Kimberly Dang
Analyst · Barclays
Sure. And I'll go through the numbers, starting with KMP, and you should have 4 pages of numbers. I'm going to go and focus on the second page of numbers, which is our distributable cash flow and how we look at performance. Let me point out that, that distributable cash flow is reconciled to our GAAP numbers, and we provide details for you on all the -- on all the certain items and adjustments.
But in the quarter, as Rich mentioned, DCF was $1.27 per unit. That's down slightly from the third quarter of last year. But on a year-to-date basis, $3.94, up $0.22 or 6% on a year-to-date basis. And for the full year, we expect DCF per unit to be up about 6.7%. The $1.27 based on $1.35 declared distribution results in about $34 million of negative coverage in the quarter. And as we told you, we've told you all year, we expect coverage to be negative in the second and third quarter, positive in the first and fourth, and positive for the full year. On a year-to-date basis, the $3.94 compares to the distribution of $3.97, and so we're about $14 million short. But again, for the full year, expect to cover. The $1.27 translates into DCF of $554 million. That's up $99 -- $99 million or 22% versus the third quarter in 2012. And so, let me just reconcile that $99 million for you, what's driving that growth. If you look at the top of the page, our segments are up $262 million. And of that $262 million, $225 million is coming from the Gas group, so about 86% of the segment growth in earnings before DD&A is coming from natural gas. And as Steve said, that's driven by the drop downs from KMI and from the Copano acquisition, offset by the FTC sale.
The other segments are also up nicely, with the exception of Kinder Morgan Canada, that is down slightly because of the express sale. G&A is an increase of $22 million quarter-to-quarter, and that's largely about $18 million of that $22 million is associated with the El Paso and Copano acquisitions, offset by the benefit of the FTC sales. Interest is up $49 million in the quarter, almost all associated with incremental debt balance as a result of the acquisitions and expansion capital. Sustaining CapEx is up $14 million in the quarter versus last year. We expect expansion capital will be up in 2013 versus 2012. And then you have a small amount of other items that are up $6 million, or an increase of $6 million in expense, so that gets you to $171 million and an increase in distributable cash flow. You look at the GP interest and the increase in noncontrolling interest of $72 million, and that takes you to $99 million of growth in distributable cash flow in the quarter. For year-to-date, as I've said, $326 million in growth and distributable cash flow. Look at what's driving that. If you look up at the segments, the segments are up $887 million year-to-date. $771 million is coming from the gas group based on the same factors that drove the quarter. And then you have $51 million coming from CO2, $54 million from products, the $23 million from Terminals, so nice growth in those segments, and that's offset by a $12 million decline in the Kinder Morgan Canada segment as a result of the express sale.
G&A, we have increased G&A of $70 million year-to-date, about -- a little over $60 million of that is associated with the acquisitions, net of the divestitures. Interest is up $173 million year-to-date versus 2012, and that's a result both of the increase in debt balance and a higher average rate. The higher average rate is driven by the rate of -- the interest rate on the drop-down debt, which KMP assumed in conjunction with the drop-downs, which was at a slightly higher rate than the existing average rate at KMP.
Sustaining CapEx is up $36 million in the quarter. And then we have other items that are about $46 million that you see in the adjustments to DCF. The biggest impact there is the sale of REX, and part of the of the impact of the sale of REX comes back when we add back the JV DD&A, which is in our adjustments between net income to get to DCF. So that's a $46 million impact. That gets you to $562 million of increase in cash coming from these assets. In the GP interest and noncontrolling interest is an increase of about $236 million. So take the $236 million from the $562 million, and that gets you to $326 million increase in distributable cash flow for the quarter.
Now looking at the segments versus our budget. As Steve mentioned, natural gas is above its budget on a year-to-date basis, and we expect it to exceed its budget for the full year by approximately 11%. If you look at it without Copano, the Natural Gas segment would be slightly below its budget. On CO2, we expect it to be approximately $30 million above its budget. Now if you look at the price of WTI, relative to the price of -- the prices in our budget for WTI, and you look at our metric and our sensitivity to the oil prices of about $6 million in DCF for every dollar change in price, you would expect that segment to be up about $45 million. And then you would expect it also to be up a little bit incrementally for the Goldsmith acquisition. And so horseshoes and hand grenades, you would expect that segment to be up about $50 million versus the $30 million I mentioned. And so what's offsetting the price impact on crude is that we have -- we are realizing a lower NGL price than we had in our budget, we have slightly lower oil volumes, and then we have some higher expenses in some of our oil fields.
Products. We expect to be slightly below our budget. In Terminals, we expect to be below its budget, about 4%, largely as a result of lower coal volumes, lower steel volumes than what we budgeted, lower ethanol volumes versus what we budgeted and a contract that we lost with CSX.
KMC, we expect to be about 7% below its budget, as a result of the express sale, but overall the express sale is accretive to KMP's DCF. But the positive benefits show up in the interest line and due to reduced debt issuance and reduced issuance unit, shows up in our shares outstanding.
G&A for the full year, we expect to be up about $16 million, and that is largely associated with Copano. Interest is going to be up about $13 million, and that's largely also a result of the Copano acquisition, but the increase in interest expense associated with the Copano acquisition is being somewhat offset by higher capitalized interest as a result of increased expansion capital spending versus our budget.
Sustaining CapEx, we expect to be slightly over our budget on a year-to-date basis. We have a large positive in sustaining CapEx, but that's largely -- that's timing. For the full year, we expect to be about $5 million negative versus our budget, and all of that and more is Copano and then it's being slightly offset by some positives in capitalized overhead.
And so that KMP's distributable cash flow. Turning to KMP's balance sheet, if you look, we ended the quarter at 3.9x debt-to-EBITDA, which is consistent with where we ended the second quarter. We expect to end the year approximately about 3.8x, and our budget was to end the year about 3.7x, but realized that we don't have a full year benefit of the Copano acquisition in the EBITDA numbers. Year-to-date, our debt balance is up $3.7 billion, and in the quarter, it is up about $500 million. Looking at the factors driving that, the $500 million change in debt for the quarter, we spent about a little over $800 million in expansion CapEx. We contributed about $70 million in contributions to equity investments. So we had uses of capital of approximately $875 million. That was offset by -- we issued equity, that accounted for about $481 million, and then we had a little bit over $100 million of other uses of capital, which is largely accrued interest, which was $144 million use of capital during the quarter. And then that's being offset by contributions that we get from JV partners and for consolidated investments. And we received about $30 million in proceeds from the sale of the TGP offshore assets.
On a year-to-date basis, we have capital use for expansions and acquisitions and contributions to equity investments, about $9.6 billion. That's $6.9 billion in acquisitions, which are primarily the drops, Copano acquisition and the Goldsmith acquisition. There's $558 million of debt that comes onto our balance sheet as a result of acquiring the second half of EPNG. We spent about $1.9 billion in expansion CapEx and a little over $200 million in contributions to equity investments. We have raised equity of about $5.6 billion, offsetting that $9.6 billion of capital uses. And so you've got about $300 million in other items, which are: We received $400 million in express proceeds; we received a little under $100 million in swap unwinds; we received a little over $100 million in contributions from JV partners; we have the sale of the TGP offshore; and then we had a little over $300 million in working capital uses, primarily associated with accrued interest. There were some taxes that we had to pay in conjunction with the express proceeds. We have Copano acquisition expenses and also some inventory timing.
And so that is -- that's KMP. Turning to EPB. Again, here I will focus on the second page, which is our calculation of distributable cash flow. But we have reconciled this to our GAAP income numbers for you, and provided you a lot of detail on any other reconciling items. On EPB, the distribution for the quarter is $0.65. That is 12% growth a year -- quarter-over-quarter, and that translates into $1.90 on a year-to-date basis, which is up 16%. Based on the distributable cash flow per unit of $0.58, our coverage were about $14 million negative in the quarter, and consistent with what I said about KMP and what I said about EPB last quarter, we expect that it will have negative coverage in the second and the third quarter, positive quarter, positive coverage in the first and the fourth, and that we will have positive coverage in the full year. Year-to-date, coverage is positive, about $13 million.
The $0.58 of distributable cash flow per unit translated to distributable cash flow in total of $127 million. That's down about $22 million versus the third quarter of last year, and so let me just take you through that. The assets are down about -- and you can see this is the top of the page, earnings before DD&A, down about $13 million. The biggest piece of that is Southern Natural Gas, which was impacted by the rate case, and also lower volumes as a result of higher gas prices and cooler weather. The WIC rate case and then those are being somewhat offset by the Elba -- an increase in the Elba Express pipeline as a result of an expansion that came on in April 1 of this year.
G&A is a benefit quarter-to-quarter of $4 million. Interest, a small change. It is an increase of $1 million. And then sustaining CapEx is a benefit. We spent less sustaining CapEx in the third quarter of this year than we did in the third quarter of 2012 of about $4 million. So that gets you to about a $6 million decrease in cash flow generated by the assets net of interest cost.
The GP is an increase in -- the GP incentive, about $16 million, and that's a result of the higher distribution and more units outstanding. And so when you combine that with the $6 million coming from the assets, that's about $22 million decrease quarter-to-quarter. For the 9 months, the $425 million of DCF before certain items is relatively flat versus the 9 months in 2012. The assets are up $39 million, $31 million of that you can see on the line earnings before DD&A of $888 million versus $857 million in 2012. And then about $8 million of it shows up in reduced minority interest or noncontrolling interest expense further down the page, and we've talked about the reason for that in prior quarters.
G&A is lower in the 9 months of 2013 versus 2012 by $23 million, and that's the cost savings that we are realizing as a result of the merger. Interest is an increase of $12 million, and that's primarily based on rate where we termed out some debt that was on EPB's revolver in the fourth quarter of last year associated with the May drop-downs. Then sustaining CapEx is a benefit of about $5 million year-to-date versus the 3 quarters in 2012, and then other items are about $2 million. So that takes you to about $57 million increase coming from the assets, net of interest cost, and then the GP interest is up about $59 million on the higher distributions and more units, so that you're about flat on a year-to-date basis.
Now for the full year versus our budget, if you look at it, the -- it is -- we will hit the $2.55 in distribution. We will come in slightly below on coverage, and that's just a result of moving the Gulf LNG drop out of this year. There are some other moving parts. We have the WIC rate case, which was -- we did not anticipate in our budget, and some lower contract renewals on WIC, but that's been offset by lower G&A and some better performance out of the other assets, so that the entire variance for the year is largely due to the Gulf LNG drop moving out.
Looking at EPB's balance sheet. They ended the quarter at 3.6x debt-to-EBITDA. That's down from the end of last year and flat to the second quarter. We expect to end the year at about 3.8x debt-to-EBITDA, and that's just some timing on equity issuance and interest payment between now and the end of the fourth quarter. Reconciling their debt, the change in debt at EPB for the quarter was a reduction of $14 million for the year-to-date. It was a reduction of $122 million. In the quarter, we spent $25 million on expansion CapEx. Coverage, as I mentioned earlier, was a negative $14 million. And then we had a positive working capital and other items of a little over $50 million, which primarily relates to accrued interest and accrued taxes. Year-to-date, expansion capital was $68 million. We've raised equity of $87 million. Coverage was a positive $13 million. And then we have working capital and other items of about $90 million, again, which is largely associated with accrued interest and accrued taxes.
Turning to KMI. The declared dividends for the quarter $0.41 compares to cash available per share of $0.41, so basically flat on coverage. Cash available to pay dividends, $424 million. That's up $62 million or 17% versus the third quarter in 2012. So let me just take you through what's driving that growth.
The increases coming from the MLPs and the distributions coming from the MLPs is $102 million increase. We have lower interest expense of approximately $62 million. Now some of that's timing because we use the accrual method in 2012, because we only had a partial year on the El Paso acquisition. And so cash distorted the numbers on a partial year, so you have a little bit of difference in timing just accrual versus cash, but most of it is driven by the debt pay-down as a result of the drop-downs. You've got about $95 million reduction in the quarter as a result of reduced cash generated from the assets that we've dropped. We have about a $15 million increase in cash taxes, and then we have about $8 million in lower G&A to get you to the $62 million.
Year-to-date, cash available to pay dividends of $1.231 billion is -- that's an increase of $259 million or 27%. Let me just walk you through that increase. The interest in MLP, EPB and KMP is an increase of $422 million. We actually have higher interest year-to-date of $39 million. What you see there is a full year of -- or year-to-date, we have, in all periods, we have the El Paso debt versus we only had it in a partial period last year. But that's being somewhat offset by the decreased interest associated with debt pay-down on the drops. We've got $33 million reduction in cash generated from our other assets as a result of the drops. We've got a $76 million increase in cash taxes as a result of the higher income, and then we've got $15 million in higher G&A, largely as a result of having a full year of El Paso. And so that gets you to the $259 million increase in cash available to pay dividends.
Now for the full year, as Rich said, we expect to distribute at least $1.60. That $1.60 is above our original budget of $1.57 per share because we raised the distribution or the dividend by $0.03 as a result primarily of the Copano acquisition. But the reason we say at least $1.60 is because we expect that we will generate our cash available. Both $1.57 and $1.60 were based on distributing everything that we had. We expect at this point that we will have some excess cash available largely as a result of delaying the Gulf LNG drop and that asset staying at KMI for 4 additional months and better performance on other retained assets.
Looking at KMI's balance sheet, KMI ended the quarter with $9.78 billion of debt. That is down about $1.6 billion from the end of the year. Now what you see on this page is $10.23 billion of debt at the end of last year, but that's a recast number, where we actually ended the year with $11.4 billion. And then in the quarter, debt is actually up about $300 million.
So quick reconciliation for you on the quarter. We repurchased warrants, about $330 million. We spent some money on some environmental -- legacy environmental issues and the environmental -- and the legacy marketing book at El Paso of about $28 million. And then we actually generated cash in excess of what we were reflect in the metrics, largely as a result of lower taxes that we're paying versus what's in the metric. Because in actuality, we are using all of the NOL that we can possibly use, and so we're paying lower cash taxes versus in the metric, we only reflect about a $300 million use of the NOLs. So you have lower cash taxes in reality than we what we reflect in the metric.
Year-to-date, $1.6 billion decrease in debt, $2.2 billion in proceeds that we got from the drops in the sale of B2B, and then -- and also debt that was assumed by KMP in the drop-down transactions. We've repurchased $463 million of warrants. We made a $50 million contribution to the pension. We've made about $60 million of investments in the 2 MLPs to maintain KMI's 2% interest. We've contributed about $50 million to equity investments, and then we've got about $50 million in other items, the largest of which is the difference between the book and cash taxes.
At KMI, on a fully consolidated basis, we expect that we'll end the year maybe a shade higher than what I said last quarter. Last quarter, I said about 5x, maybe end about 5.1x, and that's a result of the warrant repurchase occurring faster than we originally anticipated. So with that, Rich, I turn it to you.