Kinder Morgan, Inc. Increases Quarterly Dividend To $0.36 Per Share
Outlook
As previously announced, KMI expects to declare dividends of at least $1.40 per share for 2012, well above its 2012 budget of $1.35 per share, and an increase of approximately 17 percent over its 2011 declared dividend of $1.20 per share. The 2011 per share amounts are presented as if KMI were publicly traded for all of 2011.
As a result of the acquisition of El Paso and KMI’s normal expected annual growth, KMI continues to expect its dividend per share to grow at an average annual rate of around 12.5 percent through 2015 from its budgeted 2011 dividend of $1.16 per share.
KMI’s future results will be driven primarily by its ownership of the general partner of both Kinder Morgan Energy Partners, L.P. (NYSE: KMP) and El Paso Pipeline Partners, L.P. (NYSE: EPB). KMP and EPB reported 9 percent and 18 percent increases, respectively, in declared cash distributions per unit for the third quarter compared to the same period in 2011, and both consist of strategic and diversified assets which generate stable and growing cash flows. Former El Paso assets currently at KMI include interests in El Paso Natural Gas pipeline, Mojave Pipeline, Florida Gas Transmission, Ruby Pipeline, midstream assets and Gulf LNG. Over time it is anticipated that these assets will be offered to KMP and EPB in future dropdown transactions.
Other News- In August, KMI completed the sale (drop down) of its 100 percent interest in Tennessee Gas Pipeline (TGP) and 50 percent interest in El Paso Natural Gas (EPNG) pipeline to Kinder Morgan Energy Partners for approximately $6.22 billion, including about $1.8 billion in assumed debt at TGP and approximately $560 million of proportional debt at EPNG.
- As previously announced, KMI reached agreement with the Federal Trade Commission staff to divest certain KMP assets in order to receive regulatory approval to complete the El Paso Corporation acquisition. In August, KMP entered into an agreement with Tallgrass Energy Partners to sell Kinder Morgan Interstate Gas Transmission, Trailblazer Pipeline Company, its Casper-Douglas natural gas processing and West Frenchie Draw treating facilities in Wyoming, and the company’s 50 percent interest in the Rockies Express Pipeline. Subject to FTC approval, this transaction is expected to close in November 2012.
- On Oct. 11, stockholders Goldman, Sachs & Co., The Carlyle Group and Riverstone Holdings LLC sold the remaining portion of their KMI common stock. Neither KMI nor KMI’s management sold any shares of common stock in the offering. KMI will not receive any of the proceeds from the offering. As previously announced, Goldman, Sachs & Co., The Carlyle Group and Riverstone Holdings LLC no longer have representatives on KMI’s board of directors.
| Kinder Morgan, Inc. and Subsidiaries | |||||||||||||||||
| Preliminary Cash Available to Pay Dividends | |||||||||||||||||
| (Non-GAAP, Unaudited) | |||||||||||||||||
| (In millions) | |||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||
| 2012 | 2011 | 2012 | 2011 | ||||||||||||||
| KMP distributions to us | |||||||||||||||||
| From ownership of general partner interest (1) | $ | 378 | $ | 310 | $ | 1,057 | $ | 904 | |||||||||
| On KMP units owned by us (2) | 33 | 25 | 86 | 74 | |||||||||||||
| On KMR shares owned by us (3) | 18 | 16 | 53 | 47 | |||||||||||||
| Total KMP distributions to us (4) | 429 | 351 | 1,196 | 1,025 | |||||||||||||
| EPB distributions to us | |||||||||||||||||
| From ownership of general partner interest (5) | 40 | - | 72 | - | |||||||||||||
| On EPB units owned by us (6) | 52 | - | 102 | - | |||||||||||||
| Total EPB distributions to us | 92 | - | 174 | - | |||||||||||||
| NGPL's cash available for distribution to us (4) | - | 3 | 7 | 23 | |||||||||||||
| Total cash generated | 521 | 354 | 1,377 | 1,048 | |||||||||||||
| General and administrative expenses and sustaining capital expenditures | (8 | ) | (2 | ) | (14 | ) | (7 | ) | |||||||||
| Interest expense | (82 | ) | (80 | ) | (167 | ) | (161 | ) | |||||||||
| Cash available to pay dividends before cash taxes | 431 | 272 | 1,196 | 880 | |||||||||||||
| Cash taxes | (117 | ) | (84 | ) | (310 | ) | (257 | ) | |||||||||
| Subtotal - Cash available to pay dividends (4) | 314 | 188 | 886 | 623 | |||||||||||||
| El Paso Corporation's cash available for distribution | |||||||||||||||||
| EP operations - EBITDA (7) | 236 | - | 378 | - | |||||||||||||
| Interest expense (8) | (139 | ) | - | (219 | ) | - | |||||||||||
| EP general and administrative expenses | (27 | ) | - | (35 | ) | - | |||||||||||
| Sustaining capital expenditures (9) | (22 | ) | - | (38 | ) | - | |||||||||||
| EP's net cash available (10) | 48 | - | 86 | - | |||||||||||||
| Total - Consolidated cash available to pay dividends (11) | $ | 362 | $ | 188 | $ | 972 | $ | 623 | |||||||||
| Average Shares Outstanding | 1,039 | 708 | 864 | 707 | |||||||||||||
| Cash Available Per Average Share Outstanding | $ | 0.35 | $ | 0.27 | $ | 1.13 | $ | 0.88 | |||||||||
| Declared Dividend | $ | 0.36 | $ | 0.30 | $ | 1.03 | $ | 0.74 | |||||||||
| Notes | |||
| (1) | Based on (i) Kinder Morgan Energy Partners, L.P. (KMP) distributions of $1.26 and $3.69 per common unit declared for the three and nine months ended September 30, 2012, respectively, and $1.16 and $3.45 per common unit declared for the three and nine months ended September 30, 2011, respectively, (ii) 340 million and 319 million aggregate common units, Class B units and i-units (collectively, KMP units) outstanding as of April 30, 2012 and April 29, 2011, respectively, (iii) 347 million and 330 million aggregate KMP units outstanding as of July 31, 2012 and July 29, 2011, respectively, (iv) 365 million aggregate KMP units estimated to be outstanding as of October 31, 2012 and 333 million aggregate KMP outstanding as of October 31, 2011 and (iv) waived incentive distributions of $6 million and $19 million for the three and nine months ended September 30, 2012, respectively, and $7 million and $21 million for the three and nine months ended September 30, 2011, respectively. In conjunction with KMP’s acquisition of its initial 50% interest in May 2010, and subsequently, the remaining 50% interest in May 2011 of KinderHawk, we as general partner of KMP have agreed to waive receipt of a portion of our incentive distributions related to this investment from the first quarter of 2010 through the first quarter of 2013. | ||
| (2) | Based on 26 million KMP units ownd by us for the three months ended September 30, 2012, and 22 million KMP units owned by us in the prior periods, multiplied by the KMP per unit distribution declared, as outlined in footnote (1) above. | ||
| (3) | Assumes that we sold the Kinder Morgan Management, LLC (KMR) shares that we estimate to be received as distributions for the three and nine months ended September 30, 2012 and received as distributions for the three and nine months ended September 30, 2011, respectively. We did not sell any KMR shares in the first nine months of 2012 or 2011. We intend periodically to sell the KMR shares we receive as distributions to generate cash. | ||
| (4) | 2011 KMP distributions to us have been presented on a declared basis and NGPL amounts have been presented on a cash available basis to be consistent with the current year presentation. | ||
| (5) | Based on (i) El Paso Pipelines Partners, L.P. (EPB) distributions of $0.58 and $1.13 per common unit declared for the three months and six months ended September 30, 2012, respectively, and (ii) 208 million common units outstanding as of July 31, 2012 and 216 million common units estimated to be outstanding as of October 31, 2012. | ||
| (6) | Based on 90 million EPB units owned by us multiplied by the EPB per unit distribution declared, as outlined in footnote (5) above. | ||
| (7) | Includes our share of depreciation expense incurred by our equity investees. | ||
| (8) | 2012 amounts include interest associated with Kinder Morgan, Inc.'s (KMI) incremental debt issued to finance the cash portion of the El Paso Corporation (EP) acquisition purchase price as well as EP consolidated interest expense, excluding EPB. EP interest expense is shown on an accrual basis (rather than a cash basis, as KMI is shown). Due to the timing of the EP cash interest payments, more than 7/12 of the payments occur after May 24. | ||
| (9) | Includes our share of sustaining capital expenditures incurred by our equity investees. | ||
| (10) | Represents cash available from El Paso Corporation (EP), exclusive of EPB operations, for the period after May 24, 2012. | ||
| (11) | Excludes $37 million and $322 million in after-tax expenses associated with the EP acquisition and El Paso Energy (EPE) sale for the three and nine months ended September 30, 2012, respectively. The three months ended September 30, 2012 include (i) $60 million of expense for capitalized financing fees that were written-off in the third quarter upon the $360 million payoff and termination of the Bridge loan and a $2.3 billion paydown on the Term loan and (ii) $23 million benefit associated with pension income and tax benefits on deferred compensation. The nine months ended September 30, 2012 include (i) $99 million in employee severance, retention and bonus costs, (ii) $55 million of accelerated EP stock based compensation allocated to the post-combination period under applicable GAAP rules, (iii) $37 million in advisory fees, (iv) $60 million write-off of capitalized financing fees described above, and (v) $69 million for legal fees and reserves. | ||
| Kinder Morgan, Inc. and Subsidiaries | |||||||||||||||||
| Preliminary Consolidated Statements of Income (1) | |||||||||||||||||
| (Unaudited) | |||||||||||||||||
| (In millions, except per share amounts) | |||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||
| 2012 | 2011 | 2012 | 2011 | ||||||||||||||
| Revenues | $ | 2,870 | $ | 2,122 | $ | 6,894 | $ | 6,006 | |||||||||
| Costs, expenses and other | |||||||||||||||||
| Operating expenses | 1,272 | 1,313 | 3,182 | 3,714 | |||||||||||||
| Depreciation, depletion and amortization | 403 | 281 | 1,010 | 789 | |||||||||||||
| General and administrative | 259 | 109 | 889 | 399 | |||||||||||||
| Taxes, other than income taxes | 88 | 37 | 207 | 134 | |||||||||||||
| Other expense (income) | (4 | ) | 1 | (22 | ) | (12 | ) | ||||||||||
| 2,018 | 1,741 | 5,266 | 5,024 | ||||||||||||||
| Operating income | 852 | 381 | 1,628 | 982 | |||||||||||||
| Other income (expense) | |||||||||||||||||
| Earnings from equity investments | 101 | 50 | 238 | 156 | |||||||||||||
| Amortization of excess cost of equity investments | (5 | ) | (2 | ) | (9 | ) | (5 | ) | |||||||||
| Interest, net | (523 | ) | (170 | ) | (993 | ) | (507 | ) | |||||||||
| Other, net | 21 | (164 | ) | 29 | (156 | ) | |||||||||||
| Income before income taxes | 446 | 95 | 893 | 470 | |||||||||||||
| Income tax expense | (60 | ) | (66 | ) | (165 | ) | (249 | ) | |||||||||
| Income from continuing operations | 386 | 29 | 728 | 221 | |||||||||||||
| Income from discontinued operations | 47 | 55 | 145 | 146 | |||||||||||||
| Loss on remeasurement to fair value of discontinued operations | (178 | ) | - | (934 | ) | - | |||||||||||
| (Loss) income from discontinued operations | (131 | ) | 55 | (789 | ) | 146 | |||||||||||
| Net income (loss) | 255 | 84 | (61 | ) | 367 | ||||||||||||
| Net (income) loss attributable to noncontrolling interests | (55 | ) | 68 | 156 | 72 | ||||||||||||
| Net income attributable to KMI | $ | 200 | $ | 152 | $ | 95 | $ | 439 | |||||||||
| Class P Shares | |||||||||||||||||
| Basic Earnings Per Common Share From Continuing Operations (2) (3) | $ | 0.21 | $ | 0.20 | $ | 0.33 | $ | 0.50 | |||||||||
| Basic (Loss) Earnings Per Common Share From Discontinued Operations (1) | (0.02 | ) | 0.01 | (0.22 | ) | 0.02 | |||||||||||
| Total Basic Earnings Per Common Share | $ | 0.19 | $ | 0.21 | $ | 0.11 | $ | 0.52 | |||||||||
| Class A Shares | |||||||||||||||||
| Basic Earnings Per Common Share From Continuing Operations (2) (3) | $ | 0.19 | $ | 0.18 | $ | 0.26 | $ | 0.46 | |||||||||
| Basic (Loss) Earnings Per Common Share From Discontinued Operations (1) | (0.02 | ) | 0.01 | (0.22 | ) | 0.02 | |||||||||||
| Total Basic Earnings Per Common Share | $ | 0.17 | $ | 0.19 | $ | 0.04 | $ | 0.48 | |||||||||
| Basic Weighted Average Number of Shares Outstanding | |||||||||||||||||
| Class P Shares | 605 | 111 | 366 | 111 | |||||||||||||
| Class A Shares | 432 | 596 | 496 | 596 | |||||||||||||
| Class P Shares | |||||||||||||||||
| Diluted Earnings Per Common Share From Continuing Operations (2) (3) | $ | 0.21 | $ | 0.20 | $ | 0.33 | $ | 0.50 | |||||||||
| Diluted (Loss) Earnings Per Common Share From Discontinued Operations (1) | (0.02 | ) | 0.01 | (0.22 | ) | 0.02 | |||||||||||
| Total Diluted Earnings per Common Share | $ | 0.19 | $ | 0.21 | $ | 0.11 | $ | 0.52 | |||||||||
| Class A Shares | |||||||||||||||||
| Diluted Earnings Per Common Share From Continuing Operations (2) (3) | $ | 0.19 | $ | 0.18 | $ | 0.26 | $ | 0.46 | |||||||||
| Diluted (Loss) Earnings Per Common Share From Discontinued Operations (1) | (0.02 | ) | 0.01 | (0.21 | ) | 0.02 | |||||||||||
| Total Diluted Earnings per Common Share | $ | 0.17 | $ | 0.19 | $ | 0.04 | $ | 0.48 | |||||||||
| Diluted Weighted Average Number of Shares Outstanding (4) | |||||||||||||||||
| Class P Shares | 1,039 | 708 | 864 | 707 | |||||||||||||
| Class A Shares | 432 | 596 | 496 | 596 | |||||||||||||
| Declared dividend per share (5) | $ | 0.36 | $ | 0.30 | $ | 1.03 | $ | 0.74 | |||||||||
| Notes | |||
| (1) | Includes the operations of EP and its consolidated subsidiaries for the periods after May 25, 2012 and earnings per share reflect the issuance of 330 million shares that were used to provide for the equity portion of the EP acquisition purchase price. | ||
| (2) | Nine months ended September 30, 2011 earnings exclude $71 million of Members’ interest in net income prior to our Initial Public Offering, $67 million of which has been allocated to continuing operations and $4 million of which has been allocated to discontinued operations. | ||
| (3) | The Class A shares earnings per share as compared to the Class P shares earnings per share has been primarily reduced by the dividends paid to the Class B shares on February 15, May 15, and August 15, 2012. | ||
| (4) | Outstanding KMI warrants and convertible preferred securities (assumed from the May 25, 2012 EP acquisition) were anti-dilutive during the three and nine months ended September 30, 2012. | ||
| (5) | Nine months 2011 dividend per share has been prorated for the portion of the first quarter we were a public company ($0.14 per share). If KMI had been a public company for the entire nine months, the year to date declared dividend would have been $0.89 per share ($0.29, $0.30 and $0.30 per share for the first, second and third quarter of 2011, respectively). | ||
| Kinder Morgan, Inc. and Subsidiaries | |||||||||||||||||
| Preliminary Reconciliation of Cash Available to Pay Dividends from Continuing Operations | |||||||||||||||||
| (Unaudited) | |||||||||||||||||
| (In millions) | |||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||
| 2012 | 2011 | 2012 | 2011 | ||||||||||||||
| Income from continuing operations (1) | $ | 386 | $ | 29 | $ | 728 | $ | 221 | |||||||||
| Income from discontinued operations (1) | 48 | 55 | 145 | 146 | |||||||||||||
| Income attributable to EPB (2) | - | - | (37 | ) | - | ||||||||||||
| Distributions declared by EPB (2) | - | - | 82 | - | |||||||||||||
| Depreciation, depletion and amortization (3) | 403 | 288 | 1,017 | 808 | |||||||||||||
| Amortization of excess cost of investments (1) | 5 | 2 | 9 | 5 | |||||||||||||
| Earnings from equity investments (4) | (123 | ) | (71 | ) | (302 | ) | (215 | ) | |||||||||
| Distributions from equity investments | 115 | 65 | 283 | 201 | |||||||||||||
| Distributions from equity investments in excess of cumulative earnings | 46 | 54 | 159 | 185 | |||||||||||||
| KMP certain items (5) | 48 | 232 | 33 | 480 | |||||||||||||
| EP acquisition related costs (6) | 70 | - | 464 | - | |||||||||||||
| EP certain items (7) | 11 | - | 16 | - | |||||||||||||
| KMI deferred tax adjustment (8) | (3 | ) | - | 35 | - | ||||||||||||
| Difference between cash and book taxes | (65 | ) | (21 | ) | (212 | ) | (29 | ) | |||||||||
| Difference between cash and book interest expense for KMI | (39 | ) | (39 | ) | (14 | ) | (37 | ) | |||||||||
| Sustaining capital expenditures (9) | (117 | ) | (55 | ) | (232 | ) | (141 | ) | |||||||||
| KMP declared distribution on its limited partner units owned by the public (10) | (408 | ) | (345 | ) | (1,155 | ) | (1,007 | ) | |||||||||
| EPB declared distribution on its limited partner units owned by the public (11) | (72 | ) | - | (137 | ) | - | |||||||||||
| Other (12) | 57 | (6 | ) | 90 | 6 | ||||||||||||
| Cash available to pay dividends (13) | $ | 362 | $ | 188 | $ | 972 | $ | 623 | |||||||||
| Notes | ||||||||||||||||||
| (1) | Consists of the corresponding line items in the preceding Preliminary Unaudited Consolidated Statement of Income. | |||||||||||||||||
| (2) | On May 25, 2012, we began recognizing income from our investment in EPB, and we received in the third quarter the full distribution for the second quarter as we were the holder of record as of July 31, 2012. | |||||||||||||||||
| (3) | Consists of the following: | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2012 | 2011 | 2012 | 2011 | |||||||||||||||
| Depreciation, depletion and amortization from continuing operations | $ | 403 | $ | 282 | $ | 1,010 | $ | 790 | ||||||||||
| Depreciation, depletion and amortization from discontinued operations | $ | - | $ | 6 | $ | 7 | $ | 18 | ||||||||||
| (4) | Consists of the following: | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2012 | 2011 | 2012 | 2011 | |||||||||||||||
| Earnings from equity investments from continuing operations | $ | (101 | ) | $ | (50 | ) | $ | (238 | ) | $ | (156 | ) | ||||||
| Earnings from equity investments from discontinued operations | $ | (22 | ) | $ | (21 | ) | $ | (64 | ) | $ | (59 | ) | ||||||
| (5) | Consists of items such as hedge ineffectiveness, legal and environmental reserves, gain/loss on sale, insurance proceeds from casualty losses, and asset disposition expenses. Three months 2011 includes $167 million non-cash loss on remeasurement of KMP’s previously held equity interest in KinderHawk to fair value and $69 million related to rate case and other litigation matters in KMP’s products pipelines on the West Coast. Nine months 2011 includes (i) $167 million non-cash loss on KMP’s previously held equity interest in KinderHawk discussed above, (ii) $234 million increase to KMP’s legal reserve attributable to rate case and other litigation involving KMP’s products pipelines on the West Coast and (iii) KMP’s portion ($87 million) of a $100 million special bonus expense for non-senior employees, which KMP is required to recognize in accordance with U.S. generally accepted accounting principles. However, KMP has no obligation, nor did it pay any amounts in respect to such bonuses. The cost of the $100 million special bonus to non-senior employees was not borne by our Class P shareholders. In May of 2011 we paid for the $100 million of special bonuses, which included the amounts allocated to KMP, using $64 million (after-tax) in available earnings and profits reserved for this purpose and not paid in dividends to our Class A shareholders. KMP adds back these certain items in its calculation of distributable cash flow used to determine its distribution. For more information, see KMP’s 3rd Quarter 2012 Earnings Release filed on Form 8-K with the SEC on October 17, 2012. | |||||||||||||||||
| (6) | Includes pre-tax expenses associated with the EP acquisition and EPE sale. The three months ended September 30, 2012 include (i) $94 million of expense for capitalized financing fees that were written-off in the third quarter upon the $360 million payoff and termination of the Bridge loan and a $2.3 billion paydown on the Term loan and (ii) $38 million benefit associated with pension income and legal recoveries. The nine months ended September 30, 2012 include (i) $157 million in employee severance, retention and bonus costs, (ii) $87 million of accelerated EP stock based compensation allocated to the post-combination period under applicable GAAP rules, (iii) $37 million in advisory fees, (iv) $94 million write-off of capitalized financing fees described above, and (v) $96 million for legal fees and reserves. | |||||||||||||||||
| (7) | Amounts primarily represent legacy marketing contracts and associated interest. | |||||||||||||||||
| (8) | Due to an increase in our effective income tax rate as a result of the EP acquisition. | |||||||||||||||||
| (9) | We define sustaining capital expenditures as capital expenditures that do not expand the capacity of an asset. | |||||||||||||||||
| (10) | Declared distribution multiplied by limited partner units outstanding on the applicable record date less units owned by us. Includes distributions on KMR shares. KMP must generate the cash to cover the distributions on the KMR shares, but those distributions are paid in additional shares and KMP retains the cash. We do not have access to that cash. | |||||||||||||||||
| (11) | Declared distribution multiplied by limited partner units outstanding on the applicable record date less units owned by us. | |||||||||||||||||
| (12) | Consists of items such as timing and other differences between earnings and cash, KMP’s and EPB's cash flow in excess of their distributions, non-cash purchase accounting adjustments related to the EP acquisition and going private transaction primarily associated with non-cash amortization of debt fair value adjustments, and in the nine months of 2011 KMP’s crude hedges, and KMI certain items, which includes for the first nine months of 2011, our portion ($13 million) of the special bonus as described in footnote (5) above. | |||||||||||||||||
| (13) | 2011 KMP distributions to us have been presented on a declared basis and NGPL amounts have been presented on a cash available basis to be consistent with the current year presentation. | |||||||||||||||||
| Kinder Morgan, Inc. and Subsidiaries | |||||||||
| Preliminary Consolidated Balance Sheets | |||||||||
| (Unaudited) | |||||||||
| (In millions) | |||||||||
| September 30, | December 31, | ||||||||
| 2012 (1) | 2011 | ||||||||
| ASSETS | |||||||||
| Cash and cash equivalents - KMI | $ | 175 | $ | 2 | |||||
| Cash and cash equivalents - KMP | 532 | 409 | |||||||
| Cash and cash equivalents - EPB | 68 | - | |||||||
| Other current assets | 4,347 | 1,252 | |||||||
| Property, plant and equipment, net - KMI | 5,601 | 2,330 | |||||||
| Property, plant and equipment, net - KMP | 19,326 | 15,596 | |||||||
| Property, plant and equipment, net - EPB | 5,954 | - | |||||||
| Investments | 6,135 | 3,744 | |||||||
| Goodwill - KMI | 18,997 | 3,637 | |||||||
| Goodwill - KMP | 4,605 | 1,437 | |||||||
| Goodwill - EPB | 22 | - | |||||||
| Deferred charges and other assets | 4,382 | 2,311 | |||||||
| TOTAL ASSETS | $ | 70,144 | $ | 30,717 | |||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||
| Liabilities | |||||||||
| Short-term debt: | |||||||||
| KMI | $ | 1,159 | $ | 1,261 | |||||
| KMP | 2,697 | 1,638 | |||||||
| EPB | 93 | - | |||||||
| Other current liabilities | 2,911 | 1,630 | |||||||
| Long-term debt: | |||||||||
| KMI | 10,213 | 1,978 | |||||||
| KMP | 15,217 | 11,184 | |||||||
| EPB | 4,250 | - | |||||||
| Preferred interest in general partner of KMP | 100 | 100 | |||||||
| Debt fair value adjustments (2) | 2,695 | 1,094 | |||||||
| Deferred income taxes | 4,012 | 2,199 | |||||||
| Other long-term liabilities | 2,900 | 1,065 | |||||||
| Total liabilities | 46,247 | 22,149 | |||||||
| Shareholders' Equity | |||||||||
| Accumulated other comprehensive loss | (60 | ) | (115 | ) | |||||
| Other shareholders' equity | 14,202 | 3,435 | |||||||
| Total KMI equity | 14,142 | 3,321 | |||||||
| Noncontrolling interests | 9,755 | 5,247 | |||||||
| Total shareholders' equity | 23,897 | 8,568 | |||||||
| TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ | 70,144 | $ | 30,717 | |||||
| Debt, net of cash | |||||||||
| KMI (3) | $ | 11,197 | $ | 3,237 | |||||
| KMP | 17,382 | 12,413 | |||||||
| EPB | 4,275 | - | |||||||
| Total Consolidated Debt | $ | 32,854 | $ | 15,650 | |||||
| Notes | |||
| (1) | Includes the May 25, 2012 acquisition of EP, and its consolidated subsidiaries. | ||
| (2) | Amounts include the fair value of interest rate swaps, debt discounts and premiums, and as of September 30, 2012, purchase price allocation adjustments to record EP's debt, including EPB debt, at its May 25, 2012 fair value. | ||
| (3) | Amounts exclude Preferred interest in general partner of KMP. | ||
Select the service that is right for you!
COMPARE ALL SERVICESAction Alerts PLUS
TRY IT FREEJim Cramer and Stephanie Link actively manage a real portfolio and reveal their money management tactics while giving advanced notice before every trade.
Product Features:
- $2.5+ million portfolio
- Large-cap and dividend focus
- Intraday trade alerts from Cramer
- Weekly roundups
Dividend Stock Advisor
TRY IT FREENew! $49.95/yr
Jim Cramer's protege, David Peltier, identifies the best of breed dividend stocks that will pay a reliable AND significant income stream.
Product Features:
- Diversified model portfolio of dividend stocks
- Alerts when market news affect the portfolio
- Bi-weekly updates with exact steps to take - BUY, HOLD, SELL
Stocks Under $10
TRY IT FREEDavid Peltier, uncovers low dollar stocks with extraordinary upside potential that are flying under Wall Street's radar.
Product Features:
- Model portfolio
- Stocks trading below $10
- Intraday trade alerts
- Weekly roundups
Real Money
TRY IT FREE24/7 market commentary from Jim Cramer and 20+ veteran Wall Street gurus. Get access to the latest trading ideas on stocks, options, and ETFs as well as a real-time forum to see the pros exchanging their investment ideas.
Product Features:
- Jim Cramer + 20 Wall Street pros
- Intraday commentary & news
- Real-time trading forum
- Actionable trade ideas
Real Money Pro
TRY IT FREEAll of Real Money, plus 15 more of Wall Street's sharpest minds delivering actionable trading ideas, a comprehensive look at the market, and fundamental and technical analysis.
Product Features:
- Real Money + Doug Kass + 15 more Wall Street Pros
- Intraday commentary & news
- Ultra-actionable trading ideas
Options Profits
TRY IT FREEOur options trading pros provide daily market commentary and over 100 monthly option trading ideas and strategies to help you become a well-seasoned trader.
Product Features:
- 100+ monthly options trading ideas
- Actionable options commentary & news
- Real-time trading community
- Options TV
