Kimberly Allen Dang
Analyst · Barclays
Okay. All right. So looking at the financials on KMP on the first page of financials, which is a GAAP income statement, today, the KMP board approved a distribution per unit of $1.39, which is a $0.07 increase or 5% increase over the second quarter in 2013. That results in a year-to-date distribution per unit of $2.77, which is $0.15 or a 6% increase over the first 6 months of 2013. On the GAAP income statement, there's not a lot to focus on here from my perspective. I'll just point out one thing. You can see that net income attributable to KMP is down $339 million in the 3 months. That's largely effect -- that is the effect of certain items, with the largest of those being the $558 million revaluation gain that we had in the second quarter of 2013 when we had to revalue the second half of our Eagle Ford -- or the first half of our Eagle Ford investment at the same value, at the same price we paid for the second half that we bought in the Copano transaction. Those certain items is really why we focus your attention on the second page, which is our calculation of distributable cash flow. And obviously, we reconcile this, our distributable cash flow, back to our GAAP numbers. But DCF per unit in the quarter was $1.23, up from $1.22 in 2013, so about a 1% increase; year-to-date, $2.77, so up $0.10 or 4% from the first 6 months of 2013. The $1.23 versus the $1.39 of our declared distribution means that we have negative coverage in the quarter of about $75 million. And as we tell you every quarter, we expect to have negative coverage in the second quarter and the third quarter, positive coverage in the first and the fourth and excess coverage for the full year. Year-to-date, we are right on top of the declared distribution. We've generated $2.77 and declared $2.77, so flat coverage year-to-date. Total DCF is $561 million in the quarter. That's up $56 million or 11% versus the second quarter of 2013. Year-to-date, we generated $1.254 billion in distributable cash flow, which is up $199 million or 19% versus the first 6 months of 2013. Now I'm going to reconcile for you guys where the $56 million increase comes from for the 3 months and where the $199 million comes for the 6 months. So if you look up at the total segment earnings before DD&A, $1.478 billion in the quarter, that's up $141 million. As Steve took you through, $76 million of that is coming from natural gas. So about 50% of the $141 million is coming out the Natural Gas segment; and then Products is delivering about $30 million of the $141 million; and Terminals, $36 million of the $141 million. If you look year-to-date, segment earnings before DD&A is up; at $3.047 billion, is up $434 million or 17%. Natural gas is up $302 million, so it comprises about 70% of the $434 million in growth. And then you also have nice increases coming from CO2, Products and Terminals. Year-to-date, from total segment earnings before DD&A, we are right on top of our budget. For the full year, we expect to exceed our budget by about 1% on total segment earnings before DD&A. And let me take you through a couple of the segments. Natural gas, as we say in the press release, we expect to exceed our budget for the year, primarily based on outperformance at TGP and EPNG based on new transport contracts. CO2, we expect to be very close to this budget, to meet its budget. And there, we are -- we have a benefit from a higher WTI price, but a lot of that benefit is being offset by the negative Midland-Cushing differential that Steve mentioned earlier. On Products, we expect to come in slightly below its budget, primarily due to lower volumes than we anticipated on KMCC. And Terminals, we expect to exceed its budget, largely a function of the APT transaction. Without APT, Terminals would come in below its budget, primarily due to weaker coal volumes and some slight delays that we've had on expansion projects, some higher OpEx and some negative FX. G&A in the quarter was $136 million of expense versus $134 million in the second quarter of 2013, so about $2 million in incremental G&A in the quarter. Year-to-date, G&A is increased expense of about $28 million, and that is actually above year-to-date versus our budget. We are exceeding our budget, so G&A expense is higher than our budget year-to-date. And we expect that it'll be a little bit higher, maybe 1% higher, than our budget for the full year. So we do have some timing between the year-to-date and the full year. On interest, $233 million in the quarter; that's up. That's increased expense of $16 million in the quarter. We have an increase in interest expense of $57 million year-to-date. Almost all of that year-to-date is on balance. In the quarter, it is primarily balanced, but we do have a little bit of benefit from lower rate in the quarter. Year-to-date, of course, is our budget. Interest expense is slightly positive, and we expect to be slightly positive for the full year at this point in time. And then the last big component to get to your $58 million -- $56 million increase in distributable cash flow and the $199 million for the year, the last big piece other than the GP is the sustaining CapEx, up $29 million in the quarter, up $53 million in the year-to-date. But we are actually running behind our budget in terms of expenditure. So we're running a positive variance, but that's all going to be timing. For the full year, we think that we will be slightly ahead of our budget or spend slightly more on sustaining CapEx than we budgeted, largely because of the APT acquisition which was not in our budget. And then the GP incentive in the quarter is up $48 million; and in the year-to-date is up $100 million. And that gets you roughly -- those numbers, if you take the $141 million for the quarter and increase in earnings before DD&A, you take out $18 million of incremental expense on G&A and interest, $29 million on sustaining CapEx and $48 million on the GP, that gets you to roughly $56 million increase in the quarter. Now our budget for the full year in DCF per unit, right now, we expect that we would exceed our DCF per unit budget at KMP. So that's it for the DCF at KMP. Looking at KMP's balance sheet. KMP's total assets increased by about $1.8 billion, and that's largely a function of acquisitions and its expansion program. We ended the quarter at $20.7 billion in debt, that's about 3.7x debt-to-EBITDA, which is down slightly from the 3.8x that we ended the end of last year and where we ended the first quarter. And we expect that we will end 2014 at about 3.7x, which is consistent with our budget. Debt in the quarter increased $178 million. For the full year or for the year-to-date, it's increased $1.17 billion, so almost $1.2 billion. Let me reconcile those numbers for you. The $178 million in the quarter, we spent a little over $800 million, about $814 million between acquisitions, expansion CapEx and contributions to equity investments, with almost all of that being expansion CapEx and contributions to equity investments. We raised about $592 million in equity and then we had about $44 million in working capital and other items, largely associated with working capital source on accrued interest. Year-to-date, the $1.2 billion increase in debt or $1.17 billion are acquisitions and expansion CapEx. We spent almost $2.6 billion; that was $2.572 billion of spending. We had about $993 million year-to-date in acquisitions, with the balance of the $2.57 billion being expansion CapEx and contributions to equity investments. We raised just under $1.4 billion. So simple numbers, we spent $2.6 billion, we raised $1.4 billion. The actual number is $1.395 billion was raised in equity, and then we had a very small amount of working capital and other items to get you to the $1.17 billion change in debt year-to-date. Turning to EPB and the first page of the EPB numbers, the board today approved a cash distribution per unit of $0.65. That's up 3% from the second quarter of 2013. Year-to-date, that translates into $1.30 of distribution per unit versus $1.25 in the first 6 months of 2013 or a 4% increase. On the second page of EPB's numbers, where we go through our distributable cash flow, EPB generated distributable cash flow per unit of $0.62 in the quarter. You compare that to the $0.65 distribution, so it had negative coverage of about $6 million. It's similar to KMP. And what we tell you every quarter, we expect that EPB will have negative coverage in the second quarter and the third quarter, positive coverage in the first and the fourth and positive coverage for the full year. For the year-to-date, the DCF per unit is $1.37 per unit compared to the declared distribution of $1.30. So year-to-date, EPB has positive coverage of about $15 million. Total DCF in the quarter was $141 million. That's up $12 million or 9% versus the second quarter of 2013. For the 6 months, DCF was $304 million, up $6 million or 2%. And so now I'm going to reconcile for you the $12 million increase in the quarter and the $6 million increase year-to-date. If you look up on the top line, earnings before DD&A increased $1 million. But as Steve mentioned earlier, that doesn't tell the whole story because for our investments, we add back, down below in our calculation of DCF, JV DD&A, we subtract out JV sustaining CapEx. The reason we do this is to more closely reflect in our DCF calculation what we receive in cash distributions. So when you add back the JV DD&A down below, that's $21 million, then there's a $4 million adjustment that is negative for some deferred revenues, basically to get our DCF closer to cash. So there's about an $18 million increase coming from the assets. Likewise, on a year-to-date basis, earnings before DD&A of $605 million, that's up $3 million. That doesn't tell the whole story. If you add back the JV DD&A and subtract the other adjustments to DCF of $6 million, that also gets you to an $18 million increase year-to-date. And that's largely driven, as Steve mentioned, by the drops that we did in May, somewhat offset by the rate case impacts on WIC and SNG and the lower contractual renewals on WIC. G&A for the quarter was a $19 million expense. That is actually down from the first quarter -- or the second quarter of 2013. Year-to-date, it's an expense of $39 million, which is also down from last year about $2 million. Interest is flat in the quarter versus last year, and it's down about $2 million. And that's a result of maturities being replaced with lower rate debt, somewhat offset by the issuance that we did for the drop-downs in May. And then sustaining CapEx is flat in the quarter versus last year. It's about a $1 million increase in sustaining CapEx year-to-date. So $18 million plus the $2 million benefit on G&A or lower G&A gets you to $20 million in the quarter. The GP interest increased by $8 million as a result of the higher distribution to get you to $12 million increase at EPB. Likewise, on the year-to-date, $18 million coming from the assets, benefit of $4 million between G&A and interest, deduct $1 million on the increased sustaining CapEx gets you to $21 million, less $15 million for the increased GP incentive to get you to the $6 million. As we said in the earnings release, we expect EPB to meet its distribution per unit for the year of $2.65. Right now, EPB in terms of DCF per unit, is running slightly ahead of its budget. On EPB's balance sheet, there's one unusual thing that I would point out here, which is total assets increased by $1.6 billion. And you think about the drop-downs and the spending that I'll go through, that's only about $1 billion. And so the reason, you can see in the investment lines increase by $1.7 billion, those assets went on the books at KMI's carrying value and then the difference between what EPB paid and where we're putting them on the books, i.e. KMI's carrying value, is considered an equity contribution by the GP which you can see occurring in other partners' capital. We ended the quarter with $4.7 billion of debt; that's 4.2x debt-to-EBITDA. That's higher than where we ended last year and higher than where we ended the first quarter. But that's because you only have 2 months of the drop earnings, but you have all the debt on your balance sheet. We still expect to end the year at about 4x, maybe slightly better. And that would be consistent with our budget. We -- the debt increased in the quarter $629 million, it increased year-to-date $563 million. Looking at the uses of capital, we spent about $989 million in the quarter between acquisitions, expansions and contributions to equity investments, with the largest component of that being the $972 million drop. We raised $387 million in equity, and then we had a use of working capital and other items of about $27 million, largely associated with accrued interest and a use of capital associated with AP and AR. Year-to-date, $563 million increase in debt. We spent a little over $1 billion, again with the largest component of that being the drop at $972 million. We raised about $422 million in equity, and then we had a source of working capital and other items of about $20 million. The primary driver of that was accrued taxes. Now turning to KMI. At KMI, we are declaring a dividend today of $0.43. That results year-to-date in a declared dividend of $0.85. Cash available per share in the quarter was $0.32. That translates into negative coverage in the quarter of $113 million. The same thing here, as I say on KMP and EPB, we have negative coverage at KMI in the second and the third quarter, positive in the first and the fourth and we expect to end the year at about 1x. We generated cash available to pay dividends, $332 million in the quarter. That's up $38 million or 13%. And just looking at the drivers of that 13%, the cash generated by the MLPs was up $65 million, and then that's offset a little bit by the cash generated from the other assets, because we've dropped down these assets we no longer have, that cash flow coming from those assets, although there are some offset coming back from the MLPs. So that's about $47 million net of the cash generated from the other assets. We got about a $4 million reduction in between G&A and interest expense. And then you tax effect that to get to the $38 million. Year-to-date, the increase in this cash available to pay dividends is $98 million or 12%. And very similar circumstances here, you've got $134 million or 11% increase coming from the cash generated by the MLPs, offset by a reduction in cash from the other assets of about $29 million. You have a benefit in interest and G&A. You have primarily lower G&A expense. You tax effect that, and that gets you to the $98 million. Right now on cash available for paid dividends, we're running slightly ahead of our budget, and therefore our guidance that we expect to declare at least $1.72. At KMI, on its balance sheet, we ended the quarter at $9.28 billion in debt. That's about 4.9x debt to EBITDA. That's down from the 5x where we ended the year. 4.9x is consistent with where we expect to end 2014 and also consistent where our budget expected us to end 2014. Debt in the quarter, down $728 million; year-to-date, down $547 million, with the primary driver of the reduction in debt being the drop-down proceeds, but I'll take you through a little bit more of the detail. Drop-down proceeds were $875 million. That's the $972 million that EPB paid. KMI took back 10% equity, and so that's how you get $875 million of cash proceeds. We repurchased warrants of about $43 million. We had negative coverage of $113 million, and then we had a whole host of other items that were about $9 million. Year-to-date, $547 million reduction in debt; $875 million in drop-down proceeds; $98 million in warrant repurchase; $94 million in share repurchase; $50 million in a pension contribution; $25 million positive coverage year-to-date; and then use of capital of $111 million on a whole host of items, which include the fact that KMR is not -- we chose not to monetize the KMR shares that we received as a distribution. The cash taxes that we pay actually are lower than what we reflect in the metrics, so that's a benefit. We had some onetime items associated with marketing payments from the legacy -- marketing environmental payments associated with the legacy El Paso assets, and then we had some timing on the distributions that we received versus what's reflected in the metric of about $59 million and then some other smaller items. So that's KMI.