These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
Delaware
|
80-0682103
|
(State or other jurisdiction of
incorporation or organization)
|
(I.R.S. Employer
Identification No.)
|
|
|
Page
Number
|
|
|
|
|
|
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
|
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kinder Morgan, Inc. and Subsidiaries
|
|||||
Company Abbreviations
|
|||||
|
|
|
|
|
|
BOSTCO
|
=
|
Battleground Oil Specialty Terminal Company LLC
|
KMGP
|
=
|
Kinder Morgan G.P., Inc.
|
Calnev
|
=
|
Calnev Pipe Line LLC
|
KMI
|
=
|
Kinder Morgan, Inc.
|
Copano
|
=
|
Copano Energy, L.L.C.
|
KMP
|
=
|
Kinder Morgan Energy Partners, L.P. and its consolidated subsidiaries
|
Credit Suisse
|
=
|
Credit Suisse Securities (USA) LLC
|
KMR
|
=
|
Kinder Morgan Management, LLC
|
Eagle Ford
|
=
|
Eagle Ford Gathering LLC
|
Plantation
|
=
|
Plantation Pipe Line Company
|
El Paso
|
=
|
El Paso LLC
|
SFPP
|
=
|
SFPP, L.P.
|
Elba Express
|
=
|
Elba Express Company, L.L.C.
|
Shell
|
=
|
Royal Dutch Shell plc
|
ELC
|
=
|
Elba Liquefaction Company, L.L.C.
|
Shell G&P
|
=
|
Shell US Gas & Power, LLC
|
EP
|
=
|
El Paso Corporation and its consolidated subsidiaries
|
SLC
|
=
|
Southern Liquefaction Company, L.L.C.
|
EPB
|
=
|
El Paso Pipeline Partners, L.P.
|
SLNG
|
=
|
Southern LNG Company, L.L.C.
|
EPNG
|
=
|
El Paso Natural Gas Company, L.L.C.
|
SNG
|
=
|
Southern Natural Gas Company, L.L.C.
|
EPPOC
|
=
|
El Paso Pipeline Partners Operating Company, L.L.C
|
Tallgrass
|
=
|
Tallgrass Development, LP (f/k/a Tallgrass Energy Partners, LP)
|
FEP
|
=
|
Fayetteville Express Pipeline LLC
|
TGP
|
=
|
Tennessee Gas Pipeline Company, L.L.C.
|
KinderHawk
|
=
|
KinderHawk Field Services LLC
|
UBS
|
=
|
UBS Securities LLC
|
KMEP
|
=
|
Kinder Morgan Energy Partners, L.P.
|
WYCO
|
=
|
WYCO Development L.L.C.
|
|
|
|
|
|
|
Unless the context otherwise requires, references to “we,” “us,” “our,” or “KMI” are intended to mean Kinder Morgan, Inc. and its consolidated subsidiaries.
|
|||||
|
|
|
|
|
|
Common Industry and Other Terms
|
|||||
|
|
|
|
|
|
AFUDC
|
=
|
allowance for funds used during construction
|
LIBOR
|
=
|
London Interbank Offered Rate
|
Bcf/d
|
=
|
billion cubic feet per day
|
LLC
|
=
|
limited liability company
|
CERCLA
|
=
|
Comprehensive Environmental Response, Compensation and Liability Act
|
LNG
|
=
|
liquefied natural gas
|
EBDA
|
=
|
Earnings before depreciation, depletion and amortization
|
MLP
|
=
|
master limited partnership
|
DD&A
|
=
|
Depreciation, depletion and amortization
|
MMcf/d
|
=
|
million cubic feet per day
|
DCF
|
=
|
distributable cash flow
|
Moody's
|
=
|
Moody's Investor Services
|
EPA
|
=
|
United States Environmental Protection Agency
|
NYMEX
|
=
|
New York Mercantile Exchange
|
FERC
|
=
|
Federal Energy Regulatory Commission
|
NYSE
|
=
|
New York Stock Exchange
|
FASB
|
=
|
Financial Accounting Standards Board
|
PRP
|
=
|
Potentially Responsible Party
|
Fitch
|
=
|
Fitch Ratings
|
S&P
|
=
|
Standard & Poor's Rating Services
|
FTC
|
=
|
Federal Trade Commission
|
SEC
|
=
|
United States Securities and Exchange Commission
|
GAAP
|
=
|
Generally Accepted Accounting Principles in the United States of America
|
WTI
|
=
|
West Texas Intermediate
|
|
|
|
OTC
|
=
|
over-the-counter
|
|
|
|
|
|
|
When we refer to cubic feet measurements, all measurements are at a pressure of 14.73 pounds per square inch.
|
KINDER MORGAN, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(In Millions, Except Per Share Amounts)
(Unaudited)
|
|||||||||||||||
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
Revenues
|
|
|
|
|
|
|
|
||||||||
Natural gas sales
|
$
|
944
|
|
|
$
|
497
|
|
|
$
|
1,681
|
|
|
$
|
1,081
|
|
Services
|
1,519
|
|
|
1,033
|
|
|
3,080
|
|
|
1,794
|
|
||||
Product sales and other
|
919
|
|
|
637
|
|
|
1,681
|
|
|
1,149
|
|
||||
Total Revenues
|
3,382
|
|
|
2,167
|
|
|
6,442
|
|
|
4,024
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Operating Costs, Expenses and Other
|
|
|
|
|
|
|
|
|
|
||||||
Costs of sales
|
1,254
|
|
|
637
|
|
|
2,224
|
|
|
1,217
|
|
||||
Operations and maintenance
|
643
|
|
|
387
|
|
|
1,062
|
|
|
693
|
|
||||
Depreciation, depletion and amortization
|
442
|
|
|
333
|
|
|
854
|
|
|
607
|
|
||||
General and administrative
|
183
|
|
|
501
|
|
|
323
|
|
|
630
|
|
||||
Taxes, other than income taxes
|
102
|
|
|
69
|
|
|
200
|
|
|
119
|
|
||||
Other income, net
|
(17
|
)
|
|
(20
|
)
|
|
(16
|
)
|
|
(18
|
)
|
||||
Total Operating Costs, Expenses and Other
|
2,607
|
|
|
1,907
|
|
|
4,647
|
|
|
3,248
|
|
||||
Operating Income
|
775
|
|
|
260
|
|
|
1,795
|
|
|
776
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Other Income (Expense)
|
|
|
|
|
|
|
|
|
|
||||||
Earnings from equity investments
|
93
|
|
|
72
|
|
|
194
|
|
|
137
|
|
||||
Amortization of excess cost of equity investments
|
(9
|
)
|
|
(2
|
)
|
|
(18
|
)
|
|
(4
|
)
|
||||
Interest expense, net
|
(427
|
)
|
|
(291
|
)
|
|
(829
|
)
|
|
(470
|
)
|
||||
Gain on remeasurement of previously held equity interest in Eagle Ford to fair value (Note 2)
|
558
|
|
|
—
|
|
|
558
|
|
|
—
|
|
||||
Gain on sale of investments in Express pipeline system (Note 2)
|
—
|
|
|
—
|
|
|
225
|
|
|
—
|
|
||||
Other, net
|
16
|
|
|
7
|
|
|
18
|
|
|
8
|
|
||||
Total Other Income (Expense)
|
231
|
|
|
(214
|
)
|
|
148
|
|
|
(329
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Income from Continuing Operations Before Income Taxes
|
1,006
|
|
|
46
|
|
|
1,943
|
|
|
447
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Income Tax Expense
|
(225
|
)
|
|
(9
|
)
|
|
(504
|
)
|
|
(105
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Income from Continuing Operations
|
781
|
|
|
37
|
|
|
1,439
|
|
|
342
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Discontinued Operations (Notes 1 and 2)
|
|
|
|
|
|
|
|
|
|
||||||
Income from operations of KMP’s FTC Natural Gas Pipelines disposal group, net of tax
|
—
|
|
|
47
|
|
|
—
|
|
|
97
|
|
||||
Loss on sale and the remeasurement of KMP’s FTC Natural Gas Pipelines disposal group to fair value, net of tax
|
—
|
|
|
(327
|
)
|
|
(2
|
)
|
|
(755
|
)
|
||||
Loss from Discontinued Operations, Net of Tax
|
—
|
|
|
(280
|
)
|
|
(2
|
)
|
|
(658
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Net Income (Loss)
|
781
|
|
|
(243
|
)
|
|
1,437
|
|
|
(316
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Net (Income) Loss Attributable to Noncontrolling Interests
|
(504
|
)
|
|
117
|
|
|
(868
|
)
|
|
211
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Net Income (Loss) Attributable to Kinder Morgan, Inc.
|
$
|
277
|
|
|
$
|
(126
|
)
|
|
$
|
569
|
|
|
$
|
(105
|
)
|
|
|
|
|
|
|
|
|
KINDER MORGAN, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME (Continued)
(In Millions, Except Per Share Amounts)
(Unaudited)
|
|||||||||||||||
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Class P Shares
|
|
|
|
|
|
|
|
||||||||
Basic and Diluted Earnings (Loss) Per Common Share From Continuing Operations
|
$
|
0.27
|
|
|
$
|
(0.11
|
)
|
|
$
|
0.55
|
|
|
$
|
0.09
|
|
Basic and Diluted Loss Per Common Share From Discontinued Operations
|
—
|
|
|
(0.04
|
)
|
|
—
|
|
|
(0.23
|
)
|
||||
Total Basic and Diluted Earnings (Loss) Per Common Share
|
$
|
0.27
|
|
|
$
|
(0.15
|
)
|
|
$
|
0.55
|
|
|
$
|
(0.14
|
)
|
Class A Shares
|
|
|
|
|
|
|
|
|
|
||||||
Basic and Diluted (Loss) Earnings Per Common Share From Continuing Operations
|
|
|
$
|
(0.13
|
)
|
|
|
|
$
|
0.05
|
|
||||
Basic and Diluted Loss Per Common Share From Discontinued Operations
|
|
|
(0.04
|
)
|
|
|
|
(0.23
|
)
|
||||||
Total Basic and Diluted Loss Per Common Share
|
|
|
|
$
|
(0.17
|
)
|
|
|
|
|
$
|
(0.18
|
)
|
||
Basic Weighted-Average Number of Shares Outstanding
|
|
|
|
|
|
|
|
|
|
||||||
Class P Shares
|
1,036
|
|
|
320
|
|
|
1,036
|
|
|
245
|
|
||||
Class A Shares
|
|
|
522
|
|
|
|
|
529
|
|
||||||
Diluted Weighted-Average Number of Shares Outstanding
|
|
|
|
|
|
|
|
|
|
||||||
Class P Shares
|
1,038
|
|
|
843
|
|
|
1,038
|
|
|
776
|
|
||||
Class A Shares
|
|
|
522
|
|
|
|
|
529
|
|
||||||
Dividends Per Common Share Declared for the period
|
$
|
0.40
|
|
|
$
|
0.35
|
|
|
$
|
0.78
|
|
|
$
|
0.67
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
Kinder Morgan, Inc.
|
|
|
|
|
|
|
|
||||||||
Net income (loss)
|
$
|
277
|
|
|
$
|
(126
|
)
|
|
$
|
569
|
|
|
$
|
(105
|
)
|
Other comprehensive income (loss), net of tax
|
|
|
|
|
|
|
|
|
|
||||||
Change in fair value of derivatives utilized for hedging purposes (net of tax expense of $(16), $(56), $(10), and $(34), respectively)
|
36
|
|
|
89
|
|
|
20
|
|
|
55
|
|
||||
Reclassification of change in fair value of derivatives to net income (net of tax benefit (expense) of $2, $3, $3, and $(3), respectively)
|
(1
|
)
|
|
(3
|
)
|
|
(5
|
)
|
|
6
|
|
||||
Foreign currency
translation
adjustments (net of tax benefit of $12, $7, $19, and $-, respectively)
|
(28
|
)
|
|
(13
|
)
|
|
(45
|
)
|
|
(1
|
)
|
||||
Adjustments to pension and other postretirement benefit plan liabilities (net of tax expense of $(1), $(8), $(1), and $(8), respectively)
|
1
|
|
|
13
|
|
|
—
|
|
|
13
|
|
||||
Total other comprehensive income (loss)
|
8
|
|
|
86
|
|
|
(30
|
)
|
|
73
|
|
||||
Total comprehensive income (loss)
|
285
|
|
|
(40
|
)
|
|
539
|
|
|
(32
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Noncontrolling Interests
|
|
|
|
|
|
|
|
|
|
||||||
Net income (loss)
|
504
|
|
|
(117
|
)
|
|
868
|
|
|
(211
|
)
|
||||
Other comprehensive income (loss), net of tax
|
|
|
|
|
|
|
|
|
|
||||||
Change in fair value of derivatives utilized for hedging purposes (net of tax expense of $(5), $(15), $(2), and $(10), respectively)
|
26
|
|
|
139
|
|
|
11
|
|
|
87
|
|
||||
Reclassification of change in fair value of derivatives to net income (net of tax benefit (expense) of $1, $-, $1, and $(1), respectively)
|
(2
|
)
|
|
(5
|
)
|
|
(4
|
)
|
|
9
|
|
||||
Foreign currency translation adjustments (net of tax benefit of $4, $2 $6, and $-, respectively)
|
(26
|
)
|
|
(18
|
)
|
|
(42
|
)
|
|
(1
|
)
|
||||
Adjustments to pension and other postretirement benefit plan liabilities (net of tax benefit of $- , $-, $-, and $-, respectively)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Total other comprehensive (loss) income
|
(2
|
)
|
|
116
|
|
|
(35
|
)
|
|
95
|
|
||||
Total comprehensive income (loss)
|
502
|
|
|
(1
|
)
|
|
833
|
|
|
(116
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Total
|
|
|
|
|
|
|
|
|
|
||||||
Net income (loss)
|
781
|
|
|
(243
|
)
|
|
1,437
|
|
|
(316
|
)
|
||||
Other comprehensive income (loss), net of tax
|
|
|
|
|
|
|
|
|
|
||||||
Change in fair value of derivatives utilized for hedging purposes (net of tax expense of $(21), $(71), $(12), and $(44), respectively)
|
62
|
|
|
228
|
|
|
31
|
|
|
142
|
|
||||
Reclassification of change in fair value of derivatives to net income (net of tax benefit (expense) of $3, $3, $4, and $(4), respectively)
|
(3
|
)
|
|
(8
|
)
|
|
(9
|
)
|
|
15
|
|
||||
Foreign currency translation adjustments (net of tax benefit of $16, $9, $25, and $-, respectively)
|
(54
|
)
|
|
(31
|
)
|
|
(87
|
)
|
|
(2
|
)
|
||||
Adjustments to pension and other postretirement benefit plan liabilities (net of tax expense of $(1), $(8), $(1), and $(8), respectively)
|
1
|
|
|
13
|
|
|
—
|
|
|
13
|
|
||||
Total other comprehensive income (loss )
|
6
|
|
|
202
|
|
|
(65
|
)
|
|
168
|
|
||||
Total comprehensive income (loss)
|
$
|
787
|
|
|
$
|
(41
|
)
|
|
$
|
1,372
|
|
|
$
|
(148
|
)
|
KINDER MORGAN, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(In Millions, Except Share and Per Share Amounts)
(Unaudited)
|
|||||||
|
June 30,
2013
|
|
December 31, 2012 (a)
|
||||
ASSETS
|
|
|
|
||||
Current Assets
|
|
|
|
||||
Cash and cash equivalents – KMI (Note 14)
|
$
|
141
|
|
|
$
|
71
|
|
Cash and cash equivalents – KMP and EPB (Note 14)
|
876
|
|
|
643
|
|
||
Accounts receivable, net
|
1,488
|
|
|
1,333
|
|
||
Inventories
|
428
|
|
|
374
|
|
||
Fair value of derivative contracts
|
67
|
|
|
63
|
|
||
Assets held for sale
|
32
|
|
|
298
|
|
||
Deferred income taxes
|
358
|
|
|
539
|
|
||
Other current assets
|
382
|
|
|
353
|
|
||
Total current assets
|
3,772
|
|
|
3,674
|
|
||
|
|
|
|
||||
Property, plant and equipment, net (Note 14)
|
34,599
|
|
|
30,996
|
|
||
Investments
|
6,085
|
|
|
5,804
|
|
||
Goodwill (Note 14)
|
24,493
|
|
|
23,632
|
|
||
Other intangibles, net
|
2,485
|
|
|
1,171
|
|
||
Fair value of derivative contracts
|
402
|
|
|
709
|
|
||
Deferred charges and other assets
|
2,284
|
|
|
2,259
|
|
||
Total Assets
|
$
|
74,120
|
|
|
$
|
68,245
|
|
|
|
|
|
||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
||
Current Liabilities
|
|
|
|
|
|
||
Current portion of debt – KMI (Note 14)
|
$
|
1,901
|
|
|
$
|
1,153
|
|
Current portion of debt – KMP and EPB (Note 14)
|
2,063
|
|
|
1,248
|
|
||
Accounts payable
|
1,326
|
|
|
1,248
|
|
||
Accrued interest
|
539
|
|
|
513
|
|
||
Fair value of derivative contracts
|
83
|
|
|
80
|
|
||
Accrued other current liabilities
|
1,421
|
|
|
986
|
|
||
Total current liabilities
|
7,333
|
|
|
5,228
|
|
||
|
|
|
|
||||
Long-term liabilities and deferred credits
|
|
|
|
|
|
||
Long-term debt
|
|
|
|
|
|
||
Outstanding – KMI (Note 14)
|
7,726
|
|
|
9,148
|
|
||
Outstanding – KMP and EPB (Note 14)
|
21,519
|
|
|
20,161
|
|
||
Preferred interest in general partner of KMP
|
100
|
|
|
100
|
|
||
Debt fair value adjustments
|
2,237
|
|
|
2,591
|
|
||
Total long-term debt
|
31,582
|
|
|
32,000
|
|
||
Deferred income taxes
|
4,113
|
|
|
4,071
|
|
||
Fair value of derivative contracts
|
158
|
|
|
133
|
|
||
Other long-term liabilities and deferred credits
|
2,395
|
|
|
2,713
|
|
||
Total long-term liabilities and deferred credits
|
38,248
|
|
|
38,917
|
|
||
Total Liabilities
|
$
|
45,581
|
|
|
$
|
44,145
|
|
|
|
|
|
||||
|
KINDER MORGAN, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (Continued)
(In Millions, Except Share and Per Share Amounts)
(Unaudited)
|
|||||||
|
June 30,
2013
|
|
December 31, 2012 (a)
|
||||
Commitments and contingencies (Notes 3 and 11)
|
|
|
|
|
|
||
Stockholders’ Equity
|
|
|
|
|
|
||
Class P shares, $0.01 par value, 2,000,000,000 shares authorized, 1,035,769,430 and 1,035,668,596 shares, respectively, issued and outstanding
|
$
|
10
|
|
|
$
|
10
|
|
Preferred stock, $0.01 par value, 10,000,000 shares authorized, none outstanding
|
—
|
|
|
—
|
|
||
Additional paid-in capital
|
14,945
|
|
|
14,917
|
|
||
Retained deficit
|
(1,153
|
)
|
|
(943
|
)
|
||
Accumulated other comprehensive loss
|
(148
|
)
|
|
(118
|
)
|
||
Total Kinder Morgan, Inc.’s stockholders’ equity
|
13,654
|
|
|
13,866
|
|
||
Noncontrolling interests
|
14,885
|
|
|
10,234
|
|
||
Total Stockholders’ Equity
|
28,539
|
|
|
24,100
|
|
||
Total Liabilities and Stockholders’ Equity
|
$
|
74,120
|
|
|
$
|
68,245
|
|
(a)
|
Retrospectively adjusted as discussed in Note 2.
|
KINDER MORGAN, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In Millions)
(Unaudited)
|
|||||||
|
Six Months Ended
June 30,
|
||||||
|
2013
|
|
2012
|
||||
Cash Flows From Operating Activities
|
|
|
|
||||
Net income (loss)
|
$
|
1,437
|
|
|
$
|
(316
|
)
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities
|
|
|
|
|
|
||
Depreciation, depletion and amortization
|
854
|
|
|
614
|
|
||
Deferred income taxes
|
378
|
|
|
(79
|
)
|
||
Amortization of excess cost of equity investments
|
18
|
|
|
4
|
|
||
(Gain) loss from the remeasurement of net assets to fair value, net of tax (Note 2)
|
(558
|
)
|
|
755
|
|
||
Gain from the sale of investments in Express pipeline system (Note 2)
|
(225
|
)
|
|
—
|
|
||
Non-cash compensation expense on settlement of EP stock awards
|
—
|
|
|
87
|
|
||
Earnings from equity investments
|
(194
|
)
|
|
(179
|
)
|
||
Distributions from equity investments
|
199
|
|
|
168
|
|
||
Proceeds from termination of interest rate swap agreements
|
96
|
|
|
53
|
|
||
Pension contributions in excess of expense
|
(59
|
)
|
|
(13
|
)
|
||
Changes in components of working capital, net of the effects of acquisitions
|
|
|
|
|
|
||
Accounts receivable
|
7
|
|
|
(95
|
)
|
||
Inventories
|
(50
|
)
|
|
(84
|
)
|
||
Other current assets
|
(37
|
)
|
|
(5
|
)
|
||
Accounts payable
|
(181
|
)
|
|
4
|
|
||
Accrued interest
|
14
|
|
|
(22
|
)
|
||
Accrued other current liabilities
|
(78
|
)
|
|
106
|
|
||
Rate reparations, refunds and other litigation reserve adjustments
|
177
|
|
|
20
|
|
||
Other, net
|
(81
|
)
|
|
(5
|
)
|
||
Net Cash Provided by Operating Activities
|
1,717
|
|
|
1,013
|
|
||
|
|
|
|
||||
Cash Flows From Investing Activities
|
|
|
|
|
|
||
Acquisition of EP, net of $6,581 cash acquired (Note 2)
|
—
|
|
|
(4,970
|
)
|
||
Acquisitions of other assets and investments, net of $29 cash acquired (Note 2)
|
(286
|
)
|
|
(30
|
)
|
||
Capital expenditures
|
(1,345
|
)
|
|
(817
|
)
|
||
Proceeds from sale of investments in Express pipeline system
|
403
|
|
|
—
|
|
||
Proceeds from sale of investments in BBPP Holdings Ltda
|
88
|
|
|
—
|
|
||
Repayments from related party
|
10
|
|
|
20
|
|
||
Contributions to investments
|
(93
|
)
|
|
(101
|
)
|
||
Sale or casualty of property, plant and equipment, investments and other net assets, net of removal costs
|
23
|
|
|
32
|
|
||
Distributions from equity investments in excess of cumulative earnings
|
78
|
|
|
113
|
|
||
Other, net
|
22
|
|
|
(37
|
)
|
||
Net Cash Used in Investing Activities
|
(1,100
|
)
|
|
(5,790
|
)
|
||
|
|
|
|
||||
Cash Flows From Financing Activities
|
|
|
|
|
|
||
Issuance of debt - KMI
|
989
|
|
|
6,795
|
|
||
Payment of debt - KMI
|
(1,673
|
)
|
|
(1,112
|
)
|
||
Issuance of debt - KMP and EPB
|
4,858
|
|
|
3,438
|
|
||
Payment of debt - KMP and EPB
|
(3,863
|
)
|
|
(3,197
|
)
|
||
Debt issue costs
|
(12
|
)
|
|
(93
|
)
|
||
Cash dividends
|
(779
|
)
|
|
(446
|
)
|
||
Repurchase of warrants
|
(131
|
)
|
|
(110
|
)
|
||
Contributions from noncontrolling interests
|
1,077
|
|
|
285
|
|
||
Distributions to noncontrolling interests
|
(761
|
)
|
|
(513
|
)
|
||
Other, net
|
1
|
|
|
(4
|
)
|
||
Net Cash (Used in) Provided by Financing Activities
|
(294
|
)
|
|
5,043
|
|
||
|
|
|
|
||||
Effect of Exchange Rate Changes on Cash and Cash Equivalents
|
(20
|
)
|
|
(2
|
)
|
||
|
|
|
|
||||
Net Increase in Cash and Cash Equivalents
|
303
|
|
|
264
|
|
||
Cash and Cash Equivalents, beginning of period
|
714
|
|
|
411
|
|
||
Cash and Cash Equivalents, end of period
|
$
|
1,017
|
|
|
$
|
675
|
|
|
|
|
|
||||
The accompanying notes are an integral part of these consolidated financial statements.
|
KINDER MORGAN, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(In Millions)
(Unaudited)
|
|||||||
|
Six Months Ended
June 30,
|
||||||
|
2013
|
|
2012
|
||||
|
|
|
|
||||
Noncash Investing and Financing Activities
|
|
|
|
|
|
||
Net assets and liabilities acquired by the issuance of shares and warrants
|
$
|
—
|
|
|
$
|
11,464
|
|
Assets acquired by the assumption or incurrence of liabilities
|
$
|
1,490
|
|
|
$
|
—
|
|
Assets acquired or liabilities settled by contributions from noncontrolling interests
|
$
|
3,733
|
|
|
$
|
296
|
|
Increase in accrual for capital expenditures
|
$
|
144
|
|
|
$
|
304
|
|
Supplemental Disclosures of Cash Flow Information
|
|
|
|
||||
Cash paid during the period for interest (net of capitalized interest)
|
$
|
812
|
|
|
$
|
488
|
|
Net cash paid during the period for income taxes
|
$
|
71
|
|
|
$
|
189
|
|
|
Six Months Ended June 30, 2013
|
||||||||||||||||||||||||||
|
Par value of common shares
|
|
Additional
paid-in
capital
|
|
Retained
deficit
|
|
Accumulated
other
comprehensive
loss
|
|
Stockholders’
equity
attributable
to KMI
|
|
Non-controlling
interests
|
|
Total
|
||||||||||||||
Beginning Balance at
December 31, 2012
|
$
|
10
|
|
|
$
|
14,917
|
|
|
$
|
(943
|
)
|
|
$
|
(118
|
)
|
|
$
|
13,866
|
|
|
$
|
10,234
|
|
|
$
|
24,100
|
|
Warrants repurchased
|
|
|
(131
|
)
|
|
|
|
|
|
(131
|
)
|
|
|
|
(131
|
)
|
|||||||||||
Warrants exercised
|
|
|
1
|
|
|
|
|
|
|
1
|
|
|
|
|
1
|
|
|||||||||||
Conversions of EP Trust I Preferred securities
|
|
|
2
|
|
|
|
|
|
|
2
|
|
|
|
|
2
|
|
|||||||||||
Amortization of restricted shares
|
|
|
10
|
|
|
|
|
|
|
10
|
|
|
|
|
10
|
|
|||||||||||
Impact from equity transactions of KMP, EPB and KMR
|
|
|
146
|
|
|
|
|
|
|
146
|
|
|
(231
|
)
|
|
(85
|
)
|
||||||||||
Net income (loss)
|
|
|
|
|
569
|
|
|
|
|
569
|
|
|
868
|
|
|
1,437
|
|
||||||||||
Distributions
|
|
|
|
|
|
|
|
|
—
|
|
|
(761
|
)
|
|
(761
|
)
|
|||||||||||
Contributions
|
|
|
|
|
|
|
|
|
—
|
|
|
4,810
|
|
|
4,810
|
|
|||||||||||
Cash dividends
|
|
|
|
|
(779
|
)
|
|
|
|
(779
|
)
|
|
|
|
(779
|
)
|
|||||||||||
Other comprehensive loss
|
|
|
|
|
|
|
(30
|
)
|
|
(30
|
)
|
|
(35
|
)
|
|
(65
|
)
|
||||||||||
Ending Balance at
June 30, 2013
|
$
|
10
|
|
|
$
|
14,945
|
|
|
$
|
(1,153
|
)
|
|
$
|
(148
|
)
|
|
$
|
13,654
|
|
|
$
|
14,885
|
|
|
$
|
28,539
|
|
|
Six Months Ended June 30, 2012
|
||||||||||||||||||||||||||
|
Par value of common shares
|
|
Additional
paid-in
capital
|
|
Retained
deficit
|
|
Accumulated
other
comprehensive
loss
|
|
Stockholders’
equity
attributable
to KMI
|
|
Non-controlling
interests
|
|
Total
|
||||||||||||||
Beginning Balance at
December 31, 2011
|
$
|
8
|
|
|
$
|
3,431
|
|
|
$
|
(3
|
)
|
|
$
|
(115
|
)
|
|
$
|
3,321
|
|
|
$
|
5,247
|
|
|
$
|
8,568
|
|
Issuance of shares for EP acquisition
|
3
|
|
|
10,598
|
|
|
|
|
|
|
10,601
|
|
|
|
|
10,601
|
|
||||||||||
Issuance of warrants for EP acquisition
|
|
|
863
|
|
|
|
|
|
|
863
|
|
|
|
|
863
|
|
|||||||||||
Acquisition of EP non-controlling interests
|
|
|
|
|
|
|
|
|
—
|
|
|
3,797
|
|
|
3,797
|
|
|||||||||||
Warrants repurchased
|
|
|
(110
|
)
|
|
|
|
|
|
(110
|
)
|
|
|
|
(110
|
)
|
|||||||||||
Amortization of restricted shares
|
|
|
6
|
|
|
|
|
|
|
6
|
|
|
|
|
6
|
|
|||||||||||
Impact from equity transactions of KMP
|
|
|
19
|
|
|
|
|
|
|
19
|
|
|
(31
|
)
|
|
(12
|
)
|
||||||||||
Net loss
|
|
|
|
|
(105
|
)
|
|
|
|
(105
|
)
|
|
(211
|
)
|
|
(316
|
)
|
||||||||||
Distributions
|
|
|
|
|
|
|
|
|
—
|
|
|
(513
|
)
|
|
(513
|
)
|
|||||||||||
Contributions
|
|
|
|
|
|
|
|
|
—
|
|
|
586
|
|
|
586
|
|
|||||||||||
Cash dividends
|
|
|
|
|
(446
|
)
|
|
|
|
(446
|
)
|
|
|
|
(446
|
)
|
|||||||||||
Other
|
|
|
|
|
(2
|
)
|
|
|
|
(2
|
)
|
|
|
|
(2
|
)
|
|||||||||||
Other comprehensive income
|
|
|
|
|
|
|
73
|
|
|
73
|
|
|
95
|
|
|
168
|
|
||||||||||
Ending Balance at
June 30, 2012
|
$
|
11
|
|
|
$
|
14,807
|
|
|
$
|
(556
|
)
|
|
$
|
(42
|
)
|
|
$
|
14,220
|
|
|
$
|
8,970
|
|
|
$
|
23,190
|
|
|
Three Months Ended June 30, 2012
|
||||||||||||||
|
(Loss) Income from Continuing Operations Available to Shareholders
|
||||||||||||||
|
Class P
|
|
Class A
|
|
Participating
Securities (a)
|
|
Total
|
||||||||
Income from continuing operations
|
|
|
|
|
|
|
$
|
37
|
|
||||||
Less: income from continuing operations attributable to noncontrolling interests
|
|
|
|
|
|
|
(128
|
)
|
|||||||
Loss from continuing operations attributable to KMI
|
|
|
|
|
|
|
(91
|
)
|
|||||||
Dividends paid in the period
|
$
|
86
|
|
|
$
|
128
|
|
|
$
|
12
|
|
|
(226
|
)
|
|
Excess distributions over earnings
|
(121
|
)
|
|
(196
|
)
|
|
—
|
|
|
$
|
(317
|
)
|
|||
(Loss) income from continuing operations attributable to shareholders
|
$
|
(35
|
)
|
|
$
|
(68
|
)
|
|
$
|
12
|
|
|
$
|
(91
|
)
|
Basic loss per share from continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic weighted-average number of shares outstanding
|
320
|
|
|
522
|
|
|
N/A
|
|
|
|
|
||||
Basic loss per common share from continuing operations(b)
|
$
|
(0.11
|
)
|
|
$
|
(0.13
|
)
|
|
N/A
|
|
|
|
|
||
Diluted loss per share from continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
||||
Loss from continuing operations attributable to shareholders and assumed conversions(c)
|
$
|
(91
|
)
|
|
$
|
(68
|
)
|
|
N/A
|
|
|
|
|
||
Diluted weighted-average number of shares
|
843
|
|
|
522
|
|
|
N/A
|
|
|
|
|
||||
Diluted loss per common share from continuing operations(b)
|
$
|
(0.11
|
)
|
|
$
|
(0.13
|
)
|
|
N/A
|
|
|
|
|
|
Six Months Ended June 30, 2012
|
||||||||||||||
|
Income from Continuing Operations Available to Shareholders
|
||||||||||||||
|
Class P
|
|
Class A
|
|
Participating
Securities (a)
|
|
Total
|
||||||||
Income from continuing operations
|
|
|
|
|
|
|
$
|
342
|
|
||||||
Less: income from continuing operations attributable to noncontrolling interests
|
|
|
|
|
|
|
(272
|
)
|
|||||||
Income from continuing operations attributable to KMI
|
|
|
|
|
|
|
70
|
|
|||||||
Dividends paid in the period
|
$
|
141
|
|
|
$
|
280
|
|
|
$
|
25
|
|
|
(446
|
)
|
|
Excess distributions over earnings
|
(119
|
)
|
|
(256
|
)
|
|
(1
|
)
|
|
$
|
(376
|
)
|
|||
Income from continuing operations attributable to shareholders
|
$
|
22
|
|
|
$
|
24
|
|
|
$
|
24
|
|
|
$
|
70
|
|
Basic earnings per share from continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic weighted-average number of shares outstanding
|
245
|
|
|
529
|
|
|
N/A
|
|
|
|
|
||||
Basic earnings per common share from continuing operations(b)
|
$
|
0.09
|
|
|
$
|
0.05
|
|
|
N/A
|
|
|
|
|
||
Diluted earnings per share from continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income from continuing operations attributable to shareholders and assumed conversions(c)
|
$
|
70
|
|
|
$
|
24
|
|
|
N/A
|
|
|
|
|
||
Diluted weighted-average number of shares
|
776
|
|
|
529
|
|
|
N/A
|
|
|
|
|
||||
Diluted earnings per common share from continuing operations(b)
|
$
|
0.09
|
|
|
$
|
0.05
|
|
|
N/A
|
|
|
|
|
|
Three Months Ended June 30, 2012
|
||||||||||||||
|
Net (Loss) Income Available to Shareholders
|
||||||||||||||
|
Class P
|
|
Class A
|
|
Participating
Securities (a) |
|
Total
|
||||||||
Net loss attributable to KMI
|
|
|
|
|
|
|
$
|
(126
|
)
|
||||||
Dividends paid in the period
|
$
|
86
|
|
|
$
|
128
|
|
|
$
|
12
|
|
|
(226
|
)
|
|
Excess distributions over earnings
|
(134
|
)
|
|
(218
|
)
|
|
—
|
|
|
$
|
(352
|
)
|
|||
Net (loss) income attributable to shareholders
|
$
|
(48
|
)
|
|
$
|
(90
|
)
|
|
$
|
12
|
|
|
$
|
(126
|
)
|
Basic loss per share
|
|
|
|
|
|
|
|
||||||||
Basic weighted-average number of shares outstanding
|
320
|
|
|
522
|
|
|
N/A
|
|
|
|
|||||
Basic loss per common share(b)
|
$
|
(0.15
|
)
|
|
$
|
(0.17
|
)
|
|
N/A
|
|
|
|
|
||
Diluted loss per share
|
|
|
|
|
|
|
|
|
|||||||
Net loss attributable to shareholders and assumed conversions(c)
|
$
|
(126
|
)
|
|
$
|
(90
|
)
|
|
N/A
|
|
|
|
|
||
Diluted weighted-average number of shares
|
843
|
|
|
522
|
|
|
N/A
|
|
|
|
|
||||
Diluted loss per common share(b)
|
$
|
(0.15
|
)
|
|
$
|
(0.17
|
)
|
|
N/A
|
|
|
|
|
|
Six Months Ended June 30, 2012
|
||||||||||||||
|
Net (Loss) Income Available to Shareholders
|
||||||||||||||
|
Class P
|
|
Class A
|
|
Participating
Securities (a) |
|
Total
|
||||||||
Net loss attributable to KMI
|
|
|
|
|
|
|
$
|
(105
|
)
|
||||||
Dividends paid in the period
|
$
|
141
|
|
|
$
|
280
|
|
|
$
|
25
|
|
|
(446
|
)
|
|
Excess distributions over earnings
|
(175
|
)
|
|
(375
|
)
|
|
(1
|
)
|
|
$
|
(551
|
)
|
|||
Net (loss) income attributable to shareholders
|
$
|
(34
|
)
|
|
$
|
(95
|
)
|
|
$
|
24
|
|
|
$
|
(105
|
)
|
Basic loss per share
|
|
|
|
|
|
|
|
||||||||
Basic weighted-average number of shares outstanding
|
245
|
|
|
529
|
|
|
N/A
|
|
|
|
|||||
Basic loss per common share(b)
|
$
|
(0.14
|
)
|
|
$
|
(0.18
|
)
|
|
N/A
|
|
|
|
|
||
Diluted loss per share
|
|
|
|
|
|
|
|
|
|||||||
Net loss attributable to shareholders and assumed conversions(c)
|
$
|
(105
|
)
|
|
$
|
(95
|
)
|
|
N/A
|
|
|
|
|
||
Diluted weighted-average number of shares
|
776
|
|
|
529
|
|
|
N/A
|
|
|
|
|
||||
Diluted loss per common share(b)
|
$
|
(0.14
|
)
|
|
$
|
(0.18
|
)
|
|
N/A
|
|
|
|
|
(a)
|
Participating securities included Class B shares, Class C shares, and unvested restricted stock awards issued to non-senior management employees that contained rights to dividend equivalents in the case of the restricted shares. Our Class B and Class C shares were entitled to participate in our earnings, only to the extent of cash distributions made to them. As a result, no earnings in excess of dividends received were allocated to the Class B and Class C shares in our determination of basic and diluted earnings per share.
|
(b)
|
The Class A shares earnings per share as compared to the Class P shares earnings per share were reduced due to the sharing of economic benefits (including dividends) amongst the Class A, B, and C shares. Class A, B and C shares owned by Richard Kinder, the sponsor investors, the original shareholders, and other management were referred to as “investor retained stock,” and were convertible into a fixed number of Class P shares. In the aggregate, our investor retained stock was entitled to receive a dividend per share on a fully-converted basis equal to the dividend per share on our common stock. The conversion of shares of investor retained stock into Class P shares did not increase our total fully-converted shares outstanding, impact the aggregate dividends we paid or the dividends we paid per share on our Class P common stock.
|
(c)
|
For the diluted earnings per share calculation, total net income attributable to each class of common stock was divided by the adjusted weighted-average shares outstanding during the period, including all dilutive potential shares.
|
Preliminary Purchase Price Allocation:
|
|
||
Current assets (including cash acquired of $29)
|
$
|
217
|
|
Property, plant and equipment
|
2,753
|
|
|
Investments
|
448
|
|
|
Goodwill
|
1,123
|
|
|
Other intangibles, net
|
1,350
|
|
|
Other assets
|
12
|
|
|
Total assets
|
5,903
|
|
|
Less: Fair value of previously held 50% interest in Eagle Ford Gathering, LLC
|
(704
|
)
|
|
Total assets acquired
|
5,199
|
|
|
Current liabilities
|
(207
|
)
|
|
Other liabilities
|
(7
|
)
|
|
Long-term debt
|
(1,252
|
)
|
|
KMP common unit consideration
|
$
|
3,733
|
|
|
Pro Forma
|
||||||||||||||
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
Revenues
|
$
|
3,569
|
|
|
$
|
2,995
|
|
|
$
|
7,147
|
|
|
$
|
6,043
|
|
Income (Loss) from Continuing Operations
|
$
|
755
|
|
|
$
|
(234
|
)
|
|
$
|
1,401
|
|
|
$
|
31
|
|
Income (Loss) from Discontinued Operations, Net of Tax
|
$
|
—
|
|
|
$
|
1,767
|
|
|
$
|
(2
|
)
|
|
$
|
1,410
|
|
Net Income
|
$
|
755
|
|
|
$
|
1,533
|
|
|
$
|
1,399
|
|
|
$
|
1,441
|
|
Net Income (Loss) Attributable to Noncontrolling Interests
|
$
|
(494
|
)
|
|
$
|
80
|
|
|
$
|
(855
|
)
|
|
$
|
164
|
|
Net Income Attributable to Kinder Morgan, Inc.
|
$
|
261
|
|
|
$
|
1,613
|
|
|
$
|
544
|
|
|
$
|
1,605
|
|
Diluted Earnings per Common Share
|
|
|
|
|
|
|
|
|
|||||||
Class P Shares
|
$
|
0.25
|
|
|
$
|
1.55
|
|
|
$
|
0.52
|
|
|
$
|
1.55
|
|
Class A Shares
|
|
|
$
|
1.53
|
|
|
|
|
$
|
1.50
|
|
|
Three Months Ended
June 30, 2012
|
|
Six Months Ended
June 30, 2012
|
||||
Operating revenues
|
$
|
62
|
|
|
$
|
133
|
|
Operating expenses
|
(34
|
)
|
|
(71
|
)
|
||
Depreciation and amortization
|
—
|
|
|
(7
|
)
|
||
Earnings from equity investments
|
20
|
|
|
42
|
|
||
Interest income and Other, net
|
—
|
|
|
1
|
|
||
Income from operations of KMP’s FTC Natural Gas Pipelines disposal group, net of tax
|
$
|
48
|
|
|
$
|
98
|
|
|
|
June 30, 2013
|
|
December 31, 2012
|
||||
KMI
|
|
|
|
|
||||
Senior term loan facility, variable rate, due 2015
|
|
$
|
1,528
|
|
|
$
|
2,714
|
|
Senior notes and debentures, 5.15% through 7.45%, due 2015 through 2098
|
|
315
|
|
|
315
|
|
||
Deferrable interest debentures issued to subsidiary trusts, 7.63% and 8.56%, due 2027 and 2028
|
|
27
|
|
|
27
|
|
||
Credit facility due December 31, 2014(a)
|
|
1,354
|
|
|
1,035
|
|
||
Subsidiary borrowings (as obligor)
|
|
|
|
|
||||
Kinder Morgan Finance Company, LLC
|
|
|
|
|
||||
5.70% through 6.40%, due 2016 through 2036
|
|
1,636
|
|
|
1,636
|
|
||
El Paso LLC
|
|
|
|
|
||||
6.50% through 12.00%, due 2013 through 2037
|
|
3,860
|
|
|
3,860
|
|
||
EPC Building LLC promissory note, 3.967%, due 2013 through 2035(b)
|
|
465
|
|
|
217
|
|
||
Colorado Interstate Gas Services Company
|
|
|
|
|
||||
7.76% Totem note payable, due 2018
|
|
1
|
|
|
1
|
|
||
Other credit facilities due March 20, 2014 and June 20, 2014
|
|
160
|
|
|
210
|
|
||
EP preferred securities, 4.75%, due March 31, 2028
|
|
281
|
|
|
286
|
|
||
Kinder Morgan G.P., Inc.
|
|
|
|
|
||||
$1,000 Liquidation Value Series A Fixed-to-Floating Rate Term Cumulative Preferred Stock
|
|
100
|
|
|
100
|
|
||
Total debt — KMI
|
|
9,727
|
|
|
10,401
|
|
||
Less: Current portion of long-term debt — KMI(c)
|
|
(1,901
|
)
|
|
(1,153
|
)
|
||
Total long-term debt — KMI(d)
|
|
$
|
7,826
|
|
|
$
|
9,248
|
|
|
|
|
|
|
||||
KMP and EPB
|
|
|
|
|
||||
KMP
|
|
|
|
|
||||
Senior notes, 3.45% through 9.00% due 2013 through 2043(e)
|
|
$
|
14,350
|
|
|
$
|
13,350
|
|
Commercial paper borrowings(f)
|
|
1,369
|
|
|
621
|
|
||
Credit facility due May 1, 2018
|
|
—
|
|
|
—
|
|
||
KMP Subsidiary borrowings (as obligor)
|
|
|
|
|
||||
Tennessee Gas Pipeline Company, L.L.C. senior notes, 7.00% through 8.375%, due 2016 through 2037(g)
|
|
1,790
|
|
|
1,790
|
|
||
El Paso Natural Gas Company (EPNG) senior notes 5.95% through 8.625%, due 2017 through 2032(h)
|
|
1,115
|
|
|
1,115
|
|
||
Copano Energy, L.L.C. notes, 7.125%, due April 1, 2021(i)
|
|
510
|
|
|
—
|
|
||
Other miscellaneous subsidiary debt(j)
|
|
103
|
|
|
186
|
|
||
Total debt — KMP
|
|
19,237
|
|
|
17,062
|
|
||
Less: Current portion of long-term debt — KMP(k)
|
|
(1,899
|
)
|
|
(1,155
|
)
|
||
Total long-term debt — KMP(d)
|
|
17,338
|
|
|
15,907
|
|
||
EPB
|
|
|
|
|
||||
El Paso Pipeline Partners Operating Company, L.L.C.
|
|
|
|
|
||||
Senior notes, 4.10% through 8.00% due 2013 through 2042
|
|
2,348
|
|
|
2,348
|
|
||
Credit facility due May 27, 2016(l)
|
|
—
|
|
|
—
|
|
||
EPB Subsidiary borrowings (as obligor)
|
|
|
|
|
||||
Colorado Interstate Gas Company, L.L.C senior notes, 5.95% through 6.85%, due 2015 through 2037
|
|
475
|
|
|
475
|
|
||
Southern LNG Company, L.L.C. senior notes, 9.50% through 9.75%, due 2014 through 2016
|
|
135
|
|
|
135
|
|
||
Southern Natural Gas Company, L.L.C. notes, 4.40% through 8.00%, due 2017 through 2032
|
|
1,211
|
|
|
1,211
|
|
||
Other financing obligations
|
|
176
|
|
|
178
|
|
||
Total debt — EPB
|
|
4,345
|
|
|
4,347
|
|
||
Less: Current portion of long-term debt — EPB
|
|
(164
|
)
|
|
(93
|
)
|
||
Total long-term debt — EPB(d)
|
|
4,181
|
|
|
4,254
|
|
||
Total long-term debt — KMP and EPB
|
|
$
|
21,519
|
|
|
$
|
20,161
|
|
(a)
|
As of June 30, 2013 and December 31, 2012, the weighted average interest rates on credit facility borrowings were
2.70%
and
2.72%
,
respectively.
|
(b)
|
In December 2012, our subsidiary, EPC Building, LLC had issued
$468 million
of
3.967%
amortizing promissory notes with payments due 2013 through 2035, of which
$217 million
was issued to third parties and the remaining
$251 million
was held by KMI until they were sold to third parties in April of 2013. EPC Building, LLC, as the landlord, leases the property to Kinder Morgan, Inc. as a tenant. Proceeds from the issuance of the notes were used to reduce KMI’s credit facility borrowings.
|
(c)
|
As of June 30, 2013 and December 31, 2012, includes credit facility borrowings of
$1,354 million
and
$1,035 million
, respectively.
|
(d)
|
Excludes debt fair value adjustments. As of June 30, 2013 and December 31, 2012, our “Debt fair value adjustments” increased our debt balances by
$2,237 million
and
$2,591 million
, respectively. In addition to all unamortized debt discount/premium amounts and purchase accounting on our debt balances, our debt fair value adjustments also include (i) amounts associated with the offsetting entry for hedged debt; and (ii) any unamortized portion of proceeds received from the early termination of interest rate swap agreements. For further information about our debt fair value adjustments, see Note 5 “Risk Management—Fair Value of Derivative Contracts.”
|
(e)
|
On February 28, 2013, KMP completed a public offering of
$1 billion
in principal amount of senior notes in two separate series, consisting of
$600 million
of
3.50%
notes due September 1, 2023 and
$400 million
of
5.00%
notes due March 1, 2043. KMP received net proceeds of
$991 million
, and used the proceeds to pay a portion of the purchase price for the March 2013 drop-down transaction and to reduce the borrowings under its commercial paper program.
|
(f)
|
In May 2013, in association with the increase of capacity negotiated for KMP’s senior unsecured revolving bank credit facility (discussed below), KMP increased its commercial paper program by
$500 million
to provide for the issuance of up to
$2.7 billion
. As of June 30, 2013 and December 31, 2012, the average interest rates on KMP’s outstanding commercial paper borrowings were
0.33%
and
0.45%
, respectively. The borrowings under KMP’s commercial paper program were used principally to finance the acquisitions and capital expansions made during the first half of 2013 and during 2012, and in the near term, KMP expects that its short-term liquidity and financing needs will be met primarily through borrowings made under its commercial paper program.
|
(g)
|
Consists of six separate series of fixed-rate unsecured senior notes that KMP assumed as part of the 2012 drop-down transaction.
|
(h)
|
Consists of four separate series of fixed-rate unsecured senior notes that KMP assumed as part of the 2012 and 2013 drop-down transactions.
|
(i)
|
Consists of a single series of fixed-rate unsecured senior notes that KMP guaranteed as part of its May 1, 2013 Copano acquisition. The notes consist of an aggregate principal amount of
$510 million
with a fixed annual stated interest rate of
7.125%
. The notes mature in full on April 1, 2021, and interest is payable semiannually on April 1 and October 1 of each year. As part of KMP’s purchase price, it valued the debt equal to
$589 million
as of May 1, 2013, representing the present value of amounts to be paid determined using an approximate interest rate of
4.79%
.
|
(j)
|
In February 2013, prior to the close of the March 2013 drop-down transaction, we and KMP each contributed
$45 million
to Kinder Morgan Altamont LLC to allow it to repay the outstanding
$90 million
borrowings under KMP’s subsidiary Kinder Morgan Altamont LLC's revolving bank credit facility and following this repayment, Kinder Morgan Altamont LLC had no outstanding debt. In May 2013, KMP terminated the credit facility.
|
(k)
|
As of June 30, 2013 and December 31, 2012, includes commercial paper borrowings of
$1,369 million
and
$621 million
.
|
(l)
|
LIBOR plus
1.75%
.
|
▪
|
the administrative agent's base rate, plus a margin, which varies depending upon the credit rating of KMP’s long-term senior unsecured debt (the administrative agent's base rate is a rate equal to the greatest of (i) the Federal Funds Rate, plus
0.5%
; (ii) the Prime Rate; or (iii) LIBOR for a one-month eurodollar loan, plus
1%
); or
|
▪
|
LIBOR for a one-month eurodollar loan, plus a margin, which varies depending upon the credit rating of KMP’s long-term senior unsecured debt.
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
Per share cash distribution declared for the period(a)
|
|
$
|
10.545
|
|
|
$
|
20.825
|
|
|
$
|
21.014
|
|
|
$
|
41.650
|
|
Per share cash distribution paid in the period
|
|
$
|
10.469
|
|
|
$
|
20.825
|
|
|
$
|
21.107
|
|
|
$
|
41.650
|
|
(a)
|
Distribution declared for the three months ended June 30, 2013, was declared on July 17,
2013
and is payable on August 19, 2013 to shareholders of record as of July 31, 2013.
|
|
Class P
|
|
Balance at December 31, 2012
|
1,035,668,596
|
|
Shares issued with conversions of EP Trust I Preferred securities
|
74,134
|
|
Shares issued for exercised warrants
|
16,886
|
|
Restricted shares vested
|
9,814
|
|
Balance at June 30, 2013
|
1,035,769,430
|
|
|
Class P
|
|
Class A
|
|
Class B
|
|
Class C
|
||||
Balance at December 31, 2011
|
170,921,140
|
|
|
535,972,387
|
|
|
94,132,596
|
|
|
2,318,258
|
|
Shares issued for EP acquisition (Note 2)
|
330,152,112
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Shares converted
|
65,928,893
|
|
|
(65,928,893
|
)
|
|
(553,502
|
)
|
|
(1,030
|
)
|
Shares canceled
|
(72,657
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
Restricted shares vested
|
1,465
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Balance at June 30, 2012
|
566,930,953
|
|
|
470,043,494
|
|
|
93,579,094
|
|
|
2,317,228
|
|
|
Three Months Ended
June 30, 2013
|
|
Six Months Ended
June 30, 2013
|
||||||||||||
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
Per common share cash dividend declared for the period
|
$
|
0.40
|
|
|
$
|
0.35
|
|
|
$
|
0.78
|
|
|
$
|
0.67
|
|
Per common share cash dividend paid in the period
|
$
|
0.38
|
|
|
$
|
0.32
|
|
|
$
|
0.75
|
|
|
$
|
0.63
|
|
|
Warrants
|
||||
|
Six Months Ended June 30,
|
||||
|
2013
|
|
2012
|
||
Beginning balance
|
439,809,442
|
|
|
—
|
|
Warrants issued in EP acquisition(a)
|
—
|
|
|
504,598,883
|
|
Warrants issued with conversions of EP Trust I Preferred securities(b)
|
113,317
|
|
|
—
|
|
Warrants exercised
|
(21,208
|
)
|
|
—
|
|
Warrants repurchased(c)
|
(25,781,031
|
)
|
|
(50,892,310
|
)
|
Ending balance
|
414,120,520
|
|
|
453,706,573
|
|
(a)
|
See Note 2, “Acquisitions and Divestitures—KMI Acquisition of EP.”
|
(b)
|
See Note 8, “Debt” to our consolidated financial statements included in our 2012 Form 10-K.
|
(c)
|
On May 23, 2012, we announced that our board of directors had approved a warrant repurchase program, authorizing us to repurchase in the aggregate up to
$250 million
of warrants. As of May 2013, we completed the repurchase of
$250 million
of warrants pursuant to this publicly announced repurchase program, and through June 30, 2013, have paid an additional
$38 million
, as authorized by KMI’s board of directors, for warrants repurchased separate and apart from the publicly announced repurchase program. During the six months ended June 30, 2013 and 2012, we paid a total of
$131 million
and
$110 million
, respectively, for the repurchase of warrants. On July 17, 2013, we announced that our board of directors had approved a separate share and warrant repurchase program authorizing us to repurchase in the aggregate up to
$350 million
of additional shares or warrants.
|
|
June 30,
2013 |
|
December 31,
2012 |
||||
KMP
|
$
|
7,590
|
|
|
$
|
3,270
|
|
EPB
|
4,166
|
|
|
4,111
|
|
||
KMR
|
2,906
|
|
|
2,716
|
|
||
Other
|
223
|
|
|
137
|
|
||
|
$
|
14,885
|
|
|
$
|
10,234
|
|
|
Issuances
|
|
Common units/shares
|
|
Net proceeds
|
|
Use of proceeds
|
|||
|
|
|
(in thousands)
|
|
(in millions)
|
|
|
|||
KMP
|
|
|
|
|
|
|
|
|||
Issued under equity distribution agreement
|
||||||||||
|
2013
|
|
5,263
|
|
|
$
|
449
|
|
|
Reduced borrowings under KMP's commercial paper program
|
Other issuances
|
|
|
|
|
|
|
||||
|
February 2013
|
|
4,600
|
|
|
$
|
385
|
|
|
Issued to pay a portion of the purchase price for the March 2013 drop-down transaction
|
|
May 2013
|
|
43,371
|
|
|
$
|
—
|
|
(a)
|
Issued to Copano unitholders as KMP's purchase price for Copano
|
EPB (b)
|
|
|
|
|
|
|
|
|||
|
2013
|
|
2,038
|
|
|
$
|
85
|
|
(c)
|
General partnership purposes
|
KMR (d)
|
|
|
|
|
|
|
|
|||
|
2013
|
|
861
|
|
|
$
|
73
|
|
|
Purchased additional KMP i-units; KMP then used proceeds to reduce borrowings under its commercial paper program
|
(a)
|
KMP valued these units at
$3,733 million
based on the
$86.08
closing market price of a KMP common unit on the NYSE on the May 1, 2013 issuance date.
|
(b)
|
On March 7, 2013, EPB entered into an equity distribution agreement with Citigroup. Pursuant to the provisions of EPB’s equity distribution agreement, EPB may sell from time to time through Citigroup, as its sales agent, EPB’s common units representing limited partner interests having an aggregate offering price of up to
$500 million
.
|
(c)
|
Represents proceeds received from noncontrolling interests and excludes our
$2 million
contribution as the owner of EPB’s general partner.
|
(d)
|
On May 4, 2012, KMR entered into an equity distribution agreement with Credit Suisse. Pursuant to the provisions of KMR’s equity distribution agreement, it may sell from time to time through Credit Suisse, as its sales agent, KMR shares having an aggregate offering price of up to
$500 million
.
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
||||||||||||
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
KMP
|
|
|
|
|
|
|
|
||||||||
Per unit cash distribution declared for the period
|
$
|
1.32
|
|
|
$
|
1.23
|
|
|
$
|
2.62
|
|
|
$
|
2.43
|
|
Per unit cash distribution paid in the period
|
$
|
1.30
|
|
|
$
|
1.20
|
|
|
$
|
2.59
|
|
|
$
|
2.36
|
|
Cash distributions paid in the period to the public
|
$
|
307
|
|
|
$
|
262
|
|
|
$
|
606
|
|
|
$
|
513
|
|
EPB(a)
|
|
|
|
|
|
|
|
||||||||
Per unit cash distribution declared for the period
|
$
|
0.63
|
|
|
$
|
0.55
|
|
|
$
|
1.25
|
|
|
$
|
0.55
|
|
Per unit cash distribution paid in the period
|
$
|
0.62
|
|
|
n/a
|
|
$
|
1.23
|
|
|
n/a
|
||||
Cash distributions paid in the period to the public
|
$
|
79
|
|
|
n/a
|
|
$
|
155
|
|
|
n/a
|
||||
KMR(b)
|
|
|
|
|
|
|
|
||||||||
Share distributions paid in the period
|
1,726,952
|
|
|
1,603,975
|
|
|
3,531,548
|
|
|
3,068,120
|
|
(a)
|
Represents distribution information since the May 2012 EP acquisition.
|
(b)
|
KMR’s distributions are paid in the form of additional shares or fractions thereof calculated by dividing the KMP cash distribution per common unit by the average of the market closing prices of a KMR share determined for a ten-trading day period ending on the trading day immediately prior to the ex-dividend date for the shares. On July 17, 2013, KMR declared a share distribution of
0.015704
shares per outstanding share (
1,880,172
total shares) payable on August 14, 2013 to shareholders of record as of July 31, 2013, based on the
$1.32
per common unit distribution declared by KMP.
|
|
Net open position long/(short)
|
|||
Derivatives designated as hedging contracts
|
|
|
|
|
Crude oil fixed price
|
(22.0
|
)
|
|
million barrels
|
Natural gas fixed price
|
(32.8
|
)
|
|
billion cubic feet
|
Natural gas basis
|
(32.8
|
)
|
|
billion cubic feet
|
Derivatives not designated as hedging contracts
|
|
|
|
|
Crude oil fixed price
|
0.7
|
|
|
million barrels
|
Crude oil basis
|
(2.4
|
)
|
|
million barrels
|
Natural gas fixed price
|
(0.5
|
)
|
|
billion cubic feet
|
Natural gas basis
|
1.6
|
|
|
billion cubic feet
|
Natural gas liquids fixed price
|
0.5
|
|
|
million barrels
|
Fair Value of Derivative Contracts
|
||||||||||||||||||
|
|
|
|
Asset derivatives
|
|
Liability derivatives
|
||||||||||||
|
|
|
|
June 30,
|
|
December 31,
|
|
June 30,
|
|
December 31,
|
||||||||
|
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
|
Balance sheet location
|
|
Fair value
|
|
Fair value
|
|
Fair value
|
|
Fair value
|
||||||||
Derivatives designated as hedging contracts
|
|
|
|
|
|
|
|
|
|
|
||||||||
Natural gas and crude derivative contracts
|
|
Current-Fair value of derivative contracts
|
|
$
|
37
|
|
|
$
|
42
|
|
|
$
|
(21
|
)
|
|
$
|
(18
|
)
|
|
|
Non-current-Fair value of derivative contracts
|
|
77
|
|
|
40
|
|
|
(16
|
)
|
|
(11
|
)
|
||||
Subtotal
|
|
|
|
114
|
|
|
82
|
|
|
(37
|
)
|
|
(29
|
)
|
||||
Interest rate swap agreements
|
|
Current-Fair value of derivative contracts
|
|
2
|
|
|
9
|
|
|
(6
|
)
|
|
—
|
|
||||
|
|
Non-current-Fair value of derivative contracts
|
|
308
|
|
|
656
|
|
|
(43
|
)
|
|
(1
|
)
|
||||
Subtotal
|
|
|
|
310
|
|
|
665
|
|
|
(49
|
)
|
|
(1
|
)
|
||||
Total
|
|
|
|
424
|
|
|
747
|
|
|
(86
|
)
|
|
(30
|
)
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
Derivatives not designated as hedging contracts
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Natural gas, crude and NGL derivative contracts
|
|
Current-Fair value of derivative contracts
|
|
20
|
|
|
4
|
|
|
(1
|
)
|
|
(3
|
)
|
||||
|
|
Non-current-Fair value of derivative contracts
|
|
4
|
|
|
—
|
|
|
(1
|
)
|
|
(1
|
)
|
||||
Subtotal
|
|
|
|
24
|
|
|
4
|
|
|
(2
|
)
|
|
(4
|
)
|
||||
Power derivative contracts
|
|
Current-Fair value of derivative contracts
|
|
8
|
|
|
8
|
|
|
(55
|
)
|
|
(59
|
)
|
||||
|
|
Non-current-Fair value of derivative contracts
|
|
13
|
|
|
13
|
|
|
(98
|
)
|
|
(120
|
)
|
||||
Subtotal
|
|
|
|
21
|
|
|
21
|
|
|
(153
|
)
|
|
(179
|
)
|
||||
Total
|
|
|
|
45
|
|
|
25
|
|
|
(155
|
)
|
|
(183
|
)
|
||||
Total derivatives
|
|
|
|
$
|
469
|
|
|
$
|
772
|
|
|
$
|
(241
|
)
|
|
$
|
(213
|
)
|
|
|
Offsetting of financial assets and derivative assets
|
|
|
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
Gross amounts not offset in the balance sheet
|
|
|
||||||||||||||
|
|
Gross amounts of recognized assets
|
|
Gross amounts offset in the balance sheet
|
|
Amounts of assets presented in the balance sheet
|
|
Financial instruments
|
|
Cash collateral held(a)
|
|
Net amount
|
||||||||||||
As of June 30, 2013:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Natural gas, crude and NGL derivative contracts
|
|
$
|
138
|
|
|
$
|
—
|
|
|
$
|
138
|
|
|
$
|
(26
|
)
|
|
$
|
(1
|
)
|
|
$
|
111
|
|
Power derivative contracts
|
|
$
|
21
|
|
|
$
|
—
|
|
|
$
|
21
|
|
|
$
|
(21
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
Interest rate swap agreements
|
|
$
|
310
|
|
|
$
|
—
|
|
|
$
|
310
|
|
|
$
|
(10
|
)
|
|
$
|
—
|
|
|
$
|
300
|
|
As of December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Natural gas, crude and NGL derivative contracts
|
|
$
|
86
|
|
|
$
|
—
|
|
|
$
|
86
|
|
|
$
|
(17
|
)
|
|
$
|
—
|
|
|
$
|
69
|
|
Power derivative contracts
|
|
$
|
21
|
|
|
$
|
—
|
|
|
$
|
21
|
|
|
$
|
(21
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
Interest rate swap agreements
|
|
$
|
665
|
|
|
$
|
—
|
|
|
$
|
665
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
665
|
|
|
|
Offsetting of financial liabilities and derivative liabilities
|
|
|
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
Gross amounts not offset in the balance sheet
|
|
|
||||||||||||||
|
|
Gross amounts of recognized liabilities
|
|
Gross amounts offset in the balance sheet
|
|
Amounts of liabilities presented in the balance sheet
|
|
Financial instruments
|
|
Cash collateral posted(b)
|
|
Net amount
|
||||||||||||
As of June 30, 2013:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Natural gas, crude and NGL derivative contracts
|
|
$
|
(39
|
)
|
|
$
|
—
|
|
|
$
|
(39
|
)
|
|
$
|
26
|
|
|
$
|
—
|
|
|
$
|
(13
|
)
|
Power derivative contracts
|
|
$
|
(153
|
)
|
|
$
|
—
|
|
|
$
|
(153
|
)
|
|
$
|
21
|
|
|
$
|
1
|
|
|
$
|
(131
|
)
|
Interest rate swap agreements
|
|
$
|
(49
|
)
|
|
$
|
—
|
|
|
$
|
(49
|
)
|
|
$
|
10
|
|
|
$
|
—
|
|
|
$
|
(39
|
)
|
As of December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Natural gas, crude and NGL derivative contracts
|
|
$
|
(33
|
)
|
|
$
|
—
|
|
|
$
|
(33
|
)
|
|
$
|
17
|
|
|
$
|
5
|
|
|
$
|
(11
|
)
|
Power derivative contracts
|
|
$
|
(179
|
)
|
|
$
|
—
|
|
|
$
|
(179
|
)
|
|
$
|
21
|
|
|
$
|
—
|
|
|
$
|
(158
|
)
|
Interest rate swap agreements
|
|
$
|
(1
|
)
|
|
$
|
—
|
|
|
$
|
(1
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(1
|
)
|
(a)
|
Cash margin deposits held by KMP associated with its energy commodity contract positions and OTC swap agreements and reported within “Accrued other current liabilities” in our accompanying consolidated balance sheets.
|
(b)
|
$1 million
and
$5 million
of cash margin deposits posted by KMI and KMP, respectively, associated with energy commodity contract positions and OTC swap agreements and reported within “Other current assets” in our accompanying consolidated balance sheets.
|
Derivatives in fair value hedging relationships
|
|
Location of gain/(loss) recognized in income on derivatives
|
|
Amount of gain/(loss) recognized in income
on derivatives and related hedged item(a)
|
||||||||||||||
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
Interest rate swap agreements
|
|
Interest expense
|
|
$
|
(219
|
)
|
|
$
|
196
|
|
|
$
|
(307
|
)
|
|
$
|
81
|
|
Total
|
|
|
|
$
|
(219
|
)
|
|
$
|
196
|
|
|
$
|
(307
|
)
|
|
$
|
81
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Fixed rate debt
|
|
Interest expense
|
|
$
|
219
|
|
|
$
|
(196
|
)
|
|
$
|
307
|
|
|
$
|
(81
|
)
|
Total
|
|
|
|
$
|
219
|
|
|
$
|
(196
|
)
|
|
$
|
307
|
|
|
$
|
(81
|
)
|
(a)
|
Amounts reflect the change in the fair value of interest rate swap agreements and the change in the fair value of the associated fixed rate debt which exactly offset each other as a result of no hedge ineffectiveness.
|
Derivatives
in cash flow
hedging
relationships
|
|
Amount of gain/(loss)
recognized in OCI
on derivative(effective portion)(a)
|
|
Location of
gain/(loss)
reclassified from
Accumulated OCI
into income
(effective
portion)
|
|
Amount of gain/(loss)
reclassified from
Accumulated OCI
into income
(effective portion)(b)
|
|
Location of
gain/(loss)
recognized in
income on
derivative
(ineffective
portion
and amount
excluded from
effectiveness
testing)
|
|
Amount of gain/(loss)
recognized in income
on derivative
(ineffective portion
and amount
excluded from
effectiveness testing)
|
||||||||||||||||||
|
|
Three Months Ended June 30,
|
|
|
|
Three Months Ended June 30,
|
|
|
|
Three Months Ended June 30,
|
||||||||||||||||||
|
|
2013
|
|
2012
|
|
|
|
2013
|
|
2012
|
|
|
|
2013
|
|
2012
|
||||||||||||
Energy commodity derivative contracts
|
|
$
|
55
|
|
|
$
|
231
|
|
|
Revenues-Natural gas sales
|
|
$
|
—
|
|
|
$
|
1
|
|
|
Revenues-Natural gas sales
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
Revenues-Product sales and other
|
|
8
|
|
|
(2
|
)
|
|
Revenues-Product sales and other
|
|
9
|
|
|
—
|
|
||||||||
|
|
|
|
|
|
Gas purchases and other costs of sales
|
|
(5
|
)
|
|
9
|
|
|
Gas purchases and other costs of sales
|
|
—
|
|
|
—
|
|
||||||||
Interest rate swap agreements
|
|
7
|
|
|
(3
|
)
|
|
Interest expense
|
|
—
|
|
|
—
|
|
|
Interest Expense
|
|
—
|
|
|
—
|
|
||||||
Total
|
|
$
|
62
|
|
|
$
|
228
|
|
|
Total
|
|
$
|
3
|
|
|
$
|
8
|
|
|
Total
|
|
$
|
9
|
|
|
$
|
—
|
|
Derivatives
in cash flow
hedging
relationships
|
|
Amount of gain/(loss)
recognized in OCI
on derivative(effective portion)(a)
|
|
Location of
gain/(loss)
reclassified from
Accumulated OCI
into income
(effective
portion)
|
|
Amount of gain/(loss)
reclassified from
Accumulated OCI
into income
(effective portion)(b)
|
|
Location of
gain/(loss)
recognized in
income on
derivative
(ineffective
portion
and amount
excluded from
effectiveness
testing)
|
|
Amount of gain/(loss)
recognized in income
on derivative
(ineffective portion
and amount
excluded from
effectiveness testing)
|
||||||||||||||||||
|
|
Six Months Ended June 30,
|
|
|
|
Six Months Ended June 30,
|
|
|
|
Six Months Ended June 30,
|
||||||||||||||||||
|
|
2013
|
|
2012
|
|
|
|
2013
|
|
2012
|
|
|
|
2013
|
|
2012
|
||||||||||||
Energy commodity derivative contracts
|
|
$
|
23
|
|
|
$
|
145
|
|
|
Revenues-Natural gas sales
|
|
$
|
—
|
|
|
$
|
2
|
|
|
Revenues-Natural gas sales
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
Revenues-Product sales and other
|
|
13
|
|
|
(23
|
)
|
|
Revenues-Product sales and other
|
|
6
|
|
|
(3
|
)
|
||||||||
|
|
|
|
|
|
Gas purchases and other costs of sales
|
|
(5
|
)
|
|
6
|
|
|
Gas purchases and other costs of sales
|
|
—
|
|
|
—
|
|
||||||||
Interest rate swap agreements
|
|
8
|
|
|
(3
|
)
|
|
Interest expense
|
|
1
|
|
|
—
|
|
|
Interest Expense
|
|
—
|
|
|
—
|
|
||||||
Total
|
|
$
|
31
|
|
|
$
|
142
|
|
|
Total
|
|
$
|
9
|
|
|
$
|
(15
|
)
|
|
Total
|
|
$
|
6
|
|
|
$
|
(3
|
)
|
(a)
|
We expect to reclassify an approximate
$17 million
gain associated with derivatives and included in our accumulated other comprehensive loss and noncontrolling interest balances as of
June 30, 2013
into earnings during the next twelve months (when the associated forecasted transactions are also expected to occur), however, actual amounts reclassified into earnings could vary materially as a result of changes in market prices.
|
(b)
|
No material amounts were reclassified into earnings as a result of the discontinuance of cash flow hedges because it was probable that the original forecast transactions would no longer occur by the end of the originally specified time period or within an additional two-month period of time thereafter, but rather, the amounts reclassified were the result of the hedged forecast transactions actually affecting earnings (i.e., when the forecast sales and purchases actually occurred).
|
Derivatives not designated as accounting hedges
|
|
Location of gain/(loss) recognized in income on derivatives
|
|
Amount of gain/(loss) recognized in income
on derivatives
|
||||||||||||||
|
|
|
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||
|
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
Energy commodity derivative contracts
|
|
Revenues-Natural gas sales
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
2
|
|
|
$
|
—
|
|
|
|
Revenues-Product sales and other
|
|
(5
|
)
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
||||
Total
|
|
|
|
$
|
(4
|
)
|
|
$
|
—
|
|
|
$
|
(1
|
)
|
|
$
|
—
|
|
|
Net unrealized
gains/(losses)
on cash flow
hedge derivatives
|
|
Foreign
currency
translation
adjustments
|
|
Pension and
other
postretirement
liability adjs.
|
|
Total
Accumulated other
comprehensive
income/(loss)
|
||||||||
Balance as of December 31, 2012
|
$
|
7
|
|
|
$
|
51
|
|
|
$
|
(176
|
)
|
|
$
|
(118
|
)
|
Other comprehensive income before reclassifications
|
20
|
|
|
(45
|
)
|
|
—
|
|
|
(25
|
)
|
||||
Amounts reclassified from accumulated other comprehensive income
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
||||
Net current-period other comprehensive income (loss)
|
15
|
|
|
(45
|
)
|
|
—
|
|
|
(30
|
)
|
||||
Balance as of June 30, 2013
|
$
|
22
|
|
|
$
|
6
|
|
|
$
|
(176
|
)
|
|
$
|
(148
|
)
|
•
|
Level 1 Inputs—quoted prices (unadjusted) in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date;
|
•
|
Level 2 Inputs—inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly. If the asset or liability has a specified (contractual) term, a Level 2 input must be observable for substantially the full term of the asset or liability; and
|
•
|
Level 3 Inputs—unobservable inputs for the asset or liability. These unobservable inputs reflect the entity’s own assumptions about the assumptions that market participants would use in pricing the asset or liability, and are developed based on the best information available in the circumstances (which might include the reporting entity’s own data).
|
|
Asset fair value measurements using
|
||||||||||||||
|
Total
|
|
Quoted prices in active markets for identical
assets (Level 1)
|
|
Significant other observable inputs (Level 2)
|
|
Significant
unobservable
inputs (Level 3)
|
||||||||
As of June 30, 2013
|
|
|
|
|
|
|
|
||||||||
Energy commodity derivative contracts(a)
|
$
|
159
|
|
|
$
|
14
|
|
|
$
|
89
|
|
|
$
|
56
|
|
Interest rate swap agreements
|
$
|
310
|
|
|
$
|
—
|
|
|
$
|
310
|
|
|
$
|
—
|
|
As of December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
||||
Energy commodity derivative contracts(a)
|
$
|
107
|
|
|
$
|
3
|
|
|
$
|
76
|
|
|
$
|
28
|
|
Interest rate swap agreements
|
$
|
665
|
|
|
$
|
—
|
|
|
$
|
665
|
|
|
$
|
—
|
|
|
Liability fair value measurements using
|
||||||||||||||
|
Total
|
|
Quoted prices in
active markets
for identical
liabilities
(Level 1)
|
|
Significant other observable
inputs (Level 2)
|
|
Significant
unobservable
inputs (Level 3)
|
||||||||
As of June 30, 2013
|
|
|
|
|
|
|
|
||||||||
Energy commodity derivative contracts(a)
|
$
|
(192
|
)
|
|
$
|
(4
|
)
|
|
$
|
(18
|
)
|
|
$
|
(170
|
)
|
Interest rate swap agreements
|
$
|
(49
|
)
|
|
$
|
—
|
|
|
$
|
(49
|
)
|
|
$
|
—
|
|
As of December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
||||
Energy commodity derivative contracts(a)
|
$
|
(212
|
)
|
|
$
|
(3
|
)
|
|
$
|
(26
|
)
|
|
$
|
(183
|
)
|
Interest rate swap agreements
|
$
|
(1
|
)
|
|
$
|
—
|
|
|
$
|
(1
|
)
|
|
$
|
—
|
|
(a)
|
Level 1 consists primarily of NYMEX natural gas futures. Level 2 consists primarily of OTC WTI swaps and OTC natural gas swaps that are settled on NYMEX. Level 3 consists primarily of WTI options, WTI basis swaps, natural gas liquids options and power derivative contracts.
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
Derivatives-net asset (liability)
|
|
|
|
|
|
|
|
||||||||
Beginning of Period
|
$
|
(142
|
)
|
|
$
|
(3
|
)
|
|
$
|
(155
|
)
|
|
$
|
7
|
|
Total gains or (losses)
|
|
|
|
|
|
|
|
|
|
||||||
Included in earnings
|
(6
|
)
|
|
(3
|
)
|
|
(1
|
)
|
|
(1
|
)
|
||||
Included in other comprehensive loss
|
1
|
|
|
28
|
|
|
—
|
|
|
6
|
|
||||
Purchases(a)
|
18
|
|
|
(246
|
)
|
|
18
|
|
|
(243
|
)
|
||||
Settlements
|
15
|
|
|
4
|
|
|
24
|
|
|
11
|
|
||||
End of Period
|
$
|
(114
|
)
|
|
$
|
(220
|
)
|
|
$
|
(114
|
)
|
|
$
|
(220
|
)
|
The amount of total gains or (losses) for the period included in earnings attributable to the change in unrealized gains or (losses) relating to assets held at the reporting date
|
$
|
1
|
|
|
$
|
(4
|
)
|
|
$
|
4
|
|
|
$
|
(3
|
)
|
(a)
|
2012 purchases include a net liability of
$246 million
of Level 3 energy commodity derivative contracts associated with the EP acquisition. 2013 purchases include a net asset of
$18 million
of Level 3 energy commodity derivative contracts associated with the Copano acquisition.
|
|
June 30, 2013
|
|
December 31, 2012
|
||||||||||||
|
Carrying
Value
|
|
Estimated
Fair Value
|
|
Carrying
Value
|
|
Estimated
Fair Value
|
||||||||
Total debt
|
$
|
35,546
|
|
|
$
|
35,862
|
|
|
$
|
34,401
|
|
|
$
|
36,720
|
|
•
|
Natural Gas Pipelines—the sale, transport, processing, treating, fractionation, storage and gathering of natural gas and natural gas liquids;
|
•
|
CO
2
—KMP—the production, sale and transportation of crude oil from fields in the Permian Basin of West Texas and the production, transportation and marketing of CO
2
used as a flooding medium for recovering crude oil from mature oil fields;
|
•
|
Products Pipelines—KMP— the transportation and terminaling of refined petroleum products, including gasoline, diesel fuel, jet fuel, natural gas liquids, crude and condensate, and bio-fuels;
|
•
|
Terminals—KMP—the transloading and storing of refined petroleum products and dry and liquid bulk products, including coal, petroleum coke, cement, alumina, salt and other bulk chemicals;
|
•
|
Kinder Morgan Canada—KMP—the transportation of crude oil and refined products from Alberta, Canada to marketing terminals and refineries in British Columbia, and the state of Washington. As further described in Note 2, Kinder Morgan Canada divested its interest in the Express pipeline system effective March 14, 2013; and
|
•
|
Other—primarily includes several physical natural gas contracts with power plants associated with EP’s legacy trading activities. These contracts obligate EP to sell natural gas to these plants and have various expiration dates ranging from 2012 to 2028.
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
Revenues
|
|
|
|
|
|
|
|
||||||||
Natural Gas Pipelines
|
|
|
|
|
|
|
|
||||||||
Revenues from external customers(a)
|
$
|
2,054
|
|
|
$
|
1,000
|
|
|
$
|
3,809
|
|
|
$
|
1,794
|
|
Intersegment revenues
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||
CO2–KMP
|
460
|
|
|
413
|
|
|
889
|
|
|
830
|
|
||||
Products Pipelines–KMP
|
443
|
|
|
331
|
|
|
897
|
|
|
554
|
|
||||
Terminals–KMP
|
|
|
|
|
|
|
|
||||||||
Revenues from external customers
|
343
|
|
|
342
|
|
|
680
|
|
|
683
|
|
||||
Intersegment revenues
|
1
|
|
|
1
|
|
|
1
|
|
|
1
|
|
||||
Kinder Morgan Canada–KMP
|
75
|
|
|
73
|
|
|
147
|
|
|
146
|
|
||||
Other
|
(2
|
)
|
|
(1
|
)
|
|
2
|
|
|
(1
|
)
|
||||
Total segment revenues
|
3,374
|
|
|
2,159
|
|
|
6,426
|
|
|
4,007
|
|
||||
Other revenues
|
9
|
|
|
9
|
|
|
18
|
|
|
18
|
|
||||
Less: Total intersegment revenues
|
(1
|
)
|
|
(1
|
)
|
|
(2
|
)
|
|
(1
|
)
|
||||
Total consolidated revenues
|
$
|
3,382
|
|
|
$
|
2,167
|
|
|
$
|
6,442
|
|
|
$
|
4,024
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
Segment earnings (loss) before depreciation, depletion, amortization and amortization of excess cost of equity investments(b)
|
|
|
|
|
|
|
|
||||||||
Natural Gas Pipelines(a)
|
$
|
1,421
|
|
|
$
|
423
|
|
|
$
|
2,317
|
|
|
$
|
650
|
|
CO2–KMP
|
358
|
|
|
327
|
|
|
700
|
|
|
661
|
|
||||
Products Pipelines–KMP(c)
|
12
|
|
|
166
|
|
|
197
|
|
|
340
|
|
||||
Terminals–KMP
|
206
|
|
|
195
|
|
|
392
|
|
|
381
|
|
||||
Kinder Morgan Canada–KMP(d)
|
50
|
|
|
52
|
|
|
243
|
|
|
102
|
|
||||
Other
|
(5
|
)
|
|
(3
|
)
|
|
(1
|
)
|
|
(3
|
)
|
||||
Total segment EBDA
|
2,042
|
|
|
1,160
|
|
|
3,848
|
|
|
2,131
|
|
||||
Total segment depreciation, depletion and amortization
|
(442
|
)
|
|
(333
|
)
|
|
(854
|
)
|
|
(607
|
)
|
||||
Total segment amortization of excess cost of investments
|
(9
|
)
|
|
(2
|
)
|
|
(18
|
)
|
|
(4
|
)
|
||||
Other revenues
|
9
|
|
|
9
|
|
|
18
|
|
|
18
|
|
||||
General and administrative expenses
|
(183
|
)
|
|
(501
|
)
|
|
(323
|
)
|
|
(630
|
)
|
||||
Unallocable interest and other, net of unallocable interest income
|
(428
|
)
|
|
(298
|
)
|
|
(837
|
)
|
|
(480
|
)
|
||||
Unallocable income tax (expense) benefit
|
(208
|
)
|
|
2
|
|
|
(395
|
)
|
|
(86
|
)
|
||||
Loss from discontinued operations, net of tax
|
—
|
|
|
(280
|
)
|
|
(2
|
)
|
|
(658
|
)
|
||||
Total consolidated net income (loss)
|
$
|
781
|
|
|
$
|
(243
|
)
|
|
$
|
1,437
|
|
|
$
|
(316
|
)
|
|
June 30,
2013 |
|
December 31,
2012 |
||||
Assets
|
|
|
|
||||
Natural Gas Pipelines
|
$
|
51,894
|
|
|
$
|
46,600
|
|
CO2–KMP
|
4,580
|
|
|
4,148
|
|
||
Products Pipelines–KMP
|
6,360
|
|
|
6,089
|
|
||
Terminals–KMP
|
6,384
|
|
|
5,931
|
|
||
Kinder Morgan Canada–KMP
|
1,628
|
|
|
1,724
|
|
||
Other
|
564
|
|
|
601
|
|
||
Total segment assets
|
71,410
|
|
|
65,093
|
|
||
Corporate assets(e)
|
2,678
|
|
|
2,854
|
|
||
Assets held for sale(f)
|
32
|
|
|
298
|
|
||
Total consolidated assets
|
$
|
74,120
|
|
|
$
|
68,245
|
|
(a)
|
Increases in the three and six month 2013 amounts versus the three and six month 2012 amounts reflect (i) our May 25, 2012 acquisition of EP; (ii) KMP’s acquisition of Copano; and (iii) recognition of a
$558 million
non-cash gain in the second quarter of 2013 from the remeasurement of net assets to fair value. See Note 2 for further discussion.
|
(b)
|
Includes revenues, earnings from equity investments, allocable interest income, and other, net, less operating expenses, allocable income taxes, and other expense (income).
|
(c)
|
Three and six month 2013 amounts include increases in expense of
$162 million
and
$177 million
, respectively, associated with adjustments to certain legal liabilities related to both transportation rate case and environmental matters.
|
(d)
|
Six month 2013 amount includes a
$141 million
increase in earnings from the after-tax gain on the sale of KMP’s investments in the Express pipeline system.
|
(e)
|
Includes cash and cash equivalents, margin and restricted deposits, unallocable interest receivable, prepaid assets and deferred charges, risk management assets related to debt fair value adjustments and miscellaneous corporate assets (such as information technology and telecommunications equipment) not allocated to individual segments.
|
(f)
|
2012 amount primarily represents amounts attributable to KMP’s Express pipelines system and our ownership interest in the Bolivia to Brazil Pipeline as of December 31, 2012.
|
|
|
June 30, 2013
|
|
December 31,
2012
|
||||
Balance sheet location
|
|
|
|
|
||||
Accounts receivable, net
|
|
$
|
30
|
|
|
$
|
25
|
|
Assets held for sale (a)
|
|
—
|
|
|
114
|
|
||
Other current assets
|
|
2
|
|
|
14
|
|
||
Deferred charges and other assets
|
|
48
|
|
|
48
|
|
||
|
|
$
|
80
|
|
|
$
|
201
|
|
|
|
|
|
|
||||
Current portion of debt – KMP and EPB (b)
|
|
$
|
5
|
|
|
$
|
5
|
|
Accounts payable
|
|
9
|
|
|
11
|
|
||
Long-term debt - Outstanding - KMP and EPB (b)
|
|
171
|
|
|
173
|
|
||
|
|
$
|
185
|
|
|
$
|
189
|
|
|
Pension Benefits
|
|
OPEB
|
|
Pension Benefits
|
|
OPEB
|
||||||||||||||||||||||||
|
Three Months Ended June 30,
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||||||||||||||
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||||||||||
Service cost
|
$
|
6
|
|
|
$
|
4
|
|
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
12
|
|
|
$
|
7
|
|
|
$
|
—
|
|
|
$
|
1
|
|
Interest cost
|
23
|
|
|
12
|
|
|
5
|
|
|
3
|
|
|
46
|
|
|
16
|
|
|
10
|
|
|
4
|
|
||||||||
Expected return on assets
|
(44
|
)
|
|
(20
|
)
|
|
(2
|
)
|
|
(2
|
)
|
|
(88
|
)
|
|
(26
|
)
|
|
(4
|
)
|
|
(3
|
)
|
||||||||
Amortization of prior service costs
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Amortization of net actuarial loss (gain)
|
—
|
|
|
3
|
|
|
2
|
|
|
1
|
|
|
—
|
|
|
5
|
|
|
3
|
|
|
2
|
|
||||||||
Settlement (gain) loss (a)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Net benefit (credit) cost
|
$
|
(14
|
)
|
|
$
|
(1
|
)
|
|
$
|
5
|
|
|
$
|
3
|
|
|
$
|
(32
|
)
|
|
$
|
2
|
|
|
$
|
9
|
|
|
$
|
4
|
|
(a)
|
Reflects the gain recognized upon the February 2013 settlement of our obligations under the El Paso Supplemental Executive Retirement Plan.
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
Income tax expense
|
$
|
225
|
|
|
$
|
9
|
|
|
$
|
504
|
|
|
$
|
105
|
|
Effective tax rate
|
22
|
%
|
|
19
|
%
|
|
26
|
%
|
|
23
|
%
|
|
June 30, 2013
|
|
December 31,
2012
|
||||
Current regulatory assets
|
$
|
54
|
|
|
$
|
62
|
|
Non-current regulatory assets
|
390
|
|
|
402
|
|
||
Total Regulatory Assets
|
$
|
444
|
|
|
$
|
464
|
|
|
|
|
|
||||
Current regulatory liabilities
|
$
|
120
|
|
|
$
|
7
|
|
Non-current regulatory liabilities
|
372
|
|
|
113
|
|
||
Total Regulatory Liabilities(a)
|
$
|
492
|
|
|
$
|
120
|
|
(a)
|
During the three months ended June 30, 2013, we began applying regulatory accounting to another one of KMP’s pipeline systems due to a newly negotiated long-term tolling agreement approved by the system’s regulator that went into effect in April 2013. The primary impact of applying regulatory accounting was the reclassification of approximately
$362 million
of current and long-term deferred credits to regulatory liabilities, of which
$115
million remains classified as current. KMP expects this regulatory liability to be refunded to rate-payers over approximately the next four years.
|
|
June 30, 2013
|
|
December 31,
2012 (a)
|
||||
Cash and cash equivalents - KMI (b)
|
$
|
141
|
|
|
$
|
71
|
|
Cash and cash equivalents - KMP
|
656
|
|
|
529
|
|
||
Cash and cash equivalents - EPB
|
220
|
|
|
114
|
|
||
Cash and cash equivalents
|
$
|
1,017
|
|
|
$
|
714
|
|
|
|
|
|
||||
Property, plant and equipment, net–KMI (b)
|
$
|
2,670
|
|
|
$
|
2,735
|
|
Property, plant and equipment, net–KMP
|
26,023
|
|
|
22,330
|
|
||
Property, plant and equipment, net–EPB
|
5,906
|
|
|
5,931
|
|
||
Property, plant and equipment, net
|
$
|
34,599
|
|
|
$
|
30,996
|
|
|
|
|
|
||||
Goodwill–KMI (b)
|
$
|
17,939
|
|
|
$
|
18,193
|
|
Goodwill–KMP
|
6,532
|
|
|
5,417
|
|
||
Goodwill–EPB
|
22
|
|
|
22
|
|
||
Goodwill
|
$
|
24,493
|
|
|
$
|
23,632
|
|
|
|
|
|
||||
Current portion of debt–KMI (b)
|
$
|
1,901
|
|
|
$
|
1,153
|
|
Current portion of debt–KMP
|
1,899
|
|
|
1,155
|
|
||
Current portion of debt–EPB
|
164
|
|
|
93
|
|
||
Current portion of debt
|
$
|
3,964
|
|
|
$
|
2,401
|
|
|
|
|
|
||||
Long-term debt outstanding–KMI (b)
|
$
|
7,726
|
|
|
$
|
9,148
|
|
Long-term debt outstanding–KMP
|
17,338
|
|
|
15,907
|
|
||
Long-term debt outstanding–EPB (c)
|
4,181
|
|
|
4,254
|
|
||
Long-term debt outstanding
|
$
|
29,245
|
|
|
$
|
29,309
|
|
(a)
|
Retrospectively adjusted as discussed in Note 2.
|
(b)
|
Includes assets and liabilities of KMI’s consolidated subsidiaries, excluding KMP and EPB.
|
(c)
|
Excludes debt fair value adjustments. Decrease to long-term debt for debt fair value adjustments totaled
$8 million
as of both June 30, 2013 and December 31, 2012.
|
|
Parent Guarantor
|
|
Guarantor Subsidiary
|
|
Subsidiary Issuers
|
|
Non-guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated KMI
|
||||||||||||
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash and cash equivalents
|
$
|
108
|
|
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
908
|
|
|
$
|
—
|
|
|
$
|
1,017
|
|
All other current assets
|
678
|
|
|
10
|
|
|
85
|
|
|
2,540
|
|
|
(558
|
)
|
|
2,755
|
|
||||||
Property, plant and equipment, net
|
16
|
|
|
—
|
|
|
—
|
|
|
34,583
|
|
|
—
|
|
|
34,599
|
|
||||||
Investments
|
—
|
|
|
—
|
|
|
—
|
|
|
6,085
|
|
|
—
|
|
|
6,085
|
|
||||||
Investments in affiliates
|
20,531
|
|
|
10,732
|
|
|
6,454
|
|
|
—
|
|
|
(37,717
|
)
|
|
—
|
|
||||||
Goodwill
|
—
|
|
|
—
|
|
|
8,062
|
|
|
16,431
|
|
|
—
|
|
|
24,493
|
|
||||||
Notes receivable from affiliates
|
1
|
|
|
—
|
|
|
—
|
|
|
1,993
|
|
|
(1,994
|
)
|
|
—
|
|
||||||
Deferred charges and all other assets
|
234
|
|
|
—
|
|
|
866
|
|
|
4,911
|
|
|
(840
|
)
|
|
5,171
|
|
||||||
Total assets
|
$
|
21,568
|
|
|
$
|
10,742
|
|
|
$
|
15,468
|
|
|
$
|
67,451
|
|
|
$
|
(41,109
|
)
|
|
$
|
74,120
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Current portion of debt
|
$
|
1,354
|
|
|
$
|
—
|
|
|
$
|
397
|
|
|
$
|
2,213
|
|
|
$
|
—
|
|
|
$
|
3,964
|
|
All other current liabilities
|
209
|
|
|
80
|
|
|
178
|
|
|
3,460
|
|
|
(558
|
)
|
|
3,369
|
|
||||||
Long-term debt
|
1,873
|
|
|
—
|
|
|
4,023
|
|
|
25,686
|
|
|
—
|
|
|
31,582
|
|
||||||
Notes payable to affiliates
|
1,993
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
(1,994
|
)
|
|
—
|
|
||||||
Deferred income taxes
|
1,956
|
|
|
—
|
|
|
—
|
|
|
2,997
|
|
|
(840
|
)
|
|
4,113
|
|
||||||
All other long-term liabilities
|
529
|
|
|
—
|
|
|
164
|
|
|
1,860
|
|
|
—
|
|
|
2,553
|
|
||||||
Total liabilities
|
7,914
|
|
|
80
|
|
|
4,762
|
|
|
36,217
|
|
|
(3,392
|
)
|
|
45,581
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Stockholders’ equity
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total KMI equity
|
13,654
|
|
|
10,662
|
|
|
10,706
|
|
|
15,973
|
|
|
(37,341
|
)
|
|
13,654
|
|
||||||
Noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
15,261
|
|
|
(376
|
)
|
|
14,885
|
|
||||||
Total stockholders’ equity
|
13,654
|
|
|
10,662
|
|
|
10,706
|
|
|
31,234
|
|
|
(37,717
|
)
|
|
28,539
|
|
||||||
Total liabilities and stockholders’ equity
|
$
|
21,568
|
|
|
$
|
10,742
|
|
|
$
|
15,468
|
|
|
$
|
67,451
|
|
|
$
|
(41,109
|
)
|
|
$
|
74,120
|
|
|
Parent Guarantor
|
|
Guarantor Subsidiary
|
|
Subsidiary Issuers
|
|
Non-guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated KMI
|
||||||||||||
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash and cash equivalents
|
$
|
3
|
|
|
$
|
—
|
|
|
$
|
45
|
|
|
$
|
666
|
|
|
$
|
—
|
|
|
$
|
714
|
|
All other current assets
|
813
|
|
|
27
|
|
|
123
|
|
|
9,322
|
|
|
(7,325
|
)
|
|
2,960
|
|
||||||
Property, plant and equipment, net
|
8
|
|
|
—
|
|
|
—
|
|
|
30,988
|
|
|
—
|
|
|
30,996
|
|
||||||
Investments
|
—
|
|
|
—
|
|
|
19
|
|
|
5,785
|
|
|
—
|
|
|
5,804
|
|
||||||
Investments in affiliates
|
20,053
|
|
|
11,190
|
|
|
13,232
|
|
|
—
|
|
|
(44,475
|
)
|
|
—
|
|
||||||
Goodwill
|
—
|
|
|
—
|
|
|
8,059
|
|
|
15,573
|
|
|
—
|
|
|
23,632
|
|
||||||
Notes receivable from affiliates
|
1,555
|
|
|
—
|
|
|
—
|
|
|
2,095
|
|
|
(3,650
|
)
|
|
—
|
|
||||||
Deferred charges and all other assets
|
202
|
|
|
—
|
|
|
1,158
|
|
|
3,912
|
|
|
(1,133
|
)
|
|
4,139
|
|
||||||
Total assets
|
$
|
22,634
|
|
|
$
|
11,217
|
|
|
$
|
22,636
|
|
|
$
|
68,341
|
|
|
$
|
(56,583
|
)
|
|
$
|
68,245
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Current portion of debt
|
$
|
1,035
|
|
|
$
|
—
|
|
|
$
|
115
|
|
|
$
|
1,251
|
|
|
$
|
—
|
|
|
$
|
2,401
|
|
All other current liabilities
|
196
|
|
|
383
|
|
|
6,741
|
|
|
2,832
|
|
|
(7,325
|
)
|
|
2,827
|
|
||||||
Long-term debt
|
3,068
|
|
|
—
|
|
|
4,378
|
|
|
24,554
|
|
|
—
|
|
|
32,000
|
|
||||||
Notes payable to affiliates
|
1,764
|
|
|
296
|
|
|
35
|
|
|
1,555
|
|
|
(3,650
|
)
|
|
—
|
|
||||||
Deferred income taxes
|
2,095
|
|
|
—
|
|
|
—
|
|
|
3,109
|
|
|
(1,133
|
)
|
|
4,071
|
|
||||||
All other long term liabilities
|
610
|
|
|
—
|
|
|
169
|
|
|
2,067
|
|
|
—
|
|
|
2,846
|
|
||||||
Total liabilities
|
8,768
|
|
|
679
|
|
|
11,438
|
|
|
35,368
|
|
|
(12,108
|
)
|
|
44,145
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Stockholders’ equity
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total KMI equity
|
13,866
|
|
|
10,538
|
|
|
11,198
|
|
|
22,580
|
|
|
(44,316
|
)
|
|
13,866
|
|
||||||
Noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
10,393
|
|
|
(159
|
)
|
|
10,234
|
|
||||||
Total stockholders’ equity
|
13,866
|
|
|
10,538
|
|
|
11,198
|
|
|
32,973
|
|
|
(44,475
|
)
|
|
24,100
|
|
||||||
Total liabilities and stockholders’ equity
|
$
|
22,634
|
|
|
$
|
11,217
|
|
|
$
|
22,636
|
|
|
$
|
68,341
|
|
|
$
|
(56,583
|
)
|
|
$
|
68,245
|
|
|
Parent Guarantor
|
|
Guarantor Subsidiary
|
|
Subsidiary Issuers
|
|
Non-guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated KMI
|
||||||||||||
Revenues
|
$
|
9
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,381
|
|
|
$
|
(8
|
)
|
|
$
|
3,382
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Costs, expenses and other
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Costs of sales
|
—
|
|
|
—
|
|
|
—
|
|
|
1,254
|
|
|
—
|
|
|
1,254
|
|
||||||
Depreciation, depletion and amortization
|
1
|
|
|
—
|
|
|
—
|
|
|
441
|
|
|
—
|
|
|
442
|
|
||||||
Other operating expenses
|
6
|
|
|
—
|
|
|
—
|
|
|
913
|
|
|
(8
|
)
|
|
911
|
|
||||||
Total costs, expenses and other
|
7
|
|
|
—
|
|
|
—
|
|
|
2,608
|
|
|
(8
|
)
|
|
2,607
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating income
|
2
|
|
|
—
|
|
|
—
|
|
|
773
|
|
|
—
|
|
|
775
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Earnings from equity investments
|
334
|
|
|
39
|
|
|
113
|
|
|
93
|
|
|
(486
|
)
|
|
93
|
|
||||||
Interest, net
|
(71
|
)
|
|
—
|
|
|
(68
|
)
|
|
(288
|
)
|
|
—
|
|
|
(427
|
)
|
||||||
Amortization of excess cost of equity investments and other, net
|
(1
|
)
|
|
—
|
|
|
1
|
|
|
565
|
|
|
—
|
|
|
565
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Income from continuing operations before income taxes
|
264
|
|
|
39
|
|
|
46
|
|
|
1,143
|
|
|
(486
|
)
|
|
1,006
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Income tax benefit (expense)
|
13
|
|
|
—
|
|
|
(7
|
)
|
|
(231
|
)
|
|
—
|
|
|
(225
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net income
|
277
|
|
|
39
|
|
|
39
|
|
|
912
|
|
|
(486
|
)
|
|
781
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net income attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(540
|
)
|
|
36
|
|
|
(504
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net income attributable to controlling interests
|
$
|
277
|
|
|
$
|
39
|
|
|
$
|
39
|
|
|
$
|
372
|
|
|
$
|
(450
|
)
|
|
$
|
277
|
|
|
Parent Guarantor
|
|
Guarantor Subsidiary
|
|
Subsidiary Issuers
|
|
Non-guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated KMI
|
||||||||||||
Revenues
|
$
|
8
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,159
|
|
|
$
|
—
|
|
|
$
|
2,167
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Costs, expenses and other
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Costs of sales
|
—
|
|
|
—
|
|
|
—
|
|
|
637
|
|
|
—
|
|
|
637
|
|
||||||
Depreciation, depletion and amortization
|
—
|
|
|
—
|
|
|
—
|
|
|
333
|
|
|
—
|
|
|
333
|
|
||||||
Other operating expenses
|
168
|
|
|
—
|
|
|
64
|
|
|
705
|
|
|
—
|
|
|
937
|
|
||||||
Total costs, expenses and other
|
168
|
|
|
—
|
|
|
64
|
|
|
1,675
|
|
|
—
|
|
|
1,907
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating (loss) income
|
(160
|
)
|
|
—
|
|
|
(64
|
)
|
|
484
|
|
|
—
|
|
|
260
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Earnings from equity investments
|
57
|
|
|
(76
|
)
|
|
(32
|
)
|
|
72
|
|
|
51
|
|
|
72
|
|
||||||
Interest, net
|
(84
|
)
|
|
—
|
|
|
(14
|
)
|
|
(193
|
)
|
|
—
|
|
|
(291
|
)
|
||||||
Amortization of excess cost of equity investments and other, net
|
(3
|
)
|
|
—
|
|
|
(1
|
)
|
|
9
|
|
|
—
|
|
|
5
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(Loss) income from continuing operations before income taxes
|
(190
|
)
|
|
(76
|
)
|
|
(111
|
)
|
|
372
|
|
|
51
|
|
|
46
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Income tax benefit (expense)
|
65
|
|
|
—
|
|
|
35
|
|
|
(109
|
)
|
|
—
|
|
|
(9
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(Loss) income from continuing operations
|
(125
|
)
|
|
(76
|
)
|
|
(76
|
)
|
|
263
|
|
|
51
|
|
|
37
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Loss from discontinued operations, net of tax
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(279
|
)
|
|
—
|
|
|
(280
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net loss
|
(126
|
)
|
|
(76
|
)
|
|
(76
|
)
|
|
(16
|
)
|
|
51
|
|
|
(243
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net loss attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
127
|
|
|
(10
|
)
|
|
117
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net (loss) income attributable to controlling interests
|
$
|
(126
|
)
|
|
$
|
(76
|
)
|
|
$
|
(76
|
)
|
|
$
|
111
|
|
|
$
|
41
|
|
|
$
|
(126
|
)
|
|
Parent Guarantor
|
|
Guarantor Subsidiary
|
|
Subsidiary Issuers
|
|
Non-guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated KMI
|
||||||||||||
Revenues
|
$
|
18
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,439
|
|
|
$
|
(15
|
)
|
|
$
|
6,442
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Costs, expenses and other
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Costs of sales
|
—
|
|
|
—
|
|
|
—
|
|
|
2,224
|
|
|
—
|
|
|
2,224
|
|
||||||
Depreciation, depletion and amortization
|
1
|
|
|
—
|
|
|
—
|
|
|
853
|
|
|
—
|
|
|
854
|
|
||||||
Other operating expenses
|
9
|
|
|
—
|
|
|
(3
|
)
|
|
1,578
|
|
|
(15
|
)
|
|
1,569
|
|
||||||
Total costs, expenses and other
|
10
|
|
|
—
|
|
|
(3
|
)
|
|
4,655
|
|
|
(15
|
)
|
|
4,647
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating income
|
8
|
|
|
—
|
|
|
3
|
|
|
1,784
|
|
|
—
|
|
|
1,795
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Earnings from equity investments
|
673
|
|
|
77
|
|
|
255
|
|
|
194
|
|
|
(1,005
|
)
|
|
194
|
|
||||||
Interest, net
|
(136
|
)
|
|
—
|
|
|
(174
|
)
|
|
(519
|
)
|
|
—
|
|
|
(829
|
)
|
||||||
Amortization of excess cost of equity investments and other, net
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
784
|
|
|
—
|
|
|
783
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Income from continuing operations before income taxes
|
544
|
|
|
77
|
|
|
84
|
|
|
2,243
|
|
|
(1,005
|
)
|
|
1,943
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Income tax benefit (expense)
|
25
|
|
|
—
|
|
|
(7
|
)
|
|
(522
|
)
|
|
—
|
|
|
(504
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Income from continuing operations
|
569
|
|
|
77
|
|
|
77
|
|
|
1,721
|
|
|
(1,005
|
)
|
|
1,439
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Loss from discontinued operations, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net income
|
569
|
|
|
77
|
|
|
77
|
|
|
1,719
|
|
|
(1,005
|
)
|
|
1,437
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net income attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(928
|
)
|
|
60
|
|
|
(868
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net income attributable to controlling interests
|
$
|
569
|
|
|
$
|
77
|
|
|
$
|
77
|
|
|
$
|
791
|
|
|
$
|
(945
|
)
|
|
$
|
569
|
|
|
Parent Guarantor
|
|
Guarantor Subsidiary
|
|
Subsidiary Issuers
|
|
Non-guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated KMI
|
||||||||||||
Revenues
|
$
|
17
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,007
|
|
|
$
|
—
|
|
|
$
|
4,024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Costs, expenses and other
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Costs of sales
|
—
|
|
|
—
|
|
|
—
|
|
|
1,217
|
|
|
—
|
|
|
1,217
|
|
||||||
Depreciation, depletion and amortization
|
—
|
|
|
—
|
|
|
—
|
|
|
607
|
|
|
—
|
|
|
607
|
|
||||||
Other operating expenses
|
190
|
|
|
—
|
|
|
64
|
|
|
1,170
|
|
|
—
|
|
|
1,424
|
|
||||||
Total costs, expenses and other
|
190
|
|
|
—
|
|
|
64
|
|
|
2,994
|
|
|
—
|
|
|
3,248
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating (loss) income
|
(173
|
)
|
|
—
|
|
|
(64
|
)
|
|
1,013
|
|
|
—
|
|
|
776
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Earnings from equity investments
|
115
|
|
|
(76
|
)
|
|
(32
|
)
|
|
137
|
|
|
(7
|
)
|
|
137
|
|
||||||
Interest, net
|
(132
|
)
|
|
—
|
|
|
(14
|
)
|
|
(324
|
)
|
|
—
|
|
|
(470
|
)
|
||||||
Amortization of excess cost of equity investments and other, net
|
(2
|
)
|
|
—
|
|
|
(1
|
)
|
|
7
|
|
|
—
|
|
|
4
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(Loss) income from continuing operations before income taxes
|
(192
|
)
|
|
(76
|
)
|
|
(111
|
)
|
|
833
|
|
|
(7
|
)
|
|
447
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Income tax benefit (expense)
|
88
|
|
|
—
|
|
|
35
|
|
|
(228
|
)
|
|
—
|
|
|
(105
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(Loss) income from continuing operations
|
(104
|
)
|
|
(76
|
)
|
|
(76
|
)
|
|
605
|
|
|
(7
|
)
|
|
342
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Loss from discontinued operations, net of tax
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(657
|
)
|
|
—
|
|
|
(658
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net loss
|
(105
|
)
|
|
(76
|
)
|
|
(76
|
)
|
|
(52
|
)
|
|
(7
|
)
|
|
(316
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net loss attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
228
|
|
|
(17
|
)
|
|
211
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net (loss) income attributable to controlling interests
|
$
|
(105
|
)
|
|
$
|
(76
|
)
|
|
$
|
(76
|
)
|
|
$
|
176
|
|
|
$
|
(24
|
)
|
|
$
|
(105
|
)
|
|
Parent Guarantor
|
|
Guarantor Subsidiary
|
|
Subsidiary Issuers
|
|
Non-guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated KMI
|
||||||||||||
Net income
|
$
|
277
|
|
|
$
|
39
|
|
|
$
|
39
|
|
|
$
|
912
|
|
|
$
|
(486
|
)
|
|
$
|
781
|
|
Other comprehensive income, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Change in fair value of derivatives utilized for hedging purposes
|
36
|
|
|
7
|
|
|
7
|
|
|
60
|
|
|
(48
|
)
|
|
62
|
|
||||||
Reclassification of change in fair value of derivatives to net income
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
1
|
|
|
(3
|
)
|
||||||
Foreign currency translation adjustments
|
(28
|
)
|
|
—
|
|
|
—
|
|
|
(53
|
)
|
|
27
|
|
|
(54
|
)
|
||||||
Adjustments to pension and other postretirement benefit plan liabilities
|
1
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
1
|
|
|
1
|
|
||||||
Total other comprehensive income
|
8
|
|
|
7
|
|
|
7
|
|
|
3
|
|
|
(19
|
)
|
|
6
|
|
||||||
Comprehensive income
|
285
|
|
|
46
|
|
|
46
|
|
|
915
|
|
|
(505
|
)
|
|
787
|
|
||||||
Comprehensive income attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
502
|
|
|
—
|
|
|
502
|
|
||||||
Comprehensive income attributable to controlling interests
|
$
|
285
|
|
|
$
|
46
|
|
|
$
|
46
|
|
|
$
|
413
|
|
|
$
|
(505
|
)
|
|
$
|
285
|
|
|
Parent Guarantor
|
|
Guarantor Subsidiary
|
|
Subsidiary Issuers
|
|
Non-guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated KMI
|
||||||||||||
Net loss
|
$
|
(126
|
)
|
|
$
|
(76
|
)
|
|
$
|
(76
|
)
|
|
$
|
(16
|
)
|
|
$
|
51
|
|
|
$
|
(243
|
)
|
Other comprehensive income, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Change in fair value of derivatives utilized for hedging purposes
|
89
|
|
|
(3
|
)
|
|
(3
|
)
|
|
224
|
|
|
(79
|
)
|
|
228
|
|
||||||
Reclassification of change in fair value of derivatives to net income
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
|
3
|
|
|
(8
|
)
|
||||||
Foreign currency translation adjustments
|
(13
|
)
|
|
—
|
|
|
—
|
|
|
(31
|
)
|
|
13
|
|
|
(31
|
)
|
||||||
Adjustments to pension and other postretirement benefit plan liabilities
|
13
|
|
|
13
|
|
|
13
|
|
|
13
|
|
|
(39
|
)
|
|
13
|
|
||||||
Total other comprehensive income
|
86
|
|
|
10
|
|
|
10
|
|
|
198
|
|
|
(102
|
)
|
|
202
|
|
||||||
Comprehensive (loss) income
|
(40
|
)
|
|
(66
|
)
|
|
(66
|
)
|
|
182
|
|
|
(51
|
)
|
|
(41
|
)
|
||||||
Comprehensive loss attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
||||||
Comprehensive (loss) income attributable to controlling interests
|
$
|
(40
|
)
|
|
$
|
(66
|
)
|
|
$
|
(66
|
)
|
|
$
|
183
|
|
|
$
|
(51
|
)
|
|
$
|
(40
|
)
|
|
Parent Guarantor
|
|
Guarantor Subsidiary
|
|
Subsidiary Issuers
|
|
Non-guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated KMI
|
||||||||||||
Net income
|
$
|
569
|
|
|
$
|
77
|
|
|
$
|
77
|
|
|
$
|
1,719
|
|
|
$
|
(1,005
|
)
|
|
$
|
1,437
|
|
Other comprehensive income, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Change in fair value of derivatives utilized for hedging purposes
|
20
|
|
|
8
|
|
|
8
|
|
|
30
|
|
|
(35
|
)
|
|
31
|
|
||||||
Reclassification of change in fair value of derivatives to net income
|
(5
|
)
|
|
(1
|
)
|
|
(1
|
)
|
|
(9
|
)
|
|
7
|
|
|
(9
|
)
|
||||||
Foreign currency translation adjustments
|
(45
|
)
|
|
—
|
|
|
—
|
|
|
(85
|
)
|
|
43
|
|
|
(87
|
)
|
||||||
Adjustments to pension and other postretirement benefit plan liabilities
|
—
|
|
|
(3
|
)
|
|
(3
|
)
|
|
(2
|
)
|
|
8
|
|
|
—
|
|
||||||
Total other comprehensive loss
|
(30
|
)
|
|
4
|
|
|
4
|
|
|
(66
|
)
|
|
23
|
|
|
(65
|
)
|
||||||
Comprehensive income
|
539
|
|
|
81
|
|
|
81
|
|
|
1,653
|
|
|
(982
|
)
|
|
1,372
|
|
||||||
Comprehensive income attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
833
|
|
|
—
|
|
|
833
|
|
||||||
Comprehensive income attributable to controlling interests
|
$
|
539
|
|
|
$
|
81
|
|
|
$
|
81
|
|
|
$
|
820
|
|
|
$
|
(982
|
)
|
|
$
|
539
|
|
|
Parent Guarantor
|
|
Guarantor Subsidiary
|
|
Subsidiary Issuers
|
|
Non-guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated KMI
|
||||||||||||
Net loss
|
$
|
(105
|
)
|
|
$
|
(76
|
)
|
|
$
|
(76
|
)
|
|
$
|
(52
|
)
|
|
$
|
(7
|
)
|
|
$
|
(316
|
)
|
Other comprehensive income, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Change in fair value of derivatives utilized for hedging purposes
|
55
|
|
|
(3
|
)
|
|
(3
|
)
|
|
138
|
|
|
(45
|
)
|
|
142
|
|
||||||
Reclassification of change in fair value of derivatives to net income
|
6
|
|
|
—
|
|
|
—
|
|
|
15
|
|
|
(6
|
)
|
|
15
|
|
||||||
Foreign currency translation adjustments
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
1
|
|
|
(2
|
)
|
||||||
Adjustments to pension and other postretirement benefit plan liabilities, net of tax
|
13
|
|
|
13
|
|
|
13
|
|
|
13
|
|
|
(39
|
)
|
|
13
|
|
||||||
Total other comprehensive income
|
73
|
|
|
10
|
|
|
10
|
|
|
164
|
|
|
(89
|
)
|
|
168
|
|
||||||
Comprehensive (loss) income
|
(32
|
)
|
|
(66
|
)
|
|
(66
|
)
|
|
112
|
|
|
(96
|
)
|
|
(148
|
)
|
||||||
Comprehensive loss attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(116
|
)
|
|
—
|
|
|
(116
|
)
|
||||||
Comprehensive (loss) income attributable to controlling interests
|
$
|
(32
|
)
|
|
$
|
(66
|
)
|
|
$
|
(66
|
)
|
|
$
|
228
|
|
|
$
|
(96
|
)
|
|
$
|
(32
|
)
|
Condensed Consolidating Statements of Cash Flow for the Six Months Ended June 30, 2013
(In Millions)
(Unaudited)
|
|||||||||||||||||||||||
|
Parent Guarantor
|
|
Guarantor Subsidiary
|
|
Subsidiary Issuers
|
|
Non-guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated KMI
|
||||||||||||
Net cash provided by operating activities
|
$
|
699
|
|
|
$
|
—
|
|
|
$
|
29
|
|
|
$
|
2,075
|
|
|
$
|
(1,086
|
)
|
|
$
|
1,717
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Capital expenditures
|
(9
|
)
|
|
—
|
|
|
—
|
|
|
(1,336
|
)
|
|
—
|
|
|
(1,345
|
)
|
||||||
Proceeds from sale of investments in Express pipeline system
|
—
|
|
|
—
|
|
|
—
|
|
|
403
|
|
|
—
|
|
|
403
|
|
||||||
Proceeds from sale of investments in BBPP Holdings Ltda
|
—
|
|
|
—
|
|
|
—
|
|
|
88
|
|
|
—
|
|
|
88
|
|
||||||
Acquisitions of assets and investments
|
—
|
|
|
—
|
|
|
—
|
|
|
(286
|
)
|
|
—
|
|
|
(286
|
)
|
||||||
Repayment from related party
|
—
|
|
|
—
|
|
|
—
|
|
|
10
|
|
|
—
|
|
|
10
|
|
||||||
Funding to affiliates
|
(101
|
)
|
|
—
|
|
|
(353
|
)
|
|
(557
|
)
|
|
1,011
|
|
|
—
|
|
||||||
Drop down assets to KMP
|
994
|
|
|
—
|
|
|
—
|
|
|
(994
|
)
|
|
—
|
|
|
—
|
|
||||||
Contributions to investments
|
(6
|
)
|
|
—
|
|
|
—
|
|
|
(93
|
)
|
|
6
|
|
|
(93
|
)
|
||||||
Investments in KMP and EPB
|
(53
|
)
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
56
|
|
|
—
|
|
||||||
Distributions from equity investments in excess of cumulative earnings
|
—
|
|
|
—
|
|
|
28
|
|
|
50
|
|
|
—
|
|
|
78
|
|
||||||
Other, net
|
—
|
|
|
—
|
|
|
—
|
|
|
45
|
|
|
—
|
|
|
45
|
|
||||||
Net cash provided by (used in) investing activities
|
825
|
|
|
—
|
|
|
(328
|
)
|
|
(2,670
|
)
|
|
1,073
|
|
|
(1,100
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Issuance of debt
|
750
|
|
|
—
|
|
|
—
|
|
|
5,097
|
|
|
—
|
|
|
5,847
|
|
||||||
Payment of debt
|
(1,620
|
)
|
|
—
|
|
|
(50
|
)
|
|
(3,866
|
)
|
|
—
|
|
|
(5,536
|
)
|
||||||
Funding from affiliates
|
360
|
|
|
—
|
|
|
305
|
|
|
346
|
|
|
(1,011
|
)
|
|
—
|
|
||||||
Debt issuance costs
|
—
|
|
|
—
|
|
|
—
|
|
|
(12
|
)
|
|
—
|
|
|
(12
|
)
|
||||||
Cash dividends
|
(779
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(779
|
)
|
||||||
Repurchase of warrants
|
(131
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(131
|
)
|
||||||
Distributions to parent
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,080
|
)
|
|
1,080
|
|
|
—
|
|
||||||
Contributions from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
1,133
|
|
|
(56
|
)
|
|
1,077
|
|
||||||
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(761
|
)
|
|
—
|
|
|
(761
|
)
|
||||||
Other, net
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
||||||
Net cash (used in) provided by financing activities
|
(1,419
|
)
|
|
—
|
|
|
255
|
|
|
857
|
|
|
13
|
|
|
(294
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Effect of exchange rate changes on cash and cash equivalents
|
—
|
|
|
—
|
|
|
—
|
|
|
(20
|
)
|
|
—
|
|
|
(20
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net increase (decrease) in cash and cash equivalents
|
105
|
|
|
—
|
|
|
(44
|
)
|
|
242
|
|
|
—
|
|
|
303
|
|
||||||
Cash and cash equivalents, beginning of period
|
3
|
|
|
—
|
|
|
45
|
|
|
666
|
|
|
—
|
|
|
714
|
|
||||||
Cash and cash equivalents, end of period
|
$
|
108
|
|
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
908
|
|
|
$
|
—
|
|
|
$
|
1,017
|
|
|
Parent Guarantor
|
|
Guarantor Subsidiary
|
|
Subsidiary Issuers
|
|
Non-guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated KMI
|
||||||||||||
Net cash provided by (used in)operating activities
|
$
|
363
|
|
|
$
|
—
|
|
|
$
|
(554
|
)
|
|
$
|
1,898
|
|
|
$
|
(694
|
)
|
|
$
|
1,013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Capital expenditures
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
(815
|
)
|
|
—
|
|
|
(817
|
)
|
||||||
Acquisitions of assets and investments
|
—
|
|
|
—
|
|
|
—
|
|
|
(30
|
)
|
|
—
|
|
|
(30
|
)
|
||||||
Repayment from related party
|
—
|
|
|
—
|
|
|
—
|
|
|
20
|
|
|
—
|
|
|
20
|
|
||||||
Funding to affiliates
|
(326
|
)
|
|
—
|
|
|
—
|
|
|
(483
|
)
|
|
809
|
|
|
—
|
|
||||||
Contributions to investments
|
(15
|
)
|
|
—
|
|
|
—
|
|
|
(86
|
)
|
|
—
|
|
|
(101
|
)
|
||||||
Distributions from equity investments in excess of cumulative earnings
|
11
|
|
|
—
|
|
|
16
|
|
|
86
|
|
|
—
|
|
|
113
|
|
||||||
Investment in KMP
|
(11
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11
|
|
|
—
|
|
||||||
Acquisition of EP
|
(5,212
|
)
|
|
—
|
|
|
—
|
|
|
242
|
|
|
—
|
|
|
(4,970
|
)
|
||||||
Other, net
|
—
|
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
(5
|
)
|
||||||
Net cash (used in) provided by investing activities
|
(5,555
|
)
|
|
—
|
|
|
16
|
|
|
(1,071
|
)
|
|
820
|
|
|
(5,790
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Issuance of debt
|
6,795
|
|
|
—
|
|
|
—
|
|
|
3,438
|
|
|
—
|
|
|
10,233
|
|
||||||
Payment of debt
|
(935
|
)
|
|
—
|
|
|
(176
|
)
|
|
(3,198
|
)
|
|
—
|
|
|
(4,309
|
)
|
||||||
Funding from affiliates
|
—
|
|
|
—
|
|
|
757
|
|
|
52
|
|
|
(809
|
)
|
|
—
|
|
||||||
Debt issuance costs
|
(88
|
)
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
(93
|
)
|
||||||
Cash dividends
|
(446
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(446
|
)
|
||||||
Repurchase of warrants
|
(110
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(110
|
)
|
||||||
Distributions to parent
|
—
|
|
|
—
|
|
|
—
|
|
|
(689
|
)
|
|
689
|
|
|
—
|
|
||||||
Contributions from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
291
|
|
|
(6
|
)
|
|
285
|
|
||||||
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(513
|
)
|
|
—
|
|
|
(513
|
)
|
||||||
Other, net
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
(4
|
)
|
||||||
Net cash provided by (used in) financing activities
|
5,214
|
|
|
—
|
|
|
581
|
|
|
(626
|
)
|
|
(126
|
)
|
|
5,043
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Effect of exchange rate changes on cash and cash equivalents
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net increase in cash and cash equivalents
|
22
|
|
|
—
|
|
|
43
|
|
|
199
|
|
|
—
|
|
|
264
|
|
||||||
Cash and cash equivalents, beginning of period
|
2
|
|
|
—
|
|
|
—
|
|
|
409
|
|
|
—
|
|
|
411
|
|
||||||
Cash and cash equivalents, end of period
|
$
|
24
|
|
|
$
|
—
|
|
|
$
|
43
|
|
|
$
|
608
|
|
|
$
|
—
|
|
|
$
|
675
|
|
Supplemental Condensed Consolidating Balance Sheets
|
||||||||||||||||||||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Parent
Guarantor
|
|
Guarantor Subsidiary
|
|
Subsidiary
Issuers
|
|
Non-guarantor Subsidiaries
|
|
Eliminations
|
|
||||||||||||||||||||||||||||||
|
As Reported
|
|
As Revised
|
|
As Reported
|
|
As Revised
|
|
As Reported
|
|
As Revised
|
|
As Reported
|
|
As Revised
|
|
As Reported
|
|
As Revised
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
As of
September 30, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Current assets
|
$
|
598
|
|
|
$
|
950
|
|
|
$
|
1,223
|
|
|
$
|
11
|
|
|
$
|
110
|
|
|
$
|
229
|
|
|
$
|
10,580
|
|
|
$
|
12,340
|
|
|
$
|
(7,389
|
)
|
|
$
|
(8,408
|
)
|
|
Total assets
|
$
|
21,295
|
|
|
$
|
22,019
|
|
|
$
|
17,162
|
|
|
$
|
10,951
|
|
|
$
|
8,307
|
|
|
$
|
23,125
|
|
|
$
|
68,556
|
|
|
$
|
71,163
|
|
|
$
|
(45,267
|
)
|
|
$
|
(57,240
|
)
|
|
Current liabilities
|
$
|
1,244
|
|
|
$
|
1,594
|
|
|
$
|
348
|
|
|
$
|
308
|
|
|
$
|
7,318
|
|
|
$
|
7,456
|
|
|
$
|
5,339
|
|
|
$
|
5,833
|
|
|
$
|
(7,389
|
)
|
|
$
|
(8,408
|
)
|
|
Total liabilities
|
$
|
7,149
|
|
|
$
|
7,871
|
|
|
$
|
4,514
|
|
|
$
|
643
|
|
|
$
|
12,015
|
|
|
$
|
12,192
|
|
|
$
|
34,431
|
|
|
$
|
38,369
|
|
|
$
|
(11,954
|
)
|
|
$
|
(12,957
|
)
|
|
Total stockholders' equity
|
$
|
14,146
|
|
|
$
|
14,148
|
|
|
$
|
12,648
|
|
|
$
|
10,308
|
|
|
$
|
(3,708
|
)
|
|
$
|
10,933
|
|
|
$
|
34,125
|
|
|
$
|
32,794
|
|
|
$
|
(33,313
|
)
|
|
$
|
(44,283
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
As of
December 31, 2012 (a)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Current assets
|
$
|
781
|
|
|
$
|
816
|
|
|
$
|
—
|
|
|
$
|
27
|
|
|
$
|
45
|
|
|
$
|
168
|
|
|
$
|
9,264
|
|
|
$
|
9,988
|
|
|
$
|
(6,416
|
)
|
|
$
|
(7,325
|
)
|
|
Total assets
|
$
|
22,598
|
|
|
$
|
22,634
|
|
|
$
|
12,025
|
|
|
$
|
11,217
|
|
|
$
|
17,754
|
|
|
$
|
22,636
|
|
|
$
|
67,476
|
|
|
$
|
68,341
|
|
|
$
|
(51,668
|
)
|
|
$
|
(56,583
|
)
|
|
Current liabilities
|
$
|
1,196
|
|
|
$
|
1,231
|
|
|
$
|
273
|
|
|
$
|
383
|
|
|
$
|
6,277
|
|
|
$
|
6,856
|
|
|
$
|
3,879
|
|
|
$
|
4,083
|
|
|
$
|
(6,416
|
)
|
|
$
|
(7,325
|
)
|
|
Total liabilities
|
$
|
8,733
|
|
|
$
|
8,768
|
|
|
$
|
591
|
|
|
$
|
679
|
|
|
$
|
10,862
|
|
|
$
|
11,438
|
|
|
$
|
35,147
|
|
|
$
|
35,368
|
|
|
$
|
(11,247
|
)
|
|
$
|
(12,108
|
)
|
|
Total stockholders' equity
|
$
|
13,865
|
|
|
$
|
13,866
|
|
|
$
|
11,434
|
|
|
$
|
10,538
|
|
|
$
|
6,892
|
|
|
$
|
11,198
|
|
|
$
|
32,329
|
|
|
$
|
32,973
|
|
|
$
|
(40,421
|
)
|
|
$
|
(44,475
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
As of
March 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Current assets
|
$
|
802
|
|
|
$
|
888
|
|
|
$
|
7
|
|
|
$
|
10
|
|
|
$
|
1
|
|
|
$
|
88
|
|
|
$
|
9,024
|
|
|
$
|
9,285
|
|
|
$
|
(6,148
|
)
|
|
$
|
(6,585
|
)
|
|
Total assets
|
$
|
21,814
|
|
|
$
|
21,917
|
|
|
$
|
10,689
|
|
|
$
|
10,730
|
|
|
$
|
16,784
|
|
|
$
|
21,579
|
|
|
$
|
67,199
|
|
|
$
|
67,635
|
|
|
$
|
(48,178
|
)
|
|
$
|
(53,494
|
)
|
|
Current liabilities
|
$
|
1,342
|
|
|
$
|
1,446
|
|
|
$
|
—
|
|
|
$
|
85
|
|
|
$
|
6,376
|
|
|
$
|
6,410
|
|
|
$
|
4,012
|
|
|
$
|
4,244
|
|
|
$
|
(6,148
|
)
|
|
$
|
(6,585
|
)
|
|
Total liabilities
|
$
|
8,139
|
|
|
$
|
8,244
|
|
|
$
|
23
|
|
|
$
|
86
|
|
|
$
|
10,850
|
|
|
$
|
10,885
|
|
|
$
|
34,597
|
|
|
$
|
34,842
|
|
|
$
|
(9,609
|
)
|
|
$
|
(9,999
|
)
|
|
Total stockholders' equity
|
$
|
13,675
|
|
|
$
|
13,673
|
|
|
$
|
10,666
|
|
|
$
|
10,644
|
|
|
$
|
5,934
|
|
|
$
|
10,694
|
|
|
$
|
32,602
|
|
|
$
|
32,793
|
|
|
$
|
(38,569
|
)
|
|
$
|
(43,495
|
)
|
|
Supplemental Condensed Consolidating Statements of Income
|
||||||||||||||||||||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Parent
Guarantor
|
|
Guarantor Subsidiary
|
|
Subsidiary
Issuers
|
|
Non-guarantor Subsidiaries
|
|
Eliminations
|
|
||||||||||||||||||||||||||||||
|
As Reported
|
|
As Revised
|
|
As Reported
|
|
As Revised
|
|
As Reported
|
|
As Revised
|
|
As Reported
|
|
As Revised
|
|
As Reported
|
|
As Revised
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Three Months Ended
September 30, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Revenue
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
||||||||||
Operating income
|
n/c
|
|
|
n/c
|
|
|
$
|
17
|
|
|
$
|
—
|
|
|
n/c
|
|
|
n/c
|
|
|
$
|
851
|
|
|
$
|
868
|
|
|
n/c
|
|
|
n/c
|
|
|
||||||
Other income (loss)
|
$
|
132
|
|
|
$
|
163
|
|
|
$
|
339
|
|
|
$
|
55
|
|
|
$
|
20
|
|
|
$
|
8
|
|
|
$
|
(89
|
)
|
|
$
|
(85
|
)
|
|
$
|
(808
|
)
|
|
$
|
(547
|
)
|
|
Income before income taxes
|
$
|
115
|
|
|
$
|
146
|
|
|
$
|
356
|
|
|
$
|
55
|
|
|
$
|
21
|
|
|
$
|
9
|
|
|
$
|
762
|
|
|
$
|
783
|
|
|
$
|
(808
|
)
|
|
$
|
(547
|
)
|
|
Income from continuing operations
|
n/c
|
|
|
n/c
|
|
|
$
|
348
|
|
|
$
|
56
|
|
|
$
|
68
|
|
|
$
|
60
|
|
|
$
|
578
|
|
|
$
|
617
|
|
|
$
|
(808
|
)
|
|
$
|
(547
|
)
|
|
||
Net income
|
n/c
|
|
|
n/c
|
|
|
$
|
348
|
|
|
$
|
56
|
|
|
$
|
68
|
|
|
$
|
60
|
|
|
$
|
447
|
|
|
$
|
486
|
|
|
$
|
(808
|
)
|
|
$
|
(547
|
)
|
|
||
Net income attributable to controlling interests
|
n/c
|
|
|
n/c
|
|
|
$
|
348
|
|
|
$
|
56
|
|
|
$
|
68
|
|
|
$
|
60
|
|
|
$
|
392
|
|
|
$
|
433
|
|
|
$
|
(808
|
)
|
|
$
|
(549
|
)
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Nine Months
Ended
September 30, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Revenue
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
||||||||||
Operating (loss) income
|
n/c
|
|
|
n/c
|
|
|
$
|
(37
|
)
|
|
$
|
—
|
|
|
n/c
|
|
|
n/c
|
|
|
$
|
1,918
|
|
|
$
|
1,881
|
|
|
n/c
|
|
|
n/c
|
|
|
||||||
Other income (loss)
|
$
|
116
|
|
|
$
|
144
|
|
|
$
|
626
|
|
|
$
|
(21
|
)
|
|
$
|
12
|
|
|
$
|
(39
|
)
|
|
$
|
(241
|
)
|
|
$
|
(265
|
)
|
|
$
|
(1,248
|
)
|
|
$
|
(554
|
)
|
|
(Loss) income before income taxes
|
$
|
(74
|
)
|
|
$
|
(46
|
)
|
|
$
|
589
|
|
|
$
|
(21
|
)
|
|
$
|
(51
|
)
|
|
$
|
(102
|
)
|
|
$
|
1,677
|
|
|
$
|
1,616
|
|
|
$
|
(1,248
|
)
|
|
$
|
(554
|
)
|
|
Income (loss) from continuing operations
|
n/c
|
|
|
n/c
|
|
|
$
|
579
|
|
|
$
|
(20
|
)
|
|
$
|
(5
|
)
|
|
$
|
(16
|
)
|
|
$
|
1,306
|
|
|
$
|
1,222
|
|
|
$
|
(1,248
|
)
|
|
$
|
(554
|
)
|
|
||
Net income (loss)
|
n/c
|
|
|
n/c
|
|
|
$
|
579
|
|
|
$
|
(20
|
)
|
|
$
|
(5
|
)
|
|
$
|
(16
|
)
|
|
$
|
518
|
|
|
$
|
434
|
|
|
$
|
(1,248
|
)
|
|
$
|
(554
|
)
|
|
||
Net income (loss) attributable to controlling interests
|
n/c
|
|
|
n/c
|
|
|
$
|
579
|
|
|
$
|
(20
|
)
|
|
$
|
(5
|
)
|
|
$
|
(16
|
)
|
|
$
|
674
|
|
|
$
|
609
|
|
|
$
|
(1,248
|
)
|
|
$
|
(573
|
)
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Year Ended
December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Revenue
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
||||||||||
Operating (loss) income
|
n/c
|
|
|
n/c
|
|
|
$
|
(10
|
)
|
|
$
|
—
|
|
|
$
|
(61
|
)
|
|
$
|
(62
|
)
|
|
$
|
2,861
|
|
|
$
|
2,852
|
|
|
n/c
|
|
|
n/c
|
|
|
||||
Other income (loss)
|
n/c
|
|
|
n/c
|
|
|
$
|
510
|
|
|
$
|
(434
|
)
|
|
$
|
(246
|
)
|
|
$
|
(270
|
)
|
|
$
|
(376
|
)
|
|
$
|
(591
|
)
|
|
$
|
(879
|
)
|
|
$
|
304
|
|
|
||
Income (loss) before income taxes
|
n/c
|
|
|
n/c
|
|
|
$
|
500
|
|
|
$
|
(434
|
)
|
|
$
|
(307
|
)
|
|
$
|
(332
|
)
|
|
$
|
2,485
|
|
|
$
|
2,261
|
|
|
$
|
(879
|
)
|
|
$
|
304
|
|
|
||
Income (loss) from continuing operations
|
n/c
|
|
|
n/c
|
|
|
$
|
302
|
|
|
$
|
(431
|
)
|
|
$
|
(345
|
)
|
|
$
|
(425
|
)
|
|
$
|
1,811
|
|
|
$
|
1,441
|
|
|
$
|
(879
|
)
|
|
$
|
304
|
|
|
||
Net income (loss)
|
n/c
|
|
|
n/c
|
|
|
$
|
299
|
|
|
$
|
(431
|
)
|
|
$
|
(345
|
)
|
|
$
|
(425
|
)
|
|
$
|
1,037
|
|
|
$
|
664
|
|
|
$
|
(879
|
)
|
|
$
|
304
|
|
|
||
Net income (loss) attributable to controlling interests
|
n/c
|
|
|
n/c
|
|
|
$
|
299
|
|
|
$
|
(431
|
)
|
|
$
|
(345
|
)
|
|
$
|
(425
|
)
|
|
$
|
925
|
|
|
$
|
555
|
|
|
$
|
(879
|
)
|
|
$
|
301
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Condensed Consolidating Statements of Income
|
||||||||||||||||||||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Parent
Guarantor
|
|
Guarantor Subsidiary
|
|
Subsidiary
Issuers
|
|
Non-guarantor Subsidiaries
|
|
Eliminations
|
|
||||||||||||||||||||||||||||||
|
As Reported
|
|
As Revised
|
|
As Reported
|
|
As Revised
|
|
As Reported
|
|
As Revised
|
|
As Reported
|
|
As Revised
|
|
As Reported
|
|
As Revised
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Three Months Ended
March 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Revenue
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
||||||||||
Operating income
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
n/c
|
|
|
$
|
—
|
|
|
$
|
3
|
|
|
$
|
1,014
|
|
|
$
|
1,011
|
|
|
n/c
|
|
|
n/c
|
|
|
||||||
Other income
|
n/c
|
|
|
n/c
|
|
|
$
|
61
|
|
|
$
|
38
|
|
|
$
|
61
|
|
|
$
|
35
|
|
|
$
|
64
|
|
|
$
|
89
|
|
|
$
|
(543
|
)
|
|
$
|
(519
|
)
|
|
||
Income before income taxes
|
n/c
|
|
|
n/c
|
|
|
$
|
61
|
|
|
$
|
38
|
|
|
$
|
61
|
|
|
$
|
38
|
|
|
$
|
1,078
|
|
|
$
|
1,100
|
|
|
$
|
(543
|
)
|
|
$
|
(519
|
)
|
|
||
Income from continuing operations
|
n/c
|
|
|
n/c
|
|
|
$
|
61
|
|
|
$
|
38
|
|
|
$
|
61
|
|
|
$
|
38
|
|
|
$
|
787
|
|
|
$
|
809
|
|
|
$
|
(543
|
)
|
|
$
|
(519
|
)
|
|
||
Net income
|
n/c
|
|
|
n/c
|
|
|
$
|
61
|
|
|
$
|
38
|
|
|
$
|
61
|
|
|
$
|
38
|
|
|
$
|
785
|
|
|
$
|
807
|
|
|
$
|
(543
|
)
|
|
$
|
(519
|
)
|
|
||
Net income attributable to controlling interests
|
n/c
|
|
|
n/c
|
|
|
$
|
61
|
|
|
$
|
38
|
|
|
$
|
61
|
|
|
$
|
38
|
|
|
$
|
421
|
|
|
$
|
419
|
|
|
$
|
(543
|
)
|
|
$
|
(495
|
)
|
|
Supplemental Condensed Consolidating Statements of Comprehensive Income
|
|
||||||||||||||||||||||||||||||||||||||||
(Unaudited)
|
|||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
Parent
Guarantor
|
|
Guarantor Subsidiary
|
|
Subsidiary
Issuers
|
|
Non-guarantor Subsidiaries
|
|
Eliminations
|
|
||||||||||||||||||||||||||||||
|
|
As Reported
|
|
As Revised
|
|
As Reported
|
|
As Revised
|
|
As Reported
|
|
As Revised
|
|
As Reported
|
|
As Revised
|
|
As Reported
|
|
As Revised
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Three Months Ended
September 30, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Total other comprehensive income
|
|
n/c
|
|
n/c
|
|
$
|
(14
|
)
|
|
$
|
(5
|
)
|
|
$
|
(6
|
)
|
|
$
|
(5
|
)
|
|
$
|
(23
|
)
|
|
$
|
(46
|
)
|
|
$
|
27
|
|
|
$
|
40
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Nine Months
Ended
September 30, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Total other comprehensive income
|
|
n/c
|
|
n/c
|
|
$
|
53
|
|
|
$
|
5
|
|
|
n/c
|
|
n/c
|
|
$
|
184
|
|
|
$
|
118
|
|
|
$
|
(163
|
)
|
|
$
|
(49
|
)
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Year Ended
December 31, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Total other comprehensive income
|
|
$
|
(4
|
)
|
|
$
|
(3
|
)
|
|
$
|
30
|
|
|
$
|
(21
|
)
|
|
$
|
(14
|
)
|
|
$
|
(21
|
)
|
|
$
|
179
|
|
|
$
|
107
|
|
|
$
|
(121
|
)
|
|
$
|
9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Three Months
Ended March 31, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Total other comprehensive income
|
|
n/c
|
|
n/c
|
|
$
|
(11
|
)
|
|
$
|
(3
|
)
|
|
$
|
(11
|
)
|
|
$
|
(3
|
)
|
|
n/c
|
|
n/c
|
|
$
|
58
|
|
|
$
|
42
|
|
|
Supplemental Condensed Statements of Cash Flow
|
||||||||||||||||||||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Parent
Guarantor
|
|
Guarantor Subsidiary
|
|
Subsidiary
Issuers
|
|
Non-guarantor Subsidiaries
|
|
Eliminations
|
|
||||||||||||||||||||||||||||||
|
As Reported
|
|
As Revised
|
|
As Reported
|
|
As Revised
|
|
As Reported
|
|
As Revised
|
|
As Reported
|
|
As Revised
|
|
As Reported
|
|
As Revised
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Nine Months
Ended
September 30, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Cash flows provided by (used in) operating activities
|
$
|
413
|
|
|
$
|
725
|
|
|
$
|
(29
|
)
|
|
$
|
—
|
|
|
$
|
(324
|
)
|
|
$
|
(429
|
)
|
|
$
|
2,997
|
|
|
$
|
2,761
|
|
|
n/c
|
|
|
n/c
|
|
|
||
Cash flows (used in) provided by investing activities
|
$
|
(1,812
|
)
|
|
$
|
(2,204
|
)
|
|
$
|
(9
|
)
|
|
$
|
—
|
|
|
$
|
6,359
|
|
|
$
|
(291
|
)
|
|
$
|
(5,168
|
)
|
|
$
|
(5,289
|
)
|
|
$
|
(5,735
|
)
|
|
$
|
1,419
|
|
|
Cash flows provided by (used in) financing activities
|
$
|
1,452
|
|
|
$
|
1,532
|
|
|
$
|
38
|
|
|
$
|
—
|
|
|
$
|
(5,964
|
)
|
|
$
|
791
|
|
|
$
|
2,398
|
|
|
$
|
2,755
|
|
|
$
|
6,865
|
|
|
$
|
(289
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Year Ended
December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Cash flows provided by (used in) operating activities
|
$
|
1,108
|
|
|
$
|
1,014
|
|
|
$
|
(19
|
)
|
|
$
|
—
|
|
|
$
|
(305
|
)
|
|
$
|
(404
|
)
|
|
$
|
3,624
|
|
|
$
|
3,792
|
|
|
$
|
(1,613
|
)
|
|
$
|
(1,607
|
)
|
|
Cash flows (used in) provided by investing activities
|
$
|
(2,074
|
)
|
|
$
|
(2,517
|
)
|
|
$
|
(25
|
)
|
|
$
|
—
|
|
|
$
|
6,362
|
|
|
$
|
(941
|
)
|
|
$
|
(3,895
|
)
|
|
$
|
(4,665
|
)
|
|
$
|
(5,452
|
)
|
|
$
|
3,039
|
|
|
Cash flows provided by (used in) financing activities
|
$
|
967
|
|
|
$
|
1,504
|
|
|
$
|
44
|
|
|
$
|
—
|
|
|
$
|
(6,012
|
)
|
|
$
|
1,390
|
|
|
$
|
520
|
|
|
$
|
1,122
|
|
|
$
|
7,065
|
|
|
$
|
(1,432
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Three Months Ended
March 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Cash flows provided by operating activities
|
$
|
325
|
|
|
$
|
335
|
|
|
n/c
|
|
|
n/c
|
|
|
$
|
6
|
|
|
$
|
11
|
|
|
$
|
968
|
|
|
$
|
953
|
|
|
n/c
|
|
|
n/c
|
|
|
||||
Cash flows provided by (used in) investing activities
|
$
|
964
|
|
|
$
|
899
|
|
|
n/c
|
|
|
n/c
|
|
|
$
|
(1
|
)
|
|
$
|
(172
|
)
|
|
$
|
(1,093
|
)
|
|
$
|
(1,270
|
)
|
|
$
|
14
|
|
|
$
|
427
|
|
|
||
Cash flows (used in) provided by financing activities
|
$
|
(1,174
|
)
|
|
$
|
(1,119
|
)
|
|
n/c
|
|
|
n/c
|
|
|
$
|
(50
|
)
|
|
$
|
116
|
|
|
$
|
453
|
|
|
$
|
645
|
|
|
$
|
518
|
|
|
$
|
105
|
|
|
•
|
KMP’s August 2012 and March 1, 2013 acquisitions of net assets from us as if such acquisitions had taken place on the effective dates of common control. We refer to these two separate transfers of net assets from us to KMP as the drop-down transactions, and we refer to the transferred assets as the drop-down asset groups. We accounted for the drop-down transactions as a combination of entities under common control, and accordingly, the financial information contained in this Management’s Discussion and Analysis of Financial Condition and Results of Operations include the financial results of the drop-down asset groups for all periods subsequent to the effective dates of common control; and
|
•
|
the reclassifications necessary to reflect the results of KMP’s FTC Natural Gas Pipelines disposal group as discontinued operations. We sold KMP’s FTC Natural Gas Pipelines disposal group to Tallgrass effective November 1, 2012 for approximately $1.8 billion in cash (before selling costs), or $3.3 billion including KMP’s share of joint venture debt. In the first quarter of 2013, following the final working capital adjustment, we recorded an incremental loss of $2 million related to our sale of the disposal group, and except for this loss amount, we recorded no other financial results from the operations of the disposal group during the first half of 2013. Furthermore, we have excluded the disposal group’s financial results from the Natural Gas Pipelines business segment disclosures for the three and six months ended June 30, 2012.
|
Three months ended
|
|
Total quarterly dividend per share
|
|
Date of declaration
|
|
Date of record
|
|
Date of dividend
|
||
December 31, 2012
|
|
$
|
0.37
|
|
|
January 16, 2013
|
|
January 31, 2013
|
|
February 15, 2013
|
March 31, 2013
|
|
$
|
0.38
|
|
|
April 17, 2013
|
|
April 29, 2013
|
|
May 16, 2013
|
June 30, 2013
|
|
$
|
0.40
|
|
|
July 17, 2013
|
|
July 31, 2013
|
|
August 15, 2013
|
Cash Available to Pay Dividends
(In Millions, Except Per Share Amounts)
|
|||||||||||||||
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
KMP distributions to us
|
|
|
|
|
|
|
|
||||||||
From ownership of general partner interest (a)
|
$
|
432
|
|
|
$
|
348
|
|
|
$
|
844
|
|
|
$
|
679
|
|
On KMP units owned by us (b)
|
36
|
|
|
27
|
|
|
72
|
|
|
53
|
|
||||
On KMR shares owned by us (c)
|
20
|
|
|
18
|
|
|
40
|
|
|
35
|
|
||||
Total KMP distributions to us
|
488
|
|
|
393
|
|
|
956
|
|
|
767
|
|
||||
|
|
|
|
|
|
|
|
||||||||
EPB distributions to us
|
|
|
|
|
|
|
|
||||||||
From ownership of general partner interest (d)
|
51
|
|
|
32
|
|
|
100
|
|
|
32
|
|
||||
On EPB units owned by us (e)
|
57
|
|
|
50
|
|
|
113
|
|
|
50
|
|
||||
Total EPB distributions to us
|
108
|
|
|
82
|
|
|
213
|
|
|
82
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Cash generated from KMP and EPB
|
596
|
|
|
475
|
|
|
1,169
|
|
|
849
|
|
||||
General and administrative expenses and other (f)
|
(18
|
)
|
|
(13
|
)
|
|
(29
|
)
|
|
(16
|
)
|
||||
Interest expense
|
(12
|
)
|
|
(8
|
)
|
|
(66
|
)
|
|
(85
|
)
|
||||
Cash taxes (g)
|
(260
|
)
|
|
(191
|
)
|
|
(254
|
)
|
|
(193
|
)
|
||||
Cash available for distribution to us from KMP and EPB
|
306
|
|
|
263
|
|
|
820
|
|
|
555
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Cash available from other assets
|
|
|
|
|
|
|
|
||||||||
Cash generated from other assets (h)
|
76
|
|
|
124
|
|
|
187
|
|
|
135
|
|
||||
EP debt assumed (i)
|
(71
|
)
|
|
(56
|
)
|
|
(158
|
)
|
|
(56
|
)
|
||||
EP acquisition debt interest expense (j)
|
(17
|
)
|
|
(24
|
)
|
|
(42
|
)
|
|
(24
|
)
|
||||
Cash available for distribution to us from other assets
|
(12
|
)
|
|
44
|
|
|
(13
|
)
|
|
55
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Cash available to pay dividends (k)
|
$
|
294
|
|
|
$
|
307
|
|
|
$
|
807
|
|
|
$
|
610
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted Weighted Average Number of Shares Outstanding
|
1,038
|
|
|
843
|
|
|
1,038
|
|
|
776
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Cash Available Per Average Share Outstanding
|
$
|
0.28
|
|
|
$
|
0.36
|
|
|
$
|
0.78
|
|
|
$
|
0.79
|
|
Declared Dividend
|
$
|
0.40
|
|
|
$
|
0.35
|
|
|
$
|
0.78
|
|
|
$
|
0.67
|
|
(a)
|
Based on (i) KMP distributions of $1.32 and $2.62 per common unit declared for the three and six months ended June 30, 2013, respectively, and $1.23 and $2.43 per common unit declared for the three and six months ended June 30, 2012, respectively; (ii) 381 million and 340 million aggregate common units, Class B units and i-units (collectively KMP units) outstanding as of April 29, 2013 and April 30, 2012, respectively; (iii) 433 million and 347 million aggregate KMP units outstanding as of July 31, 2013 and 2012, respectively; (iv) waived incentive distributions of $4 million for the six months ended June 30, 2013 and $7 million and $13 million for the three and six months ended June 30, 2012, 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 agreed to waive a portion of our incentive distributions related to this investment from the first quarter of 2010 through the first quarter of 2013; and (v) a waived incentive distribution of $25 million for the three and six months ended June 30, 2013 as a result of KMP’s acquisition of Copano. In addition, we as general partner agreed to waive a portion of our future incentive distributions related to this acquisition in the amounts of $25 million from each of our third and fourth quarter of 2013 incentive distribution amounts, $120 million in 2014, $120 million in 2015, $110 million in 2016, and annual amounts thereafter decreasing by $5 million per year from the 2016 level.
|
(b)
|
Based on 28 million and 22 million KMP units owned by us as of June 30, 2013 and 2012, respectively, multiplied by the KMP per unit distribution declared, as outlined in footnote (a) above.
|
(c)
|
Assumes that we sold the KMR shares that we estimate to receive as distributions for the three and six months ended June 30, 2013 and received as distributions for the three and six months ended June 30, 2012, respectively. We did not sell any KMR shares in the first six months of 2013 or 2012. We intend periodically to sell the KMR shares we receive as distributions to generate cash.
|
(d)
|
Based on (i) EPB distributions of $0.63 and $1.25 per common unit declared for the three and six months ended June 30, 2013, respectively and $0.55 per common unit declared for the three months ended June 30, 2012; (ii) 216 million common units outstanding as of April 29, 2013; and (iii) 218 million and 208 million common units outstanding as of July 31, 2013 and 2012, respectively.
|
(e)
|
Based on 90 million EPB units owned by us as of June 30, 2013 and 2012, multiplied by the EPB per unit distribution declared, as outlined in footnote (d) above.
|
(f)
|
Represents general and administrative expense, corporate sustaining capital expenditures, and other income and expense.
|
(g)
|
Cash taxes were calculated based on the income and expenses included in the table, deductions related to the income included, and $150 million use of our net operating loss carryforwards.
|
(h)
|
Represents cash available from former EP assets that remain at KMI, including TGP, EPNG and EP Midstream asset operation for the periods presented prior to their drop-down to KMP, and our 20% interest in NGPL. Amounts include our share of pre-tax earnings, plus depreciation, depletion and amortization, and less cash taxes and sustaining capital expenditures from equity investees.
|
(i)
|
Represents interest expense on debt assumed from the May 25, 2012 EP acquisition.
|
(j)
|
Represents interest associated with our remaining debt issued to finance the cash portion of the EP acquisition purchase price.
|
(k)
|
Excludes $274 million and $284 million in after-tax expenses for the three and six months ended June 30, 2012, respectively, associated with the EP acquisition and EP Energy sale. This includes (i) $94 million in employee severance, retention and bonus costs; (ii) $67 million of accelerated EP stock based compensation allocated to the post-combination period under applicable GAAP rules; (iii) $37 million in advisory fees; and (iv) $55 million and $64 million, respectively, for the three and six months ended June 30, 2012 for legal fees and reserves.
|
Reconciliation of Cash Available to Pay Dividends to Income from Continuing Operations
(In millions)
|
|||||||||||||||
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
Income from continuing operations (a)
|
$
|
781
|
|
|
$
|
37
|
|
|
$
|
1,439
|
|
|
$
|
342
|
|
Income from discontinued operations (a) (b)
|
—
|
|
|
47
|
|
|
—
|
|
|
97
|
|
||||
Income attributable to EPB (c)
|
—
|
|
|
(37
|
)
|
|
—
|
|
|
(37
|
)
|
||||
Distributions declared by EPB for the second quarter and payable in the third quarter of 2012 to KMI (c)
|
—
|
|
|
82
|
|
|
—
|
|
|
82
|
|
||||
Depreciation, depletion and amortization (a) (d)
|
442
|
|
|
333
|
|
|
854
|
|
|
614
|
|
||||
Amortization of excess cost of equity investments (a)
|
9
|
|
|
2
|
|
|
18
|
|
|
4
|
|
||||
Earnings from equity investments (a) (e)
|
(93
|
)
|
|
(92
|
)
|
|
(194
|
)
|
|
(179
|
)
|
||||
Distributions from equity investments
|
98
|
|
|
88
|
|
|
199
|
|
|
168
|
|
||||
Distributions from equity investments in excess of cumulative earnings
|
41
|
|
|
65
|
|
|
78
|
|
|
113
|
|
||||
Difference between equity investment distributable cash flow and distributions received (f)
|
32
|
|
|
18
|
|
|
82
|
|
|
30
|
|
||||
KMP certain items (g)
|
(383
|
)
|
|
(19
|
)
|
|
(585
|
)
|
|
(15
|
)
|
||||
KMI certain items (h)
|
10
|
|
|
389
|
|
|
(6
|
)
|
|
399
|
|
||||
KMI deferred income tax adjustments (i)
|
—
|
|
|
29
|
|
|
—
|
|
|
38
|
|
||||
Difference between cash and book taxes
|
(60
|
)
|
|
(227
|
)
|
|
220
|
|
|
(147
|
)
|
||||
Difference between cash and book interest expense for KMI
|
35
|
|
|
61
|
|
|
10
|
|
|
25
|
|
||||
Sustaining capital expenditures (j)
|
(92
|
)
|
|
(71
|
)
|
|
(152
|
)
|
|
(115
|
)
|
||||
KMP declared distribution on its limited partner units owned by the public (k)
|
(515
|
)
|
|
(383
|
)
|
|
(954
|
)
|
|
(747
|
)
|
||||
EPB declared distribution on its limited partner units owned by the public (l)
|
(80
|
)
|
|
(65
|
)
|
|
(158
|
)
|
|
(65
|
)
|
||||
Other (m)
|
69
|
|
|
50
|
|
|
(44
|
)
|
|
3
|
|
||||
Cash available to pay dividends
|
$
|
294
|
|
|
$
|
307
|
|
|
$
|
807
|
|
|
$
|
610
|
|
(a)
|
Consists of the corresponding line items in our consolidated statements of income included elsewhere in this report.
|
(b)
|
2012 amounts primarily represent income from KMP’s FTC Natural Gas Pipeline disposal group, net of tax.
|
(c)
|
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 of 2012 as we were the holder of record as of July 31, 2012.
|
(d)
|
Six month 2012 amount includes $7 million associated with KMP’s FTC Natural Gas Pipeline disposal group.
|
(e)
|
2012 amounts include $20 million and $42 million for the three and six months ended June 30, 2012, respectively, associated with KMP’s FTC Natural Gas Pipeline disposal group.
|
(f)
|
Consists of the difference between cash available for distributions and the distributions received from our equity investments.
|
(g)
|
Consists of items such as hedge ineffectiveness, legal and environmental reserves, gain/loss on sale, insurance proceeds from casualty losses, and asset acquisition and/or disposition expenses. Three and six months 2013 includes a $558 million gain from the remeasurement of KMP’s previously held 50% equity interest in Eagle Ford to fair value and $162 million of expense associated with rate case liability adjustments. Six months 2013 also includes $225 million pre-tax gain on the sale of Express. For more information, see Note 2 “Acquisitions and Divestitures” to our consolidated financial statements included elsewhere in this report.
|
(h)
|
Primarily represents pre-tax (income) expense associated with the EP acquisition. For the three and six months ended June 30, 2012 this included (i) $149 million in employee severance, retention and bonus costs (includes $95 million allocated to KMP and EPB); (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; and (iv) $81 million and $90 million, respectively, for the three and six months ended June 30, 2012 for legal fees and reserves.
|
(i)
|
2012 amounts represent an increase in our state effective tax rate as a result of the EP acquisition.
|
(j)
|
We define sustaining capital expenditures as capital expenditures that do not expand the capacity of an asset.
|
(k)
|
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.
|
(l)
|
Declared distribution multiplied by EPB limited partner units outstanding on the applicable record date less units owned by us.
|
(m)
|
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.
|
|
Three Months Ended June 30,
|
|
|
|||||||||||
|
2013
|
|
2012
|
|
Earnings
increase/(decrease)
|
|||||||||
|
(In millions, except percentages)
|
|||||||||||||
Segment earnings (loss) before depreciation, depletion and amortization expense and amortization of excess cost of equity investments(a)
|
|
|
|
|
|
|
|
|||||||
Natural Gas Pipelines
|
$
|
1,421
|
|
|
$
|
423
|
|
|
$
|
998
|
|
|
236
|
%
|
CO2–KMP
|
358
|
|
|
327
|
|
|
31
|
|
|
9
|
%
|
|||
Products Pipelines–KMP
|
12
|
|
|
166
|
|
|
(154
|
)
|
|
(93
|
)%
|
|||
Terminals
–
KMP
|
206
|
|
|
195
|
|
|
11
|
|
|
6
|
%
|
|||
Kinder Morgan Canada
–
KMP
|
50
|
|
|
52
|
|
|
(2
|
)
|
|
(4
|
)%
|
|||
Other
|
(5
|
)
|
|
(3
|
)
|
|
(2
|
)
|
|
(67
|
)%
|
|||
Segment EBDA(b)
|
2,042
|
|
|
1,160
|
|
|
882
|
|
|
76
|
%
|
|||
Depreciation, depletion and amortization expense
|
(442
|
)
|
|
(333
|
)
|
|
(109
|
)
|
|
(33
|
)%
|
|||
Amortization of excess cost of equity investments
|
(9
|
)
|
|
(2
|
)
|
|
(7
|
)
|
|
(350
|
)%
|
|||
Other revenues
|
9
|
|
|
9
|
|
|
—
|
|
|
—
|
%
|
|||
General and administrative expense(c)
|
(183
|
)
|
|
(501
|
)
|
|
318
|
|
|
63
|
%
|
|||
Unallocable interest expense, net of interest income and other, net(d)
|
(428
|
)
|
|
(298
|
)
|
|
(130
|
)
|
|
(44
|
)%
|
|||
Income from continuing operations before income taxes
|
989
|
|
|
35
|
|
|
954
|
|
|
2,726
|
%
|
|||
Unallocable income tax (expense) benefit
|
(208
|
)
|
|
2
|
|
|
(210
|
)
|
|
(10,500
|
)%
|
|||
Income from continuing operations
|
781
|
|
|
37
|
|
|
744
|
|
|
2,011
|
%
|
|||
Loss from discontinued operations, net of tax(e)
|
—
|
|
|
(280
|
)
|
|
280
|
|
|
100
|
%
|
|||
Net income (loss)
|
781
|
|
|
(243
|
)
|
|
1,024
|
|
|
421
|
%
|
|||
Net (income) loss attributable to noncontrolling interests
|
(504
|
)
|
|
117
|
|
|
(621
|
)
|
|
(531
|
)%
|
|||
Net income (loss) attributable to Kinder Morgan, Inc.
|
$
|
277
|
|
|
$
|
(126
|
)
|
|
$
|
403
|
|
|
320
|
%
|
|
Six Months Ended June 30,
|
|
|
|||||||||||
|
2013
|
|
2012
|
|
Earnings
increase/(decrease)
|
|||||||||
|
(In millions, except percentages)
|
|||||||||||||
Segment earnings (loss) before depreciation, depletion and amortization expense and amortization of excess cost of equity investments(a)
|
|
|
|
|
|
|
|
|||||||
Natural Gas Pipelines
|
$
|
2,317
|
|
|
$
|
650
|
|
|
$
|
1,667
|
|
|
256
|
%
|
CO2–KMP
|
700
|
|
|
661
|
|
|
39
|
|
|
6
|
%
|
|||
Products Pipelines–KMP
|
197
|
|
|
340
|
|
|
(143
|
)
|
|
(42
|
)%
|
|||
Terminals
–
KMP
|
392
|
|
|
381
|
|
|
11
|
|
|
3
|
%
|
|||
Kinder Morgan Canada
–
KMP
|
243
|
|
|
102
|
|
|
141
|
|
|
138
|
%
|
|||
Other
|
(1
|
)
|
|
(3
|
)
|
|
2
|
|
|
67
|
%
|
|||
Segment EBDA(f)
|
3,848
|
|
|
2,131
|
|
|
1,717
|
|
|
81
|
%
|
|||
Depreciation, depletion and amortization expense
|
(854
|
)
|
|
(607
|
)
|
|
(247
|
)
|
|
(41
|
)%
|
|||
Amortization of excess cost of equity investments
|
(18
|
)
|
|
(4
|
)
|
|
(14
|
)
|
|
(350
|
)%
|
|||
Other revenues
|
18
|
|
|
18
|
|
|
—
|
|
|
—
|
%
|
|||
General and administrative expense(g)
|
(323
|
)
|
|
(630
|
)
|
|
307
|
|
|
49
|
%
|
|||
Unallocable interest expense, net of interest income and other, net(h)
|
(837
|
)
|
|
(480
|
)
|
|
(357
|
)
|
|
(74
|
)%
|
|||
Income from continuing operations before income taxes
|
1,834
|
|
|
428
|
|
|
1,406
|
|
|
329
|
%
|
|||
Unallocable income tax expense
|
(395
|
)
|
|
(86
|
)
|
|
(309
|
)
|
|
(359
|
)%
|
|||
Income from continuing operations
|
1,439
|
|
|
342
|
|
|
1,097
|
|
|
321
|
%
|
|||
Loss from discontinued operations, net of tax(i)
|
(2
|
)
|
|
(658
|
)
|
|
656
|
|
|
100
|
%
|
|||
Net income (loss)
|
1,437
|
|
|
(316
|
)
|
|
1,753
|
|
|
555
|
%
|
|||
Net (income) loss attributable to noncontrolling interests
|
(868
|
)
|
|
211
|
|
|
(1,079
|
)
|
|
(511
|
)%
|
|||
Net income (loss) attributable to Kinder Morgan, Inc.
|
$
|
569
|
|
|
$
|
(105
|
)
|
|
$
|
674
|
|
|
642
|
%
|
(a)
|
Includes revenues, earnings from equity investments, allocable interest income and other, net, less operating expenses, allocable income taxes, and other expense (income). Operating expenses include natural gas purchases and other costs of sales, operations and maintenance expenses, and taxes other than income taxes. Segment earnings include KMP's allocable income tax expense of $17 million and $11 million for the three months ended June 30, 2013 and 2012, respectively, and $109 million and $19 million for the six months ended June 30, 2013 and 2012, respectively.
|
(b)
|
2013 and 2012 amounts include increases in earnings of $399 million and $19 million, respectively, related to the combined effect from all of the 2013 and 2012 certain items impacting EBDA and disclosed below in our management discussion and analysis of segment results.
|
(c)
|
2013 and 2012 amounts include increases in expense of $28 million and $383 million, respectively, related to the combined effect from the 2013 and 2012 certain items related to general and administrative expenses disclosed below in “- General and Administrative, Interest, and Noncontrolling Interests.”
|
(d)
|
2013 and 2012 amounts include increases of $16 million and $11 million, respectively, related to the combined effect from the 2013 and 2012 certain items related to interest expense disclosed below in “
—
General and Administrative, Interest, and Noncontrolling Interests.”
|
(e)
|
Represents amounts primarily attributable to KMP’s FTC Natural Gas Pipelines disposal group and other, net of tax. 2012 amount includes a $327 million non-cash loss from remeasurement of net assets to fair value.
|
(f)
|
2013 and 2012 amounts include increases in earnings of $521 million (net of tax expense of $84 million) and $13 million, respectively, related to the combined effect from all of the 2013 and 2012 certain items impacting EBDA and disclosed below in our management discussion and analysis of segment results.
|
(g)
|
2013 and 2012 amounts include increases in expense of $16 million and $403 million, respectively, related to the combined effect from the 2013 and 2012 certain items related to general and administrative expenses disclosed below in “- General and Administrative, Interest, and Noncontrolling Interests.”
|
(h)
|
2013 and 2012 amounts include $23 million and $11 million increases, respectively, related to the combined effect from the 2013 and 2012 certain items related to interest expense disclosed below in “
—
General and Administrative, Interest, and Noncontrolling Interests.”
|
(i)
|
Represents amounts primarily attributable to KMP’s FTC Natural Gas Pipelines disposal group. 2013 amount represents an incremental loss related to the sale of KMP’s disposal group effective November 1, 2012. 2012 amount includes a $755 million non-cash loss from a remeasurement of net assets to fair value, net of tax, and $7 million of depreciation and amortization expense. The remaining 2012 amount ($57 million) represents KMP’s FTC Natural Gas Pipelines disposal group’s EBDA.
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
||||||||||||
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
(In millions, except operating statistics)
|
||||||||||||||
Revenues(a)
|
$
|
2,054
|
|
|
$
|
1,000
|
|
|
$
|
3,810
|
|
|
$
|
1,794
|
|
Operating expenses(b)
|
(1,255
|
)
|
|
(622
|
)
|
|
(2,183
|
)
|
|
(1,230
|
)
|
||||
Other expense(c)
|
(7
|
)
|
|
—
|
|
|
(7
|
)
|
|
—
|
|
||||
Earnings from equity investments
|
70
|
|
|
46
|
|
|
142
|
|
|
89
|
|
||||
Interest income and other, net(d)
|
562
|
|
|
3
|
|
|
559
|
|
|
3
|
|
||||
Income tax expense
|
(3
|
)
|
|
(4
|
)
|
|
(4
|
)
|
|
(6
|
)
|
||||
EBDA from continuing operations
|
1,421
|
|
|
423
|
|
|
2,317
|
|
|
650
|
|
||||
Discontinued operations(e)
|
—
|
|
|
(279
|
)
|
|
(2
|
)
|
|
(650
|
)
|
||||
EBDA including discontinued operations
|
$
|
1,421
|
|
|
$
|
144
|
|
|
$
|
2,315
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
||||||||
Natural gas transportation volumes (Bcf)(f)
|
2,289.6
|
|
|
2,464.2
|
|
|
4,813.1
|
|
|
4,891.5
|
|
||||
Natural gas sales volumes (Bcf)(g)
|
220.0
|
|
|
215.6
|
|
|
432.1
|
|
|
428.4
|
|
(a)
|
Three and six month 2013 amounts include a combined $1 million decrease in revenue related to derivative contracts used to hedge forecasted natural gas, natural gas liquids and crude oil sales.
|
(b)
|
Six month 2013 amount includes $1 million increase in expense related to hurricane clean-up and repair activities. Three month 2013 amount includes $1 million decrease in expense related to severance adjustment. Three and six month 2013 amounts also include (i) a $2 million decrease in EBDA related to SNG's sales and use tax audit interest and penalties; and (ii) a $2 million decrease in EBDA related to SNG’s offshore assets hurricane repair costs.
|
(c)
|
Three and six month 2013 amounts represent $7 million loss related to assets sold, which had been revalued as part of the going-private transaction and recorded in the application of the purchase method of accounting.
|
(d)
|
Three and six month 2013 amounts include (i) a $558 million gain from the remeasurement of KMP’s previously held 50% equity interest in Eagle Ford to fair value, (ii) a $3 million and $6 million, respectively, decrease in EBDA related to the amortization of regulatory assets associated with SNG's sale of certain assets in November 2012;
|
(e)
|
Represents EBDA attributable to KMP’s FTC Natural Gas Pipelines disposal group. Six month 2013 amount represents a $2 million loss from the sale of net assets. Three and six month 2012 amounts include non-cash losses of $327 million and $755 million, respectively, from the remeasurement of net assets to fair value, and also include revenues of $62 million and $133 million, respectively.
|
(f)
|
Includes pipeline volumes for TransColorado Gas Transmission Company LLC, Midcontinent Express Pipeline LLC, Kinder Morgan Louisiana Pipeline LLC, FEP, TGP, EPNG, Copano South Texas, the Texas intrastate natural gas pipeline group, EPB, Florida Gas Transmission Company, and Ruby Pipeline L.L.C. Volumes for acquired pipelines are included for all periods.
|
(g)
|
Represents Texas intrastate natural gas pipeline group volumes.
|
|
EBDA
increase/(decrease)
|
|
Revenues
increase/(decrease)
|
||||||||||
|
(In millions, except percentages)
|
||||||||||||
EPB
|
$
|
162
|
|
|
131
|
%
|
|
$
|
210
|
|
|
141
|
%
|
TGP
|
117
|
|
|
172
|
%
|
|
151
|
|
|
153
|
%
|
||
EPNG
|
65
|
|
|
230
|
%
|
|
79
|
|
|
165
|
%
|
||
Copano operations
|
58
|
|
|
n/a
|
|
|
196
|
|
|
n/a
|
|
||
Eagle Ford(a)
|
22
|
|
|
534
|
%
|
|
70
|
|
|
n/a
|
|
||
Other KMI owned assets(b)
|
14
|
|
|
119
|
%
|
|
—
|
|
|
n/a
|
|
||
EP Midstream asset operations
|
17
|
|
|
881
|
%
|
|
29
|
|
|
286
|
%
|
||
Texas Intrastate Natural Gas Pipeline Group
|
5
|
|
|
7
|
%
|
|
422
|
|
|
75
|
%
|
||
Kinder Morgan Treating operations
|
(6
|
)
|
|
(28
|
)%
|
|
(14
|
)
|
|
(33
|
)%
|
||
All others (including eliminations)
|
—
|
|
|
—
|
%
|
|
(88
|
)
|
|
(109
|
)%
|
||
Total Natural Gas Pipelines-continuing operations
|
454
|
|
|
107
|
%
|
|
1,055
|
|
|
106
|
%
|
||
Discontinued operations(c)
|
(48
|
)
|
|
(100
|
)%
|
|
(62
|
)
|
|
(100
|
)%
|
||
Total Natural Gas Pipelines-including discontinued operations
|
$
|
406
|
|
|
86
|
%
|
|
$
|
993
|
|
|
94
|
%
|
|
EBDA
increase/(decrease)
|
|
Revenues
increase/(decrease)
|
||||||||||
|
(In millions, except percentages)
|
||||||||||||
EPB
|
$
|
478
|
|
|
387
|
%
|
|
$
|
596
|
|
|
400
|
%
|
TGP
|
338
|
|
|
496
|
%
|
|
417
|
|
|
421
|
%
|
||
EPNG
|
163
|
|
|
578
|
%
|
|
209
|
|
|
434
|
%
|
||
Copano operations
|
58
|
|
|
n/a
|
|
|
196
|
|
|
n/a
|
|
||
Other KMI owned assets(b)
|
35
|
|
|
203
|
%
|
|
n/a
|
|
|
n/a
|
|
||
EP Midstream asset operations
|
38
|
|
|
1,954
|
%
|
|
69
|
|
|
671
|
%
|
||
Eagle Ford(a)
|
30
|
|
|
521
|
%
|
|
70
|
|
|
n/a
|
|
||
Texas Intrastate Natural Gas Pipeline Group
|
1
|
|
|
—
|
%
|
|
566
|
|
|
46
|
%
|
||
Kinder Morgan Treating operations
|
(11
|
)
|
|
(28
|
)%
|
|
(16
|
)
|
|
(21
|
)%
|
||
All others (including eliminations)
|
(2
|
)
|
|
(1
|
)%
|
|
(90
|
)
|
|
(55
|
)%
|
||
Total Natural Gas Pipelines-continuing operations
|
1,128
|
|
|
174
|
%
|
|
2,017
|
|
|
112
|
%
|
||
Discontinued operations(c)
|
(105
|
)
|
|
(100
|
)%
|
|
(133
|
)
|
|
(100
|
)%
|
||
Total Natural Gas Pipelines-including discontinued operations
|
$
|
1,023
|
|
|
135
|
%
|
|
$
|
1,884
|
|
|
98
|
%
|
(a)
|
Equity investment until May 1, 2013. On that date, as part of KMP’s Copano acquisition, it acquired the remaining 50% ownership interest that it did not already own. Prior to that date, KMP recorded earnings under the equity method of accounting, but it received distributions in amounts essentially equal to equity earnings plus depreciation and amortization expenses less sustaining capital expenditures.
|
(b)
|
Represents EBDA and revenues from those EP subsidiaries not included in KMP or EPB, and including equity-method investments.
|
(c)
|
Represents amounts attributable to KMP’s FTC Natural Gas Pipelines disposal group.
|
▪
|
incremental earnings of $162 million (131%) and $478 million (387%), respectively, from EPB;
|
▪
|
incremental earnings of $117 million (172%) and $338 million (496%), respectively, from TGP;
|
▪
|
incremental earnings of $65 million (230%) and $163 million (578%), respectively, from EPNG;
|
▪
|
incremental earnings of $14 million (119%) and $35 million (203%), respectively, from the other KMI owned assets;
|
▪
|
incremental earnings of $17 million (881%) and $38 million (1,954%), respectively, from EP Midstream assets;
|
▪
|
incremental earnings of $58 million and $58 million, respectively, from the operations of Copano, which KMP acquired effective May 1, 2013 (but excluding Copano's 50% ownership interest in Eagle Ford which is included below with the 50% interest that KMP already owned);
|
▪
|
incremental earnings of $22 million (534%) and $30 million (521%), respectively, from KMP’s total (100%) Eagle Ford natural gas gathering operations, due mainly to the incremental 50% ownership interest it acquired as part of its acquisition of Copano effective May 1, 2013;
|
▪
|
increases of $5 million (7%) and $1 million, respectively, from KMP’s Texas intrastate natural gas pipeline group. The increases were driven by higher transport margins (primarily related to Eagle Ford) and lower operating expenses (due mainly to the timing of pipeline integrity expenses), but partially offset by lower natural gas processing margins (due mainly to lower natural gas liquids prices), and for the comparable six month periods, by lower storage margins (due mainly to timing differences on storage settlements). The growth in revenues across both comparable three and six
|
▪
|
decreases of $6 million (28%) and $11 million (28%), respectively, from KMP’s natural gas treating operations, primarily due to lower margins from treating equipment manufacturing.
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|||||||||||||
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|||||||||
|
(In millions, except operating statistics)
|
|||||||||||||||
Revenues(a)
|
$
|
460
|
|
|
$
|
413
|
|
|
$
|
889
|
|
|
$
|
830
|
|
|
Operating expenses
|
(107
|
)
|
|
(98
|
)
|
|
(199
|
)
|
|
(185
|
)
|
|||||
Other income(b)
|
—
|
|
|
7
|
|
|
—
|
|
|
7
|
|
|||||
Earnings from equity investments
|
7
|
|
|
7
|
|
|
13
|
|
|
13
|
|
|||||
Interest income and Other, net
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|||||
Income tax expense
|
(2
|
)
|
|
(1
|
)
|
|
(3
|
)
|
|
(3
|
)
|
|||||
EBDA
|
$
|
358
|
|
|
$
|
327
|
|
|
$
|
700
|
|
|
$
|
661
|
|
|
Southwest Colorado CO
2
production (gross)(Bcf/d)(c)
|
1.2
|
|
|
1.2
|
|
|
1.2
|
|
1.2
|
|
||||||
Southwest Colorado CO
2
production (net)(Bcf/d)(c)
|
0.5
|
|
|
0.5
|
|
|
0.5
|
|
0.5
|
|
||||||
SACROC oil production (gross)(MBbl/d)(d)
|
30.0
|
|
|
28.4
|
|
|
30.4
|
|
27.6
|
|
||||||
SACROC oil production (net)(MBbl/d)(e)
|
25.0
|
|
|
23.6
|
|
|
25.3
|
|
23.0
|
|
||||||
Yates oil production (gross)(MBbl/d)(d)
|
20.7
|
|
|
20.8
|
|
|
20.6
|
|
21.0
|
|
||||||
Yates oil production (net)(MBbl/d)(e)
|
9.2
|
|
|
9.2
|
|
|
9.1
|
|
9.3
|
|
||||||
Katz oil production (gross)(MBbl/d)(d)
|
2.5
|
|
|
1.8
|
|
|
2.3
|
|
1.6
|
|
||||||
Katz oil production (net)(MBbl/d)(e)
|
2.1
|
|
|
1.5
|
|
|
1.9
|
|
1.4
|
|
||||||
Natural gas liquids sales volumes (net)(MBbl/d)(e)
|
9.6
|
|
|
9.5
|
|
|
9.9
|
|
9.3
|
|
||||||
Realized weighted-average oil price per Bbl(f)
|
$
|
94.20
|
|
|
$
|
85.96
|
|
|
$
|
90.55
|
|
|
$
|
88.25
|
|
|
Realized weighted-average natural gas liquids price per Bbl(g)
|
$
|
44.17
|
|
|
$
|
49.44
|
|
|
$
|
45.36
|
|
|
$
|
55.22
|
|
(a)
|
Three and six month 2013 amounts include unrealized gains of $7 million and $9 million, respectively, and six month 2012 amount includes unrealized losses of $3 million, all relating to derivative contracts used to hedge forecasted crude oil sales.
|
(b)
|
Three and six month 2012 amounts represent the gain from the sale of KMP's ownership interest in the Claytonville oil field.
|
(c)
|
Includes McElmo Dome and Doe Canyon sales volumes.
|
(d)
|
Represents 100% of the production from the field. KMP owns an approximately 97% working interest in the SACROC unit, an approximately 50% working interest in the Yates unit, and an approximately 99% working interest in the Katz Strawn unit.
|
(e)
|
Net to KMP, after royalties and outside working interests.
|
(f)
|
Includes all of KMP’s crude oil production properties.
|
(g)
|
Includes production attributable to leasehold ownership and production attributable to KMP’s ownership in processing plants and third-party processing agreements.
|
|
EBDA
increase/(decrease)
|
|
Revenues
increase/(decrease)
|
||||||||||
|
(In millions, except percentages)
|
||||||||||||
Oil and Gas Producing Activities
|
$
|
29
|
|
|
13
|
%
|
|
$
|
40
|
|
|
12
|
%
|
Sales and Transportation Activities
|
2
|
|
|
2
|
%
|
|
2
|
|
|
1
|
%
|
||
Intrasegment eliminations
|
—
|
|
|
—
|
%
|
|
(2
|
)
|
|
(11
|
)%
|
||
Total CO
2
–KMP
|
$
|
31
|
|
|
10
|
%
|
|
$
|
40
|
|
|
10
|
%
|
|
EBDA
increase/(decrease)
|
|
Revenues
increase/(decrease)
|
||||||||||
|
(In millions, except percentages)
|
||||||||||||
Oil and Gas Producing Activities
|
$
|
27
|
|
|
6
|
%
|
|
$
|
45
|
|
|
7
|
%
|
Sales and Transportation Activities
|
7
|
|
|
4
|
%
|
|
6
|
|
|
3
|
%
|
||
Intrasegment eliminations
|
—
|
|
|
—
|
%
|
|
(4
|
)
|
|
(13
|
)%
|
||
Total CO
2
–KMP
|
$
|
34
|
|
|
5
|
%
|
|
$
|
47
|
|
|
6
|
%
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
(In millions, except operating statistics)
|
||||||||||||||
Revenues
|
$
|
443
|
|
|
$
|
331
|
|
|
$
|
897
|
|
|
$
|
554
|
|
Operating expenses(a)
|
(439
|
)
|
|
(184
|
)
|
|
(720
|
)
|
|
(241
|
)
|
||||
Other expense(b)
|
(5
|
)
|
|
—
|
|
|
(5
|
)
|
|
(2
|
)
|
||||
Earnings from equity investments
|
11
|
|
|
10
|
|
|
23
|
|
|
19
|
|
||||
Interest income and Other, net
|
2
|
|
|
8
|
|
|
2
|
|
|
10
|
|
||||
Income tax benefit
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
||||
EBDA
|
$
|
12
|
|
|
$
|
166
|
|
|
$
|
197
|
|
|
$
|
340
|
|
Gasoline (MMBbl)(c)
|
105.6
|
|
|
99.7
|
|
|
203.4
|
|
|
194.8
|
|
||||
Diesel fuel (MMBbl)
|
36.8
|
|
|
35.8
|
|
|
69.6
|
|
|
69.4
|
|
||||
Jet fuel (MMBbl)
|
27.7
|
|
|
28.8
|
|
|
54.9
|
|
|
55.7
|
|
||||
Total refined product volumes (MMBbl)(d)
|
170.1
|
|
|
164.3
|
|
|
327.9
|
|
|
319.9
|
|
||||
Natural gas liquids (MMBbl)(e)
|
8.0
|
|
|
7.2
|
|
|
17.8
|
|
|
14.6
|
|
||||
Condensate (MMBbl)(f)
|
2.6
|
|
|
—
|
|
|
4.6
|
|
|
—
|
|
||||
Total delivery volumes (MMBbl)
|
180.7
|
|
|
171.5
|
|
|
350.3
|
|
|
334.5
|
|
||||
Ethanol (MMBbl)(g)
|
9.7
|
|
|
7.8
|
|
|
18.4
|
|
|
15.1
|
|
(a)
|
Three and six month 2013 amounts include a $162 million increase in expense associated with rate case liability adjustments. Six month 2013 amount also includes a $15 million increase in expense associated with a legal liability adjustment related to a certain West Coast terminal environmental matter.
|
(b)
|
Three and six month 2013 amounts represent the loss from the write-off of assets at KMP’s Los Angeles Harbor West Coast terminal. Also, six month 2012 amount represents $2 million decrease in segment earnings related to assets sold, which had been revalued as part of the going-private transaction and recorded in the application of the purchase method of accounting.
|
(c)
|
Volumes include ethanol pipeline volumes.
|
(d)
|
Includes Pacific, Plantation, Calnev, and Central Florida pipeline volumes.
|
(e)
|
Includes Cochin and Cypress pipeline volumes.
|
(f)
|
Includes Crude Oil & Condensate pipeline volumes.
|
(g)
|
Represents total ethanol volumes, including ethanol pipeline volumes included in gasoline volumes above.
|
|
EBDA
increase/(decrease)
|
|
Revenues
increase/(decrease)
|
||||||||||
|
(In millions, except percentages)
|
||||||||||||
Transmix operations
|
$
|
9
|
|
|
216
|
%
|
|
$
|
96
|
|
|
80
|
%
|
Southeast terminal operations
|
3
|
|
|
20
|
%
|
|
5
|
|
|
21
|
%
|
||
Crude & Condensate Pipeline
|
1
|
|
|
82
|
%
|
|
5
|
|
|
n/a
|
|
||
Plantation Pipeline
|
1
|
|
|
9
|
%
|
|
—
|
|
|
n/a
|
|
||
Cochin Pipeline
|
(1
|
)
|
|
(6
|
)%
|
|
7
|
|
|
47
|
%
|
||
Pacific operations
|
(6
|
)
|
|
(9
|
)%
|
|
(4
|
)
|
|
(4
|
)%
|
||
All others (including eliminations)
|
6
|
|
|
12
|
%
|
|
3
|
|
|
5
|
%
|
||
Total Products Pipelines-KMP
|
$
|
13
|
|
|
8
|
%
|
|
$
|
112
|
|
|
34
|
%
|
|
EBDA
increase/(decrease)
|
|
Revenues
increase/(decrease)
|
||||||||||
|
(In millions, except percentages)
|
||||||||||||
Transmix operations
|
$
|
15
|
|
|
431
|
%
|
|
$
|
308
|
|
|
234
|
%
|
Cochin Pipeline
|
13
|
|
|
39
|
%
|
|
20
|
|
|
59
|
%
|
||
Crude & Condensate Pipeline
|
4
|
|
|
149
|
%
|
|
10
|
|
|
n/a
|
|
||
Plantation Pipeline
|
3
|
|
|
12
|
%
|
|
—
|
|
|
n/a
|
|
||
Southeast terminal operations
|
3
|
|
|
9
|
%
|
|
6
|
|
|
12
|
%
|
||
Pacific operations
|
(7
|
)
|
|
(5
|
)%
|
|
(5
|
)
|
|
(2
|
)%
|
||
All others (including eliminations)
|
6
|
|
|
6
|
%
|
|
4
|
|
|
3
|
%
|
||
Total Products Pipelines-KMP
|
$
|
37
|
|
|
11
|
%
|
|
$
|
343
|
|
|
62
|
%
|
▪
|
increases of $9 million (216%) and $15 million (431%), respectively, from KMP's transmix processing operations. The increases were driven by (i) higher margins on processing volumes, due mainly to favorable pricing; (ii) incremental earnings from third-party sales of excess renewable identification numbers (RINS), generated through KMP's ethanol blending operations; and (iii) incremental income due to the recognition of unfavorable net carrying value adjustments to product inventory in the first half of 2012. The period-to-period increases in revenues were due mainly to the expiration of certain transmix fee-based processing agreements since the second quarter of 2012. Due to the expiration of these contracts, KMP now directly purchases incremental transmix volumes and sell incremental volumes of refined products, resulting in both higher revenues and higher costs of sales expenses;
|
▪
|
increases of $3 million (20%) and $3 million (9%), respectively, from KMP's Southeast terminal operations, driven by higher margins from ethanol blending operations, and higher revenues from both butane blending and refined products and bio-fuels throughput volumes;
|
▪
|
incremental earnings of $1 million (82%) and $4 million (149%), respectively, from KMP's Kinder Morgan Crude Oil & Condensate Pipeline, which began transporting crude oil and condensate volumes from the Eagle Ford shale gas formation in South Texas to multiple terminaling facilities along the Texas Gulf Coast in October 2012;
|
▪
|
increases of $1 million (9%) and $3 million (12%), respectively, from KMP's approximate 51% interest in the Plantation pipeline system-due largely to higher transportation revenues driven by increases in system delivery volumes of 9% and 10%, respectively, and by higher average tariff rates since the end of the second quarter of 2012.
|
▪
|
a decrease of $1 million (6%) and an increase of $13 million (39%), respectively, from KMP's Cochin Pipeline. The quarter-to-quarter decrease was due mainly to lower non-operating income, resulting from the favorable settlement of a
|
▪
|
decreases of $6 million (9%) and $7 million (5%), respectively, from KMP’s Pacific operations, primarily attributable to a reduction in mainline transportation revenues recorded in the second quarter of 2013. The reduction in transport revenues related to rate reductions associated with various interstate and California intrastate rate case decisions.
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
(In millions, except operating statistics)
|
||||||||||||||
Revenues
|
$
|
344
|
|
|
$
|
343
|
|
|
$
|
681
|
|
|
$
|
684
|
|
Operating expenses(a)
|
(169
|
)
|
|
(164
|
)
|
|
(326
|
)
|
|
(324
|
)
|
||||
Other income(b)
|
28
|
|
|
13
|
|
|
28
|
|
|
12
|
|
||||
Earnings from equity investments
|
5
|
|
|
5
|
|
|
12
|
|
|
11
|
|
||||
Interest income and Other, net(c)
|
1
|
|
|
1
|
|
|
2
|
|
|
1
|
|
||||
Income tax expense
|
(3
|
)
|
|
(3
|
)
|
|
(5
|
)
|
|
(3
|
)
|
||||
EBDA
|
$
|
206
|
|
|
$
|
195
|
|
|
$
|
392
|
|
|
$
|
381
|
|
Bulk transload tonnage (MMtons)(d)
|
22.0
|
|
|
25.7
|
|
|
44.0
|
|
|
49.8
|
|
||||
Ethanol (MMBbl)
|
15.6
|
|
|
16.3
|
|
|
30.8
|
|
|
34.2
|
|
||||
Liquids leaseable capacity (MMBbl)
|
62.1
|
|
|
60.4
|
|
|
62.1
|
|
|
60.4
|
|
||||
Liquids utilization %(e)
|
94.2
|
%
|
|
92.2
|
%
|
|
94.2
|
%
|
|
92.2
|
%
|
(a)
|
Three and six month 2013 amounts include increases in expense of $13 million and $14 million, respectively, related to hurricane clean-up and repair activities at KMP’s New York Harbor and Mid-Atlantic terminals.
|
(b)
|
Three and six month 2013 amounts include a $28 million casualty indemnification gain related to 2012 hurricane activity at KMP’s New York Harbor and Mid-Atlantic terminals. Three and six month 2012 amounts include a $12 million casualty indemnification gain related to a 2010 casualty at KMP’s Myrtle Grove, Louisiana, International Marine Terminal Facility. Also, three and six month 2013 amounts include $1 million decreases in segment earnings, and six month 2012 amount includes a $1 million decrease in segment earnings, all relating to assets sold, which had been revalued as part of the going-private transaction and recorded in the application of the purchase method of accounting.
|
(c)
|
Three and six month 2013 amounts include a $1 million casualty indemnification gain related to 2012 hurricane activity at KMP’s New York Harbor and Mid-Atlantic terminals.
|
(d)
|
Volumes for acquired terminals are included for all periods and include KMP’s proportionate share of joint venture tonnage.
|
(e)
|
The ratio of KMP’s actual leased capacity to its estimated potential capacity.
|
|
EBDA
increase/(decrease)
|
|
Revenues
increase/(decrease)
|
||||||||||
|
(In millions, except percentages)
|
||||||||||||
Gulf Liquids
|
$
|
7
|
|
|
13
|
%
|
|
$
|
9
|
|
|
16
|
%
|
Northeast
|
2
|
|
|
12
|
%
|
|
1
|
|
|
2
|
%
|
||
Gulf Bulk
|
2
|
|
|
13
|
%
|
|
1
|
|
|
3
|
%
|
||
Mid-Atlantic
|
(5
|
)
|
|
(23
|
)%
|
|
(8
|
)
|
|
(19
|
)%
|
||
All others (including intrasegment eliminations and unallocated income tax expenses)
|
2
|
|
|
2
|
%
|
|
(2
|
)
|
|
(1
|
)%
|
||
Total Terminals–KMP
|
$
|
8
|
|
|
4
|
%
|
|
$
|
1
|
|
|
—
|
%
|
|
EBDA
increase/(decrease)
|
|
Revenues
increase/(decrease)
|
||||||||||
|
(In millions, except percentages)
|
||||||||||||
Gulf Liquids
|
$
|
8
|
|
|
8
|
%
|
|
$
|
13
|
|
|
11
|
%
|
Northeast
|
4
|
|
|
10
|
%
|
|
1
|
|
|
1
|
%
|
||
West
|
3
|
|
|
10
|
%
|
|
4
|
|
|
8
|
%
|
||
Mid-Atlantic
|
(5
|
)
|
|
(11
|
)%
|
|
(7
|
)
|
|
(10
|
)%
|
||
Gulf Bulk
|
(1
|
)
|
|
(2
|
)%
|
|
(5
|
)
|
|
(7
|
)%
|
||
All others (including intrasegment eliminations and unallocated income tax expenses)
|
(1
|
)
|
|
(1
|
)%
|
|
(9
|
)
|
|
(3
|
)%
|
||
Total Terminals–KMP
|
$
|
8
|
|
|
2
|
%
|
|
$
|
(3
|
)
|
|
—
|
%
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
(In millions, except operating statistics)
|
||||||||||||||
Revenues
|
$
|
75
|
|
|
$
|
73
|
|
|
$
|
147
|
|
|
$
|
146
|
|
Operating expenses
|
(27
|
)
|
|
(23
|
)
|
|
(52
|
)
|
|
(47
|
)
|
||||
Earnings from equity investments
|
—
|
|
|
1
|
|
|
4
|
|
|
2
|
|
||||
Interest income and Other, net(a)
|
11
|
|
|
4
|
|
|
241
|
|
|
7
|
|
||||
Income tax expense(b)
|
(9
|
)
|
|
(3
|
)
|
|
(97
|
)
|
|
(6
|
)
|
||||
EBDA
|
$
|
50
|
|
|
$
|
52
|
|
|
$
|
243
|
|
|
$
|
102
|
|
Transport volumes (MMBbl)(c)
|
26.8
|
|
|
26.9
|
|
|
53.6
|
|
|
51.8
|
|
(a)
|
Six month 2013 amount includes a $225 million gain from the sale of KMP’s equity and debt investments in the Express pipeline system.
|
(b)
|
Six month 2013 amount includes an $84 million increase in expense related to the gain associated with the sale of KMP’s equity and debt investments in the Express pipeline system described in footnote (a).
|
(c)
|
Represents Trans Mountain pipeline system volumes.
|
|
EBDA
increase/(decrease)
|
|
Revenues
increase/(decrease)
|
||||||||||
|
(In millions, except percentages)
|
||||||||||||
Express Pipeline(a)
|
$
|
1
|
|
|
22
|
%
|
|
n/a
|
|
|
n/a
|
|
|
Trans Mountain Pipeline
|
(3
|
)
|
|
(5
|
)%
|
|
$
|
2
|
|
|
3
|
%
|
|
Jet Fuel Pipeline
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
||
Total Kinder Morgan Canada–KMP
|
$
|
(2
|
)
|
|
(4
|
)%
|
|
$
|
2
|
|
|
3
|
%
|
|
EBDA
increase/(decrease)
|
|
Revenues
increase/(decrease)
|
||||||||||
|
(In millions, except percentages)
|
||||||||||||
Express Pipeline(a)
|
$
|
2
|
|
|
27
|
%
|
|
n/a
|
|
|
n/a
|
|
|
Trans Mountain Pipeline
|
(2
|
)
|
|
(2
|
)%
|
|
$
|
1
|
|
|
1
|
%
|
|
Jet Fuel Pipeline
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
||
Total Kinder Morgan Canada–KMP
|
$
|
—
|
|
|
—
|
%
|
|
$
|
1
|
|
|
1
|
%
|
(a)
|
Equity investment, accordingly, KMP records earnings under the equity method of accounting. However, KMP sold its debt and equity investments in Express effective March 14, 2013.
|
|
Three Months Ended June 30,
|
|
|
|||||||||||
|
2013
|
|
2012
|
|
Increase/(decrease)
|
|||||||||
|
(In millions, except percentages)
|
|||||||||||||
KMI general and administrative expense(a)(b)
|
$
|
(2
|
)
|
|
$
|
292
|
|
|
$
|
(294
|
)
|
|
(101
|
)%
|
KMP general and administrative expense(c)
|
163
|
|
|
171
|
|
|
(8
|
)
|
|
(5
|
)%
|
|||
EPB general and administrative expense(d)
|
22
|
|
|
38
|
|
|
(16
|
)
|
|
(42
|
)%
|
|||
Consolidated general and administrative expense
|
$
|
183
|
|
|
$
|
501
|
|
|
$
|
(318
|
)
|
|
(63
|
)%
|
|
|
|
|
|
|
|
|
|||||||
KMI interest expense, net of unallocable interest income(e)
|
$
|
137
|
|
|
$
|
107
|
|
|
$
|
30
|
|
|
28
|
%
|
KMP interest expense, net of unallocable interest income(f)
|
215
|
|
|
160
|
|
|
55
|
|
|
34
|
%
|
|||
EPB interest expense, net of unallocable interest income(d)
|
76
|
|
|
31
|
|
|
45
|
|
|
145
|
%
|
|||
Unallocable interest expense net of interest income and other, net
|
$
|
428
|
|
|
$
|
298
|
|
|
$
|
130
|
|
|
44
|
%
|
|
|
|
|
|
|
|
|
|||||||
KMR noncontrolling interests
|
$
|
67
|
|
|
$
|
(30
|
)
|
|
$
|
97
|
|
|
323
|
%
|
KMP noncontrolling interests(g)
|
382
|
|
|
(112
|
)
|
|
494
|
|
|
441
|
%
|
|||
EPB noncontrolling interests(d)
|
55
|
|
|
25
|
|
|
30
|
|
|
120
|
%
|
|||
Net income (loss) attributable to noncontrolling interests
|
$
|
504
|
|
|
$
|
(117
|
)
|
|
$
|
621
|
|
|
531
|
%
|
|
Six Months Ended June 30,
|
|
|
|||||||||||
|
2013
|
|
2012
|
|
Increase/(decrease)
|
|||||||||
|
(In millions, except percentages)
|
|||||||||||||
KMI general and administrative expense(a)(b)
|
$
|
(16
|
)
|
|
$
|
314
|
|
|
$
|
(330
|
)
|
|
(105
|
)%
|
KMP general and administrative expense(c)
|
297
|
|
|
278
|
|
|
19
|
|
|
7
|
%
|
|||
EPB general and administrative expense(d)
|
42
|
|
|
38
|
|
|
4
|
|
|
11
|
%
|
|||
Consolidated general and administrative expense
|
$
|
323
|
|
|
$
|
630
|
|
|
$
|
(307
|
)
|
|
(49
|
)%
|
|
|
|
|
|
|
|
|
|||||||
KMI interest expense, net of unallocable interest income(e)
|
$
|
269
|
|
|
$
|
150
|
|
|
$
|
119
|
|
|
79
|
%
|
KMP interest expense, net of unallocable interest income(f)
|
417
|
|
|
299
|
|
|
118
|
|
|
39
|
%
|
|||
EPB interest expense, net of unallocable interest income(d)
|
151
|
|
|
31
|
|
|
120
|
|
|
387
|
%
|
|||
Unallocable interest expense net of interest income and other, net
|
$
|
837
|
|
|
$
|
480
|
|
|
$
|
357
|
|
|
74
|
%
|
|
|
|
|
|
|
|
|
|||||||
KMR noncontrolling interests
|
$
|
127
|
|
|
$
|
(52
|
)
|
|
$
|
179
|
|
|
344
|
%
|
KMP noncontrolling interests(g)
|
609
|
|
|
(184
|
)
|
|
793
|
|
|
431
|
%
|
|||
EPB noncontrolling interests(d)
|
132
|
|
|
25
|
|
|
107
|
|
|
428
|
%
|
|||
Net income (loss) attributable to noncontrolling interests
|
$
|
868
|
|
|
$
|
(211
|
)
|
|
$
|
1,079
|
|
|
511
|
%
|
(a)
|
Three and six month 2013 amounts include decreases in expense of (i) $14 million and $29 million, respectively, related to EP post-merger pension credits; (ii) $5 million and $11 million, respectively, elimination of intercompany rent expense included in KMP and EPB general and administrative expenses; (iii) $5 million for six month 2013 for an overaccrual related to The Oil Insurance Limited exit premium; and (iv) $3 million for six month 2013 related to grantor trust credit; partially offset by increases in expense of (i) $4 million and $5 million, respectively, related to the EP acquisition; and (ii) $1 million and $3 million, respectively, related to rent expense on unoccupied space. Three and six month 2012 amounts include $279 million and $289 million, respectively, of pre-tax expenses associated with the EP acquisition and EP Energy sale, which primarily consists of (i) $54 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; and (iv) $81 million and $90 million, respectively, for the three and six months ended June 30, 2012 for legal fees and litigation reserves.
|
(b)
|
The NGPL Holdco LLC fixed fee revenues of $9 million for both three months ended June 30, 2013 and 2012, and of $18 million for both six months ended June 30, 2013 and 2012, have been included in the “Product sales and other” caption in our accompanying consolidated statements of income with the offsetting expenses primarily included in the “General and administrative” expense caption in our accompanying consolidated statements of income.
|
(c)
|
Three and six month 2013 amounts include (i) increases in expense of $28 million and $32 million, respectively, associated with unallocated legal expenses and certain asset and business acquisition costs; and (ii) increases in severance expense of $4 million and $5 million, respectively, associated with the asset drop-down groups and allocated to KMP from us (however, KMP does not have any obligation, nor did it pay any amounts related to this expense). Six month 2013 amount also includes a $9 million increase in expense attributable to KMP’s drop-down asset groups for periods prior to the acquisition dates. Three and six month 2012 amounts include an increase in expense of $73 million (including $66 million of EP acquisition expenses for employee severance, retention and bonus costs) attributable to KMP’s drop-down asset groups for periods prior to the acquisition dates. Six month 2012 amount also includes a $1 million increase in unallocated severance expense associated with certain Terminal operations.
|
(d)
|
Includes expenses and transactions for the periods after the May 25, 2012 EP acquisition date. 2013 and 2012 amounts include $1 million and $29 million, respectively, in severance allocated to EPB from us; however, EPB does not have any obligation, nor did it pay any amounts related to this expense.
|
(e)
|
Three and six month 2013 amounts include (i) $15 and $18 million, respectively, of amortization of capitalized financing fees which are associated with KMI's remaining debt issued to finance the cash portion of the EP acquisition purchase price; and (ii) $3 million and $7 million, respectively, of interest on margin for marketing contracts. 2012 amounts include $11 million of amortization expense on the EP acquisition bridge-loan financing fees.
|
(f)
|
Three and six month 2013 amounts include a $2 million decrease in interest expense associated with debt fair value adjustments recorded in purchase accounting for KMP’s Copano acquisition. Six month 2013 amount also includes a $15 million increase in interest expense, and three and six month 2012 amounts include a $19 million increase in interest expense, all attributable to KMP’s drop-down asset groups for periods prior to the acquisition dates.
|
(g)
|
Three and six month 2013 amounts include increases of $3 million and $5 million, respectively, in net income attributable to KMP’s noncontrolling interests, and the three and six month 2012 amounts include an increase of $1 million and a decrease of $3 million, respectively, in net income attributable to KMP’s noncontrolling interests, all related to the combined effect from all of the three and six month 2013 and 2012 certain items previously disclosed in the footnotes to the tables included above in “-Results of Operations.”
|
|
June 30, 2013
|
||||||
|
Debt
outstanding
|
|
Available
borrowing
capacity
|
||||
|
(In millions)
|
||||||
Credit Facilities
|
|
|
|
||||
KMI
|
|
|
|
||||
$1.75 billion, six-year secured revolver, due December 2014
|
$
|
1,354
|
|
|
$
|
319
|
|
KMP
|
|
|
|
||||
$2.7 billion, five-year unsecured revolver, due May 2018
|
$
|
1,369
|
|
|
$
|
1,127
|
|
EPB
|
|
|
|
||||
$1.0 billion, five-year secured revolver, due May 2016
|
$
|
—
|
|
|
$
|
990
|
|
|
Six Months Ended June 30, 2013
|
|
Remaining 2013
|
|
Full Year 2013
|
|||||||||||
Sustaining capital expenditures (a)
|
|
|
|
|
|
|||||||||||
KMP
|
$
|
118
|
|
|
|
|
$
|
230
|
|
|
|
|
$
|
348
|
|
|
EPB
|
15
|
|
|
|
|
29
|
|
|
|
|
44
|
|
|
|||
KMI
|
19
|
|
|
|
|
37
|
|
|
|
|
56
|
|
|
|||
Total sustaining capital expenditures
|
$
|
152
|
|
|
|
|
$
|
296
|
|
|
|
|
$
|
448
|
|
|
Discretionary capital expenditures (b)
|
$
|
1,642
|
|
|
|
|
$
|
2,653
|
|
|
|
|
$
|
4,295
|
|
|
(a)
|
Six
months ended
June 30, 2013
, Remaining 2013, and Full Year 2013 include $19 million, $39 million, and $58 million for our proportionate share of sustaining capital expenditures of unconsolidated joint ventures, respectively.
|
(b)
|
Includes discretionary capital expenditures of unconsolidated joint ventures and acquisitions (excluding KMP’s acquisition of Copano), which amounted to $430 million for the six months ended June 30, 2013.
|
|
Six Months Ended June 30, 2013
|
|
|
||||||||
|
2013
|
|
2012
|
|
increase/(decrease)
|
||||||
|
(In millions)
|
||||||||||
Net cash provided by (used in):
|
|
|
|
|
|
||||||
Operating activities
|
$
|
1,717
|
|
|
$
|
1,013
|
|
|
$
|
704
|
|
Investing activities
|
(1,100
|
)
|
|
(5,790
|
)
|
|
4,690
|
|
|||
Financing activities
|
(294
|
)
|
|
5,043
|
|
|
(5,337
|
)
|
|||
|
|
|
|
|
|
||||||
Effect of exchange rate changes on cash
|
(20
|
)
|
|
(2
|
)
|
|
(18
|
)
|
|||
|
|
|
|
|
|
||||||
Net increase in cash and cash equivalents
|
$
|
303
|
|
|
$
|
264
|
|
|
$
|
39
|
|
▪
|
a $1 billion increase in cash from overall higher net income after adjusting our period-to-period $1.8 billion increase in net income for non-cash items primarily consisting of lower losses from both the sale and the remeasurement of net assets to fair value; the first
six
months 2013 gain on the sale of our investments in the Express Pipeline System; deferred income taxes, depreciation, depletion and amortization; and an increase in transportation rate case liabilities and legal liabilities; and
|
▪
|
a $305 million decrease associated with net changes in working capital items and non-current assets and liabilities, and other non-cash income and expense items. The decrease includes (i) a $152 million net decrease in cash due to unfavorable changes in the collection and payment of trade and related party receivables and payables (including cash book overdrafts) and natural gas transportation and exchange imbalance receivables and payables due primarily to the timing of invoices received from customers and paid to vendors and suppliers; and (ii) a $36 million decrease in cash due to lower net dock premiums and toll collections received from KMP’s Trans Mountain pipeline system customers, due to lower shipper bids for dock space, driven by market price conditions.
|
▪
|
a $4,714 million increase from the acquisitions of assets and investments from unrelated parties primarily driven by the $4,970 million net outlay of cash in 2012 for the EP acquisition;
|
▪
|
a $528 million decrease in cash due to higher capital expenditures, as described above in “—Capital Expenditures;” and
|
▪
|
a combined $491 million increase from the proceeds received in the first quarter of 2013 from both KMP’s sale of the investments in the Express pipeline system (as discussed in Note 2 “Acquisitions and Divestiture—Express Pipeline System” to our consolidated financial statements included elsewhere in this report) and our sale of BBPP Holdings Ltda.
|
▪
|
a $5,532 million net decrease in cash from overall debt financing activities primarily due to (i) a $5,288 million decrease due to net proceeds received from the EP acquisition debt issued in the second quarter of 2012; (ii) a $1,171 million decrease resulting from the $1,186 million of repayments made on the acquisition debt in 2013, primarily funded by the cash portion of the drop-down transactions, compared to $15 million of repayments made on the EP acquisition debt in 2012. Further information regarding the drop-down transactions and the acquisition debt are discussed in Note 2 “Acquisitions and Divestitures—Drop-Down of EP Assets to KMP” and Note 3 “Debt—KMI,” respectively, to our consolidated financial statements included elsewhere in this report; and (iii) a $933 million net increase in our and our subsidiaries’ other debt repayments and debt issuances, as summarized below.
|
|
KMI
|
|
KMP
|
|
EPB
|
|
Total
|
||||||||
Debt issuances
|
$
|
(431
|
)
|
|
$
|
1,420
|
|
|
$
|
—
|
|
|
$
|
989
|
|
Debt repayments
|
614
|
|
|
(767
|
)
|
|
97
|
|
|
(56
|
)
|
||||
Net cash increase
|
$
|
183
|
|
|
$
|
653
|
|
|
$
|
97
|
|
|
$
|
933
|
|
▪
|
a $333 million decrease in cash due to higher dividend payments;
|
▪
|
a $248 million decrease in cash associated with distributions to non-controlling interests, primarily reflecting the increased distributions to common unit owners by KMP and EPB. Further information regarding KMP and EPB's distributions are included in Note 4 “Stockholders' Equity-Noncontrolling Interests—Distributions” in our consolidated financial statements included elsewhere in this report; and
|
▪
|
a $792 million increase in contributions provided by non-controlling interests, (discussed in Note 4 “Stockholders' Equity -Noncontrolling Interests-Contributions” to our consolidated financial statements included elsewhere in this report), primarily reflecting the following: (i) the $907 million proceeds KMP received, after commissions and underwriting expenses, from the sales of additional KMP common units in the first half of 2013, (including $73 million received for i-units that KMR purchased using the proceeds from the sale of its common shares versus the $277 million KMP received from the sales of additional KMP common units in the comparable 2012 period, (ii) the $73 million contributions KMP received from its Battleground Oil Specialty Terminal Company LLC (BOSTCO) partners in the first half of 2013; and (iii) the $85 million of proceeds EPB received from its issuance of common units in the first half of 2013.
|
Our Purchases of Our Warrants
|
||||||||||||||
Period
|
|
Total number of warrants repurchased (a)
|
|
Average price of warrants repurchased (a)
|
|
Total number of warrants purchased as part of publicly announces plans (b)
|
|
Maximum number (or approximate dollar value) of warrants that may yet be purchased under the plans for programs (b)
|
||||||
April 1 to April 30, 2013
|
|
—
|
|
|
$
|
—
|
|
|
82,618,598
|
|
|
$
|
12,742,179
|
|
May 1 to May 31, 2013
|
|
4,511,670
|
|
|
$
|
5.76
|
|
|
84,881,746
|
|
|
$
|
—
|
|
June 1 to June 30, 2013
|
|
4,300,000
|
|
|
$
|
5.78
|
|
|
84,881,746
|
|
|
$
|
—
|
|
Total
|
|
8,811,670
|
|
|
$
|
5.77
|
|
|
84,881,746
|
|
|
$
|
—
|
|
(a)
|
Includes an additional 6,548,522 warrants repurchased from May 1, 2013 to June 30, 2013 for $38 million as authorized by KMI’s board of directors, separate and apart from the publicly announced repurchase programs discussed in footnote (b) below.
|
(b)
|
On May 23, 2012, we announced that our board of directors had approved a warrant repurchase program, authorizing us to repurchase in the aggregate up to $250 million of warrants. As of May 2013, we completed the repurchase of $250 million of warrants pursuant to this publicly announced repurchase program. On July 17, 2013, we announced that our board of directors had approved a separate share and warrant repurchase program authorizing us to repurchase in the aggregate up to
$350 million
of additional shares of our common stock and warrants.
|
4.1 *
|
—
|
Certain instruments with respect to the long-term debt of Kinder Morgan, Inc. and its consolidated subsidiaries that relate to debt that does not exceed 10% of the total assets of Kinder Morgan, Inc. and its consolidated subsidiaries are omitted pursuant to Item 601(b) (4) (iii) (A) of Regulation S-K, 17 C.F.R. sec.229.601. Kinder Morgan, Inc. hereby agrees to furnish supplementally to the Securities and Exchange Commission a copy of each such instrument upon request (filed as Exhibit 4.1 to Kinder Morgan Inc.’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2012 (File No. 1-35081)).
|
31.1
|
—
|
Certification by CEO pursuant to Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
31.2
|
—
|
Certification by CFO pursuant to Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
32.1
|
—
|
Certification by CEO pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
32.2
|
—
|
Certification by CFO pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
95.1
|
—
|
Mine Safety Disclosures.
|
101
|
—
|
Interactive data files pursuant to Rule 405 of Regulation S-T: (i) our Consolidated Statements of Income for the three and six months ended June 30, 2013 and 2012; (ii) our Consolidated Statements of Comprehensive Income for the three and six months ended June 30, 2013 and 2012; (iii) our Consolidated Balance Sheets as of June 30, 2013 and December 31, 2012; (iv) our Consolidated Statements of Cash Flows for the six months ended June 30, 2013 and 2012; (v) our Consolidated Statements of Stockholders’ Equity for the six months ended June 30, 2013 and 2012; and (vi) the notes to our Consolidated Financial Statements.
|
|
KINDER MORGAN, INC.
|
|
|
|
Registrant
|
Date:
|
August 2, 2013
|
|
By:
|
|
/s/ Kimberly A. Dang
|
|
|
|
|
|
Kimberly A. Dang
Vice President and Chief Financial Officer
(principal financial and accounting officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
---|
DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
---|
No information found
Customers
Customer name | Ticker |
---|---|
American Axle & Manufacturing Holdings, Inc. | AXL |
EQT Corporation | EQT |
Exxon Mobil Corporation | XOM |
Union Pacific Corporation | UNP |
Valero Energy Corporation | VLO |
No Suppliers Found
Price
Yield
Owner | Position | Direct Shares | Indirect Shares |
---|