Kinder Morgan Announces $0.27 Per Share Dividend and Results for Third Quarter Of 2021
Kinder Morgan, Inc. (NYSE: KMI) has declared a cash dividend of $0.27 per share for Q3 2021, reflecting a 3% increase year-over-year. The dividend, annualizing to $1.08, will be payable on November 15, 2021. The company reported a net income of $495 million for the quarter, compared to $455 million in Q3 2020, alongside distributable cash flow (DCF) of $1,013 million. Despite a slight drop in DCF per share, Kinder Morgan maintains strong financial performance, emphasizing its commitment to shareholder returns, debt management, and strategic growth in low-carbon initiatives.
- Q3 2021 net income increased to $495 million from $455 million year-over-year.
- Declared dividend increased by 3% to $0.27 per share.
- Strong DCF generation of $1,013 million.
- Distributable cash flow per share decreased by $0.04 to $0.44.
- Higher sustaining capital expenditures impacted DCF.
KMI is reporting third quarter net income attributable to KMI of
“Our company once again generated substantial Adjusted Earnings and robust coverage of this quarter’s dividend. Our stable cash flows and guiding philosophy create a compelling investment opportunity, as we remain committed to funding our expansion capital opportunities internally, maintaining a healthy balance sheet, and returning excess cash to our shareholders through dividend increases and/or share repurchases,” said KMI Executive Chairman
“Our business model, predominantly take-or-pay and fee-based long-term contracts with creditworthy customers, in conjunction with our valuable network of transportation and storage infrastructure, continues to generate strong financial performance,” said KMI Chief Executive Officer
“In our base natural gas business, we continue to benefit from growing global natural gas demand. Our assets are well positioned to serve growing domestic markets and export locations for LNG and
“Our financial performance during the quarter was strong, as we generated third quarter earnings per share of
“In August, we closed on the acquisition of Kinetrex Energy announced last quarter, and saw progress on the construction of its three new landfill-based renewable natural gas (RNG) facilities. We expect all three to be operational by the end of next year,” continued Dang. “With North American RNG demand projected to triple during the next two decades, we see a great deal of potential growth here that dovetails nicely with our interconnected network of assets and strong customer relationships. Based on our experience so far, we currently forecast both Kinetrex and the Stagecoach acquisition that we also announced last quarter to slightly outperform our acquisition models for the year.”
For the first nine months of 2021, KMI reported net income attributable to KMI of
2021 Outlook
For 2021, KMI expects to generate net income attributable to KMI of
Overview of Business Segments
“The Natural Gas Pipelines segment’s financial performance was essentially flat in the third quarter of 2021 relative to the third quarter of 2020,” said Dang. “The segment provided higher contributions from the
Natural gas transport volumes were up
“Contributions from the Products Pipelines segment were up compared to the third quarter of 2020 as demand recovery continued,” Dang said. “Total refined products volumes were up
“Terminals segment earnings were down compared to the third quarter of 2020. Volumes across most of our truck rack terminals serving primarily domestic consumers exceeded pre-pandemic levels. At our refined products hub facilities along the Houston Ship Channel and
“CO2 segment earnings were flat compared to the third quarter of 2020 due to lower CO2 sales and crude volumes and prices, partially offset by higher realized NGL prices and volumes. Due to hedges entered into in prior periods at then-prevailing prices, our realized weighted average crude oil price for the quarter was down
Other News
Corporate
-
On
August 20, 2021 , KMI entered into a new revolving credit facility, with a maturity date of$3.5 billion August 2026 , which may be used for working capital and other general corporate purposes. This new facility can be increased by up to if certain conditions, including the receipt of additional lender commitments, are met. On the same day, KMI also amended its existing revolving credit facility, maturing$1.0 billion November 2023 , to reduce the capacity to .$500 million
Natural Gas Pipelines
-
On
September 21, 2021 , TGP announced the initiation of a responsibly-sourced natural gas (RSG) strategic agreement with Southwestern Energy Company (SWN). The goal of the agreement is to further reduce methane emissions across the natural gas value chain. As part of the agreement, SWN will produce and TGP will transport the RSG on its existing pipeline infrastructure to serve a large market in the Northeast. -
On
September 24, 2021 , theFERC staff issued a Final Environmental Impact Statement (FEIS) for TGP’s approximately East 300 Upgrade project. TGP has entered into a long-term, binding agreement with$246 million Consolidated Edison Company of New York, Inc. to provide 115,000 dekatherms per day (Dth/d) of capacity to their distribution system. The expansion project involves upgrading and adding compression facilities on TGP’s system. Pending the receipt of all required permits, the project has an expected in-service date ofNovember 1, 2022 . -
Kinder Morgan Louisiana Pipeline’s approximately
Acadiana expansion project began partial service on$145 million October 1, 2021 , with full in-service expected in the fourth quarter of 2021, ahead of schedule. The project provides 945,000 Dth/d of capacity to serve Train 6 at Cheniere’sSabine Pass Liquefaction facility inCameron Parish, Louisiana . -
On
October 8, 2021 , TGP placed in service the compression component of its Line 261 Upgrade project located in$72 million Agawam, Massachusetts , ahead of the previously announcedNovember 2021 in-service date.
Products Pipelines
-
In the third quarter, KMI made significant progress on creating premier renewable diesel hubs in Northern and
Southern California . InNorthern California , we received the customer commitments necessary to proceed with constructing a renewable diesel rail hub at ourBradshaw Terminal . KMI has begun permitting activities for the project and anticipates that it will be in service in the first quarter of 2023. Upon completion, the facility will accommodate up to 15,000 barrels per day of blended diesel throughput at the truck rack. KMI continues to develop with customers a$36 million Southern California renewable diesel hub at a new renewable diesel terminal atColton . This project will connect marine renewable diesel supplies in theLos Angeles harbor hub to nearby growth areas via KMI’s SFPP pipeline. Once completed, this would be the first movement of pure renewable diesel by pipeline in the country. These hubs will allow customers to deliver renewable diesel for blending with regular diesel and biodiesel for multiple concentrations of renewable fuel at our truck racks. KMI has also started the permitting for a project to connect marine supplies of renewable diesel coming into itsLos Angeles harbor hub to itsCarson Terminal truck rack for delivery of unblended renewable diesel to the local markets.
Terminals
-
On
September 13, 2021 , KMI announced a partnership with Neste, one of the leading providers of renewable and circular solutions, to create a premier domestic raw material storage and logistics hub inthe United States , supporting increased production of renewable diesel, sustainable aviation fuel and renewable feedstock for polymers and chemicals. Upon completion of the project, KMI’sHarvey, Louisiana facility will serve as the primary hub where Neste will store a variety of raw materials such as used cooking oil. The approximately project, which is supported by a long-term commercial commitment from Neste, is expected to commence operations in the first quarter of 2023.$65 million -
The KMI board of directors has approved a project that will significantly reduce the emissions profile of KMI’s refined products terminal hub along the Houston Ship Channel. The approximately
investment will address emissions related to product handling activities at KMI’s$64 million Galena Park andPasadena terminals, and is expected to reduce CO2 equivalent emissions across the combined facilities by approximately 17,500 tons per year or72% . The project is expected to be placed in service in the third quarter of 2023.
-
In August, KMI closed on its
acquisition of Kinetrex Energy, thereby adding renewable natural gas (RNG) and additional liquefied natural gas (LNG) capabilities to its suite of services. In September, Kinetrex announced that construction activities have begun on three new landfill-based RNG facilities in$310 million Indiana . The approximately projects are expected to be operational by the end of next year. Upon completion of the projects, total annual RNG production from the four sites is estimated to be more than 4 billion cubic feet.$146 million
Please join
Non-GAAP Financial Measures
The non-generally accepted accounting principles (non-GAAP) financial measures of Adjusted Earnings and distributable cash flow (DCF), both in the aggregate and per share for each; segment earnings before depreciation, depletion, amortization (DD&A), amortization of excess cost of equity investments and Certain Items (Adjusted Segment EBDA); net income before interest expense, income taxes, DD&A, amortization of excess cost of equity investments and Certain Items (Adjusted EBITDA); Net Debt; Net Debt-to-Adjusted EBITDA; and Free Cash Flow (FCF) in relation to our CO2 segment are presented herein.
Our non-GAAP financial measures described below should not be considered alternatives to GAAP net income (loss) attributable to
Certain Items, as adjustments used to calculate our non-GAAP financial measures, are items that are required by GAAP to be reflected in net income (loss) attributable to
Adjusted Earnings is calculated by adjusting net income (loss) attributable to
DCF is calculated by adjusting net income (loss) attributable to
Adjusted Segment EBDA is calculated by adjusting segment earnings before DD&A and amortization of excess cost of equity investments (Segment EBDA) for Certain Items attributable to the segment. Adjusted Segment EBDA is used by management in its analysis of segment performance and management of our business. General and administrative expenses and certain corporate charges are generally not under the control of our segment operating managers, and therefore, are not included when we measure business segment operating performance. We believe Adjusted Segment EBDA is a useful performance metric because it provides management and external users of our financial statements additional insight into the ability of our segments to generate cash earnings on an ongoing basis. We believe it is useful to investors because it is a measure that management uses to allocate resources to our segments and assess each segment’s performance. We believe the GAAP measure most directly comparable to Adjusted Segment EBDA is Segment EBDA. (See the accompanying Tables 3 and 7.)
Adjusted EBITDA is calculated by adjusting net income (loss) attributable to
Amounts from Joint Ventures - Certain Items, DCF and Adjusted EBITDA reflect amounts from unconsolidated joint ventures (JVs) and consolidated JVs utilizing the same recognition and measurement methods used to record “Earnings from equity investments” and “Noncontrolling interests (NCI),” respectively. The calculations of DCF and Adjusted EBITDA related to our unconsolidated and consolidated JVs include the same items (DD&A and income tax expense, and for DCF only, also cash taxes and sustaining capital expenditures) with respect to the JVs as those included in the calculations of DCF and Adjusted EBITDA for our wholly-owned consolidated subsidiaries. (See Table 7, Additional JV Information.) Although these amounts related to our unconsolidated JVs are included in the calculations of DCF and Adjusted EBITDA, such inclusion should not be understood to imply that we have control over the operations and resulting revenues, expenses or cash flows of such unconsolidated JVs.
Net Debt is calculated by subtracting from debt (1) cash and cash equivalents, (2) debt fair value adjustments, and (3) the foreign exchange impact on Euro-denominated bonds for which we have entered into currency swaps. Net Debt is a non-GAAP financial measure that management believes is useful to investors and other users of our financial information in evaluating our leverage. We believe the most comparable measure to Net Debt is debt net of cash and cash equivalents as reconciled in the notes to the accompanying Preliminary Consolidated Balance Sheets in Table 6.
CO2 Segment FCF, as used in relation to our CO2 business segment, is calculated by reducing Segment EBDA (GAAP) for our CO2 business segment by Certain Items and capital expenditures (sustaining and expansion). Management uses FCF as an additional performance measure for our CO2 segment. We believe the GAAP measure most directly comparable to FCF is Segment EBDA (GAAP). (See the accompanying Table 7.)
Our guidance for 2021 includes a forecast of net income attributable to KMI, which we previously have not provided due to the impracticability of predicting certain components of net income required by GAAP. As a result of changes to GAAP rules and guidance and our 2019 sale of
Important Information Relating to Forward-Looking Statements
This news release includes forward-looking statements within the meaning of the
|
|||||||||||||||||||||
Table 1 |
|||||||||||||||||||||
|
|||||||||||||||||||||
Preliminary Consolidated Statements of Operations |
|||||||||||||||||||||
(In millions, except per share amounts, unaudited) |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Three Months Ended
|
|
% change |
|
Nine Months Ended
|
|
% change |
||||||||||||||
|
2021 |
|
2020 |
|
|
2021 |
|
2020 |
|
||||||||||||
Revenues |
$ |
3,824 |
|
|
$ |
2,919 |
|
|
|
|
$ |
12,185 |
|
|
$ |
8,585 |
|
|
|
||
Operating costs, expenses and other |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Costs of sales |
1,559 |
|
|
655 |
|
|
|
|
4,504 |
|
|
1,759 |
|
|
|
||||||
Operations and maintenance |
614 |
|
|
643 |
|
|
|
|
1,710 |
|
|
1,869 |
|
|
|
||||||
Depreciation, depletion and amortization |
526 |
|
|
539 |
|
|
|
|
1,595 |
|
|
1,636 |
|
|
|
||||||
General and administrative |
174 |
|
|
153 |
|
|
|
|
490 |
|
|
461 |
|
|
|
||||||
Taxes, other than income taxes |
106 |
|
|
100 |
|
|
|
|
324 |
|
|
295 |
|
|
|
||||||
Loss on impairments and divestitures, net |
4 |
|
|
11 |
|
|
|
|
1,602 |
|
|
1,987 |
|
|
|
||||||
Other income, net |
(3 |
) |
|
(1 |
) |
|
|
|
(6 |
) |
|
(2 |
) |
|
|
||||||
Total operating costs, expenses and other |
2,980 |
|
|
2,100 |
|
|
|
|
10,219 |
|
|
8,005 |
|
|
|
||||||
Operating income |
844 |
|
|
819 |
|
|
|
|
1,966 |
|
|
580 |
|
|
|
||||||
Other income (expense) |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Earnings from equity investments |
169 |
|
|
194 |
|
|
|
|
392 |
|
|
562 |
|
|
|
||||||
Amortization of excess cost of equity investments |
(21 |
) |
|
(32 |
) |
|
|
|
(56 |
) |
|
(99 |
) |
|
|
||||||
Interest, net |
(368 |
) |
|
(383 |
) |
|
|
|
(1,122 |
) |
|
(1,214 |
) |
|
|
||||||
Other, net |
21 |
|
|
14 |
|
|
|
|
264 |
|
|
32 |
|
|
|
||||||
Income (loss) before income taxes |
645 |
|
|
612 |
|
|
|
|
1,444 |
|
|
(139 |
) |
|
|
||||||
Income tax expense |
(134 |
) |
|
(140 |
) |
|
|
|
(248 |
) |
|
(304 |
) |
|
|
||||||
Net income (loss) |
511 |
|
|
472 |
|
|
|
|
1,196 |
|
|
(443 |
) |
|
|
||||||
Net income attributable to NCI |
(16 |
) |
|
(17 |
) |
|
|
|
(49 |
) |
|
(45 |
) |
|
|
||||||
Net income (loss) attributable to |
$ |
495 |
|
|
$ |
455 |
|
|
|
|
$ |
1,147 |
|
|
$ |
(488 |
) |
|
|
||
Class |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic and diluted earnings (loss) per share |
$ |
0.22 |
|
|
$ |
0.20 |
|
|
10 |
% |
|
$ |
0.50 |
|
|
$ |
(0.22 |
) |
|
327 |
% |
Basic and diluted weighted average shares outstanding |
2,267 |
|
|
2,263 |
|
|
— |
% |
|
2,265 |
|
|
2,263 |
|
|
— |
% |
||||
Declared dividends per share |
$ |
0.27 |
|
|
$ |
0.2625 |
|
|
3 |
% |
|
$ |
0.81 |
|
|
$ |
0.7875 |
|
|
3 |
% |
Adjusted Earnings (1) |
$ |
505 |
|
|
$ |
485 |
|
|
4 |
% |
|
$ |
2,395 |
|
|
$ |
1,407 |
|
|
70 |
% |
Adjusted Earnings per share (1) |
$ |
0.22 |
|
|
$ |
0.21 |
|
|
5 |
% |
|
$ |
1.05 |
|
|
$ |
0.62 |
|
|
69 |
% |
Note |
|
(1) |
Adjusted Earnings is Net income (loss) attributable to |
|
|||||||||||||||||||||
Table 2 |
|||||||||||||||||||||
|
|||||||||||||||||||||
Preliminary Net Income (Loss) Attributable to |
|||||||||||||||||||||
(In millions, unaudited) |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Three Months Ended
|
|
% change |
|
Nine Months Ended
|
|
% change |
||||||||||||||
|
2021 |
|
2020 |
|
|
2021 |
|
2020 |
|
||||||||||||
Net income (loss) attributable to |
$ |
495 |
|
|
$ |
455 |
|
|
|
|
$ |
1,147 |
|
|
$ |
(488 |
) |
|
|
||
Total Certain Items |
10 |
|
|
30 |
|
|
|
|
1,248 |
|
|
1,895 |
|
|
|
||||||
Adjusted Earnings (1) |
505 |
|
|
485 |
|
|
4 |
% |
|
2,395 |
|
|
1,407 |
|
|
70 |
% |
||||
DD&A and amortization of excess cost of equity investments for DCF (2) |
612 |
|
|
662 |
|
|
|
|
1,854 |
|
|
2,012 |
|
|
|
||||||
Income tax expense for DCF (1)(2) |
165 |
|
|
171 |
|
|
|
|
754 |
|
|
484 |
|
|
|
||||||
Cash taxes (2) |
(12 |
) |
|
(49 |
) |
|
|
|
(56 |
) |
|
(57 |
) |
|
|
||||||
Sustaining capital expenditures (2) |
(241 |
) |
|
(177 |
) |
|
|
|
(558 |
) |
|
(477 |
) |
|
|
||||||
Other items (3) |
(16 |
) |
|
(7 |
) |
|
|
|
(22 |
) |
|
(22 |
) |
|
|
||||||
DCF |
$ |
1,013 |
|
|
$ |
1,085 |
|
|
(7) |
% |
|
$ |
4,367 |
|
|
$ |
3,347 |
|
|
30 |
% |
|
|||||||||||||||||||||
Table 3 |
|||||||||||||||||||||
|
|||||||||||||||||||||
Preliminary Adjusted Segment EBDA, Adjusted EBITDA and DCF |
|||||||||||||||||||||
(In millions, except per share amounts, unaudited) |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Three Months Ended
|
|
% change |
|
Nine Months Ended
|
|
% change |
||||||||||||||
|
2021 |
|
2020 |
|
|
2021 |
|
2020 |
|
||||||||||||
Natural Gas Pipelines |
$ |
1,090 |
|
|
$ |
1,082 |
|
|
1 |
% |
|
$ |
4,248 |
|
|
$ |
3,277 |
|
|
30 |
% |
Products Pipelines |
280 |
|
|
269 |
|
|
4 |
% |
|
836 |
|
|
769 |
|
|
9 |
% |
||||
Terminals |
233 |
|
|
246 |
|
|
(5) |
% |
|
706 |
|
|
732 |
|
|
(4) |
% |
||||
CO2 |
154 |
|
|
154 |
|
|
— |
% |
|
596 |
|
|
485 |
|
|
23 |
% |
||||
Adjusted Segment EBDA (1) |
1,757 |
|
|
1,751 |
|
|
— |
% |
|
6,386 |
|
|
5,263 |
|
|
21 |
% |
||||
General and administrative and corporate charges (1) |
(167 |
) |
|
(139 |
) |
|
|
|
(465 |
) |
|
(436 |
) |
|
|
||||||
JV DD&A and income tax expense (1)(2) |
84 |
|
|
114 |
|
|
|
|
270 |
|
|
343 |
|
|
|
||||||
Net income attributable to NCI (1) |
(16 |
) |
|
(17 |
) |
|
|
|
(49 |
) |
|
(45 |
) |
|
|
||||||
Adjusted EBITDA |
1,658 |
|
|
1,709 |
|
|
(3) |
% |
|
6,142 |
|
|
5,125 |
|
|
20 |
% |
||||
Interest, net (1) |
(376 |
) |
|
(391 |
) |
|
|
|
(1,139 |
) |
|
(1,222 |
) |
|
|
||||||
Cash taxes (2) |
(12 |
) |
|
(49 |
) |
|
|
|
(56 |
) |
|
(57 |
) |
|
|
||||||
Sustaining capital expenditures (2) |
(241 |
) |
|
(177 |
) |
|
|
|
(558 |
) |
|
(477 |
) |
|
|
||||||
Other items (3) |
(16 |
) |
|
(7 |
) |
|
|
|
(22 |
) |
|
(22 |
) |
|
|
||||||
DCF |
$ |
1,013 |
|
|
$ |
1,085 |
|
|
(7) |
% |
|
$ |
4,367 |
|
|
$ |
3,347 |
|
|
30 |
% |
Weighted average shares outstanding for dividends (4) |
2,279 |
|
|
2,276 |
|
|
|
|
2,278 |
|
|
2,276 |
|
|
|
||||||
DCF per share |
$ |
0.44 |
|
|
$ |
0.48 |
|
|
|
|
$ |
1.92 |
|
|
$ |
1.47 |
|
|
|
||
Declared dividends per share |
$ |
0.27 |
|
|
$ |
0.2625 |
|
|
|
|
$ |
0.81 |
|
|
$ |
0.7875 |
|
|
|
Notes |
|
(1) |
Amounts are adjusted for Certain Items. See Tables 4 and 7 for more information. |
(2) |
Includes or represents DD&A, income tax expense, cash taxes and/or sustaining capital expenditures (as applicable for each item) from JVs. See Table 7 for more information. |
(3) |
Includes pension contributions, non cash pension expense and non-cash compensation associated with our restricted stock program. |
(4) |
Includes restricted stock awards that participate in dividends. |
|
|||||||||||||||||||||
Table 4 |
|||||||||||||||||||||
|
|||||||||||||||||||||
Preliminary Net Income (Loss) Attributable to |
|||||||||||||||||||||
(In millions, unaudited) |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Three Months Ended
|
|
% change |
|
Nine Months Ended
|
|
% change |
||||||||||||||
|
2021 |
|
2020 |
|
|
2021 |
|
2020 |
|
||||||||||||
Net income (loss) attributable to |
$ |
495 |
|
|
$ |
455 |
|
|
9 |
% |
|
$ |
1,147 |
|
|
$ |
(488 |
) |
|
335 |
% |
Certain Items: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Fair value amortization |
(7 |
) |
|
(5 |
) |
|
|
|
(15 |
) |
|
(17 |
) |
|
|
||||||
Legal, environmental and taxes other than income tax reserves |
— |
|
|
46 |
|
|
|
|
112 |
|
|
38 |
|
|
|
||||||
Change in fair value of derivative contracts (2) |
22 |
|
|
(6 |
) |
|
|
|
64 |
|
|
(10 |
) |
|
|
||||||
Loss on impairments, divestitures and other write-downs, net (3) |
4 |
|
|
11 |
|
|
|
|
1,515 |
|
|
382 |
|
|
|
||||||
Loss on impairments of goodwill (4) |
— |
|
|
— |
|
|
|
|
— |
|
|
1,600 |
|
|
|
||||||
COVID-19 costs |
— |
|
|
11 |
|
|
|
|
— |
|
|
11 |
|
|
|
||||||
Income tax Certain Items |
(12 |
) |
|
(8 |
) |
|
|
|
(439 |
) |
|
(114 |
) |
|
|
||||||
Other |
3 |
|
|
(19 |
) |
|
|
|
11 |
|
|
5 |
|
|
|
||||||
Total Certain Items (5) |
10 |
|
|
30 |
|
|
|
|
1,248 |
|
|
1,895 |
|
|
|
||||||
DD&A and amortization of excess cost of equity investments |
547 |
|
|
571 |
|
|
|
|
1,651 |
|
|
1,735 |
|
|
|
||||||
Income tax expense (6) |
146 |
|
|
148 |
|
|
|
|
687 |
|
|
418 |
|
|
|
||||||
JV DD&A and income tax expense (6)(7) |
84 |
|
|
114 |
|
|
|
|
270 |
|
|
343 |
|
|
|
||||||
Interest, net (6) |
376 |
|
|
391 |
|
|
|
|
1,139 |
|
|
1,222 |
|
|
|
||||||
Adjusted EBITDA |
$ |
1,658 |
|
|
$ |
1,709 |
|
|
(3) |
% |
|
$ |
6,142 |
|
|
$ |
5,125 |
|
|
20 |
% |
Notes |
|
|
|
|
|
|
|
(1) |
In prior periods, Net income (loss) was considered the comparable GAAP measure and has been updated to Net income (loss) attributable to |
||||||
(2) |
Gains or losses are reflected in our DCF when realized. |
||||||
(3) |
Three and nine months ended |
||||||
(4) |
Nine months ended |
||||||
(5) |
Three months ended |
||||||
(6) |
Amounts are adjusted for Certain Items. See Table 7 for more information. |
||||||
(7) |
Represents JV DD&A and income tax expense. See Table 7 for more information. |
|
|||||||||||||||
Table 5 |
|||||||||||||||
Segment Volume and CO2 Segment Hedges Highlights |
|||||||||||||||
(Historical data is pro forma for acquired and divested assets, JV volumes at KMI share) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Natural Gas Pipelines |
|
|
|
|
|
|
|
||||||||
Transport volumes (BBtu/d) |
38,527 |
|
|
37,475 |
|
|
38,593 |
|
|
37,887 |
|
||||
Sales volumes (BBtu/d) |
2,616 |
|
|
2,382 |
|
|
2,480 |
|
|
2,330 |
|
||||
Gathering volumes (BBtu/d) |
2,808 |
|
|
2,925 |
|
|
2,662 |
|
|
3,109 |
|
||||
NGLs (MBbl/d) (1) |
29 |
|
|
22 |
|
|
30 |
|
|
27 |
|
||||
Products Pipelines (MBbl/d) |
|
|
|
|
|
|
|
||||||||
Gasoline (2) |
1,023 |
|
|
941 |
|
|
987 |
|
|
888 |
|
||||
Diesel fuel |
389 |
|
|
383 |
|
|
395 |
|
|
371 |
|
||||
Jet fuel |
250 |
|
|
160 |
|
|
217 |
|
|
184 |
|
||||
Total refined product volumes |
1,662 |
|
|
1,484 |
|
|
1,599 |
|
|
1,443 |
|
||||
Crude and condensate |
491 |
|
|
530 |
|
|
503 |
|
|
570 |
|
||||
Total delivery volumes (MBbl/d) |
2,153 |
|
|
2,014 |
|
|
2,102 |
|
|
2,013 |
|
||||
Terminals (1) |
|
|
|
|
|
|
|
||||||||
Liquids leasable capacity (MMBbl) |
79.9 |
|
|
79.6 |
|
|
79.9 |
|
|
79.6 |
|
||||
Liquids utilization % |
94.2 |
% |
|
96.3 |
% |
|
94.2 |
% |
|
96.3 |
% |
||||
Bulk transload tonnage (MMtons) |
13.5 |
|
|
11.3 |
|
|
38.1 |
|
|
35.4 |
|
||||
CO2 |
|
|
|
|
|
|
|
||||||||
SACROC oil production |
20.13 |
|
|
21.19 |
|
|
19.90 |
|
|
22.14 |
|
||||
Yates oil production |
6.52 |
|
|
6.43 |
|
|
6.45 |
|
|
6.70 |
|
||||
Katz and Goldsmith oil production |
2.06 |
|
|
2.59 |
|
|
2.29 |
|
|
2.81 |
|
||||
Tall Cotton oil production |
1.12 |
|
|
1.37 |
|
|
1.02 |
|
|
1.87 |
|
||||
Total oil production - net (MBbl/d) (3) |
29.83 |
|
|
31.58 |
|
|
29.66 |
|
|
33.52 |
|
||||
NGL sales volumes - net (MBbl/d) (3) |
9.68 |
|
|
9.06 |
|
|
9.32 |
|
|
9.43 |
|
||||
CO2 sales volumes - net (Bcf/d) |
0.37 |
|
|
0.39 |
|
|
0.39 |
|
|
0.45 |
|
||||
Realized weighted average oil price ($ per Bbl) |
$ |
53.03 |
|
|
$ |
54.83 |
|
|
$ |
52.21 |
|
|
$ |
53.28 |
|
Realized weighted average NGL price ($ per Bbl) |
$ |
28.01 |
|
|
$ |
17.65 |
|
|
$ |
23.73 |
|
|
$ |
17.77 |
|
CO2 Segment Hedges |
Remaining
|
|
2022 |
|
2023 |
|
2024 |
|
2025 |
||||||||||
Crude Oil (4) |
|
|
|
|
|
|
|
|
|
||||||||||
Price ($ per Bbl) |
$ |
50.38 |
|
|
$ |
53.41 |
|
|
$ |
51.70 |
|
|
$ |
50.97 |
|
|
$ |
52.19 |
|
Volume (MBbl/d) |
25.70 |
|
|
17.00 |
|
|
11.20 |
|
|
5.90 |
|
|
2.85 |
|
|||||
NGLs |
|
|
|
|
|
|
|
|
|
||||||||||
Price ($ per Bbl) |
$ |
36.39 |
|
|
$ |
47.76 |
|
|
|
|
|
|
|
||||||
Volume (MBbl/d) |
6.03 |
|
|
2.56 |
|
|
|
|
|
|
|
||||||||
Midland-to-Cushing Basis Spread |
|
|
|
|
|
|
|
|
|
||||||||||
Price ($ per Bbl) |
$ |
0.26 |
|
|
$ |
0.59 |
|
|
|
|
|
|
|
||||||
Volume (MBbl/d) |
24.55 |
|
|
14.00 |
|
|
|
|
|
|
|
Notes |
|
(1) |
Volumes for assets sold are excluded for all periods presented. |
(2) |
Gasoline volumes include ethanol pipeline volumes. |
(3) |
Net of royalties and outside working interests. |
(4) |
Includes West Texas Intermediate hedges. |
|
|||||||
Table 6 |
|||||||
|
|||||||
Preliminary Consolidated Balance Sheets |
|||||||
(In millions, unaudited) |
|||||||
|
|
|
|
||||
|
|
|
|
||||
|
2021 |
|
2020 |
||||
Assets |
|
|
|
||||
Cash and cash equivalents |
$ |
102 |
|
|
$ |
1,184 |
|
Other current assets |
2,584 |
|
|
2,019 |
|
||
Property, plant and equipment, net |
35,576 |
|
|
35,836 |
|
||
Investments |
7,620 |
|
|
7,917 |
|
||
|
20,033 |
|
|
19,851 |
|
||
Deferred charges and other assets |
3,725 |
|
|
5,166 |
|
||
Total assets |
$ |
69,640 |
|
|
$ |
71,973 |
|
Liabilities, Redeemable Noncontrolling Interest and Stockholders' Equity |
|
|
|
||||
Short-term debt |
$ |
2,822 |
|
|
$ |
2,558 |
|
Other current liabilities |
3,003 |
|
|
2,516 |
|
||
Long-term debt |
28,988 |
|
|
30,838 |
|
||
Debt fair value adjustments |
1,014 |
|
|
1,293 |
|
||
Other |
2,160 |
|
|
2,202 |
|
||
Total liabilities |
37,987 |
|
|
39,407 |
|
||
Redeemable Noncontrolling Interest |
661 |
|
|
728 |
|
||
Other stockholders' equity |
31,194 |
|
|
31,843 |
|
||
Accumulated other comprehensive loss |
(642 |
) |
|
(407 |
) |
||
Total KMI stockholders' equity |
30,552 |
|
|
31,436 |
|
||
Noncontrolling interests |
440 |
|
|
402 |
|
||
Total stockholders' equity |
30,992 |
|
|
31,838 |
|
||
Total liabilities, redeemable noncontrolling interest and stockholders' equity |
$ |
69,640 |
|
|
$ |
71,973 |
|
|
|
|
|
||||
Net Debt (1) |
$ |
31,618 |
|
|
$ |
32,042 |
|
|
|
|
|
||||
|
Adjusted EBITDA Twelve Months Ended |
||||||
Reconciliation of Net Income Attributable to |
|
|
|
||||
2021 |
|
2020 |
|||||
Net income attributable to |
$ |
1,754 |
|
|
$ |
119 |
|
Total Certain Items |
1,245 |
|
|
1,892 |
|
||
DD&A and amortization of excess cost of equity investments |
2,220 |
|
|
2,304 |
|
||
Income tax expense (2) |
856 |
|
|
588 |
|
||
JV DD&A and income tax expense (2)(3) |
377 |
|
|
449 |
|
||
Interest, net (2) |
1,527 |
|
|
1,610 |
|
||
Adjusted EBITDA |
$ |
7,979 |
|
|
$ |
6,962 |
|
|
|
|
|
||||
Net Debt-to-Adjusted EBITDA |
4.0 |
|
|
4.6 |
|
Notes |
|
(1) |
Amounts exclude: (i) debt fair value adjustments; and (ii) the foreign exchange impact on our Euro denominated debt of |
(2) |
Amounts are adjusted for Certain Items. See Table 4 for more information. |
(3) |
Represents JV DD&A and income tax expense. See Table 7 for more information. |
|
|||||||||||||||
Table 7 |
|||||||||||||||
|
|||||||||||||||
Preliminary Supplemental Information |
|||||||||||||||
(In millions, unaudited) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Segment EBDA |
|
|
|
|
|
|
|
||||||||
Natural Gas Pipelines (GAAP) |
$ |
1,069 |
|
|
$ |
1,091 |
|
|
$ |
2,602 |
|
|
$ |
2,284 |
|
Certain Items |
21 |
|
|
(9 |
) |
|
1,646 |
|
|
993 |
|
||||
Natural Gas Pipelines Adjusted Segment EBDA |
1,090 |
|
|
1,082 |
|
|
4,248 |
|
|
3,277 |
|
||||
Products Pipelines (GAAP) |
279 |
|
|
223 |
|
|
792 |
|
|
719 |
|
||||
Certain Items |
1 |
|
|
46 |
|
|
44 |
|
|
50 |
|
||||
Products Pipelines Adjusted Segment EBDA |
280 |
|
|
269 |
|
|
836 |
|
|
769 |
|
||||
Terminals (GAAP) |
216 |
|
|
246 |
|
|
689 |
|
|
732 |
|
||||
Certain Items |
17 |
|
|
— |
|
|
17 |
|
|
— |
|
||||
Terminals Adjusted Segment EBDA |
233 |
|
|
246 |
|
|
706 |
|
|
732 |
|
||||
CO2 (GAAP) |
163 |
|
|
156 |
|
|
599 |
|
|
(453 |
) |
||||
Certain Items |
(9 |
) |
|
(2 |
) |
|
(3 |
) |
|
938 |
|
||||
CO2 Adjusted Segment EBDA |
154 |
|
|
154 |
|
|
596 |
|
|
485 |
|
||||
Total Segment EBDA (GAAP) |
1,727 |
|
|
1,716 |
|
|
4,682 |
|
|
3,282 |
|
||||
Total Segment EBDA Certain Items |
30 |
|
|
35 |
|
|
1,704 |
|
|
1,981 |
|
||||
Total Adjusted Segment EBDA |
$ |
1,757 |
|
|
$ |
1,751 |
|
|
$ |
6,386 |
|
|
$ |
5,263 |
|
Depreciation, depletion and amortization (GAAP) |
$ |
(526 |
) |
|
$ |
(539 |
) |
|
$ |
(1,595 |
) |
|
$ |
(1,636 |
) |
Amortization of excess cost of equity investments (GAAP) |
(21 |
) |
|
(32 |
) |
|
(56 |
) |
|
(99 |
) |
||||
DD&A and amortization of excess cost of equity investments |
(547 |
) |
|
(571 |
) |
|
(1,651 |
) |
|
(1,735 |
) |
||||
JV DD&A |
(65 |
) |
|
(91 |
) |
|
(203 |
) |
|
(277 |
) |
||||
DD&A and amortization of excess cost of equity investments for DCF |
$ |
(612 |
) |
|
$ |
(662 |
) |
|
$ |
(1,854 |
) |
|
$ |
(2,012 |
) |
General and administrative (GAAP) |
$ |
(174 |
) |
|
$ |
(153 |
) |
|
$ |
(490 |
) |
|
$ |
(461 |
) |
Corporate benefit (charges) |
7 |
|
|
3 |
|
|
25 |
|
|
(11 |
) |
||||
Certain Items |
— |
|
|
11 |
|
|
— |
|
|
36 |
|
||||
General and administrative and corporate charges (1) |
$ |
(167 |
) |
|
$ |
(139 |
) |
|
$ |
(465 |
) |
|
$ |
(436 |
) |
Interest, net (GAAP) |
$ |
(368 |
) |
|
$ |
(383 |
) |
|
$ |
(1,122 |
) |
|
$ |
(1,214 |
) |
Certain Items |
(8 |
) |
|
(8 |
) |
|
(17 |
) |
|
(8 |
) |
||||
Interest, net (1) |
$ |
(376 |
) |
|
$ |
(391 |
) |
|
$ |
(1,139 |
) |
|
$ |
(1,222 |
) |
Income tax expense (GAAP) |
$ |
(134 |
) |
|
$ |
(140 |
) |
|
$ |
(248 |
) |
|
$ |
(304 |
) |
Certain Items |
(12 |
) |
|
(8 |
) |
|
(439 |
) |
|
(114 |
) |
||||
Income tax expense (1) |
(146 |
) |
|
(148 |
) |
|
(687 |
) |
|
(418 |
) |
||||
Unconsolidated JV income tax expense (1)(2) |
(19 |
) |
|
(23 |
) |
|
(67 |
) |
|
(66 |
) |
||||
Income tax expense for DCF (1) |
$ |
(165 |
) |
|
$ |
(171 |
) |
|
$ |
(754 |
) |
|
$ |
(484 |
) |
Net income attributable to NCI (GAAP) |
$ |
(16 |
) |
|
$ |
(17 |
) |
|
$ |
(49 |
) |
|
$ |
(45 |
) |
NCI associated with Certain Items (3) |
— |
|
|
— |
|
|
— |
|
|
— |
|
||||
Net income attributable to NCI (1) |
$ |
(16 |
) |
|
$ |
(17 |
) |
|
$ |
(49 |
) |
|
$ |
(45 |
) |
Additional JV information |
|
|
|
|
|
|
|
||||||||
Unconsolidated JV DD&A |
$ |
(76 |
) |
|
$ |
(101 |
) |
|
$ |
(236 |
) |
|
$ |
(306 |
) |
Less: Consolidated JV partners' DD&A |
(11 |
) |
|
(10 |
) |
|
(33 |
) |
|
(29 |
) |
||||
JV DD&A |
(65 |
) |
|
(91 |
) |
|
(203 |
) |
|
(277 |
) |
||||
Unconsolidated JV income tax expense (1)(2) |
(19 |
) |
|
(23 |
) |
|
(67 |
) |
|
(66 |
) |
||||
JV DD&A and income tax expense (1) |
$ |
(84 |
) |
|
$ |
(114 |
) |
|
$ |
(270 |
) |
|
$ |
(343 |
) |
Unconsolidated JV cash taxes (2) |
$ |
(13 |
) |
|
$ |
(41 |
) |
|
$ |
(47 |
) |
|
$ |
(51 |
) |
Unconsolidated JV sustaining capital expenditures |
$ |
(29 |
) |
|
$ |
(32 |
) |
|
$ |
(81 |
) |
|
$ |
(84 |
) |
Less: Consolidated JV partners' sustaining capital expenditures |
(2 |
) |
|
(2 |
) |
|
(5 |
) |
|
(4 |
) |
||||
JV sustaining capital expenditures |
$ |
(27 |
) |
|
$ |
(30 |
) |
|
$ |
(76 |
) |
|
$ |
(80 |
) |
|
|
|
|
|
|
|
|
||||||||
CO2 Segment EBDA (GAAP) to CO2 Segment FCF Reconciliation |
|
|
|
|
|
|
|
||||||||
CO2 Segment EBDA (GAAP) |
$ |
163 |
|
|
$ |
156 |
|
|
$ |
599 |
|
|
$ |
(453 |
) |
Certain Items: |
|
|
|
|
|
|
|
||||||||
Change in fair value of derivative contracts |
1 |
|
|
(2 |
) |
|
7 |
|
|
(12 |
) |
||||
Loss on impairments |
(10 |
) |
|
— |
|
|
(10 |
) |
|
950 |
|
||||
CO2 Segment Certain Items |
(9 |
) |
|
(2 |
) |
|
(3 |
) |
|
938 |
|
||||
Capital expenditures (4) |
(76 |
) |
|
(31 |
) |
|
(160 |
) |
|
(154 |
) |
||||
CO2 Segment FCF (1) |
$ |
78 |
|
|
$ |
123 |
|
|
$ |
436 |
|
|
$ |
331 |
|
Notes |
|
(1) |
Amounts are adjusted for Certain Items. |
(2) |
Amounts are associated with our Citrus, NGPL and Products (SE) Pipe Line equity investments. |
(3) |
Three and nine months ended |
(4) |
Includes sustaining and expansion capital expenditures for our CO2 segment. |
|
|||
Table 8 |
|||
|
|||
Reconciliation of Projected Net Income Attributable to |
|||
(In billions, unaudited) |
|||
|
|
||
|
|
||
|
2021 Projected
|
||
Net income attributable to |
$ |
1.7 |
|
Total Certain Items |
1.2 |
|
|
DD&A and amortization of excess cost of equity investments for DCF (1) |
2.6 |
|
|
Income tax expense for DCF (1)(2) |
0.9 |
|
|
Cash taxes (1) |
(0.1 |
) |
|
Sustaining capital expenditures (1) |
(0.9 |
) |
|
Other items (3) |
— |
|
|
DCF |
$ |
5.4 |
|
|
|||
Table 9 |
|||
|
|||
Reconciliation of Projected Net Income Attributable to |
|||
(In billions, unaudited) |
|||
|
|
||
|
|
||
|
2021 Projected
|
||
Net income attributable to |
$ |
1.7 |
|
Total Certain Items |
1.2 |
|
|
DD&A and amortization of excess cost of equity investments |
2.2 |
|
|
Income tax expense (2) |
0.8 |
|
|
JV DD&A and income tax expense (1) |
0.5 |
|
|
Interest, net (2) |
1.5 |
|
|
Adjusted EBITDA |
$ |
7.9 |
|
Notes |
|
(1) |
Includes or represents DD&A, income tax expense, cash taxes and/or sustaining capital expenditures (as applicable for each item) from JVs. |
(2) |
Amounts are adjusted for Certain Items. |
(3) |
Aggregate adjustments for Other items (such as non-cash pension expense and non-cash compensation associated with our restricted stock program) are currently estimated to be less than |
View source version on businesswire.com: https://www.businesswire.com/news/home/20211020005889/en/
Media Relations
Newsroom@kindermorgan.com
Investor Relations
(800) 348-7320
km_ir@kindermorgan.com
Source:
FAQ
What is the dividend amount for KMI in Q3 2021?
When will KMI's Q3 2021 dividend be paid?
What was KMI's net income for Q3 2021?
How does KMI's Q3 2021 performance compare to Q3 2020?