
(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
Item 2.02. | Results of Operations and Financial Condition |
Item 9.01. | Financial Statements and Exhibits |
(d) | Exhibits The exhibits set forth below are being furnished pursuant to Item 2.02. |
Exhibit Number | Description |
99.1 | |
104 | Cover Page Interactive Data File pursuant to Rule 406 of Regulation S-T formatted in iXBRL (Inline Extensible Business Reporting Language). |
Kinder Morgan, Inc. | ||||
Registrant | ||||
Dated: January 22, 2020 | By: | /s/ David P. Michels | ||||
David P. Michels Vice President and Chief Financial Officer | ||||||
Exhibit 99.1 | ||||

• | 14 percent year-over-year growth in natural gas transport volumes in the fourth quarter, the eighth consecutive quarter to exceed 10 percent growth |
• | $610 million or $0.27 per share of net income available to common stockholders |
• | $1.35 billion or $0.59 per share of distributable cash flow (DCF) |
• | $785 million of excess DCF above declared dividend |
• | Full-year 2019 Adjusted EBITDA up 1 percent versus 2018 despite Trans Mountain sale |
• | Sale of the U.S. portion of the Cochin pipeline and 70 percent interest in Kinder Morgan Canada Limited (KML) to Pembina Pipeline Corporation (Pembina) |
• | On January 9, 2020, KMI announced the sale of all of the approximately 25 million shares of Pembina stock it received in connection with Pembina’s acquisition of KML. KMI is using the after-tax proceeds from the sale of approximately $764 million to pay down debt. |
• | Construction activities continue on the Permian Highway Pipeline (PHP) near the Waha area in Texas. More than 99 percent of the right-of-way along the entire route has been secured, and Kinder Morgan expects to receive the required permit from the U.S. Army Corps of Engineers soon. The approximately $2 billion project is designed to transport up to 2.1 Bcf/d |
• | The Elba Liquefaction Company (ELC) is continuing the commissioning and startup of the ten liquefaction units that comprise its portion of the Elba Liquefaction project. Three units were placed in service in 2019, and a fourth unit went in service in January. The remaining six units are scheduled to be placed in service during the first half of 2020. The facility will have a total liquefaction capacity of approximately 2.5 million tonnes per year of LNG, equivalent to approximately 350 million cubic feet per day (MMcf/d) of natural gas. The nearly $2 billion project is supported by long term contracts with Shell. ELC, a KMI joint venture with EIG Global Energy Partners as a 49 percent partner, owns the liquefaction units and other ancillary equipment. Other facilities associated with the project are 100 percent owned by KMI. |
• | Construction activities are underway for projects across KMI’s Texas intrastate system, including the Dayton Loop Project that is on schedule to be placed in service in the first quarter of 2020. This project will provide incremental takeaway capacity from the east Texas and Goodrich areas to the Houston Ship Channel, Texas City and Katy market areas. KMI is investing more than $325 million in a collection of projects, including the Dayton Loop Project, designed to increase capacity by approximately 1.7 Bcf/d and improve connectivity across its Texas intrastate system. The additional projects are designed to support the distribution of significant incremental volumes as GCX, PHP and other new Permian Basin takeaway projects deliver into the U.S. Gulf Coast and Mexico markets. |
• | Construction is complete on a new 150 MMcf/d cryogenic plant in McKenzie County, North Dakota that was placed in service November 1, 2019. Approximately 275 MMcf/d of gathering capacity is also being created through pipeline and compression additions in the area. These projects are part of KMI’s approximately $450 million investment to expand its existing natural gas gathering and processing footprint in the Williston Basin. |
• | On November 21, 2019, FERC issued a certificate authorizing EPNG to construct the South Mainline Expansion Project. Construction on the approximately $140 million project began in early December. The project will increase EPNG’s South Mainline system by approximately 203,000 dekatherms per day (Dth/d) by modifying and expanding portions of the system in Texas, New Mexico and Arizona to meet increased demand for natural gas from Arizona electric utility providers and for affordable, U.S.-produced natural gas exports to Mexico. The project will also provide for incremental delivery capacity into California and is expected to be placed into service in the third quarter of 2020. |
• | Construction is nearly complete on the approximately $56 million Sierrita Gas Pipeline Expansion Project (KMI share: approximately $20 million). This project will increase the pipeline’s capacity by approximately 323,000 Dth/d to 524,000 Dth/d, and consists of a new 15,900 horsepower compressor station in Pima County, Arizona. This project is expected to be placed into service in the second quarter of 2020. KMI is a 35 percent owner and the operator of Sierrita Gas Pipeline. |
• | On October 23, 2019, FERC issued Natural Gas Pipeline of America (NGPL) an environmental assessment for its proposed Gulf Coast southbound expansion project. The approximately $230 million project (KMI’s share: $115 million) will increase southbound capacity on NGPL’s Gulf Coast System by approximately 300,000 Dth/d to serve Corpus Christi Liquefaction, LLC. The project is supported by a long-term take-or-pay contract and is expected to be placed into service in the first half of 2021 pending regulatory approvals. |
• | Construction is underway on the Sabine Pass Compression Project, which is expected to be placed in service in late 2020. The approximately $68 million project (KMI’s share: approximately $34 million), supported by a long-term take-or-pay contract, will add compression capacity on NGPL’s Louisiana system in order to deliver additional natural gas to the Sabine Pass Liquefaction facility in Cameron Parish. |
• | On October 17, 2019, FERC issued a certificate authorizing NGPL to construct its approximately $52 million Lockridge to Waha Project (KMI’s share: $26 million). The project will enable NGPL to deliver up to 500,000 Dth/d to the Waha Hub with an extension of its Amarillo system, and is supported by long-term take-or-pay contracts. Construction is expected to begin in May 2020, and the extension is expected to be placed in service in the fourth quarter of 2020. |
• | Progress continues on the Roanoke Expansion Project on the Plantation Pipe Line system, and it is currently on track to be in service by April 1, 2020. Currently, the incremental capacity of 21,000 barrels per day (bpd) is available on the mainline from Baton Rouge, Louisiana to Greensboro, South Carolina. The full project (KMI’s share: approximately $25 million) will add approximately 21,000 bpd of incremental refined petroleum products capacity on the Plantation Pipe Line system from the Baton Rouge, Louisiana and Collins, Mississippi origin points to the Roanoke, Virginia area. The project consists primarily of additional pump capacity and operational storage. |
• | Construction activities have begun on a series of projects at Kinder Morgan’s Pasadena Terminal and Jefferson Street Truck Rack, located on the Houston Ship Channel. These approximately $125 million projects include increasing flow rates on inbound pipeline connections and outbound dock lines, tank modifications that will add butane blending and vapor combustion capabilities to 10 storage tanks, expansion of the current methyl tert-butyl ether storage and blending platform, and a new dedicated natural gasoline (C5) inbound connection. The improvements are supported by a long-term agreement with a major refiner and are expected to be completed by the end of the second quarter of 2020. |
• | Construction activities have begun for the butane-on-demand blending system for 25 tanks at KMI’s Galena Park Terminal. The approximately $45 million project will include construction of a 30,000-barrel butane sphere and a new inbound C4 pipeline connection, as well as tank and piping modifications to extend butane blending capabilities to 25 tanks, two ship docks, and six cross-channel pipelines. The project is supported by a long-term |
• | KMI has begun construction on an expansion of its market-leading Argo ethanol hub. The project, which spans both the Argo and Chicago Liquids facilities, includes 105,000 barrels of additional ethanol storage capacity and enhancements to the system’s rail loading, rail unloading and barge loading capabilities. The approximately $19 million project will improve the system’s inbound and outbound modal balances, adding greater product-clearing efficiencies to this industry-critical pricing and liquidity hub. |
• | Battleground Oil Specialty Terminal Company LLC (BOSTCO), a leading fuel oil storage terminal on the Houston Ship Channel, has authorized a facility upgrade that will add piping to allow for segregation of high sulfur and low sulfur fuel oils. Detailed engineering and design work is underway on the approximately $22 million project, which is expected to be placed in-service in the fourth quarter of 2020. KMI owns a 55 percent interest in and is the operator of BOSTCO. |
• | CO2 segment capital projects continue to generate attractive returns, consistent with past performance. We expect to continue to find opportunities to extend the productive life of our fields by virtue of our repeated past success in converting the substantial amount of original resources into productive oil and NGLs. |
CONTACTS | ||
Dave Conover | Investor Relations | |
Media Relations | (800) 348-7320 | |
(713) 420-6397 | ||
www.kindermorgan.com | ||
Table 1 Kinder Morgan, Inc. and Subsidiaries Preliminary Consolidated Statements of Income (Unaudited, in millions except per share amounts) | |||||||||||||||||||||
Three Months Ended December 31, | % change | Year Ended December 31, | % change | ||||||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||||||||
Revenues | $ | 3,352 | $ | 3,781 | $ | 13,209 | $ | 14,144 | |||||||||||||
Operating costs, expenses and other | |||||||||||||||||||||
Costs of sales | 776 | 1,199 | 3,263 | 4,421 | |||||||||||||||||
Operations and maintenance | 679 | 640 | 2,591 | 2,522 | |||||||||||||||||
Depreciation, depletion and amortization | 661 | 587 | 2,411 | 2,297 | |||||||||||||||||
General and administrative | 134 | 110 | 590 | 601 | |||||||||||||||||
Taxes, other than income taxes | 102 | 86 | 426 | 345 | |||||||||||||||||
(Gain) loss on divestitures and impairments, net | (929 | ) | 102 | (942 | ) | 167 | |||||||||||||||
Other income, net | (2 | ) | (1 | ) | (3 | ) | (3 | ) | |||||||||||||
Total operating costs, expenses and other | 1,421 | 2,723 | 8,336 | 10,350 | |||||||||||||||||
Operating income | 1,931 | 1,058 | 4,873 | 3,794 | |||||||||||||||||
Other income (expense) | |||||||||||||||||||||
(Loss) earnings from equity investments | (425 | ) | 179 | 101 | 617 | ||||||||||||||||
Amortization of excess cost of equity investments | (22 | ) | (18 | ) | (83 | ) | (95 | ) | |||||||||||||
Interest, net | (442 | ) | (461 | ) | (1,801 | ) | (1,917 | ) | |||||||||||||
Other, net | 40 | 17 | 75 | 107 | |||||||||||||||||
Income before income taxes | 1,082 | 775 | 3,165 | 2,506 | |||||||||||||||||
Income tax expense | (455 | ) | (273 | ) | (926 | ) | (587 | ) | |||||||||||||
Net income | 627 | 502 | 2,239 | 1,919 | |||||||||||||||||
Net income attributable to NCI | (17 | ) | (8 | ) | (49 | ) | (310 | ) | |||||||||||||
Net income attributable to Kinder Morgan, Inc. | 610 | 494 | 2,190 | 1,609 | |||||||||||||||||
Preferred stock dividends | — | (11 | ) | — | (128 | ) | |||||||||||||||
Net income available to common stockholders | $ | 610 | $ | 483 | 26 | % | $ | 2,190 | $ | 1,481 | 48 | % | |||||||||
Class P Shares | |||||||||||||||||||||
Basic and diluted earnings per common share | $ | 0.27 | $ | 0.21 | 29 | % | $ | 0.96 | $ | 0.66 | 45 | % | |||||||||
Basic and diluted weighted average common shares outstanding | 2,265 | 2,248 | 1 | % | 2,264 | 2,216 | 2 | % | |||||||||||||
Declared dividends per common share | $ | 0.25 | $ | 0.20 | 25 | % | $ | 1.00 | $ | 0.80 | 25 | % | |||||||||
Adjusted Earnings (1) | $ | 589 | $ | 565 | 4 | % | $ | 2,161 | $ | 1,982 | 9 | % | |||||||||
Adjusted Earnings per common share (1) | $ | 0.26 | $ | 0.25 | 4 | % | $ | 0.95 | $ | 0.89 | 7 | % | |||||||||
Note | |
(1) | Adjusted Earnings is Net income available to common stockholders adjusted for Certain Items, see Table 2. Adjusted Earnings per common share uses Adjusted Earnings and applies the same two-class method used in arriving at basic earnings per common share. |
Table 2 Kinder Morgan, Inc. and Subsidiaries Preliminary Net Income Available to Common Stockholders to Adjusted Earnings and DCF Reconciliation (Unaudited, in millions) | |||||||||||||||||||||
Three Months Ended December 31, | % change | Year Ended December 31, | % change | ||||||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||||||||
Net income available to common stockholders (GAAP) | $ | 610 | $ | 483 | $ | 2,190 | $ | 1,481 | |||||||||||||
Total Certain Items | (21 | ) | 82 | (29 | ) | 501 | |||||||||||||||
Adjusted Earnings (1) | 589 | 565 | 4 | % | 2,161 | 1,982 | 9 | % | |||||||||||||
DD&A and amortization of excess cost of equity investments for DCF (2) | 774 | 696 | 2,867 | 2,752 | |||||||||||||||||
Income tax expense for DCF (1)(2) | 193 | 198 | 714 | 710 | |||||||||||||||||
Cash taxes (3) | (14 | ) | (17 | ) | (90 | ) | (77 | ) | |||||||||||||
Sustaining capital expenditures (3) | (211 | ) | (181 | ) | (688 | ) | (652 | ) | |||||||||||||
Other items (4) | 23 | 12 | 29 | 15 | |||||||||||||||||
DCF | $ | 1,354 | $ | 1,273 | 6 | % | $ | 4,993 | $ | 4,730 | 6 | % | |||||||||
Table 3 Kinder Morgan, Inc. and Subsidiaries Preliminary Adjusted Segment EBDA, Adjusted EBITDA and DCF (Unaudited, in millions, except per share amounts) | |||||||||||||||||||||
Three Months Ended December 31, | % change | Year Ended December 31, | % change | ||||||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||||||||
Natural Gas Pipelines | $ | 1,248 | $ | 1,128 | 11 | % | $ | 4,610 | $ | 4,205 | 10 | % | |||||||||
Products Pipelines | 322 | 297 | 8 | % | 1,258 | 1,227 | 3 | % | |||||||||||||
Terminals | 290 | 304 | (5 | )% | 1,174 | 1,209 | (3 | )% | |||||||||||||
CO2 | 185 | 216 | (14 | )% | 707 | 907 | (22 | )% | |||||||||||||
Kinder Morgan Canada | — | — | n/a | — | 124 | (100 | )% | ||||||||||||||
Adjusted Segment EBDA (1)(5) | 2,045 | 1,945 | 5 | % | 7,749 | 7,672 | 1 | % | |||||||||||||
General and administrative and corporate charges (1) | (131 | ) | (97 | ) | (598 | ) | (564 | ) | |||||||||||||
KMI's share of JV DD&A and income tax expense (1)(6) | 119 | 117 | 487 | 472 | |||||||||||||||||
Net income attributable to NCI (net of KML NCI and Certain Items) (1) | (13 | ) | (3 | ) | (20 | ) | (12 | ) | |||||||||||||
Adjusted EBITDA | 2,020 | 1,962 | 3 | % | 7,618 | 7,568 | 1 | % | |||||||||||||
Interest, net (1) | (451 | ) | (469 | ) | (1,816 | ) | (1,891 | ) | |||||||||||||
Cash taxes (3) | (14 | ) | (17 | ) | (90 | ) | (77 | ) | |||||||||||||
Sustaining capital expenditures (3) | (211 | ) | (181 | ) | (688 | ) | (652 | ) | |||||||||||||
KML NCI DCF adjustments (7) | (13 | ) | (23 | ) | (60 | ) | (105 | ) | |||||||||||||
Preferred stock dividends | — | (11 | ) | — | (128 | ) | |||||||||||||||
Other items (4) | 23 | 12 | 29 | 15 | |||||||||||||||||
DCF | $ | 1,354 | $ | 1,273 | 6 | % | $ | 4,993 | $ | 4,730 | 6 | % | |||||||||
Weighted average common shares outstanding for dividends (8) | 2,277 | 2,261 | 2,276 | 2,228 | |||||||||||||||||
DCF per common share | $ | 0.59 | $ | 0.56 | $ | 2.19 | $ | 2.12 | |||||||||||||
Declared dividends per common share | $ | 0.25 | $ | 0.20 | $ | 1.00 | $ | 0.80 | |||||||||||||
Notes | |
(1) | Amounts are adjusted for Certain Items. See Tables 4 and 7 for more information. |
(2) | Includes KMI's share of DD&A or income tax expense from JVs, net of DD&A or income tax expense attributable to KML NCI, as applicable. |
(3) | Includes KMI's share of cash taxes or sustaining capital expenditures from JVs, as applicable. |
(4) | Includes non-cash pension expense and non-cash compensation associated with our restricted stock program. |
(5) | For segment reporting purposes, effective January 1, 2019, certain assets were transferred between our business segments. As a result, three and twelve months ended December 31, 2018 amounts have been reclassified to conform to the current presentation. The reclassified amounts were not material. |
(6) | KMI's share of unconsolidated JV DD&A and income tax expense, net of consolidating JV partners' share of DD&A. |
(7) | The combined net income, DD&A and income tax expense adjusted for Certain Items, as applicable, attributable to KML NCI. See Table 7. |
(8) | Includes restricted stock awards that participate in common share dividends. |
Table 4 Kinder Morgan, Inc. and Subsidiaries Preliminary Net Income to Adjusted EBITDA Reconciliation (Unaudited, in millions) | |||||||||||||||||||||
Three Months Ended December 31, | % change | Year Ended December 31, | % change | ||||||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||||||||
Net income (GAAP) | $ | 627 | $ | 502 | 25 | % | $ | 2,239 | $ | 1,919 | 17 | % | |||||||||
Certain Items: | |||||||||||||||||||||
Fair value amortization | (7 | ) | (7 | ) | (29 | ) | (34 | ) | |||||||||||||
Legal, environmental and taxes other than income tax reserves | 18 | 10 | 46 | 12 | |||||||||||||||||
Change in fair market value of derivative contracts (1) | (2 | ) | (110 | ) | (24 | ) | 80 | ||||||||||||||
(Gain) loss on divestitures and impairments, net (2) | (275 | ) | 109 | (280 | ) | 317 | |||||||||||||||
Hurricane damage (recoveries), net | — | 1 | — | (24 | ) | ||||||||||||||||
Income tax Certain Items | 284 | 91 | 299 | (58 | ) | ||||||||||||||||
NCI associated with Certain Items | (3 | ) | (8 | ) | (4 | ) | 240 | ||||||||||||||
Other | (36 | ) | (4 | ) | (37 | ) | (32 | ) | |||||||||||||
Total Certain Items | (21 | ) | 82 | (29 | ) | 501 | |||||||||||||||
DD&A and amortization of excess cost of equity investments | 683 | 605 | 2,494 | 2,392 | |||||||||||||||||
Income tax expense (3) | 171 | 182 | 627 | 645 | |||||||||||||||||
KMI's share of JV DD&A and income tax expense (3)(4) | 119 | 117 | 487 | 472 | |||||||||||||||||
Interest, net (3) | 451 | 469 | 1,816 | 1,891 | |||||||||||||||||
Net (income) loss attributable to NCI (net of KML NCI (3)) | (10 | ) | 5 | (16 | ) | (252 | ) | ||||||||||||||
Adjusted EBITDA | $ | 2,020 | $ | 1,962 | 3 | % | $ | 7,618 | $ | 7,568 | 1 | % | |||||||||
Notes | |
(1) | Gains or losses are reflected in our DCF when realized. |
(2) | Three months and year ended December 31, 2019 primarily include: (i) a $1,296 million pre-tax gain on the sale of KML and U.S. Cochin Pipeline and a pre-tax loss of $364 million for asset impairments, related to gathering and processing assets in Oklahoma and northern Texas in our Natural Gas Pipelines business segment and oil and gas producing assets in our CO2 business segment, which are reported within “(Gain) loss on divestitures and impairments, net” on the accompanying Preliminary Consolidated Statement of Income; and (ii) a pre-tax $650 million loss for an impairment of our investment in Ruby Pipeline which is reported within “(Loss) earnings from equity investments” on the accompanying Preliminary Consolidated Statement of Income. (See Table 1.) |
(3) | Amounts are adjusted for Certain Items. See Table 7 for more information. |
(4) | KMI's share of unconsolidated JV DD&A and income tax expense, net of consolidating JV partners' share of DD&A. |
Table 5 Volume and CO2 Segment Hedges Highlights (Historical pro forma for acquired and divested assets, JV volumes at KMI share) | |||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Natural Gas Pipelines | |||||||||||||||
Transport volumes (BBtu/d) | 39,272 | 34,551 | 36,793 | 32,821 | |||||||||||
Sales volumes (BBtu/d) | 2,374 | 2,339 | 2,420 | 2,472 | |||||||||||
Gas gathering volumes (BBtu/d) | 3,521 | 3,256 | 3,382 | 2,972 | |||||||||||
NGLs (MBbl/d) (1) | 124 | 101 | 125 | 114 | |||||||||||
Products Pipelines (MBbl/d) | |||||||||||||||
Gasoline (2) | 1,029 | 1,024 | 1,041 | 1,038 | |||||||||||
Diesel fuel | 363 | 376 | 368 | 372 | |||||||||||
Jet fuel | 311 | 303 | 306 | 302 | |||||||||||
Total refined product volumes | 1,703 | 1,703 | 1,715 | 1,712 | |||||||||||
Crude and condensate (3) | 671 | 672 | 651 | 631 | |||||||||||
Total delivery volumes (MBbl/d) | 2,374 | 2,375 | 2,366 | 2,343 | |||||||||||
Terminals | |||||||||||||||
Liquids leasable capacity (MMBbl) | 89.0 | 88.8 | 89.0 | 88.8 | |||||||||||
Liquids utilization % | 94.0 | % | 94.9 | % | 94.0 | % | 94.9 | % | |||||||
Bulk transload tonnage (MMtons) | 14.3 | 16.5 | 59.4 | 64.2 | |||||||||||
CO2 | |||||||||||||||
SACROC oil production | 23.50 | 24.77 | 23.90 | 24.39 | |||||||||||
Yates oil production | 7.48 | 7.09 | 7.19 | 7.43 | |||||||||||
Katz and Goldsmith oil production | 3.60 | 4.12 | 3.79 | 4.59 | |||||||||||
Tall Cotton oil production | 2.25 | 2.65 | 2.33 | 2.36 | |||||||||||
Total oil production - net (MBbl/d) (4) | 36.83 | 38.63 | 37.21 | 38.77 | |||||||||||
NGL sales volumes - net (MBbl/d) (4) | 9.79 | 9.38 | 10.10 | 10.01 | |||||||||||
CO2 production - net (Bcf/d) | 0.60 | 0.60 | 0.61 | 0.57 | |||||||||||
Realized weighted average oil price per Bbl | $ | 49.90 | $ | 55.57 | $ | 49.49 | $ | 57.83 | |||||||
Realized weighted average NGL price per Bbl | $ | 23.34 | $ | 28.68 | $ | 23.49 | $ | 32.21 | |||||||
CO2 Segment Hedges | 2020 | 2021 | 2022 | 2023 | |||||||||||
Crude Oil (5) | |||||||||||||||
Price ($/barrel) | $ | 56.58 | $ | 54.21 | $ | 54.60 | $ | 52.81 | |||||||
Volume (barrels per day) | 29,900 | 16,100 | 7,700 | 4,000 | |||||||||||
NGLs | |||||||||||||||
Price ($/barrel) | $ | 31.97 | |||||||||||||
Volume (barrels per day) | 4,544 | ||||||||||||||
Midland-to-Cushing Basis Spread | |||||||||||||||
Price ($/barrel) | $ | 0.14 | |||||||||||||
Volume (barrels per day) | 31,100 | ||||||||||||||
Notes | |
(1) | All periods reflect January 1, 2019 transfer of certain assets and include Cochin, Utopia, and Cypress. |
(2) | Gasoline volumes include ethanol pipeline volumes. |
(3) | All periods reflect January 1, 2019 transfer of certain assets and include KMCC, Camino Real Crude, Double Eagle, Hiland Crude Gathering, and Double H. |
(4) | Net of royalties and outside working interests. |
(5) | Includes West Texas Intermediate hedges. |
Table 6 Kinder Morgan, Inc. and Subsidiaries Preliminary Consolidated Balance Sheets (Unaudited, in millions) | |||||||
December 31, | December 31, | ||||||
2019 | 2018 | ||||||
Assets | |||||||
Cash and cash equivalents | $ | 185 | $ | 3,280 | |||
Other current assets | 3,053 | 2,442 | |||||
Property, plant and equipment, net | 36,419 | 37,897 | |||||
Investments | 7,759 | 7,481 | |||||
Goodwill | 21,451 | 21,965 | |||||
Deferred charges and other assets | 5,290 | 5,801 | |||||
Total assets | $ | 74,157 | $ | 78,866 | |||
Liabilities, Redeemable Noncontrolling Interest and Shareholders' Equity | |||||||
Short-term debt | $ | 2,377 | $ | 3,388 | |||
Other current liabilities | 2,623 | 4,169 | |||||
Preferred interest in general partner of KMP | 100 | 100 | |||||
Long-term debt | 30,883 | 33,105 | |||||
Debt fair value adjustments | 1,032 | 731 | |||||
Other | 2,253 | 2,176 | |||||
Total liabilities | 39,268 | 43,669 | |||||
Redeemable Noncontrolling Interest | 803 | 666 | |||||
Other shareholders' equity | 34,075 | 34,008 | |||||
Accumulated other comprehensive loss | (333 | ) | (330 | ) | |||
KMI equity | 33,742 | 33,678 | |||||
Noncontrolling interests | 344 | 853 | |||||
Total shareholders' equity | 34,086 | 34,531 | |||||
Total liabilities, redeemable noncontrolling interest and shareholders' equity | $ | 74,157 | $ | 78,866 | |||
Net Debt (1) | $ | 33,031 | $ | 33,352 | |||
Adjusted Net Debt (2) | 33,031 | 34,151 | |||||
Adjusted EBITDA Twelve Months Ended | |||||||
December 31, | December 31, | ||||||
Reconciliation of Net Income to Adjusted EBITDA | 2019 | 2018 | |||||
Net income (GAAP) | $ | 2,239 | $ | 1,919 | |||
Total Certain Items | (29 | ) | 501 | ||||
Net income attributable to NCI (net of KML NCI) (3) | (16 | ) | (252 | ) | |||
DD&A and amortization of excess cost of equity investments | 2,494 | 2,392 | |||||
Income tax expense (4) | 627 | 645 | |||||
KMI's share of JV DD&A and income tax expense (4) | 487 | 472 | |||||
Interest, net (4) | 1,816 | 1,891 | |||||
Adjusted EBITDA | $ | 7,618 | $ | 7,568 | |||
Net Debt to Adjusted EBITDA | 4.3 | 4.4 | |||||
Adjusted Net Debt to Adjusted EBITDA | 4.3 | 4.5 | |||||
Notes | |
(1) | Amounts exclude: (i) the preferred interest in general partner of KMP; (ii) debt fair value adjustments; and (iii) the foreign exchange impact on our Euro denominated debt of $44 million and $76 million as of December 31, 2019 and 2018, respectively, as we have entered into swaps to convert that debt to U.S.$. Additionally, the 2018 amount includes 50% of KML preferred equity, which is included in noncontrolling interests, of $215 million. |
(2) | In addition to the adjustments described in (1) above, the December 31, 2018 cash component was (i) reduced by $890 million, representing the portion of cash KML distributed to KML restricted voting shareholders on January 3, 2019 as a return of capital and (ii) increased by $91 million, representing the unrecognized gain as of December 31, 2018 on net investment hedges which hedged our exposure to foreign currency risk associated with a substantial portion of our share of the proceeds from the sale of Trans Mountain. |
(3) | 2019 and 2018 amounts are net of KML NCI of $33 million and $58 million, respectively. |
(4) | Amounts are adjusted for Certain Items. |
Table 7 Kinder Morgan, Inc. and Subsidiaries Preliminary Supplemental Information (Unaudited, in millions) | |||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Segment EBDA | |||||||||||||||
Natural Gas Pipelines (GAAP) | $ | 1,278 | $ | 1,172 | $ | 4,661 | $ | 3,540 | |||||||
Certain Items | (30 | ) | (44 | ) | (51 | ) | 665 | ||||||||
Natural Gas Pipelines Adjusted Segment EBDA | 1,248 | 1,128 | 4,610 | 4,205 | |||||||||||
Products Pipelines (GAAP) | 317 | 297 | 1,225 | 1,209 | |||||||||||
Certain Items | 5 | — | 33 | 18 | |||||||||||
Products Pipelines Adjusted Segment EBDA | 322 | 297 | 1,258 | 1,227 | |||||||||||
Terminals (GAAP) | 622 | 303 | 1,506 | 1,175 | |||||||||||
Certain Items | (332 | ) | 1 | (332 | ) | 34 | |||||||||
Terminals Adjusted Segment EBDA | 290 | 304 | 1,174 | 1,209 | |||||||||||
CO2 (GAAP) | 123 | 198 | 681 | 759 | |||||||||||
Certain Items | 62 | 18 | 26 | 148 | |||||||||||
CO2 Adjusted Segment EBDA | 185 | 216 | 707 | 907 | |||||||||||
Kinder Morgan Canada (GAAP) | — | (26 | ) | (2 | ) | 720 | |||||||||
Certain Items | — | 26 | 2 | (596 | ) | ||||||||||
Kinder Morgan Canada Adjusted Segment EBDA | — | — | — | 124 | |||||||||||
Total Segment EBDA (GAAP) | 2,340 | 1,944 | 8,071 | 7,403 | |||||||||||
Total Segment EBDA Certain Items | (295 | ) | 1 | (322 | ) | 269 | |||||||||
Total Adjusted Segment EBDA | $ | 2,045 | $ | 1,945 | $ | 7,749 | $ | 7,672 | |||||||
Depreciation, depletion and amortization (GAAP) | $ | (661 | ) | $ | (587 | ) | $ | (2,411 | ) | $ | (2,297 | ) | |||
Amortization of excess cost of equity investments (GAAP) | (22 | ) | (18 | ) | (83 | ) | (95 | ) | |||||||
DD&A and amortization of excess cost of equity investments | (683 | ) | (605 | ) | (2,494 | ) | (2,392 | ) | |||||||
KMI's share of JV DD&A | (95 | ) | (97 | ) | (392 | ) | (390 | ) | |||||||
DD&A attributable to KML NCI | 4 | 6 | 19 | 30 | |||||||||||
DD&A and amortization of excess cost of equity investments for DCF | $ | (774 | ) | $ | (696 | ) | $ | (2,867 | ) | $ | (2,752 | ) | |||
General and administrative (GAAP) | $ | (134 | ) | $ | (110 | ) | $ | (590 | ) | $ | (601 | ) | |||
Corporate benefit (charges) | 1 | 7 | (21 | ) | 13 | ||||||||||
Certain Items | 2 | 6 | 13 | 24 | |||||||||||
General and administrative and corporate charges (1) | $ | (131 | ) | $ | (97 | ) | $ | (598 | ) | $ | (564 | ) | |||
Interest, net (GAAP) | $ | (442 | ) | $ | (461 | ) | $ | (1,801 | ) | $ | (1,917 | ) | |||
Certain Items | (9 | ) | (8 | ) | (15 | ) | 26 | ||||||||
Interest, net (1) | $ | (451 | ) | $ | (469 | ) | $ | (1,816 | ) | $ | (1,891 | ) | |||
Income tax expense (GAAP) | $ | (455 | ) | $ | (273 | ) | $ | (926 | ) | $ | (587 | ) | |||
Certain Items | 284 | 91 | 299 | (58 | ) | ||||||||||
Income tax expense (1) | (171 | ) | (182 | ) | (627 | ) | (645 | ) | |||||||
KMI's share of taxable JV income tax expense (1) | (24 | ) | (20 | ) | (95 | ) | (82 | ) | |||||||
Income tax expense attributable to KML NCI (1) | 2 | 4 | 8 | 17 | |||||||||||
Income tax expense for DCF (1) | $ | (193 | ) | $ | (198 | ) | $ | (714 | ) | $ | (710 | ) | |||
Net income attributable to KML NCI | $ | (4 | ) | $ | (6 | ) | $ | (29 | ) | $ | (297 | ) | |||
KML NCI associated with Certain Items | (3 | ) | (7 | ) | (4 | ) | 239 | ||||||||
KML NCI (1) | (7 | ) | (13 | ) | (33 | ) | (58 | ) | |||||||
DD&A attributable to KML NCI | (4 | ) | (6 | ) | (19 | ) | (30 | ) | |||||||
Income tax expense attributable to KML NCI (1) | (2 | ) | (4 | ) | (8 | ) | (17 | ) | |||||||
KML NCI DCF adjustments (1) | $ | (13 | ) | $ | (23 | ) | $ | (60 | ) | $ | (105 | ) | |||
Table 7 (continued) Kinder Morgan, Inc. and Subsidiaries Preliminary Supplemental Information (Unaudited, in millions) | |||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Net income attributable to NCI (GAAP) | $ | (17 | ) | $ | (8 | ) | $ | (49 | ) | $ | (310 | ) | |||
Less: KML NCI (1) | (7 | ) | (13 | ) | (33 | ) | (58 | ) | |||||||
Net (income) loss attributable to NCI (net of KML NCI (1)) | (10 | ) | 5 | (16 | ) | (252 | ) | ||||||||
NCI associated with Certain Items | (3 | ) | (8 | ) | (4 | ) | 240 | ||||||||
Net income attributable to NCI (net of KML NCI and Certain Items) | $ | (13 | ) | $ | (3 | ) | $ | (20 | ) | $ | (12 | ) | |||
Additional JV information | |||||||||||||||
KMI's share of JV DD&A | $ | (95 | ) | $ | (97 | ) | $ | (392 | ) | $ | (390 | ) | |||
KMI's share of JV income tax expense (1) | (24 | ) | (20 | ) | (95 | ) | (82 | ) | |||||||
KMI's share of JV DD&A and income tax expense (1) | $ | (119 | ) | $ | (117 | ) | $ | (487 | ) | $ | (472 | ) | |||
KMI's share of taxable JV cash taxes | $ | (11 | ) | $ | (18 | ) | $ | (61 | ) | $ | (68 | ) | |||
KMI's share of JV sustaining capital expenditures | $ | (29 | ) | $ | (28 | ) | $ | (114 | ) | $ | (105 | ) | |||
CO2 Segment EBDA (GAAP) to CO2 Segment Free Cash Flow Reconciliation | |||||||||||||||
CO2 Segment EBDA (GAAP) | $ | 123 | $ | 198 | $ | 681 | $ | 759 | |||||||
Certain Items: | |||||||||||||||
Change in fair market value of derivative contracts | (13 | ) | (61 | ) | (49 | ) | 90 | ||||||||
Loss on impairments | 75 | 79 | 75 | 79 | |||||||||||
Refund and reserve adjustment of taxes, other than income taxes | — | — | — | (21 | ) | ||||||||||
CO2 Segment Certain Items | 62 | 18 | 26 | 148 | |||||||||||
Capital expenditures | (83 | ) | (87 | ) | (349 | ) | (397 | ) | |||||||
CO2 Segment Free Cash Flow (1)(2) | $ | 102 | $ | 129 | $ | 358 | $ | 510 | |||||||
Notes | |
(1) | Amounts are adjusted for Certain Items. |
(2) | Includes sustaining and expansion capital expenditures for our CO2 segment. |