstanding common and preferred shares voted at the meeting were in favour of the Transaction. On July 12, 2017, the Court of Queen's Bench of Alberta approved the Transaction. Completion of the Transaction is subject to final acceptance of the Toronto Stock Exchange and approval under the Canadian Competition Act. Pembina and Veresen currently expect the Transaction will close late in the third quarter or early in the fourth quarter of 2017, subject to receipt of the remaining approvals. Upon closing of the Transaction, Pembina intends to increase its monthly dividend by 5.9 percent to $0.18 per common share.

Financing Activity

On January 20, 2017, Pembina closed an offering of $300 million of senior unsecured Series 8 medium-term notes (the "Series 8 Notes"). The Series 8 Notes have a fixed coupon of 2.99 percent per annum, paid semi-annually, and mature on January 22, 2024. Simultaneously, Pembina closed an offering of $300 million of senior unsecured Series 9 medium-term notes (the "Series 9 Notes"). The Series 9 Notes have a fixed coupon of 4.74 percent per annum, paid semi-annually, and mature on January 21, 2047.

 20
 

Pembina Pipeline Corporation

 

Liquidity & Capital Resources

($ millions) 

June 30, 2017

(unaudited)

  December 31, 2016
Working capital(1)   (224)   (109)
Variable rate debt(2)          
Bank debt   469    353 
Total variable rate debt outstanding (average of 2.6%)   469    353 
Fixed rate debt(2)          
Senior unsecured notes   467    467 
Senior unsecured medium-term notes   3,800    3,200 
Total fixed rate debt outstanding (average of 4.3%)   4,267    3,667 
Convertible debentures(2)   97    147 
Finance lease liability   12    13 
Total debt and debentures outstanding   4,845    4,180 
Cash and unutilized debt facilities   2,103    2,u211 
(1)As at June 30, 2017, working capital includes $6 million (December 31, 2016: $6 million) associated with the current portion of loans and borrowings.
(2)Face value.

Pembina anticipates its cash flow from operating activities, the majority of which is derived from fee-for-service contracts, will be more than sufficient to meet its short-term operating obligations and fund its targeted dividend level. In the short term, Pembina expects to source funds required for capital projects from cash, its credit facilities and by accessing the debt and equity capital markets, as required. Based on its successful access to financing in the debt and equity markets over the past several years and recently, Pembina believes it should continue to have access to additional funds as required. Refer to "Risk Factors - Additional Financing and Capital Resources" in Pembina's MD&A for the year ended December 31, 2016 for more information. Management remains satisfied that the leverage employed in Pembina's capital structure, of which a significant portion is used to fund assets under construction which will not contribute to the results until they come into service, is sufficient and appropriate given the characteristics and operations of the underlying asset base.

Pembina continues to closely monitor and reassess the creditworthiness of its counterparties, which has resulted in the Company reducing or mitigating its exposure to certain counterparties where it was deemed warranted and permitted under contractual terms. Financial assurances to mitigate and reduce risk may include guarantees, letters of credit and cash. Letters of credit totaling $101 million (December 31, 2016: $115 million) were held at the end of the second quarter of 2017 primarily in respect of customer trade receivables.

Management may make adjustments to Pembina's capital structure as a result of changes in economic conditions or the risk characteristics of the underlying assets. To maintain or modify Pembina's capital structure in the future, Pembina may renegotiate new debt terms, repay existing debt, seek new borrowing and/or issue additional equity.

Pembina's credit facilities consist of an unsecured $2.5 billion (December 31, 2016: $2.5 billion) revolving credit facility which includes a $250 million accordion feature, which matures in May 2020, and an operating facility of $20 million (December 31, 2016: $30 million) due in May 2018, which is typically renewed on an annual basis. Borrowings on the revolving credit facility and the operating facility bear interest at prime lending rates plus nil to 1.25 percent (December 31, 2016: nil to 1.25 percent) or Bankers' Acceptances and LIBOR rates plus 1.00 percent to 2.25 percent (December 31, 2016: 1.00 to 2.25 percent). Margins on the credit facilities are based on the credit rating of Pembina's senior unsecured debt. There are no repayments due over the term of these facilities. As at June 30, 2017, Pembina had $2.1 billion (December 31, 2016: $2.2 billion) of cash and unutilized debt facilities. At June 30, 2017, Pembina had loans and borrowings (excluding amortization, letters of credit and finance lease liabilities) of $4.7 billion (December 31, 2016: $4.0 billion). Pembina also had an additional $22 million (December 31, 2016: $30 million) in letters of credit issued pursuant to a separate credit facility. Pembina is required to meet certain specific and customary affirmative and negative financial covenants under its senior unsecured notes, medium-term notes and revolving credit and operating facilities, including a requirement to maintain certain financial ratios. Pembina is also subject to customary restrictions on its operations and activities under its notes and credit facilities, including restrictions on the granting of security, incurring indebtedness and the sale of its assets. Pembina's financial covenants include the following:

 21
 

Pembina Pipeline Corporation

 

Debt Instrument Financial Covenant(1) Ratio Ratio at June 30, 2017
Senior unsecured medium-term notes Funded Debt to Capitalization Maximum 0.70 0.36
Revolving unsecured credit facility

Debt to Capital

EBITDA to senior interest coverage

Maximum 0.65

Minimum 2.5:1.0

0.36

7.3:1.0

(1)Terms as defined in relevant agreements.

In addition to the table above, Pembina has additional customary covenants on its other senior unsecured notes. Pembina was in compliance with all covenants under its notes and facilities as at June 30, 2017 (December 31, 2016: in compliance) and, as of this date, is not at material risk of breaching its covenants.

Credit Ratings

The following information with respect to Pembina's credit ratings is provided as it relates to Pembina's financing costs and liquidity. Specifically, credit ratings affect Pembina's ability to obtain short-term and long-term financing and the cost of such financing. A reduction in the current ratings on Pembina's debt by its rating agencies, particularly a downgrade below investment-grade ratings, could adversely affect Pembina's cost of financing and its access to sources of liquidity and capital. In addition, changes in credit ratings may affect Pembina's ability, and the associated costs, to enter into normal course derivative or hedging transactions. Credit ratings are intended to provide investors with an independent measure of credit quality of any issues of securities. The credit ratings assigned by the rating agencies are not recommendations to purchase, hold or sell the securities nor do the ratings comment on market price or suitability for a particular investor. Any rating may not remain in effect for a given period of time or may be revised or withdrawn entirely by a rating agency in the future if, in its judgment, circumstances so warrant.

DBRS rates Pembina's senior unsecured notes and senior unsecured medium-term notes 'BBB' and Class A Preferred Shares Pfd-3. S&P's long-term corporate credit rating on Pembina is 'BBB' and its rating of the Class A preferred shares is P-3 (High).

Capital Expenditures

  

3 Months Ended

June 30

(unaudited)

 

6 Months Ended

June 30

(unaudited)

($ millions)  2017  2016  2017  2016
Development capital                    
Conventional Pipelines   274    158    799    377 
Oil Sands & Heavy Oil   6    58    8    79 
Gas Services   63    41    157    71 
Midstream   129    121    212    221 
Corporate/other projects   3    2    8    7 
Total development capital   475    380    1,184    755 

 

 22
 

Pembina Pipeline Corporation

 

For the three months ended June 30, 2017, capital expenditures were $475 million compared to $380 million during the same three-month period of 2016. During the first half of 2017, capital expenditures, excluding acquisitions, were $1.2 billion compared to $755 million during the same six month period in 2016. Conventional Pipelines' capital expenditures were primarily incurred to progress ongoing pipeline expansion projects. Oil Sands & Heavy Oil's capital expenditures were largely in relation to the Horizon terminal. Gas Services' capital expenditures were to progress development in the Duvernay area. Midstream's capital expenditures were primarily directed towards RFS III, CDH, ENT and to advance construction of infrastructure in support of the North West refinery.

Contractual Obligations at June 30, 2017

($ millions)  Payments Due By Period
Contractual Obligations   Total    Less than 1 year    1 - 3 years    3 - 5 years    After 5 years 
Leases and Other(1)   798    113    207    190    288 
Loans and borrowings(2)   7,261    185    1,097    765    5,214 
Convertible debentures(2)   105    6    99           
Construction commitments(3)   1,435    893    220    14    308 
Total contractual obligations(2)(4)   9,599    1,197    1,623    969    5,810 
(1)Includes office space, vehicles and over 3,400 rail car leases supporting future propane transportation in the Midstream business. The Company has sublet office space and rail cars up to 2027 and has contracted sub-lease payments for a potential of $94 million over the term.
(2)Excluding deferred financing costs. Including interest payments on senior unsecured notes.
(3)Excluding significant projects that are awaiting regulatory approval at June 30, 2017 and for which Pembina is not committed to construct.
(4)Pembina enters into product purchase agreements and power purchase agreements to secure supply for future operations. Purchase prices of both NGL and power are dependent on current market prices. Volumes and prices for NGL and power contracts cannot be reasonably determined and therefore an amount has not been included in the contractual obligations schedule. Product purchase agreements range from one to ten years and involve the purchase of NGL products from producers. Assuming product is available, Pembina has secured between 51 and 72 mpbd each year up to and including 2025. Power purchase agreements range from one to 25 years and involve the purchase of power from electrical service providers. The Company has secured between 15 and 41 megawatts per day each year up to and including 2041.

Pembina is, subject to certain conditions, contractually committed to the construction and operation of the Phase IV and V Expansions, the NEBC Expansion, infrastructure for North West, Duvernay I, as well as certain pipeline connections and laterals and select caverns at the Company's Redwater site. Additional commitments exist in relation to assets recently brought into service and other corporate infrastructure. See "Forward-Looking Statements & Information" and "Liquidity & Capital Resources."

Dividends

Common Share Dividends

Common share dividends are payable if, as, and when declared by Pembina's Board of Directors. The amount and frequency of dividends declared and payable is at the discretion of the Board of Directors, which considers earnings, cash flow, capital requirements, the financial condition of Pembina and other relevant factors when making its dividend determination.

Pembina's Board of Directors approved a 6.25 percent increase in its monthly common share dividend rate (from $0.16 per common share to $0.17 per common share), commencing with the dividend paid on May 15, 2017.

Preferred Share Dividends

The holders of Pembina's class A preferred shares are entitled to receive fixed cumulative dividends payable quarterly on the 1st day of March, June, September and December, if, as and when declared by the Board of Directors of Pembina, for the initial fixed-rate period for each series of preferred share.

 23
 

 

Pembina Pipeline Corporation

 

DRIP

Pembina suspended its Premium Dividend™ and Dividend Reinvestment Plan ("DRIP"), effective April 25, 2017. Accordingly, the March 2017 dividend was the last dividend with the ability to be reinvested through the DRIP. Shareholders who were enrolled in the program automatically receive dividends in the form of cash. If Pembina elects to reinstate the DRIP in the future, shareholders that were enrolled in the DRIP at suspension and remained enrolled at reinstatement will automatically resume participation in the DRIP.

Related Party Transactions

For the six months ended June 30, 2017, Pembina had no transactions with related parties as defined in International Accounting Standard 24 - Related Party Disclosures, except those pertaining to contributions to Pembina's defined benefit pension plan and transactions with key management personnel, including the Board of Directors, in the ordinary course of their employment or directorship agreements.

Critical Accounting Judgments and Estimates

Critical accounting judgments and estimates used in preparing the Interim Financial Statements are described in Pembina's consolidated financial statements and MD&A for the year ending December 31, 2016. The preparation of consolidated financial statements in conformity with GAAP requires management to make both judgments and estimates that could materially affect the amounts recognized in the financial statements. By their nature, judgments and estimates may change in light of new facts and circumstances in the internal and external environment. There have been no material changes to Pembina's critical accounting estimates and judgments during the six months ended June 30, 2017.

Changes in Accounting Policies

New standards adopted in 2017

The Company has adopted IFRS 9 Financial Instruments (2014) effective January 1, 2017. The new standard addresses the classification and measurement of financial assets and financial liabilities, impairment and hedge accounting.

IFRS 9 introduces new requirements for the measurement and classification of financial assets, replacing the existing multiple classification and measurement models. IFRS 9 requires the classification of financial assets in three main categories: fair value through profit or loss, fair value through other comprehensive income, and amortized cost. All of the Company's financial assets have been reclassified from loans and receivables at amortized cost to financial assets at amortized cost. There was no change in the carrying value of the Company's financial assets.

After adoption of IFRS 9, the Company's accounting policies are substantially the same as at December 31, 2016.

New standards and interpretations not yet adopted

Certain new standards, interpretations, amendments and improvements to existing standards were issued by the International Accounting Standards Board (“IASB”) or International Financial Reporting Interpretations Committee and are effective for accounting periods beginning after January 1, 2017. These standards have not been applied in preparing these Financial Statements. Those which may be relevant to Pembina are described below:

IFRS 15 Revenue from Contracts with Customers

In May 2014 the International Accounting Standards Board issued IFRS 15 Revenue from contracts with customers, which supersedes existing revenue guidance, effective for periods beginning on or after January 1, 2018. IFRS 15 contains a single model that applies to contracts with customers and two approaches to recognizing revenue: at a point in time or over time. The model outlines a five step analysis to assess contracts which involves identifying the contract, identifying the performance obligations, determining the transaction price, allocating the transaction price to the performance obligations and recognizing revenue when or as the entity satisfies a performance obligation. Detailed guidance is also provided on a number of areas for which there was no previous guidance, including contract costs and contract modifications. In April 2016 the IASB issued Clarifications to IFRS 15, Revenue from Contracts with Customers, which is effective at the same time as IFRS 15, and provides additional guidance on the five step analysis and transition.

 24
 

 

Pembina Pipeline Corporation

 

The Company intends to adopt IFRS 15 and the clarifications on the January 1, 2018 effective date. On transition, the standard permits either a full retrospective approach with restatement of all prior periods presented or a modified retrospective approach where the cumulative effect of initially applying the new standard is recognized as an adjustment to opening retained earnings in the period of adoption. The Company is currently evaluating which transition method to use.

The Company has completed a detailed implementation plan, identified revenue streams and major contract types. The Company is also assessing the impact of the new standard on its systems and processes. Within each identified revenue stream, the Company has reviewed a sample of contracts in order to evaluate the impact of the new standard on revenue recognition and disclosure. Based on the preliminary assessments completed to date, the Company has determined that the application of the new standard will require estimates of variable consideration for certain contracts in order to determine the transaction price for revenue recognition and disclosure purposes as well as the valuation of identified performance obligations in contracts. These factors may impact the timing of revenue recognition in certain contracts, particularly in contracts with multiple identified performance obligations, although the impact has not yet been determined. As further analysis is completed and a larger population of contracts are reviewed, additional information related to the impact of the adoption of IFRS 15 on the financial statements and required disclosures will be determined and disclosed.

IFRS 16 Leases

IFRS 16 Leases is effective for annual periods beginning on or after January 1, 2019. The new standard results in substantially all lessee leases being recorded on the statement of financial position.

The Company intends to adopt IFRS 16 for the annual period beginning on January 1, 2019. The Company is currently evaluating the impact that the standard will have on its results of operations and financial position.

Controls and Procedures

Changes in internal control over financial reporting

Pembina's Management is responsible for establishing and maintaining disclosure controls and procedures ("DC&P") and internal control over financial reporting ("ICFR"), as those terms are defined in National Instrument 52-109 "Certification of Disclosure in Issuers' Annual and Interim Filings." The objective of this instrument is to improve the quality, reliability and transparency of information that is filed or submitted under securities legislation.

The President and Chief Executive Officer ("CEO") and the Chief Financial Officer ("CFO") have designed, with the assistance of Pembina employees, DC&P and ICFR to provide reasonable assurance that material information relating to Pembina's business is made known to them, is reported on a timely basis, financial reporting is reliable, and financial statements prepared for external purposes are in accordance with GAAP. Management, including the Company's President and CEO and CFO, evaluated the effectiveness of Pembina's disclosure controls and procedures as at June 30, 2017, as required by the Canadian securities regulatory authorities and by the U.S. Securities and Exchange Commission, and concluded that its DC&P are effective.

During the first six months of 2017, there were no changes made to Pembina's ICFR that materially affected, or are reasonably likely to materially affect, its ICFR.

 25
 

 

Pembina Pipeline Corporation

 

Risk Factors

Management has identified the primary risk factors that could potentially have a material impact on the financial results and operations of Pembina. Such risk factors are presented in Pembina's MD&A and Pembina's Annual Information Form ("AIF") for the year ended December 31, 2016. Pembina's MD&A and AIF are available at www.pembina.com, in Canada under Pembina's company profile on www.sedar.com and in the U.S. under the Company's profile at www.sec.gov.

Selected Quarterly Operating Information

(mbpd unless stated otherwise) 2017 2016 2015
  Q2 Q1 Q4 Q3 Q2 Q1 Q4 Q3
Average volume                
Conventional Pipelines revenue volumes(1) 692   691   639   643   648   670   621   600  
Oil Sands & Heavy Oil contracted capacity 975   975   975   975   880   880   880   880  
Gas Services revenue volumes (mboe/d) net to Pembina(1)(2) 172   171   163   149   133   113   103   115  
Midstream NGL sales volumes 124   173   164   136   132   141   123   109  
Total 1,963   2,010   1,941   1,903   1,793   1,804   1,727   1,704  
(1)Revenue volumes are equal to contracted and interruptible volumes.
(2)Gas Services revenue volumes converted to mboe/d from MMcf/d at 6:1 ratio.
 26
 

 

Pembina Pipeline Corporation

 

Selected Quarterly Financial Information

($ millions, except where noted) 2017 2016 2015
  Q2 Q1 Q4 Q3 Q2 Q1 Q4 Q3
Revenue 1,166   1,485   1,251   970   1,027   1,017   1,242   1,026  
Operating expenses 101   107   123   109   93   94   110   111  
Cost of goods sold, including product purchases 715   931   737   543   598   623   835   652  
Realized loss (gain) on commodity-related derivative financial instruments (5 ) 40   15   1   9   (15 ) (7 ) (8 )
Operating margin(1) 355   407   376   317   327   315   304   271  
Depreciation and amortization included in operations 79   79   73   72   66   62   73   67  
Unrealized loss (gain) on commodity-related derivative financial instruments   (53 ) 33   (1 ) 13   16   (6 ) 3  
Gross profit 276   381   270   246   248   237   237   201  
Adjusted EBITDA(1) 303   363   342   287   291   269   269   245  
Cash flow from operating activities 362   326   286   247   273   271   285   187  
Cash flow from operating activities per common share - basic (dollars)(1) 0.90   0.82   0.73   0.63   0.70   0.72   0.79   0.54  
Adjusted cash flow from operating activities(1) 275   308   292   250   235   209   280   209  
Adjusted cash flow from operating activities per common share - basic(1) (dollars) 0.68   0.77   0.74   0.64   0.60   0.56   0.77   0.60  
Earnings for the period 124   215   131   120   113   102   130   113  
Earnings per common share - basic (dollars) 0.26   0.49   0.29   0.25   0.25   0.23   0.32   0.29  
Earnings per common share - diluted (dollars) 0.26   0.49   0.28   0.25   0.25   0.23   0.32   0.29  
Common shares outstanding (millions):                
Weighted average - basic 401   398   395   392   389   376   363   345  
Weighted average - diluted 403   400   397   393   390   376   363   345  
End of period 403   400   397   394   391   387   373   350  
Common share dividends declared 205   191   190   188   187   172   168   158  
Common share dividends declared per share (dollars) 0.5100   0.4800   0.4800   0.4800   0.4800   0.4575   0.4575   0.4575  
Preferred share dividends declared 19   19   19   20   16   14   13   14  
(1)Refer to "Non-GAAP Measures."

During the periods in the prior table, Pembina's results were impacted by the following factors and trends:

Increased production in key operating areas and resource plays within the WCSB (Deep Basin, Montney and Duvernay) which has supported increased revenue and sales volumes on Pembina's existing Conventional Pipelines, Gas Services and NGL Midstream infrastructure as well as the development of large-scale expansions across these businesses;
New, large-scale growth projects across Pembina's business being placed into service and the acquisition of the Kakwa River Facility (April 2016);

 

 

 27
 

 

Pembina Pipeline Corporation

 

Significantly weaker commodity market (especially the weaker propane and butane market) during the majority of 2015 and the early part of 2016 with a modest commodity market recovery through mid-2016 and year-to-date in 2017;
Pre-financed portions of capital for projects under construction and increased common shares outstanding and common share dividends due to: the DRIP, debenture conversions, common share issuance, increases in the common share dividend rate; and
Increased preferred share dividends due to additional preferred shares issued.

Additional Information

Additional information about Pembina filed with Canadian and U.S. securities commissions, including quarterly and annual reports, Annual Information Forms (filed with the U.S. Securities and Exchange Commission under Form 40-F), Management Information Circulars and financial statements can be found online at www.sedar.com, www.sec.gov and through Pembina's website at www.pembina.com. Information contained in or otherwise accessible through Pembina's website or other websites, though referenced herein, is not incorporated by reference herein unless otherwise specifically indicated.

Non-GAAP Measures

Throughout this MD&A, Pembina has used the following terms that are not defined by GAAP but are used by management to evaluate the performance of Pembina and its businesses. Since non-GAAP measures do not have a standardized meaning prescribed by IFRS and are therefore unlikely to be comparable to similar measures presented by other companies, securities regulations require that non-GAAP measures are clearly defined, qualified and reconciled to their nearest GAAP measure. Except as otherwise indicated, these non-GAAP measures are calculated and disclosed on a consistent basis from period to period. Specific adjusting items may only be relevant in certain periods.

The intent of non-GAAP measures is to provide additional useful information with respect to Pembina's operational and financial performance to investors and analysts though the measures do not have any standardized meaning under IFRS. The measures should not, therefore, be considered in isolation or used in substitute for measures of performance prepared in accordance with IFRS. Other issuers may calculate these non-GAAP measures differently.

Investors should be cautioned that net revenue, Adjusted EBITDA, adjusted cash flow from operating activities, cash flow from operating activities per common share, adjusted cash flow from operating activities per common share, operating margin and total enterprise value should not be construed as alternatives to revenue, earnings, cash flow from operating activities, gross profit or other measures of financial results determined in accordance with GAAP as indicators of Pembina's performance.

Net revenue

Net revenue is a non-GAAP financial measure which is defined as total revenue less cost of goods sold including product purchases. Management believes that net revenue provides investors with a single measure to indicate the margin on sales before non-product operating expenses that is comparable between periods. Management utilizes net revenue to compare consecutive results, particularly in the Midstream business, to aggregate revenue generated by each of the Company's businesses and to set comparable objectives.

 

 28
 

Pembina Pipeline Corporation

 

 

3 Months Ended

June 30

(unaudited)

6 Months Ended

June 30

(unaudited)

($ millions) 2017 2016 2017 2016
Revenue 1,166   1,027   2,651   2,044  
Cost of goods sold, including product purchases 715   598   1,646   1,221  
Net revenue 451   429   1,005   823  

Adjusted earnings before interest, taxes, depreciation and amortization ("Adjusted EBITDA")

Adjusted EBITDA is a non-GAAP measure and is calculated as earnings for the year plus share of profit (loss) from equity accounted investees (before tax, depreciation and amortization) plus net finance costs, income taxes, depreciation and amortization (included in operations and general and administrative expense) and unrealized gains or losses on commodity-related derivative financial instruments. The exclusion of unrealized gains or losses on commodity-related derivative financial instruments eliminates the non-cash impact of such gains or losses.

Adjusted EBITDA also includes adjustments for loss (gain) on disposal of assets, transaction costs incurred in respect of acquisitions, impairment charges or reversals and write-downs in respect of goodwill, intangible assets and property plant and equipment, and non-cash provisions. These additional adjustments are made to exclude various non-cash and other items that are not reflective of ongoing operations. Management believes that Adjusted EBITDA provides useful information to investors as it is an important indicator of an issuer's ability to generate liquidity through cash flow from operating activities. Adjusted EBITDA is also used by investors and analysts for assessing financial performance and for the purpose of valuing an issuer, including calculating financial and leverage ratios. Management utilizes Adjusted EBITDA to set objectives and as a key performance indicator of the Company's success. Pembina presents Adjusted EBITDA as management believes it is a measure frequently used by analysts, investors and other stakeholders in evaluating the Company's financial performance.

  

3 Months Ended

June 30

(unaudited)

 

6 Months Ended

June 30 (unaudited)

($ millions, except per share amounts)  2017  2016  2017  2016
Earnings attributable to shareholders   124    113    339    215 
Share of profit from equity accounted investees (before tax, depreciation and amortization) and other   3    3    7    5 
Net finance costs   33    41    63    81 
Income tax expense   56    45    135    83 
Depreciation and amortization   85    71    169    138 
Unrealized loss (gain) on commodity-related derivative financial instruments        13    (53)   29 
Impairment charges or reversals and write-downs in respect of goodwill, intangible assets and property, plant and equipment, and non-cash provisions        4    4    8 
Transaction costs incurred in respect of acquisitions   2    1    2    1 
Adjusted EBITDA   303    291    666    560 
Adjusted EBITDA per common share - basic (dollars)   0.75    0.75    1.67    1.46 

 

 

 29
 

Pembina Pipeline Corporation

 

Adjusted cash flow from operating activities, cash flow from operating activities per common share and adjusted cash flow from operating activities per common share

Adjusted cash flow from operating activities is a non-GAAP measure which is defined as cash flow from operating activities plus the change in non-cash operating working capital, adjusting for current tax and share-based payment expenses, and deducting preferred share dividends declared. Adjusted cash flow from operating activities excludes preferred share dividends because they are not attributable to common shareholders. The calculation has been modified to include current tax and share-based payment expense as it allows management to better assess the obligations discussed below. Management believes that adjusted cash flow from operating activities provides comparable information to investors for assessing financial performance during each reporting period. Management utilizes adjusted cash flow from operating activities to set objectives and as a key performance indicator of the Company's ability to meet interest obligations, dividend payments and other commitments. Per common share amounts are calculated by dividing cash flow from operating activities, or adjusted cash flow from operating activities, as applicable, by the weighted average number of common shares outstanding.

  

3 Months Ended

June 30

(unaudited)

 

6 Months Ended

June 30

(unaudited)

($ millions, except per share amounts)  2017  2016  2017  2016
Cash flow from operating activities   362    273    688    544 
Cash flow from operating activities per common share - basic (dollars)   0.90    0.70    1.72    1.42 
Add (deduct):                    
Change in non-cash operating working capital   (43)   5    (52)   (29)
Current tax expense   (15)   (20)   (27)   (43)
Taxes paid   10         23      
Accrued share-based payments   (20)   (7)   (33)   (18)
Share-based payments             22    20 
Preferred share dividends declared   (19)   (16)   (38)   (30)
Adjusted cash flow from operating activities   275    235    583    444 
Adjusted cash flow from operating activities per common share - basic (dollars)   0.68    0.60    1.46    1.16 

 

Operating margin

Operating margin is a non-GAAP measure which is defined as gross profit before depreciation and amortization included in operations and unrealized gain/loss on commodity-related derivative financial instruments. Management believes that operating margin provides useful information to investors for assessing the financial performance of the Company's operations. Management utilizes operating margin in setting objectives and views it as a key performance indicator of the Company's success.

 30
 

Pembina Pipeline Corporation

 

Reconciliation of operating margin to gross profit:

  

3 Months Ended

June 30 (unaudited)

 

6 Months Ended

June 30 (unaudited)

($ millions)  2017  2016  2017  2016
Revenue   1,166    1,027    2,651    2,044 
Cost of sales (excluding depreciation and amortization included in operations)                    
Operating expenses   101    93    208    187 
Cost of goods sold, including product purchases   715    598    1,646    1,221 
Realized (gain) loss on commodity-related derivative financial instruments   (5)   9    35    (6)
Operating margin   355    327    762    642 
Depreciation and amortization included in operations   79    66    158    128 
Unrealized loss (gain) on commodity-related derivative financial instruments        13    (53)   29 
Gross profit   276    248    657    485 
                     

Total enterprise value

Total enterprise value is a non-GAAP measure which is calculated by aggregating the market value of common shares, preferred shares and convertible debentures at a specific date plus senior debt less cash and cash equivalents. Management believes that total enterprise value provides useful information to investors to assess the overall market value of the Company and as an input to calculate financial ratios. Management utilizes total enterprise value to assess Pembina's growth.

(unaudited)     As at June 30
($ millions, except where noted)  As at July 27, 2017  2017  2016
Shares outstanding   403    403    391 
Market capitalization of common shares   17,188    17,304    15,336 
Market capitalization of preferred shares   1,493    1,473    1,220 
Market capitalization of convertible debentures   137    139    197 
Senior debt   4,833    4,736    3,488 
Cash and cash equivalents   (29)   (53)   (18)
Total enterprise value   23,622    23,599    20,223 

The following is a list of abbreviations that may be used in this MD&A:

Measurement

mbbls thousands of barrels

mbpd thousands of barrels per day

mmbpd millions of barrels per day

mmbbls millions of barrels

mboe/d thousands of barrels of oil equivalent per day

MMcf/d millions of cubic feet per day

bcf/d billions of cubic feet per day

km kilometre

Other

B.C. British Columbia

DRIP Premium Dividend™ and Dividend Reinvestment Plan

IFRS International Financial Reporting Standards

NGL Natural gas liquids

U.S. United States

WCSB Western Canadian Sedimentary Basin

deep cut Ethane-plus capacity extraction gas processing capabilities

shallow cut Sweet gas processing with propane and/or condensate-plus extraction capabilities

 31
 

 

Pembina Pipeline Corporation

 

Forward-Looking Statements & Information

In the interest of providing Pembina's security holders and potential investors with information regarding Pembina, including management's assessment of the Company's future plans and operations, certain statements contained in this MD&A constitute forward-looking statements or information (collectively, "forward-looking statements"). Forward-looking statements are typically identified by words such as "anticipate", "continue", "estimate", "expect", "may", "will", "project", "should", "could", "would", "believe", "plan", "intend", "design", "target", "undertake", "view", "indicate", "maintain", "explore", "entail", "schedule", "objective", "strategy", "likely", "potential", "outlook", "aim", "purpose", "goal" and similar expressions suggesting future events or future performance.

 

By their nature, such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause actual results or events to differ materially from those anticipated in such forward-looking statements. Pembina believes the expectations reflected in those forward-looking statements are reasonable but no assurance can be given that these expectations will prove to be correct and such forward-looking statements included in this MD&A should not be unduly relied upon. These statements speak only as of the date of the MD&A.

 

In particular, this MD&A contains forward-looking statements pertaining to the following:

 

the future levels and sustainability of cash dividends that Pembina intends to pay to its shareholders, the dividend payment date and the tax treatment thereof;
planning, construction, capital expenditure estimates, schedules, regulatory and environmental applications and anticipated approvals, expected capacity, incremental volumes, in-service dates, rights, activities, benefits and operations with respect to new construction of, or expansions on existing, pipelines, gas services facilities, fractionation facilities, terminalling, storage and hub facilities and other facilities or energy infrastructure, as well as the impact of the Company's new projects on its future financial performance;
completion of and the potential future benefits and impacts of acquisition of Veresen Inc. including the timing thereof;
anticipated synergies between assets under development, assets being acquired and existing assets of the Company;
pipeline, processing, fractionation and storage facility and system operations and throughput levels;
treatment under governmental regulatory regimes including taxes, environmental and greenhouse gas regulations and related abandonment and reclamation obligations, and Aboriginal, landowner and other stakeholder consultation requirements;
Pembina's estimates of and strategy for payment of future abandonment costs and decommissioning obligations, and deferred tax liability;
Pembina's strategy and the development and expected timing of new business initiatives and growth opportunities and the impact thereof;
increased throughput potential, processing capacity and fractionation capacity due to increased oil and gas industry activity and new connections and other initiatives on Pembina's pipelines and at Pembina's facilities;
expected future cash flows and the sufficiency thereof, financial strength, sources of and access to funds at attractive rates, future contractual obligations, future financing options, future renewal of credit facilities, availability of capital to fund growth plans, operating obligations and dividends and the use of proceeds from financings;
tolls and tariffs and processing, transportation, fractionation, storage and services commitments and contracts;
operating risks (including the amount of future liabilities related to pipelines spills and other environmental incidents) and related insurance coverage and inspection and integrity programs;
the adoption of new accounting standards;
inventory and pricing in North American liquids market;
the impact of the current commodity price environment on Pembina;
competitive conditions and Pembina's ability to position itself competitively in the industry;
the future level of cash dividends that Pembina intends to pay its shareholders, including the expected dividend increase upon completion of the Transaction.

  

Various factors or assumptions are typically applied by Pembina in drawing conclusions or making the forecasts, projections, predictions or estimations set out in forward-looking statements based on information currently available to Pembina. These factors and assumptions include, but are not limited to:

 

oil and gas industry exploration and development activity levels and the geographic region of such activity;
the success of Pembina's operations;
prevailing commodity prices, interest rates and exchange rates and the ability of Pembina to maintain current credit ratings;
the availability of capital to fund future capital requirements relating to existing assets and projects;
expectations regarding participation in Pembina's DRIP and pension plan;
future operating costs including geotechnical and integrity costs being consistent with historical costs;
oil and gas industry compensation levels remaining consistent;
in respect of current developments, expansions, planned capital expenditures, the Transaction, completion dates and capacity expectations: that third parties will provide any necessary support; that any third-party projects relating to growth projects will be sanctioned and completed as expected; that any required commercial agreements can be reached; that all required regulatory and environmental approvals can be obtained on the necessary terms in a timely manner; that counterparties will comply with contracts in a timely manner; that there are no unforeseen events preventing the performance of contracts or the completion of the relevant facilities, that there are no unforeseen material costs or liabilities, or other significant events relating to the completion of the Transaction; and that there are no unforeseen material costs relating to the facilities which are not recoverable from customers;
in respect of the stability of Pembina's dividends: prevailing commodity prices, margins and exchange rates; that Pembina's future results of operations will be consistent with past performance and management expectations in relation thereto; the continued availability of capital at attractive prices to fund future capital requirements relating to existing assets and projects, including but not limited to future capital expenditures relating to expansion, upgrades and maintenance shutdowns; the success of growth projects; future operating costs; that counterparties to material agreements will continue to perform in a timely manner; that there are no unforeseen events preventing the performance of contracts; and that there are no unforeseen material construction or other costs related to current growth projects or current operations;
prevailing regulatory, tax and environmental laws and regulations and tax pool utilization; and
the amount of future liabilities relating to lawsuits and environmental incidents and the availability of coverage under Pembina's insurance policies (including in respect of Pembina's business interruption insurance policy).

 

The actual results of Pembina could differ materially from those anticipated in these forward-looking statements as a result of the material risk factors set forth below:

 

the regulatory environment and decisions and Aboriginal and landowner consultation requirements;
the impact of competitive entities and pricing;
labour and material shortages;
the failure to realize the anticipated benefits of the Transcation following closing due to the factors set out herein, integration issues or otherwise;
the inability to meet the remaining conditions to completion of the Transaction in a timely manner or at all;
reliance on key relationships and agreements and the outcome of stakeholder engagement;
the strength and operations of the oil and natural gas production industry and related commodity prices;
non-performance or default by counterparties to agreements which Pembina or one or more of its subsidiaries has entered into in respect of its business;
actions by governmental or regulatory authorities including changes in tax laws and treatment, changes in royalty rates or increased environmental regulation;
fluctuations in operating results;
adverse general economic and market conditions in Canada, North America and elsewhere, including changes, or prolonged weakness, as applicable, in interest rates, foreign currency exchange rates, commodity prices, supply/demand trends and overall industry activity levels;
constraints on, or the unavailability of adequate infrastructure;
changes in the political environment, in North America and elsewhere, and public opinion;
ability to access various sources of debt and equity capital;
changes in credit ratings;
technology and security risks;
natural catastrophe; and
the other factors discussed under "Risk Factors" in Pembina's AIF for the year ended December 31, 2016. Pembina's MD&A and AIF are available at www.pembina.com and in Canada under Pembina's company profile on www.sedar.com and in the U.S. on the Company's profile at www.sec.gov.

 

These factors should not be construed as exhaustive. Unless required by law, Pembina does not undertake any obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. Any forward-looking statements contained herein are expressly qualified by this cautionary statement.

 

 32
 

 

Pembina Pipeline Corporation

 

CONDENSED CONSOLIDATED INTERIM STATEMENTS OF FINANCIAL POSITION

(unaudited)

($ millions) Note June 30, 2017 December 31, 2016

Assets

Current assets

     
Cash and cash equivalents   53 35
Trade receivables and other   386 451
Derivative financial instruments   9 9
Inventory   100 181
    548 676
Non-current assets      
Property, plant and equipment 4 12,402 11,331
Intangible assets and goodwill   2,815 2,834
Investments in equity accounted investees   129 134
Deferred tax assets   26 31
Other assets   11 11
    15,383 14,341
Total Assets   15,931 15,017

 

Liabilities and Equity

Current liabilities

     
Trade payables and accrued liabilities   666 645
Taxes payable   8 5  
Dividends payable   68 64
Loans and borrowings 5 6 6
Derivative financial instruments   24 65
    772 785
Non-current liabilities      
Loans and borrowings 5 4,716 4,002
Convertible debentures 6 93 143
Derivative financial instruments   39 58
Employee benefits, share-based payments and other   54 48
Deferred revenue   112 86
Decommissioning provision 7 487 488
Deferred tax liabilities   1,215 1,111
    6,716 5,936
Total Liabilities   7,488 6,721
Equity      
Common share capital 8 9,056 8,808
Preferred share capital   1,508 1,509
Deficit   (2,105 ) (2,010 )
Accumulated other comprehensive income   (16 ) (11 )
Total Equity   8,443 8,296
Total Liabilities and Equity   15,931 15,017

See accompanying notes to the condensed consolidated interim financial statements

 33
 

 

Pembina Pipeline Corporation

 

CONDENSED CONSOLIDATED INTERIM STATEMENTS OF EARNINGS AND COMPREHENSIVE INCOME

(unaudited)

   

3 Months Ended

June 30

6 Months Ended

June 30

($ millions, except per share amounts) Note 2017 2016 2017 2016
Revenue   1,166   1,027   2,651   2,044  
Cost of sales   895   757   2,012   1,536  
(Gain) loss on commodity-related derivative financial instruments   (5 ) 22   (18 ) 23  
Gross profit   276   248   657   485  
General, administrative and other   63   49   120   107  
Results from operating activities   213   199   537   378  
Net finance costs 9 33   41   63   81  
Earnings before income tax and equity accounted investees   180   158   474   297  
Share of profit of investment in equity accounted investees, net of tax               (1 )
Current tax expense   15   20   27   43  
Deferred tax expense   41   25   108   40  
Income tax expense   56   45   135   83  
           
Earnings attributable to shareholders   124   113   339   215  
Other comprehensive (loss) income          
Exchange differences on translation of foreign operations, net of tax   (5 ) 1   (5 ) (12 )
Total comprehensive income attributable to shareholders   119   114   334   203  

 

Earnings per common share - basic and diluted (dollars)

  0.26   0.25   0.75   0.48  

 

Weighted average number of common shares (millions)

         
Basic   401   389   400   382  
Diluted   403   390   401   383  

See accompanying notes to the condensed consolidated interim financial statements

 

 34
 

 

Pembina Pipeline Corporation

 

CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CHANGES IN EQUITY

(unaudited)

    Attributable to shareholders of the Company
($ millions) Note Common
share
capital
Preferred
share
capital
Deficit Accumulated other
comprehensive
income
Total
Equity
December 31, 2016   8,808   1,509   (2,010 ) (11 ) 8,296  
Total comprehensive income            
Earnings       339     339  
Other comprehensive (loss) income            
Exchange differences on translation of foreign operations, net of tax         (5 ) (5 )
Total comprehensive income           339   (5 ) 334  
Transactions with shareholders of the Company            
Preferred shares issue costs     (1 )     (1 )
Dividend reinvestment plan 8 148         148  
Debenture conversions 8 72         72  
Share-based payment transactions 8 28         28  
Dividends declared - common 8     (396 )   (396 )
Dividends declared - preferred 8     (38 )   (38 )
Total transactions with shareholders of the Company   248   (1 ) (434 )     (187 )
June 30, 2017   9,056   1,508   (2,105 ) (16 ) 8,443  
             
December 31, 2015   7,991   1,100   (1,670 ) 3   7,424  
Total comprehensive income            
Earnings       215     215  
Other comprehensive (loss) income            
Exchange differences on translation of foreign operations, net of tax         (12 ) (12 )
Total comprehensive income           215   (12 ) 203  
Transactions with shareholders of the Company            
Common shares issued, net of issue costs   335         335  
Preferred shares issued, net of issue costs     410       410  
Dividend reinvestment plan   224         224  
Debenture conversions   1         1  
Share-based payment transactions   12         12  
Dividends declared - common       (359 )   (359 )
Dividends declared - preferred       (30 )   (30 )
Total transactions with shareholders of the Company   572   410   (389 )     593  
June 30, 2016   8,563   1,510   (1,844 ) (9 ) 8,220  

See accompanying notes to the condensed consolidated interim financial statements

 35
 

Pembina Pipeline Corporation

 

CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CASH FLOWS

(unaudited)

    3 Months Ended
June 30
6 Months Ended
June 30
($ millions) Note 2017 2016 2017 2016
Cash provided by (used in)          
Operating activities          
Earnings   124   113   339   215  
Adjustments for          
Depreciation and amortization   85   71   169   138  
Unrealized loss (gain) on commodity-related derivative financial instruments       13   (53 ) 29  
Net finance costs 9 33   41   63   81  
Net interest paid   (23 ) (26 ) (46 ) (43 )
Income tax expense   56   45   135   83  
Taxes paid   (10 )     (23 )    
Share-based compensation expense   25   12   42   25  
Share-based compensation payment           (22 ) (20 )
Payments received and deferred   27   1   33      
Amortization of deferred revenue   (3 ) (1 ) (7 ) (2 )
Share of profit of investments in equity accounted investees, net of tax               (1 )
Payments from equity accounted investees   3   3   6   6  
Other   2   6       4  
Change in non-cash operating working capital   43   (5 ) 52   29  
Cash flow from operating activities   362   273   688   544  
Financing activities          
Bank borrowings and issuance of debt   397   321   484   321  
Repayment of loans and borrowings   (6 ) (2 ) (357 ) (29 )
Issuance of common shares               345  
Issuance of preferred shares       250       420  
Issuance of medium term notes           600      
Issue costs and financing fees       (7 ) (5 ) (28 )
Exercise of stock options   10   4   21   5  
Dividends paid (net of shares issued under the dividend reinvestment plan)   (184 ) (81 ) (282 ) (159 )
Cash flow from financing activities   217   485   461   875  
Investing activities          
Capital expenditures   (475 ) (380 ) (1,184 ) (755 )
Deposit       (25 )   (60 )
Acquisition       (566 )   (566 )
Interest paid during construction   (22 ) (20 ) (45 ) (38 )
Recovery of assets or proceeds from sale   1       1      
Contributions to equity accounted investees   (1 )     (1 ) (2 )
Changes in non-cash investing working capital and other   (65 ) 7   98   (6 )
Cash flow used in investing activities   (562 ) (984 ) (1,131 ) (1,427 )
Change in cash and cash equivalents   17   (226 ) 18   (8 )
Cash and cash equivalents, beginning of year   36   246   35   28  
Cash and cash equivalents, end of year   53   20   53   20  

See accompanying notes to the condensed consolidated interim financial statements

 36
 

Pembina Pipeline Corporation

 

1. REPORTING ENTITY

Pembina Pipeline Corporation ("Pembina" or the "Company") is an energy transportation and service provider domiciled in Canada. The condensed consolidated unaudited interim financial statements ("Interim Financial Statements") include the accounts of the Company, its subsidiary companies, partnerships and any interests in associates and joint arrangements as at and for the six months ended June 30, 2017. These Interim Financial Statements and the notes thereto have been prepared in accordance with IAS 34 - Interim Financial Reporting, and should be read in conjunction with the consolidated financial statements of the Company as at and for the year ended December 31, 2016. The Interim Financial Statements were authorized for issue by Pembina's Board of Directors on August 1, 2017.

Pembina owns or has interests in conventional crude oil, condensate and natural gas liquids ("NGL") pipelines, oil sands and heavy oil pipelines, gas gathering and processing facilities, an NGL infrastructure and logistics business and midstream services that span across its operations. The Company's assets are located in Canada and in the United States.

2. SIGNIFICANT ACCOUNTING POLICIES

The accounting policies are set out in the December 31, 2016 consolidated financial statements. Those policies have been applied consistently to all periods presented in these Interim Financial Statements.

New standards adopted in 2017

The Company has adopted IFRS 9 Financial Instruments (2014) effective January 1, 2017. The new standard addresses the classification and measurement of financial assets and financial liabilities, impairment and hedge accounting.

IFRS 9 introduces new requirements for the measurement and classification of financial assets, replacing the existing multiple classification and measurement models. IFRS 9 requires the classification of financial assets in three main categories: fair value through profit or loss, fair value through other comprehensive income, and amortized cost. All of the Company's financial assets have been reclassified from loans and receivables at amortized cost to financial assets at amortized cost. There was no change in the carrying value of the Company's financial assets.

After adoption of IFRS 9, the Company's accounting policies are substantially the same as at December 31, 2016.

3. DETERMINATION OF FAIR VALUES

A number of the Company's accounting policies and disclosures require the determination of fair value for both financial and non-financial assets and liabilities. Fair values have been determined for measurement and/or disclosure based on methods as set out in the December 31, 2016 consolidated financial statements. These methods have been applied consistently to all periods presented in these Interim Financial Statements.

 37
 

Pembina Pipeline Corporation

 

4. PROPERTY, PLANT AND EQUIPMENT

($ millions) Land and Land Rights Pipelines Facilities and Equipment Other Assets Under Construction Total
Cost            
Balance at December 31, 2016 218 4,253 5,514 1,089 1,965 13,039
Additions and transfers 54 1,436   686   67   (1,015 ) 1,228  
Change in decommissioning provision   17   (22 )     (5 )
Disposals and other   (10 ) (5 )   (1 ) (16 )
Balance at June 30, 2017 272 5,696   6,173   1,156   949   14,246  
             
Depreciation            
Balance at December 31, 2016 7 966   575   160       1,708  
Depreciation 1 51   69   23     144  
Disposals and other   (5 ) (1 ) (2 )   (8 )
Balance at June 30, 2017 8 1,012   643   181       1,844  
             
Carrying amounts            
Balance at December 31, 2016 211 3,287   4,939   929   1,965   11,331  
Balance at June 30, 2017 264 4,684   5,530   975   949   12,402  

Commitments

At June 30, 2017, the Company had contractual construction commitments for property, plant and equipment of $1,435 million (December 31, 2016: $2,196 million), excluding significant projects awaiting regulatory approval.

5. LOANS AND BORROWINGS

This note provides information about the contractual terms of the Company's interest-bearing loans and borrowings, which are measured at amortized cost.

 38
 

Pembina Pipeline Corporation

 

Carrying value, terms and conditions, and debt maturity schedule

        Carrying value
($ millions) Authorized at June 30, 2017 Nominal interest rate Year of maturity June 30, 2017   December 31, 2016
Operating facility(1) 20

prime + 0.45

or BA(2) / LIBOR + 1.45

2018(3)      
Revolving unsecured credit facility(1)(4) 2,500

prime + 0.45

or BA(2) / LIBOR + 1.45

2020 469   353
Senior unsecured notes - series C 200 5.58 2021 199   199
Senior unsecured notes - series D 267 5.91 2019 267   266
Senior unsecured medium-term notes series 1 250 4.89 2021 249   249
Senior unsecured medium-term notes series 2 450 3.77 2022 449   449
Senior unsecured medium-term notes series 3 450 4.75 2043 446   446
Senior unsecured medium-term notes series 4 600 4.81 2044 596   596
Senior unsecured medium-term notes series 5 450 3.54 2025 448   448
Senior unsecured medium-term notes series 6 500 4.24 2027 498   497
Senior unsecured medium-term notes series 7 500 3.71 2026 497   497
Senior unsecured medium-term notes series 8 300 2.99 2024 298    
Senior unsecured medium-term notes series 9 300 4.74 2047 298    
Finance lease liabilities and other       8   8
Total interest bearing liabilities 6,787     4,722   4,008
Less current portion       (6)   (6)
Total non-current       4,716   4,002
(1)The nominal interest rate is based on the Company's credit rating at June 30, 2017.
(2)Bankers' Acceptance.
(3)Operating facility expected to be renewed on an annual basis.
(4)At June 30, 2017, face value includes $362 million USD (December 31, 2016 - nil).

On January 20, 2017, Pembina closed an offering of $300 million of senior unsecured Series 8 medium-term notes (the "Series 8 Notes"). The Series 8 Notes have a fixed coupon of 2.99 percent per annum, paid semi-annually, and mature on January 22, 2024. Simultaneously, Pembina closed an offering of $300 million of senior unsecured Series 9 medium-term notes (the "Series 9 Notes"). The Series 9 Notes have a fixed coupon of 4.74 percent per annum, paid semi-annually, and mature on January 21, 2047.

All facilities are governed by specific debt covenants which Pembina was in compliance with at June 30, 2017 (December 31, 2016: in compliance).

 39
 

Pembina Pipeline Corporation

 

6. CONVERTIBLE DEBENTURES

($ millions, except as noted) Series F - 5.75%
Conversion price (dollars per share)   $29.53  
Interest payable semi-annually in arrears on:

June 30 and

December 31

Maturity Date December 31, 2018
Balance at December 31, 2016 143  
Conversions (52 )
Unwinding of discount rate 1  
Deferred financing fee (net of amortization) 1  
Balance at June 30, 2017 93  

7. DECOMMISSIONING PROVISION

($ millions)  
Balance at December 31, 2016 496
Unwinding of discount rate 6
Additions 30
Change in estimates and other (40 )
Total 492
Less current portion (included in accrued liabilities) (5 )
Balance at June 30, 2017 487

The Company applied a 1.8 percent inflation rate per annum (December 31, 2016: 1.8 percent) and a risk-free rate of 2.3 percent (December 31, 2016: 2.3 percent) to calculate the present value of the decommissioning provision. Changes in the measurement of the decommissioning provision were added to, or deducted from, the cost of the related asset in property, plant and equipment. When a re-measurement reduction of the decommissioning provision is in excess of the carrying amount of the related asset, the amount is credited to depreciation expense. For the three and six months ended June 30, 2017, $3 million was credited to depreciation expense (three and six months ended June 30, 2016 - nil).

8. SHARE CAPITAL

Common Share Capital

($ millions, except as noted) Number of
Common Shares
(millions)
Common Share Capital
Balance at December 31, 2016 397   8,808  
Dividend reinvestment plan 4   148  
Debenture conversions 1   72  
Share-based payment transactions 1   28  
Balance at June 30, 2017 403   9,056  
 40
 

Pembina Pipeline Corporation

 

Dividends

The following dividends were declared by the Company:

Six Months Ended June 30 ($ millions) 2017 2016
Common shares    
Common shares $0.9900 per qualifying share (2016: $0.9375) 396 359
Preferred shares    
$0.531250 per qualifying Series 1 preferred share (2016: $0.531250) 5 5
$0.587500 per qualifying Series 3 preferred share (2016: $0.587500) 4 4
$0.625000 per qualifying Series 5 preferred share (2016: $0.625000) 6 6
$0.562500 per qualifying Series 7 preferred share (2016: $0.562500) 6 6
$0.593750 per qualifying Series 9 preferred share (2016: $0.593750) 5 5
$0.718750 per qualifying Series 11 preferred share (2016: $0.540575) 5 4
$0.718750 per qualifying Series 13 preferred share (2016: nil) 7  
  38 30

Pembina suspended its Premium Dividend™ and Dividend Reinvestment Plan ("DRIP"), effective April 25, 2017. Shareholders who were enrolled in the program will automatically receive dividends in the form of cash. If Pembina elects to reinstate the DRIP in the future, shareholders that were enrolled in the DRIP at suspension and remained enrolled at reinstatement will automatically resume participation in the DRIP.

Pembina's Board of Directors approved a 6.25 percent increase in its monthly common share dividend rate (from $0.16 per common share to $0.17 per common share), effective for the dividend paid on May 15, 2017.

On July 5, 2017, Pembina announced that its Board of Directors had declared a dividend of $0.17 per qualifying common share ($2.04 annually) in the total amount of $68 million, payable on August 15, 2017 to shareholders of record on July 25, 2017. Pembina's Board of Directors also declared quarterly dividends for the Company's preferred shares, Series 1, 3, 5, 7, 9, 11 and 13. All preferred share dividends, in the total amount of $19 million are payable on September 1, 2017 to shareholders of record on August 1, 2017.

Series Dividend Amount
Series 1   $0.531250  
Series 3   $0.587500  
Series 5   $0.625000  
Series 7   $0.562500  
Series 9   $0.593750  
Series 11   $0.718750  
Series 13   $0.718750  
 41
 

Pembina Pipeline Corporation

 

9. NET FINANCE COSTS

 

3 Months Ended

June 30

6 Months Ended

June 30

($ millions) 2017 2016 2017 2016
Interest expense on financial liabilities measured at amortized cost:        
Loans and borrowings 26   22   50   40  
Convertible debentures 2   2   5   5  
Unwinding of discount rate 3   3   6   5  
Loss (gain) in fair value of non-commodity-related derivative financial instruments 11       9   (3 )
Loss on revaluation of conversion feature of convertible debentures 4   14   5   29  
Foreign exchange (gains) losses and other (13 )     (12 ) 5  
Net finance costs 33   41   63   81  

10. OPERATING SEGMENTS

3 Months Ended June 30, 2017
($ millions)
Conventional Pipelines(1) Oil Sands & Heavy Oil Gas Services Midstream(2)(3) Corporate & Intersegment Eliminations Total
External revenue:            
Pipeline transportation 170   49               219  
Terminalling, storage and hub services             858       858  
Gas services         89           89  
Total external revenue 170   49   89   858       1,166  
Inter-segment revenue:            
Pipeline transportation 27   1           (28 )    

Total inter-segment revenue

 

27   1           (28 )    
Total revenue(4) 197   50   89   858   (28 ) 1,166  
Operating expenses 51   14   21   17   (2 ) 101  
Cost of goods sold, including product purchases         2   741   (28 ) 715  
Realized gain on commodity-related derivative financial instruments (1 )         (4 )     (5 )
Operating margin 147   36   66   104   2   355  
Depreciation and amortization included in operations 33   5   14   27       79  
Gross profit 114   31   52   77   2   276  
Depreciation included in general and administrative                 6   6  
Other general and administrative 4   2   3   9   39   57  
Other (income) expense (1 )             1      
Reportable segment results from operating activities 111   29   49   68   (44 ) 213  
Net finance costs 1   1       8   23   33  
Reportable segment earnings (loss) before tax and equity accounted investees 110   28   49   60   (67 ) 180  
Capital expenditures 274   6   63   129   3   475  
(1)Conventional Pipelines revenue includes $6 million associated with U.S. pipeline sales.
(2)NGL product and services, terminalling, storage and hub services revenue includes $35 million associated with U.S. midstream sales.
(3)Pembina aggregates its NGL and crude oil midstream activities based on shared economic risk characteristics.
(4)No customer accounted for 10 percent or more of total revenue.
 42
 

 

Pembina Pipeline Corporation

 

3 Months Ended June 30, 2016
($ millions)
Conventional
Pipelines(1)
Oil Sands &
Heavy Oil
Gas Services Midstream(2)(3) Corporate &
Intersegment
Eliminations
Total
External revenue:            
Pipeline transportation 146   46               192  
Terminalling, storage and hub services             770       770  
Gas services         65           65  
Total external revenue 146   46   65   770       1,027  
Inter-segment revenue:            
Pipeline transportation 31   1           (32 )    
Gas services         1       (1 )    

Total inter-segment revenue

 

31   1   1       (33 )    
Total revenue(4) 177 47 66 770 (33 ) 1,027
Operating expenses 49 13 18 16 (3 ) 93
Cost of goods sold, including product purchases         2   628 (32 ) 598
Realized loss on commodity-related derivative financial instruments 1           8     9
Operating margin 127 34 46 118 2   327
Depreciation and amortization included in operations 25 5 12 24     66
Unrealized (gain) loss on commodity-related derivative financial instruments (1 )         14     13
Gross profit 103 29 34 80 2   248
Depreciation included in general and administrative                 5   5
Other general and administrative 2 1   2 5 31   41
Other (income) expense 0 (1 ) 1   3       3
Reportable segment results from operating activities 101 29 31 72 (34 ) 199
Net finance costs 1 1   1   1   37   41
Reportable segment earnings (loss) before tax and equity accounted investees 100 28 30 71 (71 ) 158
Capital expenditures 158 58 41 121 2 380
Acquisition     566     566
(1)Conventional Pipelines revenue includes $2 million associated with U.S. pipeline sales.
(2)NGL product and services, terminalling, storage and hub services revenue includes $25 million associated with U.S. midstream sales.
(3)Pembina aggregates its NGL and crude oil midstream activities based on shared economic risk characteristics.
(4)One customer accounted for 10 percent of total revenue.
 43
 

 

Pembina Pipeline Corporation

 

 

6 Months Ended June 30, 2017
($ millions)
Conventional
Pipelines(1)
Oil Sands &
Heavy Oil
Gas Services Midstream(2)(3) Corporate &
Intersegment
Eliminations
Total
External revenue:            
Pipeline transportation 331   102         433  
Terminalling, storage and hub services       2,035     2,035  
Gas services     183       183  
Total external revenue 331   102   183   2,035       2,651  
Inter-segment revenue:            
Pipeline transportation 54   2       (56 )    
Gas services     5     (5 )    

Total inter-segment revenue

 

54   2   5       (61 )    
Total revenue(4) 385   104   188   2,035   (61 ) 2,651  
Operating expenses 104   32   43   33   (4 ) 208  
Cost of goods sold, including product purchases     9   1,698   (61 ) 1,646  
Realized loss on commodity-related derivative financial instruments       35     35  
Operating margin 281   72   136   269   4   762  
Depreciation and amortization included in operations 66   9   29   54     158  
Unrealized gain on commodity-related derivative financial instruments       (53 )   (53 )
Gross profit 215   63   107   268   4   657  
Depreciation included in general and administrative         11   11  
Other general and administrative 7   3   6   16   80   112  
Other (income) expense (4 )   1       (3 )
Reportable segment results from operating activities 212   60   100   252   (87 ) 537  
Net finance costs 3   1     6   53   63  
Reportable segment earnings (loss) before tax and equity accounted investees 209   59   100   246   (140 ) 474  
Capital expenditures 799   8   157   212   8   1,184  
(1)Conventional Pipelines revenue includes $11 million associated with U.S. pipeline sales.
(2)NGL product and services, terminalling, storage and hub services revenue includes $102 million associated with U.S. midstream sales.
(3)Pembina aggregates its NGL and crude oil midstream activities based on shared economic risk characteristics.
(4)No customer accounted for 10 percent or more of total revenue.
 44
 

 

Pembina Pipeline Corporation

 

 

6 Months Ended June 30, 2016
($ millions)
Conventional
Pipelines(1)
Oil Sands &
Heavy Oil
Gas Services Midstream(2)(3) Corporate &
Intersegment
Eliminations
Total
External revenue:            
Pipeline transportation 292   97         389  
Terminalling, storage and hub services       1,536     1,536  
Gas services     119       119  
Total external revenue 292   97   119   1,536       2,044  
Inter-segment revenue:            
Pipeline transportation 60   2       (62 )    
Gas services     3     (3 )    

Total inter-segment revenue

 

60   2   3       (65 )    
Total revenue (4) 352   99   122   1,536   (65 ) 2,044  
Operating expenses 95   32   34   32   (6 ) 187  
Cost of goods sold, including product purchases     5   1,280   (64 ) 1,221  
Realized loss (gain) on commodity-related derivative financial instruments 2       (8 )   (6 )
Operating margin 255   67   83   232   5   642  
Depreciation and amortization included in operations 50   9   22   47     128  
Unrealized (gain) loss on commodity-related derivative financial instruments (1 )     30     29  
Gross profit 206   58   61   155   5   485  
Depreciation included in general and administrative         10   10  
Other general and administrative 5   2   4   11   72   94  
Other (income) expense   (1 ) 1   3     3  
Reportable segment results from operating activities 201   57   56   141   (77 ) 378  
Net finance costs 3   1   1   6   70   81  
Reportable segment earnings (loss) before tax and equity accounted investees 198   56   55   135   (147 ) 297  
Share of profit of investment in equity accounted investees, net of tax       (1 )   (1 )
Capital expenditures 377   79   71   221   7   755  
Acquisition     566       566  
(1)Conventional Pipelines revenue includes $5 million associated with U.S. pipeline sales.
(2)NGL product and services, terminalling, storage and hub services revenue includes $61 million associated with U.S. midstream sales.
(3)Pembina aggregates its NGL and crude oil midstream activities based on shared economic risk characteristics.
(4)One customer accounted for 10 percent of total revenue.
 45
 

Pembina Pipeline Corporation

 

11. FINANCIAL INSTRUMENTS

Fair values

The basis for determining fair value is disclosed in Note 3.

The fair values of financial assets and liabilities, together with the carrying amounts shown in the Condensed Consolidated Interim Statements of Financial Position, are as follows:

  June 30, 2017 December 31, 2016
($ millions) Carrying Value Fair Value Carrying value Fair Value
Financial assets carried at fair value        
Derivative financial instruments 9   9   9   9  
Financial assets carried at amortized cost        
Cash and cash equivalents 53   53   35   35  
Trade receivables and other 386   386   451   451  
Other assets 11   11   11   11  
  450   450   497   497  
Financial liabilities carried at fair value        
Derivative financial instruments(1) 63   63   123   123  
Financial liabilities carried at amortized cost        
Trade payables and accrued liabilities 666   666   645   645  
Taxes Payable 8   8   5   5  
Dividends payable 68   68   64   64  
Loans and borrowings(1) 4,722   5,009   4,008   4,234  
Convertible debentures(2) 93   139   143   210  
  5,557   5,890   4,865   5,158  
(1)Carrying value of current and non-current balances.
(2)Carrying value excludes conversion feature of convertible debentures.

12. SUBSEQUENT EVENTS

On May 1, 2017 the Company and Veresen Inc. ("Veresen") announced that they had entered into an arrangement agreement, whereby Pembina would acquire all the issued and outstanding shares of Veresen by way of a plan of arrangement under the Business Corporations Act (Alberta). On July 11, 2017, Veresen's common and preferred shareholders voted to approve the arrangement agreement between Pembina and Veresen at a special meeting of Veresen shareholders. On July 12, 2017, the Court of Queen's Bench of Alberta approved the arrangement agreement. The Transaction is valued at approximately $9.7 billion including the assumption of Veresen's debt (including subsidiary debt) and preferred shares.

Under the terms of the Transaction, Pembina will acquire all of the issued and outstanding common shares of Veresen in exchange for either (i) 0.4287 of a common share of Pembina (the "Share Consideration") or (ii) $18.65 in cash (the "Cash Consideration"), subject to pro-ration based on a maximum Share Consideration of approximately 99.5 million Pembina common shares and a maximum Cash Consideration of approximately $1.523 billion. All of the outstanding preferred shares of Veresen will be exchanged for Pembina preferred shares with the same terms and conditions as the outstanding Veresen preferred shares.

Completion of the Transaction is subject to final acceptance of the Toronto Stock Exchange and approval under the Canadian Competition Act. Pembina currently expects the Transaction will close late in the third quarter or early in the fourth quarter of 2017.

 46
 

Pembina Pipeline Corporation

 

CORPORATE INFORMATION


HEAD OFFICE

Pembina Pipeline Corporation

Suite 4000, 585 - 8th Avenue SW

Calgary, Alberta T2P 1G1

Phone: (403) 231-7500

AUDITORS

KPMG LLP

Chartered Professional Accountants

Calgary, Alberta

TRUSTEE, REGISTRAR & TRANSFER AGENT

Computershare Trust Company of Canada

Suite 600, 530 - 8th Avenue SW

Calgary, Alberta T2P 3S8

1-800-564-6253

STOCK EXCHANGE

Pembina Pipeline Corporation

Toronto Stock Exchange listing symbols for:

Common shares: PPL

Convertible debentures: PPL.DB.F

Preferred shares: PPL.PR.A, PPL.PR.C, PPL.PR.E, PPL.PR.G, PPL.PR.I, PPL.PR.K, PPL.PR.M

New York Stock Exchange listing symbol for:

Common shares: PBA

INVESTOR INQUIRIES

Phone: (403) 231-3156

Fax: (403) 237-0254

Toll Free: 1-855-880-7404

Email: investor-relations@pembina.com

Website: www.pembina.com

 

 

 

47

GRAPHIC 3 image_001.jpg GRAPHIC begin 644 image_001.jpg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ex992.htm CALCULATION OF EARNINGS COVERAGE

Exhibit 99.2

 

 

 

EX-99.3 5 ex993.htm CEO CERTIFICATE

Exhibit 99.3

 

FORM 52-109F2

CERTIFICATION OF INTERIM FILINGS

FULL CERTIFICATE

I, Michael H. Dilger, President and Chief Executive Officer of Pembina Pipeline Corporation, certify the following:

1. Review: I have reviewed the interim financial report and interim MD&A (together, the "interim filings") of Pembina Pipeline Corporation (the "issuer") for the interim period ended June 30, 2017.

2. No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.

3. Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.

4. Responsibility: The issuer's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuers' Annual and Interim Filings, for the issuer.

5. Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer's other certifying officer(s) and I have, as at the end of the period covered by the interim filings

A.designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that
I.material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and
II.information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
B.designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer's GAAP.

5.1 Control framework: The control framework the issuer's other certifying officer(s) and I used to design the issuer's ICFR is Internal Control – Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).

5.2 N/A

5.3 N/A

6. Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer's ICFR that occurred during the period beginning on April 1, 2017 and ended on June 30, 2017 that has materially affected, or is reasonably likely to materially affect, the issuer's ICFR.

Date: August 1, 2017

 

(signed) "Michael H. Dilger"
Michael H. Dilger
President and Chief Executive Officer
of Pembina Pipeline Corporation

EX-99.4 6 ex994.htm CFO CERTIFICATE

Exhibit 99.4

 

FORM 52-109F2

CERTIFICATION OF INTERIM FILINGS

FULL CERTIFICATE

I, J. Scott Burrows, Senior Vice President and Chief Financial Officer of Pembina Pipeline Corporation, certify the following:

1. Review: I have reviewed the interim financial report and interim MD&A (together, the "interim filings") of Pembina Pipeline Corporation (the "issuer") for the interim period ended June 30, 2017.

2. No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.

3. Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.

4. Responsibility: The issuer's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuers' Annual and Interim Filings, for the issuer.

5. Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer's other certifying officer(s) and I have, as at the end of the period covered by the interim filings

A.designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that
I.material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and
II.information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
B.designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer's GAAP.

5.1 Control framework: The control framework the issuer's other certifying officer(s) and I used to design the issuer's ICFR is Internal Control – Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).

5.2 N/A

5.3 N/A

6. Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer's ICFR that occurred during the period beginning on April 1, 2017 and ended on June 30, 2017 that has materially affected, or is reasonably likely to materially affect, the issuer's ICFR.

Date: August 1, 2017

 

(signed) "J. Scott Burrows"
J. Scott Burrows
Senior Vice President and Chief Financial
Officer of Pembina Pipeline Corporation

GRAPHIC 7 image_002.jpg GRAPHIC begin 644 image_002.jpg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end