Kimberly Allen Dang
Analyst · Barclays
Okay. Thanks, Steve. Just going through the numbers. Looking at the first page of numbers in the KMP press release is our GAAP income statement, and on that, you can see the declared distribution today of $1.36, which results in a distribution of $5.33 for the year. I'm going to turn to the second page and walk you through our calculation of distributable cash flow and the drivers of the growth. That distributable cash flow is reconciled to the GAAP numbers on the first page. The $1.36 -- we generated DCF per unit, as Rich said, of $1.44, which was up 7% versus the $1.36 distribution. That resulted in $36 million of coverage in the quarter, consistent with what I told you last quarter. We expect to have positive coverage in the fourth quarter. We also have positive coverage for the year. For the year, distributable cash flow per unit was $5.39, up 6%, versus our declared distribution of $5.33. That's $22 million in excess coverage for the year. That comes in just slightly below our budget, $12 million below our budget of $34 million in coverage. Total DCF, $635 million in the quarter. That's up $140 million or 28% versus the fourth quarter a year ago. And just to walk you through the pieces of that. The segments are up $279 million or 22%, with approximately 70% of that $279 million or about $191 million of the increase coming out of the Gas group for the reasons that Steve mentioned. $55 million is the growth in CO2; $27 million in Products; $23 million in Terminals. And then as Steve said, Kinder Morgan was down for the quarter, about $17 million due to the Express sale and book taxes. Now as you know, book taxes have no impact on our total DCF because in our calculation of DCF, we add back book taxes and subtract out cash taxes, and there was not a corresponding increase in the cash taxes. And then the Express sale overall is accretive to KMP. It's just it's negative in the segment. We used the proceeds to reduce debt and reduce our equity issuance. And so the benefit of that transaction shows up in other lines. In the quarter, G&A expense was $127 million. That's $19 million increase in expense. That's largely associated with the El Paso acquisition and the Copano acquisition. Interest expense was $225 million in the quarter. That's up $45 million, so $45 million in incremental expense in the quarter. That's primarily associated with balance, which is up on average about $2.9 billion. And then in the quarter, we had increased sustaining capital versus the fourth quarter of last year of about $6 million. So if you take the $279 million increase in the segment, you subtract out the $19 million increase in G&A, $45 million in interest and $6 million on sustaining CapEx, you get to the $140 million increase and distributable cash flow for the quarter. For the full year, total DCF, $2.24 billion, up 26% or $466 million. The segments generated $5.55 billion of earnings before DD&A, up $1.17 billion or 27%. Similar to the quarter as Natural Gas Pipelines, they generated over 80% of the growth. Natural Gas Pipelines was up $962 million, with the biggest piece of that coming from the drops, well north of $800 million, close to $850 million came from the combination of the drop-down assets and the -- including the half of midstream that we bought from KKR. CO2 for the year, up $106 million; Products, up $81 million; Terminals, up $46 million; and then Kinder Morgan Canada, down $29 million for the same reasons as I discussed that impacted the quarter. G&A expense for the quarter was $521 million. That's up $89 million versus 2012, also, largely similar to the quarter, largely as a result of the El Paso drop-down assets and the Copano acquisition. For the full year versus our budget, G&A was $19 million incremental versus our budget, so $19 million negative, associated primarily with the Copano transaction. Interest expense was $850 million for the year. That's increased expense of $218 million, and that's a combination of balance and rate on the -- the balance on average was up about $3.6 billion. And then on the rate, the debt associated with the drop-down transaction, which was assumed with those transaction, was at a slightly higher rate than KMP's existing portfolio, and that's largely what drove up the rate. Versus budget, interest expense was very close to budget, within $2 million, and that's -- we had increased interest expense associated with the Copano transaction, and that was offset by increased capitalized interest as a result of incremental expansion during the -- added to our expansion of CapEx during the year. Sustaining CapEx was an incremental $42 million in 2013 versus 2012 and actually came in about $12 million positive versus our budget. Our budget was -- about $6 million of the $12 million was timing and about $6 million was incremental -- was positive capitalized overhead versus what we originally budgeted. So that is -- that's KMP's DCF. Looking at KMP's balance sheet, I'm going to look at the bottom. Total debt -- total net debt, we ended the year at $19.5 billion in debt. That results in debt-to-EBITDA of 3.8x, consistent with where we told you we would -- last quarter, where we would end the year. Our original budget was 3.7x, but once we revised it to incorporate the Copano acquisition, we expect it to end up at 3.8x. The change in debt for the quarter and for the full year. For the full year, I'm going to reconcile to our actual December 31, 2012 debt balance of $15.35 billion. And what you have on the balance sheet is consistent with GAAP, but it's been restated. So it's not actually a recast for common control accounting. So it's not our actual debt balance at December 31, '12. So using the actual debt balance, the change in debt for the quarter was $458 million, and for the full year, it was $4.2 billion increase in debt. For the quarter, we spent cash on expansions and contributions to equity investments of a little over $980 million. We issued equity of almost $440 million. We had -- we received insurance proceeds of about $48 million associated with claims on Hurricane Sandy to rebuild the terminals in the Northeast, and we had coverage of about $36 million. For the full year, we spent about $10.6 billion on acquisitions, expansions and contributions to equity investments. And then this also includes the first half of the debt associated with EPNG that came on to KMP's balance sheet when they acquired the second half. We raised $6 billion in equity. And just as aside, we raised $1.1 billion in equity through our ATM during the year. Express proceeds were about $320 million net of tax. We unwound some swaps for $96 million. We had contributions from our JV partners of $126 million. These are for investments or actually assets where we consolidate the asset but -- and then we get -- -- receive contributions for our partners for their share of the CapEx. And then insurance proceeds for the full year, $89 million. And then we had a working capital, use of capital, of about $234 million, which is largely associated with AP and AR storage gas and also the acquisition expenses on the Copano transaction. So that is -- that's KMP. Turning to EPB. The first statement, statement of income, you can see our distribution of $0.65, which is up 7%, results in $2.55 for the full year, up 13%. So turning to the second page of numbers, our calculation of distributable cash flow, which, like KMP, is reconciled back to our GAAP income statement. We generated DCF per unit of $0.66 in the quarter versus a distribution of $0.65, so about $2 million in excess coverage. For the full year, generated $2.62 of DCF per unit versus $2.55 distribution, so about $16 million in excess coverage, and that's about $10 million below our budget due to the delay in the drop of Gulf LNG. Total DCF was $144 million, down $19 million in the quarter. And just to walk you through that, the earnings for DD&A were $307 million in the quarter. That's down $11 million. As both Steve and Rich mentioned, primarily, the rate cases on WIC and SNG are the reason for the reduction, as well as lower contract renewals on WIC. G&A during the quarter, $20 million expense. That's about $3 million incremental from the fourth quarter of last year. Interest is essentially flat. Sustaining CapEx was reduced expense at $15 million of about $2 million. The higher GP incentive was $7 million, and that gets you to the $19 million change for the quarter. For the full year, the $569 million in DCF is a $21 million reduction versus a year ago. Looking at the drivers there, the assets generated about $28 million. You can see $20 million of that on the line Earnings Before DD&A. And then $8 million is a result of reduced noncontrolling interest because we acquired the incremental interest in CIG. $20 million decrease in G&A as a result of some cost savings. Interest was $11 million increased expense, primarily increase in rate as we termed up debt associated with the May of 2012 drop-downs towards the end of 2012. And then the GP incentive was higher by about $66 million. The $28 million increase from the assets, about $40 million, so more than all of that was associated with acquisitions. And then that was offset by the rate case impacts and the other things that I mentioned impacting the quarter. That's EPB's distributable cash flow. Looking at EPB's balance sheet, we ended the year at total debt of $4.178 billion. That resulted in debt-to-EBITDA of about 3.8x. That's up from the third quarter, 3.6x, due to some timing and working capital, which I will go through in a second. But the 3.8x is consistent, where we expect it to end what we told you last quarter. The change in debt. For the quarter, we had a $67 million increase in debt. We spent $28 million on expansions and contributions to equity investments, and then we had coverage of $2 million and working capital and other items of a little over $40 million. And the working capital was just timing on accrued interest and property taxes. For the full year, we had a $55 million reduction in debt. We spent over $100 million, about $104 million on expansions and contributions to equity investments. We issued $87 million of equity. We had a positive coverage of $16 million. And then working capital for the full year was a benefit or a source of about $56 million. Turning to KMI. KMI's distributable -- or cash available to pay dividends, $482 million in the quarter. That's up $43 million or 10%. That results in cash available per share of $0.46. And so versus our $0.41 distribution -- or dividend results in coverage of $55 million. The increase in cash available to pay dividends of $43 million, let me just reconcile that for you quickly. The cash coming from our 2 investments in the MLPs and for the investment of KMP and EPB was up $83 million in the quarter or 15%. G&A was relatively flat. Interest was a reduced interest of about $12 million. So it was a benefit, and that's largely associated with pay-down in debt as a result of drop-down transactions. And then assets, the assets, the other assets that we own, we had a reduction in the cash that we received from those of about $31 million as a result of drop-downs. We had a $21 million increase in tax because of increased income. That gets you to the $43 million. For the full year, as Rich said, $1.713 billion in cash available to pay dividends results in cash available per share of $1.65, which is $49 million in excess of the declared dividend of $1.60. The $1.713 billion is an increase of a little over $300 million versus the fourth quarter of last year and is also in excess of our budget by approximately $80 million. On the $300 million increase from 2012, the cash generated from our investments from the 2 MLPs, up $505 million. G&A was increased expense of about $15 million as a result of a full year of the El Paso transaction. Interest expense was increased expense of $27 million, and that was the increased interest associated with the El Paso acquisition, offset by the pay-down in debt associated with the drop-down transaction to KMP. The other assets -- or a reduction in income of $64 million as a result of the drop-down transactions and then cash taxes, an increase of $97 million associated with the increased income, and that gets you to the $302 million. KMI balance sheet. KMI ended the quarter at $9.8 billion in net debt. That's down from $11.4 billion at December of 2012. $11.4 billion, similar to what I explained on KMP, is our actual ending debt balance at December of 2012. What you see on the balance sheet -- the published balance sheet is a recast number. So the $9.8 billion is -- results in debt-to-EBITDA on a fully consolidated basis of 5.1x and on a stand-alone basis of about 3.5x. The change in debt for the quarter and the year. For the quarter, we had a $48 million increase in debt, and that was -- we spent about $174 million on share and warrant repurchase. We had about $47 million in outflows associated with some legacy El Paso items, such as the marketing business and environmental. We had coverage of $55 million. And then we had other items, a source of cash of $118 million, with the largest piece of that, even more than that, being associated with the difference in the cash taxes that we have in the metric versus the cash taxes that we actually pay. Because we are in an NOL position, the cash taxes that we actually pay are much lower than what's in the metric. The metric only assumes about a $300 million use of the NOL. For the year, the change in debt is $1.6 billion reduction. We have $2.2 billion reduction from asset sales. We have share and warrant repurchase, which is a use of cash of $600 million and almost $640 million. We have pension contribution of $50 million. Investments in the MLPs, including the units we took back associated with the dropped KMP of $66 million. Contributions to equity investments, this was before we dropped most of the investments to KMP, was $49 million. The legacy El Paso, we spent about $95 million. Coverage was a positive $49 million. And then we had working capital and other items of about -- or inflow of $232 million. Again, all of this and much more is associated with the difference between the taxes reflected in the metric and the actual cash taxes that we pay. So that's it for the numbers, Rich.