Pembina Pipeline Corporation Reports Third Quarter 2018 Results

Pembina reports strong third quarter results with record volumes and a tripling of earnings over the prior year.

All financial figures are in Canadian dollars unless noted otherwise.

CALGARY, Nov. 1, 2018 /PRNewswire/ - Pembina Pipeline Corporation ("Pembina" or the "Company") (TSX: PPL; NYSE: PBA) announced today its financial and operating results for the third quarter of 2018.

Operational and Financial Overview

(

)





                                                                                                         3 Months Ended September                    9 Months Ended September
                                                                                                                30                                              30



       
              ($ millions, except where noted)                                        
           (unaudited)                        
      (unaudited)

    ===                                                                                                                                 ===

                                                                                              2018            2017(1)             2018                           2017(1)

                                                                                                                                                                  ===


       Revenue                                                                              2,045              1,045            5,827                             3,684

    ---                                                                                                                                                           ---


       Net revenue(2)                                                                         742                536            2,130                             1,529

    ---                                                                                                                                                           ---


       Share of profit from equity accounted investees(3)                                     110                                282                                 -

    ---


       Gross profit                                                                           585                274            1,664                               919

    ---                                                                                                                                                           ---


       Earnings                                                                               334                111              910                               438

    ---                                                                                                                                                           ---


       Earnings per common share - basic (dollars)(4)                                        0.60               0.23             1.62                              0.95

    ---                                                                                                                                                           ---


       Cash flow from operating activities                                                    481                302            1,582                               990

    ---                                                                                                                                                           ---


       Cash flow from operating activities per common share - basic (dollars)(2)             0.95               0.75             3.14                              2.47

    ---                                                                                                                                                           ---


       Adjusted cash flow from operating activities(2)                                        523                314            1,611                               897

    ---                                                                                                                                                           ---


       Adjusted cash flow from operating activities per common share - basic (dollars)(2)    1.03               0.78             3.20                              2.24

    ---                                                                                                                                                           ---


       Common share dividends declared                                                        288                205              842                               601

    ---                                                                                                                                                           ---


       Dividends per common share (dollars)                                                  0.57               0.51             1.67                               1.5

    ---                                                                                                                                                           ---


       Preferred share dividends declared                                                      30                 19               91                                57

    ---                                                                                                                                                           ---


       Capital expenditures                                                                   291                341              870                             1,525

    ===                                                                                                                                                           ===


       
              Proportionately Consolidated Financial Overview(2)(5)

    ===


       Total volumes (mboe/d)(6)                                                            3,465              2,514            3,378                             2,391

    ---                                                                                                                                                           ---


       Operating margin(2)                                                                    810                413            2,354                             1,173

    ---                                                                                                                                                           ---


       Adjusted EBITDA(2)                                                                     732                369            2,120                             1,023

    ===                                                                                                                                                           ===


     
     (1) Financial results reported for all
              2017 periods have been restated to
              reflect the Corporate Reorganization
              and adoption of IFRS 15.



     
     (2) Refer to "Non-GAAP Measures".



     
     (3) Includes Investments in Equity
              Accounted Investees -Alliance, Aux
              Sable, Ruby, Veresen Midstream, CKPC,
              Grand Valley and Fort Corp. See
              "Unaudited Supplementary Information"
              for definitions of equity accounted
              investees.



     
     (4) Earnings per share - basic is
              calculated using earnings
              attributable to common shareholders
              adjusted for the after-tax amounts
              of preferred share dividends.



     
     (5) See "Unaudited Supplementary
              Information".



     
     (6) Total revenue volumes. Revenue volumes
              are physical volumes plus volumes
              recognized from take-or-pay
              commitments. Volumes are stated in
              mboe/d, with natural gas volumes
              converted to mboe/d from MMcf/d at
              a 6:1 ratio. Volumes for 2017 have
              been restated to reflect the
              Corporate Reorganization.

Financial and Operational Overview by Division

(

)




                                               
       
              3 Months Ended September 30         
     
             9 Months Ended September 30


                                                     
              (unaudited)                           
            (unaudited)



                                                            2018              
              2017 (1)              2018               
              2017 (1)




       
                ($ millions)            
       
             Total                           Gross         Operating                 
              Total    
      Gross     
      Operating     
     
           Total        Gross         Operating        
           Total   
        Gross       
      Operating
                                                     Volumes (2)                          Profit        Margin (3)                      Volumes (2)      Profit       Margin (3)         Volumes (2)       Profit        Margin (3)          Volumes (2)       Profit         Margin (3)

    ===


       Pipelines Division                                 2,593                              338                469                             1,840          166               213                2,517           954             1,336               1,726            428                553

    ---


       Facilities Division                                  872                              149                223                               674          103               143                  861           419               661                 665            293                410

    ---


       Marketing & New Ventures Division(4)                                                  91                111                                             3                55                               281               347                               191                203

    ---


       Corporate                                                                              7                  7                                             2                 2                                10                10                                 7                  7

    ===


       Total                                              3,465                              585                810                             2,514          274               413                3,378         1,664             2,354               2,391            919              1,173

    ===


     
     (1) Financial results reported for all
              2017 periods have been restated to
              reflect the Corporate Reorganization
              and the adoption of IFRS 15 (see
              disclosure under "Changes in
              Reporting" in the third quarter 2018
              MD&A).



     
     (2) Pipelines and Facilities Divisions are
              revenue volumes which are physical
              plus volumes recognized from take-
              or-pay commitments. Volumes are
              stated in mboe/d, with natural gas
              volumes converted to mboe/d from
              MMcf/d at a 6:1 ratio. Volumes for
              2017 have been restated to reflect
              the Corporate Reorganization.



     
     (3) Refer to "Non-GAAP Measures".



     
     (4) Marketed NGL volumes are excluded from
              Total Volumes to avoid double
              counting. Refer to "Marketing & New
              Ventures Division" in the third
              quarter 2018 MD&A for further
              information.

Financial Highlights

Pembina achieved another strong quarter with increasing volumes leading to robust earnings and Adjusted EBITDA. These results were largely driven by a $10 billion increase in assets year-over-year from the acquisition of Veresen Inc. ("Veresen") in 2017 ("Veresen Acquisition"), new assets placed into service following a large-scale capital program driving growing revenue volumes, widening NGL frac spreads and volatility across the crude oil complex. These factors contributed to:

    --  Third quarter and year-to-date earnings of $334 million and $910
        million, a 201 percent and 108 percent increase, respectively, over the
        same periods in 2017;


    --  Cash flow from operating activities of $481 million for the third
        quarter and $1.6 billion year-to-date in 2018, increases of 59 percent
        and 60 percent, respectively, over the same periods in 2017. Adjusted
        cash flow from operating activities increased by 67 percent and 80
        percent to $523 million and $1.6 billion in the third quarter and
        year-to-date 2018, respectively, compared to the same periods in 2017;


    --  On a per share (basic) basis, cash flow from operating activities for
        the third quarter and year-to-date in 2018 both increased 27 percent
        compared to the same periods in the prior year. On a per share (basic)
        basis, adjusted cash flow from operating activities for the third
        quarter increased 32 percent and 43 percent year-to-date compared to the
        same periods of the prior year;


    --  Record third quarter and year-to-date operating margin of $810 million
        and $2.4 billion, 96 percent and 101 percent higher, respectively, than
        the same periods of the prior year; and
    --  Record third quarter and year-to-date Adjusted EBITDA of $732 million
        and $2.1 billion, representing 98 percent and 107 percent increases,
        respectively, over the same periods in 2017.

Operational Highlights

    --  The Competition Bureau announced on September 26, 2018, that they will
        not challenge the acquisition of Alberta Ethane Gathering System
        ("AEGS") through the Veresen Acquisition by Pembina;


    --  Pembina achieved record total volumes on a quarterly basis of 3,465
        mboe/d and 3,378 mboe/d year-to-date, 38 percent and 41 percent
        increases, respectively, over the prior year;


    --  Realized record Pipeline Division revenue volumes during the third
        quarter of 2,593 mboe/d and year-to-date of 2,517 mboe/d, representing
        41 percent and 46 percent increases, respectively, compared to the same
        periods of 2017. Higher revenue volumes were the result of system
        expansions on Pembina's Peace and northeast B.C. pipeline systems, in
        addition to the fourth quarter 2017 Veresen Acquisition which included
        AEGS, and equity investments in Alliance and Ruby. The acquired assets
        accounted for an increase of 532 mboe/d revenue volumes (net to Pembina)
        in the third quarter of 2018 and 531 mboe/d on a year-to-date basis;


    --  Facilities Division generated record revenue volumes of 872 mboe/d in
        the third quarter and 861 mboe/d year-to-date in 2018, both increased 29
        percent compared to the same periods of 2017. Increased revenue volumes
        were a result of the Redwater Fractionation Site III ("RFS III") being
        placed into service on June 30, 2017. Revenue volumes were also driven
        by the startup of the Duvernay I gas plant, the acquisition of Veresen
        Midstream Limited Partnership ("Veresen Midstream") in the fourth
        quarter of 2017, and increased take-or-pay commitments and additional
        physical volumes; and
    --  Marketing & New Ventures Division realized strong third quarter
        performance, increasing marketed NGL sales volumes by 50 percent to 160
        mboe/d over the comparable period in 2017 and generating quarterly
        operating margin of $111 million, a 102 percent increase over the
        comparable period in 2017. Strong results in the marketing business were
        driven by higher margins on commodity sales, and the acquisition of an
        ownership interest in Aux Sable U.S. and Aux Sable Canada ("Aux Sable"),
        which contributed 37 mboe/d and $38 million in the third quarter and 40
        mboe/d and $93 million year-to-date. Aux Sable was acquired in the
        fourth quarter of 2017, benefiting Pembina in 2018 with access to US
        markets which offer relatively strong propane plus margins and a wide
        Chicago-AECO differential.

Executive Overview

Pembina's strategy and business model continue to prove out as once again we have achieved strong financial results. Resiliency in our business comes from a combination of serving long-lived, economic hydrocarbons and ensuring strong commercial frameworks. As well, the Company is realizing the strategic benefits of our marketing business which continues to experience solid results in the current environment.

The prospects for future growth, both within the base business and further extensions of our value chain, remain robust. "We are as rich in growth opportunities as we have ever been, which is a testament to both our customers and the underlying attractiveness of the WCSB," stated Mick Dilger, Pembina's President and Chief Executive Officer.

As previously announced, Pembina was pleased this quarter to update its 2018 Adjusted EBITDA guidance range to $2.75 to $2.85 billion, up from $2.65 to $2.75 billion. "Pembina's base business is performing extremely well. We are seeing increased throughput on our conventional pipelines and fractionators, strong results from the assets acquired previously from Veresen and higher marketing revenues due to strong NGL frac spreads and oil price volatility," said Scott Burrows, Senior Vice President and Chief Financial Officer.

Pembina's strategy of accessing global markets also continues to unfold. Early construction work is underway at the Company's Prince Rupert LPG Export Terminal; we received a United States Federal Energy Regulatory Commission ("FERC") Notice of Schedule and based on that notice, we anticipate a final FERC decision on the proposed Jordan Cove LNG project ("Jordan Cove") in November of 2019; and we have made substantial progress on the proposed propane dehydrogenation plant and polypropylene upgrading facility ("PDH/PP facility"), with front end engineering design ("FEED") activities completed and a final investment decision expected by year end.

Mr. Dilger concluded, "We are operating a strong and growing base business while extending our value chain by pursuing three exciting projects to access global markets, and we are doing so within our financial guardrails. Our strong business performance has contributed to setting new operational and financial records in each quarter this year, and our future opportunities are numerous and exciting," concluded Mr. Dilger.

New Developments and Growth Projects Update

New Infrastructure Announcement

    --  As announced today, Pembina is undertaking development of new pipeline
        and processing infrastructure totaling approximately $1.3 billion.
        Further information on this announcement is contained in the news
        release available on Pembina's website.

Pipelines Division

    --  Pembina is continuing to progress the Phase IV and Phase V expansions of
        its Peace Pipeline system. These projects are tracking on budget and on
        schedule and are expected to be placed into service in December 2018;


    --  Pembina continues to progress its Phase VI Peace Pipeline expansion
        ("Phase VI") which includes: upgrades at Gordondale, Alberta; a new
        16-inch pipeline from LaGlace to Wapiti, Alberta and associated pump
        station upgrades; and a 20-inch pipeline from Kakwa to Lator, Alberta.
        This project is trending over budget and on schedule, with an
        anticipated in-service date in the second half of 2019, subject to
        environmental and regulatory approvals;


    --  As previously announced in the quarter, the Company will be developing,
        in the Wapiti region, a new 12-inch condensate lateral which will
        connect growing condensate volumes from a third-party owned facility in
        the Pipestone Montney region into Pembina's Peace pipeline. Subject to
        regulatory and environmental approvals, this lateral is expected to be
        in-service in the second half of 2019, aligning with the Phase VI
        expansion;


    --  In addition, Pembina previously announced agreements to construct new
        infrastructure ("NEBC Montney Infrastructure") in proximity to the
        Company's Birch Terminal. This new infrastructure will include an area
        production connection to Pembina's Birch Terminal as well as upgrades to
        the terminal including additional storage and pumps, along with minor
        site modifications. This new infrastructure is anticipated to be
        in-service in the second quarter of 2019; and
    --  Effective October 2, 2018, Pembina assumed control of the operation and
        administration of AEGS.

Facilities Division

    --  As previously announced, Pembina will construct new fractionation and
        terminalling facilities at the Company's Empress, Alberta extraction
        plant (the "Empress Expansion") for a total expected capital cost of
        approximately $120 million. Detailed engineering is on track and all
        major equipment purchases have been made. These facilities have an
        anticipated in-service date of late 2020, subject to environmental and
        regulatory approvals;


    --  The Company continues to advance the construction of a one million
        barrel ethane storage facility located near Burstall, Saskatchewan for a
        total expected capital cost of approximately $190 million. Construction
        is nearing completion and the project is tracking on schedule with the
        expected in-service date of December 2018;


    --  Pembina is continuing the development of its liquefied petroleum gas
        ("LPG") export terminal (the "Prince Rupert Terminal"). The Prince
        Rupert Terminal is located on Watson Island, British Columbia and is
        expected to have a permitted capacity of approximately 25 mbpd of LPG.
        The LPG supply will be sourced primarily from the Company's Redwater
        fractionation complex. Detailed engineering is ongoing and early
        construction work continues. The Prince Rupert Terminal is anticipated
        to have a total capital cost of $250 million and will be in service in
        mid-2020, subject to regulatory and environmental approvals; and
    --  Pembina continues to progress construction of its 100 MMcf/d sweet gas,
        shallow cut processing facility, 30 mbpd condensate stabilization
        facility and other associated infrastructure located at the Company's
        Duvernay Complex ("Duvernay II"). The facilities are under pinned by
        20-year term contracts with a combination of fee-for-service and
        fixed-return arrangements. Construction has commenced and the project is
        expected to be in-service mid-to-late 2019.

Marketing & New Ventures Division

    --  Canada Kuwait Petrochemical Company ("CKPC") continues to progress the
        proposed PDH/PP facility. FEED activities have been completed, the
        results are being evaluated and a final investment decision is
        anticipated by year end. Pembina and Kuwait's Petrochemical Industries
        Company K.S.C. (''PIC'') are each 50 percent joint venture owners of
        CKPC; and
    --  Pembina continues to progress its proposed Jordan Cove LNG project that
        will transport natural gas from the Malin Hub in southern Oregon to an
        export terminal. In September 2017, the Company filed applications with
        FERC for the construction and operation of Jordan Cove. The Company
        received a FERC Notice of Schedule during the third quarter and based on
        that notice, currently anticipates a final FERC decision on Jordan Cove
        in November of 2019. Pembina continues to anticipate first gas in 2024,
        pending the receipt of the necessary regulatory approvals, a positive
        final investment decision and other requirements.

Financing

    --  On November 1, 2018, Pembina announced that it does not intend to
        exercise its right to redeem the currently outstanding 10,000,000
        Cumulative Redeemable Rate Reset Class A Preferred Shares, Series 1
        ("Series 1 Shares") on December 1, 2018 (the "Conversion Date"). For
        more information on the terms of, and risks associated with an
        investment in, the Series 1 Shares and the Series 2 Shares, please see
        the prospectus supplement dated July 19, 2013 filed on SEDAR at
        www.sedar.com and the news release dated November 1, 2018.

Changes in Reporting

Given the enhanced scale and scope of Pembina's business and considering the future needs of both the Company and the energy industry, Pembina's management structure was reorganized, effective January 1, 2018, into three Divisions: Pipelines, Facilities and Marketing & New Ventures ("Corporate Reorganization"). Accordingly, the Company's financial reporting format has changed to better align with the new structure.

Pembina also retrospectively adopted IFRS 15 Revenue from Contracts with Customers ("IFRS 15"), effective January 1, 2018. While this change is not expected to have a material impact on annual revenue recognition, it has resulted in a change in timing for quarterly revenue recognition.

For the third quarter, $37 million of take-or-pay revenue in excess of physical deliveries has been collected and deferred and revenue of $60 million related to take-or-pay deferral was recognized during the period.

For the nine months ending September 30, 2018, $107 million of take-or-pay revenue in excess of physical deliveries has been collected and deferred in addition to the $8 million that had been deferred at January 1, 2018. Revenue of $112 million related to take-or-pay deferral was recognized during the period, and the outstanding deferral as at September 30, 2018 was $3 million.

Financial results reported for all 2017 periods have been restated to reflect the Corporate Reorganization and the retrospective adoption of IFRS 15.

Dividends

    --  Declared and paid dividends of $0.19 per qualifying common share for the
        applicable record dates in July, August and September 2018; 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; Series 13:
        $0.359375; and Series 21: $0.306250 to shareholders of record as of
        August 1, 2018. Declared and paid quarterly dividends per qualifying
        preferred shares of: Series 15: $0.279; Series 17: $0.3125; and Series
        19: $0.3125 to shareholders of record on September 15, 2018.

Third Quarter 2018 Conference Call & Webcast

Pembina will host a conference call on Friday, November 2, 2018 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 third quarter 2018 results. 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 November 9, 2018 at 11:59 p.m. ET. To access the replay, please dial either 416-849-0833 or 855-859-2056 and enter the password 7697531. 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: https://event.on24.com/wcc/r/1652776/3F954F3630A028629E570FDCB6625739 in your web browser. Shortly after the call, an audio archive will be posted on the website for a minimum of 90 days.

UNAUDITED SUPPLEMENTARY INFORMATION

Three Months ending September 30, 2018

Financial results reported for all 2017 periods have been restated to reflect the Corporate Reorganization and the adoption of IFRS 15.

Pipelines Division





       
                3 Months Ended September 30                                               Conventional                    Transmission                  Oil Sands            Total
                                                                                   Pipelines                 Pipelines

       (unaudited)                                                                                                                         Pipelines

    ===


       
                ($ millions, except where noted)                         2018           2017(4)       2018        2017(4)       2018         2017(4)    2018         2017(4)

    ===


       
                Financial Overview

    ===


       Revenue(1)                                                             320               214         47             23         61              58     428             295

    ---


       Operating expenses(1)                                                   65                55         11              5         23              21      99              81

    ---


       Share of profit from equity accounted investees                                                    65                                             65

    ---


       Realized loss on commodity-related derivative financial instruments                       1                                                                       1

    ---


       Unrealized gain on commodity-related derivative financial instruments                   (1)                                                                    (1)

    ---


       Depreciation and amortization included in operations                    39                37          9              6          8               5      56              48

    ===


       Gross profit                                                           216               122         92             12         30              32     338             166

    ===


       
                Proportionately Consolidated Financial Overview(2)

    ===


       Revenue Volumes (mboe/d)(3)                                            946               715        571             38      1,076           1,087   2,593           1,840

    ---


       Operating Margin(1)(2)                                                 255               158        176             18         38              37     469             213

    ===



     
     (1) Includes Inter-Divisional
              transactions. See note 13 to the
              Interim Financial Statements.



     
     (2) Refer to "Non-GAAP Measures".



     
     (3) Revenue volumes are physical volumes
              plus volumes recognized from take-
              or-pay commitments.



     
     (4) Financial results reported for all
              2017 periods have been restated to
              reflect the Corporate Reorganization
              and the adoption of IFRS 15.

Facilities Division

(

)





       
                3 Months Ended September 30                               Gas Services             NGL Services         Total


       (unaudited)

    ===


       
                ($ millions, except where noted)                   2018 2017(4)       2018 2017(4)       2018   2017(4)

    ===


       
                Financial Overview

    ===


       Revenue(1)                                                       136     105        241     125        377       230

    ---


       Net revenue (2)                                                  134     103        110      88        244       191

    ---


       Operating expenses(1)                                             44      32         32      22         76        54

    ---


       Share of profit from equity accounted investees                   16                 2                18

    ---


       Depreciation and amortization included in operations              24      18         13      16         37        34

    ===


       Gross profit                                                      82      53         67      50        149       103

    ===


       
                Proportionately Consolidated Financial Overview(2)

    ===


       Revenue Volumes (mboe/d)(3)                                      669     486        203     188        872       674

    ---


       Operating Margin(1)(2)                                           141      71         82      72        223       143

    ===


     
     (1) Includes Inter-Divisional
              transactions. See note 13 to the
              Interim Financial Statements.



     
     (2) Refer to "Non-GAAP Measures".



     
     (3) Revenue volumes are physical volumes
              plus volumes recognized from take-
              or-pay commitments. Volumes are
              stated in mboe/d, with natural gas
              volumes converted to mboe/d from
              MMcf/d at a 6:1 ratio.



     
     (4) Financial results reported for all
              2017 periods have been restated to
              reflect the Corporate Reorganization
              and adoption of IFRS 15.

Marketing & New Ventures Division

(

)




                     3 Months Ended September
                      30



       (unaudited)                                    Marketing          New Ventures(4)         Total

    ===

                     ($ millions, except where
                      noted)                    2018 2017(3)     2018 2017(3)       2018  2017(3)

    ===

                     Financial Overview

    ===


       Revenue(1)                             1,341     575                     1,341      575

    ---

        Cost of goods sold(1)                  1,239     504                     1,239      504

    ===


       Net revenue(2)                           102      71                       102       71

    ---

        Share of profit from
         equity accounted
         investees                                27                               27

    ---

        Realized loss on
         commodity-related
         derivative financial
         instruments                              29      16                        29       16

    ---

        Unrealized loss on
         commodity-related
         derivative financial
         instruments                                     45                                45

    ---

        Depreciation and
         amortization included in
         operations                                9       7                         9        7

    ===


       Gross profit                              91       3                        91        3

    ===

                     Proportionately
                      Consolidated Financial
                      Overview(2)

    ===

        Total Marketed NGL
         Volumes (mboe/d)                        160     107                       160      107

    ---

        Operating Margin(1)(2)                   111      55                       111       55

    ===


     
     (1) Includes Inter-Divisional
              transactions. See note 13 to the
              Interim Financial Statements.



     
     (2) Refer to "Non-GAAP Measures".



     
     (3) Financial results reported for all
              2017 periods have been restated to
              reflect the Corporate Reorganization
              and adoption of IFRS 15.



     
     (4) All New Ventures projects have not
              yet commenced operations and
              therefore have no results of
              operations.

INVESTMENTS IN EQUITY ACCOUNTED INVESTEES

Investments in Equity Accounted Investees include:

Pipelines Division

    --  50 percent interest in the Alliance Pipeline ("Alliance");


    --  50 percent convertible preferred interest in the Ruby Pipeline ("Ruby")
        which entitles Pembina to a US$91 million distribution per year; and
    --  75 percent jointly controlled interest in Grand Valley 1 Limited
        Partnership wind farm ("Grand Valley").

Facilities Division

    --  46 percent interest (as of September 30, 2018) in Veresen Midstream
        Limited Partnership ("Veresen Midstream"), which owns assets in western
        Canada serving the Montney geological play in northwestern Alberta and
        northeastern B.C. including gas processing plants and gas gathering
        pipelines and compression; and
    --  50 percent interest in Fort Saskatchewan Ethylene Storage Limited
        Partnership and Fort Saskatchewan Ethylene Corporation ("Fort Corp").

Marketing & New Ventures Division

    --  An ownership interest in Aux Sable (approximately 42.7 percent in Aux
        Sable U.S. and 50 percent in Aux Sable Canada) (combined, "Aux Sable"),
        which includes an NGL fractionation facility and gas processing capacity
        near Chicago, Illinois and other natural gas and NGL processing
        facilities, logistics and distribution assets in the U.S. and Canada, as
        well as transportation contracts on Alliance; and
    --  50 percent interest in Canadian Kuwait Petrochemical Corporation
        ("CKPC").

Share of Profit and Proportionately Consolidated Operating Margin and Adjusted EBITDA

(

)





       
                3 Months Ended September 30, 2018               Pipelines Division          Facilities           Marketing &
                                                                                        Division               New

       (unaudited)                                                                                          Ventures
                                                                                                             Division

       
                ($ millions, except where noted)

    ===

                                                                               Alliance                Ruby               Veresen   Aux Sable(3)    Other(4)     Total
                                                                                                                        Midstream




       Total Volumes, net (mboe/d)(1)                                              139                   89                     86              37                    351

    ===


       Operating Margin(2)                                                          90                   50                     51              38            4        233

    ---


       General and administrative                                                   11                    2                      1               5                     19

    ===


       Adjusted EBITDA(2)                                                           79                   48                     50              33            4        214

    ---


       Finance costs and other                                                       9                   11                     13               3          (1)        35

    ---


       Depreciation and amortization                                                36                   18                     21               3            3         81

    ---


       Share of earnings in excess of equity interest                                                   12                                                          12

    ===


       Share of profit of Investments in Equity Accounted Investees                 34                   31                     16              27            2        110

    ===




     
     (1) Total revenue volumes. Revenue
              volumes are physical volumes plus
              volumes recognized from take-or-
              pay commitments. Volumes are
              stated in mboe/d, with natural
              gas volumes converted to mboe/d
              from MMcf/d at a 6:1 ratio.



     
     (2) Refer to "Non-GAAP Measures".



     
     (3) Aux Sable volumes include marketed
              NGL volumes.



     
     (4) Includes interest in Fort Corp
              (Facilities Division), Grand
              Valley (Pipelines Division) and
              CKPC (Marketing & New Ventures
              Division).

Distributions by Investments in Equity Accounted Investees to Pembina





       
                3 Months Ended September 30, 2018


       (unaudited)


       
                ($ millions)

    ===


       Alliance                                                                                                                   68

    ---                                                                                                                         ---


       Ruby                                                                                                                       30

    ---                                                                                                                         ---


       Veresen Midstream                                                                                                          31

    ---                                                                                                                         ---


       Aux Sable                                                                                                                  38

    ---                                                                                                                         ---


       Other(1)                                                                                                                    3

    ===                                                                                                                         ===


       Total Distributions from Investments in Equity Accounted Investees (per Pembina's Consolidated Statement of Cash Flows)   170

    ===                                                                                                                         ===



              
                (1)              Distributions from Fort Corp.
                                               and Grand Valley

Loans and Borrowings Amortization Schedule of Investments in Equity Accounted Investees

(

)






       
                (unaudited)        
     
     9 Months Ended Balance of  2019(3)   2020(3)   2021(3)   2022+(3)   Total(3)
                                             September 30,    2018(3)
                     ($ millions) 
     (1)            2018(2)

    ===



                     Fixed Maturity

    ---


       Alliance                                        32          32       126        65        65        265         553

    ---


       Ruby(4)                                         59          38       148        57        28        307         578

    ---


       Veresen Midstream                               10           9        36        36        36      1,022       1,139

    ---


       Aux Sable                                        1           1                                                1

    ---


       Other                                            1           1        24         2         2         26          55

    ===

                                                       103          81       334       160       131      1,620       2,326






       
                Revolving

    ---


       Alliance                                                                             111                   111

    ---


       Veresen Midstream(4)                                                                            37          37

    ---


       Other                                            1                   13                                      13

    ===

                                                         1                   13                111         37         161






       
                Total                             104          81       347       160       242      1,657       2,487

    ===


     
     (1) Balances reflect Pembina's ownership
              percentage of the reported balance.



     
     (2) Balances reflect payments that
              occurred during the nine-month
              period ended September 30, 2018.



     
     (3) Balances presented at face value
              remaining at September 30, 2018.



     
     (4) Reflects recent changes as described
              further under "Financing Activity"
              in the September 30, 2018 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 an integrated system of pipelines that transport various hydrocarbon liquids and natural gas products produced primarily in western Canada. The Company also owns 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 identifying additional opportunities to connect hydrocarbon production to new demand locations through the development of infrastructure that would extend Pembina's service offering even further along the hydrocarbon value chain. These new developments will contribute to ensuring that hydrocarbons produced in the Western Canadian Sedimentary Basin and the other basins where Pembina operates can reach the highest value markets throughout the world.

Pembina strives to provide sustainable, industry-leading total returns for our investors; reliable and value-added services for our customers; a net positive impact to communities; and a safe, respectful, collaborative and fair work culture for our employees.

Pembina's strategy is to:

    --  Preserve Value by providing safe, environmentally conscious,
        cost-effective and reliable services;


    --  Diversify by providing integrated solutions which enhance profitability
        and customer service;


    --  Implement Growth by pursuing projects or assets that are expected to
        generate cash flow per share accretion and capture long-life, economic
        hydrocarbon reserves; and
    --  Secure Global Markets by understanding what the world needs, where they
        need it, and delivering it.

Pembina is structured into three Divisions: Pipelines Division, Facilities Division and Marketing & New Ventures Division.

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

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 "continue", "anticipate", "schedule", "will", "expects", "estimate", "potential", "planned", "future" and similar expressions suggesting future events or future performance.

In particular, this document contains forward-looking statements, including certain financial outlook, pertaining to, without their limitation, the following: Pembina's corporate strategy; expectations about commodity pricing industry activities and development opportunities; expectations about future growth opportunities and demand for our service; expectations regarding new corporate developments and impact on access to markets; anticipated adjusted EBITDA projections for 2018 and financial performance expectations resulting from Pembina's capital expenditures; planning, construction, capital expenditure estimates, schedules, regulatory and environmental applications and approvals, 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 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; 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 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, climate change initiatives or policies or increased environmental regulation; the failure to realize the anticipated benefits or synergies of acquisitions 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 cyber 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.

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 2018, and the closing of the acquisition of Veresen 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 EBITDA per common share, cash flow from operating activities per common share, adjusted cash flow from operating activities per common share, which do not have any standardized meaning under IFRS ("Non-GAAP Measures"). Since Non-GAAP financial measures do not have a standardized meaning prescribed by 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. 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.

Non-GAAP Proportionate Consolidation of Investments in Equity Accounted Investees Results

In accordance with IFRS, Pembina's jointly controlled investments are accounted for using equity accounting. Under equity accounting, the assets and liabilities of the investment are net into a single line item in the Consolidated Statement of Financial Position, Investments in Equity Accounted Investees. Net earnings from Investments in Equity Accounted Investees are recognized in a single line item in the Consolidated Statement of Earnings and Comprehensive Earnings, share of profit from equity accounted investees. Cash contributions and distributions from Investments in Equity Accounted Investees represent Pembina's proportionate share paid and received in the period to and from the equity accounted investment.

To assist the readers' understanding and evaluation of the performance of these investments, Pembina is supplementing the IFRS disclosure with Non-GAAP disclosure of Pembina's proportionately consolidated interest in the Investments in Equity Accounted Investees. Pembina's proportionate interest in Investments in Equity Accounted Investees has been included in operating margin, Adjusted EBITDA and other reconciling line items to IFRS. A reconciliation of operating margin and Adjusted EBITDA to share of profit from equity accounted investees can be found under the heading "Proportionately Consolidated Results by Investments in Equity Accounted Investees".

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 September 30, 2018, which is available online at www.sedar.com, www.sec.gov and through Pembina's website at www.pembina.com.

View original content:http://www.prnewswire.com/news-releases/pembina-pipeline-corporation-reports-third-quarter-2018-results-300742748.html

SOURCE Pembina Pipeline Corporation