First Quarter 2024: Supplemental Package

(unaudited)

All figures in the supplemental package are unaudited. Figures in the tables have been rounded and may not reconcile directly to previously disclosed information. Non-GAAP measures have been reconciled to their most directly comparable GAAP measures for Enbridge. Please refer to the "Non- GAAP Reconciliations Appendices" section of this supplemental package.

LEGAL NOTICE

This Supplemental Package has been prepared and is presented solely for the purpose of providing readers with certain financial information about Enbridge Inc. (Enbridge, ENB or the Company) and its subsidiaries, affiliates and associates to assist with their financial analysis and models, and is not appropriate for any other purposes. All figures in the Supplemental Package are unaudited. Enbridge's auditors have neither examined nor compiled this Supplemental Package, and have not expressed an opinion or provided any assurance with respect thereto. Figures in the following tables are subject to confirmation by Enbridge in its public disclosure documents prepared in accordance with applicable securities laws and filed with Canadian and U.S. securities regulatory authorities. Figures have been rounded and may not reconcile directly to previously disclosed information. Unless otherwise specified, all dollar amounts in this Supplemental Package are expressed in Canadian dollars, all references to "dollars" or "$" are to Canadian dollars and all references to "US$" are to US dollars. This Supplemental Package should be reviewed in conjunction with Enbridge's first quarter 2024 report on Form 10-Q, which includes Management's Discussion and Analysis and Financial Statements, and News Release which are available as part of the "Enbridge Inc. First Quarter 2024 Financial Results" event posted on Enbridge's website at: http://www.enbridge.com/investment-center/events and on EDGAR at www.sec.gov and SEDAR+ at www.sedarplus.ca under Enbridge's profile.

Non-GAAP and Other Financial Measures

This Supplemental Package contains references to non-GAAP and other financial measures, including earnings before interest, taxes, depreciation and amortization (EBITDA), adjusted EBITDA, adjusted EBITDA for each segment, adjusted earnings/(loss), adjusted earnings/(loss) per common share, distributable cash flow (DCF) and DCF per common share, as well as base business adjusted EBITDA ("Base Business Adjusted EBITDA") and base business DCF (Base Business DCF"), as described below. Management believes the presentation of these metrics gives useful information to investors and shareholders of Enbridge as they provide increased transparency and insight into the performance of Enbridge.

EBITDA represents earnings before interest, tax, depreciation and amortization. Adjusted EBITDA represents EBITDA adjusted for unusual, infrequent or other non-operating factors on both a consolidated and segmented basis. Management uses adjusted EBITDA to set targets and to assess the performance of the Company and its business units. Adjusted earnings represent earnings attributable to common shareholders adjusted for unusual, infrequent or other non-operating factors included in adjusted EBITDA, as well as adjustments for unusual, infrequent or other non-operating factors in respect of depreciation and amortization expense, interest expense, income taxes and noncontrolling interests on a consolidated basis. Management uses adjusted earnings as another measure of the Company's ability to generate earnings. DCF is defined as cash flow provided by operating activities before the impact of changes in operating assets and liabilities (including changes in environmental liabilities) less distributions to noncontrolling interests, preference share dividends and maintenance capital expenditures, and further adjusted for unusual, infrequent or other non-operating factors. Management also uses DCF to assess the performance of the Company and to set its dividend payout target.

Base Business Adjusted EBITDA represents adjusted EBITDA, as further adjusted to exclude contributions from, and the impact of financing of, the acquisitions of three natural gas utilities from Dominion Energy, Inc. (the "Gas Utility Acquisitions") (including the associated EBITDA, DCF, capital expenditures, and common share and debt issuances). Management is using Base Business Adjusted EBITDA in 2024 to assess the performance of the Company and its business units excluding the impact of the Gas Utility Acquisitions, which are expected to close in 2024.

Base Business CF represents adjusted DCF, as further adjusted to exclude contributions from, and the impact of financing of, the Gas Utility Acquisitions (including the associated EBITDA, DCF, capital expenditures, and common share and debt issuances). Management is using Base Business DCF in 2024 to assess the performance of the Company and its dividend payout target, excluding the impact of the Gas Utility Acquisitions.

All figures in the supplemental package are unaudited. Figures in the tables have been rounded and may not reconcile directly to previously disclosed information. Non-GAAP measures have been reconciled to their most directly comparable GAAP measures for Enbridge. Please refer to the "Non- GAAP Reconciliations Appendices" section of this supplemental package.

2

This Supplemental Package also contains references to Debt to EBITDA. Debt to EBITDA is used as a liquidity measure to indicate the amount of adjusted earnings available to pay debt (as calculated on a GAAP basis) before covering interest, tax, depreciation and amortization.

The non-GAAP and other financial measures described above are not measures that have standardized meaning prescribed by generally accepted accounting principles in the United States of America (U.S. GAAP) and are not U.S. GAAP measures. Therefore, these measures may not be comparable with similar measures presented by other issuers.

Reconciliations of non-GAAP and other financial measures to the most directly comparable GAAP measures are available in the Appendices of this document and on Enbridge's website. Additional information on Enbridge's use of non-GAAP and other financial measures can be found in Enbridge's annual report on Form 10-K and Fourth Quarter 2023 News Release available on Enbridge's website and on EDGAR at www.sec.gov and SEDAR+ at www.sedarplus.ca under Enbridge's profile. Reconciliations of forward-lookingnon-GAAP and other financial measures to comparable GAAP measures are not available due to the challenges and impracticability of estimating certain items, particularly certain contingent liabilities and non-cash unrealized derivative fair value losses and gains which are subject to market variability. Because of those challenges, reconciliations of forward-lookingnon-GAAP and other financial measures are not available without unreasonable effort.

Forward-Looking Information

This Supplemental Package includes certain forward-looking statements or information to provide information about Enbridge and its subsidiaries, affiliates and associates, including management's assessment of Enbridge's future plans and operations. This information may not be appropriate for other purposes. Forward-looking statements are typically identified by words such as ''anticipate'', ''expect'', ''project'', ''estimate'', ''forecast'', ''plan'', ''intend'', ''target'', ''believe'', "likely" and similar words suggesting future outcomes or statements regarding an outlook. All statements other than statements of historical fact may be forward-looking information. In particular, this Supplemental Package contains forward- looking information pertaining to, but not limited to, tariff information, and information with respect to secured growth projects; future growth, development and expansion programs, including expected construction and in service dates and capital costs; and acquisitions, dispositions and other transaction and the timing thereof, including the Gas Utility Acquisitions.

All figures in the supplemental package are unaudited. Figures in the tables have been rounded and may not reconcile directly to previously disclosed information. Non-GAAP measures have been reconciled to their most directly comparable GAAP measures for Enbridge. Please refer to the "Non- GAAP Reconciliations Appendices" section of this supplemental package.

3

Although Enbridge believes these forward-looking statements are reasonable based on the information available on the date such statements are made and processes used to prepare the information, such statements are not guarantees of future performance and readers are cautioned against placing undue reliance on forward-looking statements. By their nature, these statements involve a variety of assumptions, known and unknown risks and uncertainties and other factors, which may cause actual results, levels of activity and achievements to differ materially from those expressed or implied by such statements. Material assumptions include assumptions about the following: the expected supply of, demand for and prices of crude oil, natural gas, natural gas liquids (NGL), liquefied natural gas (LNG) and renewable energy; energy transition, including the drivers and pace thereof; anticipated utilization of our assets; exchange rates; inflation; interest rates; availability and price of labour and construction materials; the stability of our supply chain; operational reliability and performance; maintenance of support and regulatory approvals for our projects and rate applications; anticipated construction and in-service dates; weather; announced and potential acquisition, disposition and other corporate transactions and projects and the timing and benefits thereof, including the Gas Utility Acquisitions; governmental legislation; litigation; credit ratings; hedging program; expected EBITDA and expected adjusted EBITDA; expected earnings/(loss) and adjusted earnings/(loss); expected earnings/(loss) or adjusted earnings/ (loss) per share; expected future cash flows; expected future DCF and DCF per share; expected Base Business Adjusted EBITDA and Base Business DCF; estimated future dividends; financial strength and flexibility; debt and equity market conditions; and general economic and competitive conditions. Assumptions regarding the expected supply of and demand for crude oil, natural gas, NGL, LNG and renewable energy, and the prices of these commodities, are material to and underlie all forward-looking statements, as they may impact current and future levels of demand for the Company's services. Similarly, exchange rates, inflation and interest rates impact the economies and business environments in which the Company operates and may impact levels of demand for the Company's services and cost of inputs, and are therefore inherent in all forward-looking statements. Due to the interdependencies and correlation of these macroeconomic factors, the impact of any one assumption on a forward looking statement cannot be determined with certainty. The most relevant assumptions associated with forward- looking statements regarding announced projects and projects under construction, including estimated completion dates and expected capital expenditures, include the following: the availability and price of labour and construction materials; the stability of our supply chain; the effects of inflation and foreign exchange rates on labour and material costs; the effects of interest rates on borrowing costs; the impact of weather; the timing and closing of acquisitions, dispositions and other transactions and the realization of anticipated benefits therefrom; and customer, government, court and regulatory approvals on construction and in-service schedules and cost recovery regimes.

Enbridge's forward-looking statements are subject to risks and uncertainties pertaining to the successful execution of our strategic priorities; operating performance; regulatory parameters; litigation; acquisitions and dispositions and other transactions and the realization of anticipated benefits therefrom; project approval and support; renewals of rights-of-way; weather; economic and competitive conditions; global geopolitical conditions; political decisions; public opinion; dividend policy; changes in tax laws and tax rates; exchange rates; interest rates; inflation; commodity prices; and supply of and demand for commodities, including but not limited to those risks and uncertainties discussed in the Company's other filings with Canadian and U.S. securities regulators. The impact of any one assumption, risk, uncertainty or factor on a particular forward-looking statement is not determinable with certainty as these are interdependent and Enbridge's future course of action depends on management's assessment of all information available at the relevant time. Except to the extent required by applicable law, Enbridge assumes no obligation to publicly update or revise any forward-looking statement made in this Supplemental Package or otherwise, whether as a result of new information, future events or otherwise. All forward-looking statements, whether written or oral, attributable to Enbridge or persons acting on the Company's behalf, are expressly qualified in their entirety by these cautionary statements.

All figures in the supplemental package are unaudited. Figures in the tables have been rounded and may not reconcile directly to previously disclosed information. Non-GAAP measures have been reconciled to their most directly comparable GAAP measures for Enbridge. Please refer to the "Non- GAAP Reconciliations Appendices" section of this supplemental package.

4

Contents

Distributable Cash Flow (DCF)

6

Additional Disclosure Items Related to Enbridge DCF Calculation

6

Adjusted EBITDA to Adjusted Earnings

8

Business Segment Performance and Additional Business Level Detail

8

Detailed Asset Performance

10

Debt to EBITDA

14

Growth Projects

15

Non-GAAPReconciliations Appendices

16

All figures in the supplemental package are unaudited. Figures in the tables have been rounded and may not reconcile directly to previously disclosed information. Non-GAAP measures have been reconciled to their most directly comparable GAAP measures for Enbridge. Please refer to the "Non- GAAP Reconciliations Appendices" section of this supplemental package.

5

Distributable Cash Flow (DCF)

Q1 2023

Q1 2024

(unaudited; millions of Canadian dollars, except share information and per share amounts)

Liquids Pipelines

2,342

2,460

Gas Transmission

1,189

1,274

Gas Distribution and Storage

716

765

Renewable Power Generation

139

279

Eliminations and Other

82

176

Adjusted EBITDA1,3

4,468

4,954

Maintenance capital

(173)

(196)

Interest expense (net of capitalized interest)1

(926)

(1,014)

Current income taxes1

(180)

(263)

Distributions to noncontrolling interest (NCI)1

(92)

(78)

Cash distributions in excess of equity earnings1

65

96

Preference share dividends

(84)

(93)

Other receipts of cash not recognized in revenue2

83

28

Other non-cash adjustments

19

29

DCF3

3,180

3,463

Weighted average common shares outstanding4

2,025

2,126

DCF per common share3

1.57

1.63

1 Presented net of adjusting items.

  • Consists of cash received, net of revenue recognized, for contracts under make-up rights and similar deferred revenue arrangements.
  • Non-GAAPfinancial measures. Please refer to Non-GAAPReconciliations Appendices.
    4 Includes equity pre-funding for the Acquisitions which are expected to close in 2024.

Additional Disclosure Items Related to Enbridge DCF Calculation

Interest Expense

Q1 2023

Q1 2024

(unaudited; millions of Canadian dollars)

Interest expense1

937

1,033

Amortization of fair value adjustments - Spectra acquisition

11

11

Capitalized interest expense

(22)

(30)

Interest expense (net of capitalized interest)1

926

1,014

  • These balances are presented net of adjusting items. For more information on non-GAAP financial measures, please refer to the Non-GAAP Reconciliations Appendices

All figures in the supplemental package are unaudited. Figures in the tables have been rounded and may not reconcile directly to previously disclosed information. Non-GAAP measures have been reconciled to their most directly comparable GAAP measures for Enbridge. Please refer to the "Non- GAAP Reconciliations Appendices" section of this supplemental package.

6

Cash Distributions from Equity Investments

Q1 2023

Q1 2024

(unaudited; millions of Canadian dollars)

Cash Distributions Received from Equity Investments1

608

835

Less: Equity Income1

(543)

(739)

Cash Distributions in excess of equity earnings

65

96

  • These balances are presented net of adjusting items. For more information on non-GAAP financial measures, please refer to the Non-GAAP Reconciliations Appendices

Key Equity Investments, along with Enbridge's equity ownership:

As of March 31, 2024, unless otherwise noted

Ownership

Liquids Pipelines

Seaway Crude Pipeline System

50%

Bakken Pipeline System1

27.6%

Southern Access Extension

65%

Gray Oak Pipeline System2

68.5%

Cactus II Pipeline3

30%

Gas Transmission

Sabal Trail

50%

NEXUS

50%

Gulfstream Natural Gas System

50%

Southeast Supply Header

50%

Alliance Pipeline4

50%

Aux Sable4

42.7%-50%

Whistler Parent

19%

Sparta

50%

Woodfibre LNG

30%

DCP Midstream2

13.2%

Renewable Power Generation

Rampion Offshore Wind

24.9%

Hohe See and Albatros Offshore Wind5

49.9%

Saint-Nazaire Offshore Wind

25.5%

Fox Squirrel Solar

50%

1 Consists of the Dakota Access Pipeline and the Energy Transfer Crude Oil Pipeline

  • Indirect economic interest following the joint venture merger transaction with Phillips 66 which closed in August 2022 and the acquisition of an additional 10% interest from Rattler Midstream in January 2023.
  • Acquired an effective 20% interest in Cactus II Pipeline, LLC through the acquisition of Moda Midstream Operating LLC in Oct. 2021. Acquired an additional 10% ownership in Cactus II Pipeline, LLC from Western Midstream Partners, LP on Nov. 2, 2022.
  • Enbridge closed the agreement to sell its interest in Aux Sable (including 42.7% interest in Aux Sable Midstream LLC and Aux Sable Liquid Products L.P., and 50% interest in Aux Sable Canada LP) and 50% interest in Alliance Pipeline, on Apr. 1, 2024.
  • Enbridge increased its interest in Hohe See Offshore Wind Farm and Albatros Offshore Wind Farm by a further 24.25% on Nov. 3, 2023, bringing Enbridge's interest to 49.89%.

All figures in the supplemental package are unaudited. Figures in the tables have been rounded and may not reconcile directly to previously disclosed information. Non-GAAP measures have been reconciled to their most directly comparable GAAP measures for Enbridge. Please refer to the "Non- GAAP Reconciliations Appendices" section of this supplemental package.

7

Other Non-Cash Adjustments

Q1 2023

Q1 2024

(unaudited; millions of Canadian dollars)

Equity AFUDC

(12)

(15)

Other1

31

44

Other non-cash adjustments

19

29

  • Consists of non-cash items including, but not limited to, stock-based compensation expense and amortization of deferred debt issuance costs.

Adjusted EBITDA to Adjusted Earnings

Q1 2023

Q1 2024

(unaudited; millions of Canadian dollars, except share information and per share amounts)

Adjusted EBITDA1,2

4,468

4,954

Depreciation and amortization

(1,182)

(1,234)

Interest expense (net of capitalized interest)2

(915)

(1,013)

Income taxes2

(513)

(607)

Noncontrolling interests2

(48)

(52)

Preference share dividends

(84)

(93)

Adjusted earnings1

1,726

1,955

Weighted average common shares outstanding

2,025

2,126

Adjusted earnings per common share1

$0.85

$0.92

1

Non-GAAP financial measures. Please refer to Non-GAAP Reconciliations Appendices.

2

Presented net of adjusting items.

Business Segment Performance and Additional Business Level Detail

Liquids Pipelines

Q1 2023

Q1 2024

(unaudited; millions of Canadian dollars)

Mainline System

1,337

1,338

Regional Oil Sands System

231

227

Gulf Coast and Mid-Continent Systems1

384

427

Other Systems2

390

468

Adjusted EBITDA3

2,342

2,460

  • Consists of Flanagan South Pipeline, Seaway Pipeline, Gray Oak Pipeline, Cactus II Pipeline, Enbridge Ingleside Energy Center, and others.
  • Other consists of Southern Lights Pipeline, Express-Platte System, Bakken System, and Feeder Pipelines and Other.
    3 Non-GAAP financial measures. Please refer to Non-GAAP Reconciliations Appendices.

All figures in the supplemental package are unaudited. Figures in the tables have been rounded and may not reconcile directly to previously disclosed information. Non-GAAP measures have been reconciled to their most directly comparable GAAP measures for Enbridge. Please refer to the "Non- GAAP Reconciliations Appendices" section of this supplemental package.

8

Gas Transmission

Q1 2023

Q1 2024

(unaudited; millions of Canadian dollars)

US Gas Transmission

925

949

Canadian Gas Transmission1,2

182

196

Other2,3,4

82

129

Adjusted EBITDA5

1,189

1,274

1

Canadian Gas Transmission includes the BC Pipeline System, and the Alliance Pipeline System.

2

Enbridge closed the agreement to sell its interest in Aux Sable (including 42.7% interest in Aux Sable Midstream LLC and Aux

Sable Liquid Products L.P., and 50% interest in Aux Sable Canada LP) and 50% interest in Alliance Pipeline, on Apr. 1, 2024.

  • Includes our equity interest in the Aux Sable fractionation plant and equity interest in DCP Midstream, LLC.
    4 Includes offshore pipelines within the Gulf of Mexico.
    5 Non-GAAP financial measures. Please refer to Non-GAAP Reconciliations Appendices.

Gas Distribution and Storage

Q1 2023

Q1 2024

(unaudited; millions of Canadian dollars)

Enbridge Gas Inc. (EGI)

699

697

U.S. Gas Utilities

-

50

Other

17

18

Adjusted EBITDA1

716

765

1 Non-GAAP financial measures. Please refer to Non-GAAP Reconciliations Appendices.

Eliminations and Other

Q1 2023

Q1 2024

(unaudited; millions of Canadian dollars)

Operating and administrative

53

195

Realized foreign exchange hedge settlements

29

(19)

Adjusted EBITDA1

82

176

1 Non-GAAP financial measures. Please refer to Non-GAAP Reconciliations Appendices.

All figures in the supplemental package are unaudited. Figures in the tables have been rounded and may not reconcile directly to previously disclosed information. Non-GAAP measures have been reconciled to their most directly comparable GAAP measures for Enbridge. Please refer to the "Non- GAAP Reconciliations Appendices" section of this supplemental package.

9

Detailed Asset Performance

Negotiated Settlement

Q3

Q4

Q1

Q2

20231

20231

20241

20241

Tariff Information

US Dollar Base IJT Toll (USD/bbl)2

$2.57

$2.57

$2.57

$2.57

Full Line 3 Replacement Surcharge (USD/bbl)3

$0.76

$0.77

$0.76

$0.76

US Dollar Component4

$3.33

$3.34

$3.33

$3.33

Hardisty to Chicago Heavy Barrel Tariff

Canadian Dollar Base IJT Toll (CAD/bbl)

$1.65

$1.65

$1.65

$1.65

Canadian Dollar Component4

$1.65

$1.65

$1.65

$1.65

Hardisty to Chicago Heavy Barrel Tariff

Average Ex- Gretna Throughput (kbpd)

2,998

3,212

3,127

  • In accordance with Canada Energy Regulator (CER) Toll Order TOI-001-2023, on March 4, 2024, the CER approved Enbridge's May 31, 2023 application on the Mainline tolling settlement.
  • Includes the IJT benchmark toll for heavy crude oil movements from Hardisty, AB to Chicago, IL, and its components are set in U.S. dollars and Competitive Tolling Settlement Surcharges which were in effect on an interim basis from July 1, 2021 until June 30, 2023. Effective July 1, 2023 the Company is collecting a new dual currency, international joint tariff in line with the CER approval on the mainline tolling settlement for tolls on the Mainline pipeline system.

3 Effective July 1, 2022, the Line 3 Replacement Surcharge, exclusive of the receipt terminalling surcharge, will be determined on a monthly basis by a volume ratchet based on the 9-month rolling average of ex-Gretna volumes. Each 50kbpd volume ratchet above 2,835 kbpd (up to 3,085 kbpd) applies a US$0.035/bbl discount whereas each 50kbpd volume ratchet below 2,350 kbpd (down to 2,050 kbpd) adds a US$0.04/bbl charge. Refer to Enbridge's Application for a Toll Order respecting the implementation of the Line 3 Replacement Surchargesand CER OrderTO-003-2021for further details.

  • CER approved tariff tolls in effect, per barrel, for heavy crude oil movements from Hardisty, AB to Chicago, IL. Effective July 1, 2023 the Company is collecting a dual currency, international joint tariff in line with CER approval on a negotiated settlement for tolls on the Mainline pipeline system. Excludes abandonment surcharge.

All figures in the supplemental package are unaudited. Figures in the tables have been rounded and may not reconcile directly to previously disclosed information. Non-GAAP measures have been reconciled to their most directly comparable GAAP measures for Enbridge. Please refer to the "Non- GAAP Reconciliations Appendices" section of this supplemental package.

10

Attachments

  • Original Link
  • Original Document
  • Permalink

Disclaimer

Enbridge Inc. published this content on 10 May 2024 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 10 May 2024 13:14:10 UTC.