Kinder Morgan Reports Third Quarter Earnings Per Share up 14% and Distributable Cash Flow Per Share up 11% Versus the Third Quarter Of 2021
Kinder Morgan, Inc. (KMI) announced a third-quarter cash dividend of $0.2775 per share, reflecting a 3% increase from the previous year. The company reported a net income of $576 million, up from $495 million year-over-year, with distributable cash flow (DCF) reaching $1,122 million compared to $1,013 million in Q3 2021. Adjusted earnings also rose to $575 million. For 2022, KMI expects to exceed budget forecasts by approximately 3% for net income and 4-5% for DCF. KMI's strong performance is attributed to robust demand in the natural gas pipelines segment.
- Q3 net income of $576 million, a 16% increase YoY
- Distributable cash flow (DCF) of $1,122 million, up 11% YoY
- Q3 adjusted earnings rose to $575 million, a 14% increase YoY
- Expectations for 2022 net income and DCF to exceed budget by 3% and 4-5% respectively
- 3% dividend increase compared to last year
- 21.7 million shares repurchased at an average price of $16.94 per share
- Year-to-date DCF down 14% from $4,367 million in 2021
- Natural gas transport volumes flat YoY with production declines in some regions
The company is reporting third quarter net income attributable to KMI of
“As we continue to witness the tragic consequences of the war in
“The company continues to perform better than budget, well above DCF plan for the quarter,” said Chief Executive Officer
“Domestically, we are seeing the market highly value our 700 billion cubic feet (Bcf) of working natural gas storage capacity,” continued Kean. “Our customers are increasingly recognizing the role storage must play in an energy system that requires flexible deliverability as the contribution from intermittent renewable sources continues to grow in the power sector.
“There is simply no question that the assets we operate and the services we provide will be needed for a long time to come. Similarly, it is indisputable that a lengthy transition to greater deployment of low carbon energy sources is underway — and we are responding to that. As we look ahead, roughly
“Our financial performance during the quarter was strong, as we generated earnings per share of
“During the quarter, we took several steps to increase value for our shareholders, including progressing expansion projects and selling a
For the first nine months of 2022, the company reported net income attributable to KMI of
2022 Outlook
For 2022, KMI budgeted to generate net income attributable to KMI of
Overview of Business Segments
“The Natural Gas Pipelines segment’s financial performance was up in the third quarter of 2022 relative to the third quarter of 2021, primarily on increased volumes on our KinderHawk gathering system; continued strong demand for transport and storage services on
Natural gas transport volumes were flat compared to the third quarter of 2021, with declines on the Texas Intrastate system primarily due to the Freeport LNG terminal outage, on
“Contributions from the Products Pipelines segment were down compared to the third quarter of 2021 due to a decline in commodity prices that impacted inventory values on our transmix and crude and condensate assets,” Dang said. “Total refined products volumes were down
“Terminals segment earnings were up compared to the third quarter of 2021, driven by gains in our bulk business, which benefited from continued strength in both handling rates and volumes for export coal and petroleum coke. In our liquids business, while volumes at our refined product hub facilities were up versus the prior year period, increased property taxes and weakness at our
“CO2 segment earnings were well up compared to the third quarter of 2021 primarily due to higher realized crude, natural gas liquids (NGL) and CO2 prices. Our realized weighted average crude oil price for the quarter was up
Other News
Corporate
-
Year-to-date through
October 18 , KMI has repurchased approximately 21.7 million shares of its common stock at an average price of per share.$16.94
-
In
August 2022 , KMI issued of$750 million 4.80% notes dueFebruary 2033 and of$750 million 5.4% notes dueAugust 2052 to repay maturing debt and for general corporate purposes.
Natural Gas Pipelines
-
Progress continues on an expansion project for
Permian Highway Pipeline, LLC (PHP), with activities to secure construction contractors, land and materials underway. The required compression equipment has been secured. The project will expand PHP’s capacity by approximately 550 million cubic feet per day (MMcf/d). The project will add compression on the PHP system to increase natural gas deliveries from the Permian toU.S. Gulf Coast markets. The target in-service date for the project isNovember 1, 2023 . PHP is jointly owned by subsidiaries of KMI, Kinetik Holdings Inc. andExxonMobil Corporation . Kinder Morgan is the operator of PHP.
-
On
September 27, 2022 , KMI announced that it had closed on the sale of a25.5% equity interest in ELC to an undisclosed financial buyer for approximately . The proceeds from this transaction were used to reduce short-term debt and create additional capacity for attractive investments, including opportunistic share repurchases. As a result of this transaction, KMI and the undisclosed financial buyer each hold a$565 million 25.5% interest andBlackstone Credit continues to hold a49% interest in ELC. The ELC joint venture was formed in 2017 to construct and own the 10 modular liquefaction units in operation atElba Island . KMI will continue to operate the facility.
-
On
July 22, 2022 ,Tennessee Gas Pipeline (TGP) filed an application with theFederal Energy Regulatory Commission for its proposedCumberland Project . Designed to support Tennessee Valley Authority’s (TVA) proposed retirement and replacement of an existing coal-fired power plant with a natural gas fired, combined cycle power plant, the approximately project includes a new 32-mile pipeline that will transport approximately 245 MMcf/d of natural gas from the existing TGP system to TVA’s proposed 1,450 megawatt generation facility at an existing site in$181 million Cumberland, Tennessee . This project is subject to the completion of TVA’s environmental reviews and final executive approval of its retirement and replacement project. Additionally, pending the receipt of all required permits and clearances, construction is scheduled to begin inAugust 2024 , with an expected in-service date ofSeptember 1, 2025 .
Products Pipelines
-
KMI’s
Southern California renewable diesel hub is on target to be fully in service in the first quarter of 2023. TheSouthern California hub will connect marine and other delivered renewable diesel supplies in theLos Angeles harbor area to theColton andSan Diego areas via KMI’s SFPP pipeline.San Diego is on track to be commissioned inNovember 2022 , withColton to follow. AtColton , the project will allow customers to deliver renewable diesel for blending with regular diesel and biodiesel for multiple concentrations of renewable fuel at our truck racks. TheSouthern California renewable diesel hub will accommodate, in aggregate, up to 20,000 barrels per day of blended diesel throughput across the two inland destination truck racks. This project is anchored by customer commitments.
-
With respect to KMI’s planned
Northern California renewable diesel hub, due to permitting challenges associated with rail, KMI has reconfigured the project to deliver renewable diesel by pipe to multiple locations inNorthern California . Targeting the same first quarter of 2023 in-service as the rail project, KMI has identified the ability to move an aggregate of 20,000 barrels per day of renewable diesel on its northern pipeline system fromConcord to the Bradshaw,San Jose , andFresno markets. This project will capitalize on existing infrastructure to allow for a first quarter in-service, with potential capacity expandability available in subsequent phases. KMI is in the process of securing the necessary customer commitments to complete this transition.
-
KMI continues construction work at its
Carson Terminal to connect marine supplies of renewable diesel coming into itsLos Angeles harbor hub to its truck rack for delivery of unblended renewable diesel to local markets. This project is on track to be in service inDecember 2022 .
Terminals
-
Tank conversion work continues on the initial phase of the renewable feedstock storage and logistics hub under development at KMI’s
Harvey, Louisiana facility. Upon completion of the project, the facility will serve as a hub inthe United States where Neste, a leading provider of renewable diesel and sustainable aviation fuel, will store a variety of regionally sourced feedstocks such as used cooking oil. Project scope additions, including for enhanced modal capabilities, have contributed to an upward revision in the expected project cost, which now stands at approximately . The project, which will produce an attractive return, is supported by a long-term commercial commitment from Neste. It remains on schedule and is expected to commence operations in the first quarter of 2023.$80 million
-
Field work continues on a previously-announced 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 will generate an attractive return on invested capital. The expected Scope 1 & 2 CO2 equivalent emissions reduction across the combined facilities is approximately 34,000 metric tons per year or a38% reduction in total facility GHG emissions versus 2019 (pre-pandemic). The project is expected to be in service by the third quarter of 2023.
-
On
August 11, 2022 , KMI closed on the acquisition ofNorth American Natural Resources, Inc. and its sister companies,North American Biofuels, LLC andNorth American-Central, LLC (NANR). The acquisition includes seven landfill gas-to-power facilities in$135 million Michigan andKentucky . KMI has made a final investment decision (FID) on the conversion of three of the seven to renewable natural gas (RNG) facilities with a capital spend of approximately . These facilities are expected to be in service by mid-2024 and, once complete, are expected to generate approximately 1.7 Bcf per year of RNG. The remaining four NANR assets, projected to produce 8.0 megawatt-hours in 2023, further diversify KMI’s renewable portfolio by adding electricity generation to its landfill gas-to-power operations.$145 million
-
Construction is ongoing at the
Twin Bridges ,Prairie View and Liberty Landfills, the three sites comprising Kinetrex Energy’s approximately landfill-based renewable natural gas (RNG) projects in$150 million Indiana . The sites are expected to be placed in service throughout 2023 and KMI will begin monetizing renewable identification numbers (RINs) from the first of the new plants in the first quarter of 2023. These projects will add approximately 3.5 Bcf to KMI’s total annual RNG gross production upon completion.
Please join
Non-GAAP Financial Measures
This press release includes 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 and 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).
For reconciliations of budgeted DCF and budgeted Adjusted EBITDA to budgeted net income attributable to KMI for 2022, please refer to Table 9 and Table 10 included in KMI’s press release dated
Our non-GAAP financial measures described below should not be considered alternatives to GAAP net income 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 attributable to
Adjusted Earnings is calculated by adjusting net income attributable to
DCF is calculated by adjusting net income 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 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.
FCF is calculated by reducing cash flow from operations for capital expenditures (sustaining and expansion). FCF is used by external users as an additional leverage metric. Therefore, we believe FCF is useful to our investors. We believe the GAAP measure most directly comparable to FCF is cash flow from operations.
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 Income |
|||||||||||||||||||||
(In millions, except per share amounts, unaudited) |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Three Months Ended
|
|
%
|
|
Nine Months Ended
|
|
%
|
||||||||||||||
|
2022 |
|
2021 |
|
|
2022 |
|
2021 |
|
||||||||||||
Revenues |
$ |
5,177 |
|
|
$ |
3,824 |
|
|
|
|
$ |
14,621 |
|
|
$ |
12,185 |
|
|
|
||
Operating costs, expenses and other |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Costs of sales |
|
2,717 |
|
|
|
1,559 |
|
|
|
|
|
7,294 |
|
|
|
4,504 |
|
|
|
||
Operations and maintenance |
|
712 |
|
|
|
614 |
|
|
|
|
|
1,960 |
|
|
|
1,710 |
|
|
|
||
Depreciation, depletion and amortization |
|
551 |
|
|
|
526 |
|
|
|
|
|
1,632 |
|
|
|
1,595 |
|
|
|
||
General and administrative |
|
162 |
|
|
|
174 |
|
|
|
|
|
470 |
|
|
|
490 |
|
|
|
||
Taxes, other than income taxes |
|
113 |
|
|
|
106 |
|
|
|
|
|
340 |
|
|
|
324 |
|
|
|
||
(Gain) loss on divestitures and impairments, net |
|
(9 |
) |
|
|
4 |
|
|
|
|
|
(30 |
) |
|
|
1,602 |
|
|
|
||
Other income, net |
|
— |
|
|
|
(3 |
) |
|
|
|
|
(6 |
) |
|
|
(6 |
) |
|
|
||
Total operating costs, expenses and other |
|
4,246 |
|
|
|
2,980 |
|
|
|
|
|
11,660 |
|
|
|
10,219 |
|
|
|
||
Operating income |
|
931 |
|
|
|
844 |
|
|
|
|
|
2,961 |
|
|
|
1,966 |
|
|
|
||
Other income (expense) |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Earnings from equity investments |
|
195 |
|
|
|
169 |
|
|
|
|
|
564 |
|
|
|
392 |
|
|
|
||
Amortization of excess cost of equity investments |
|
(19 |
) |
|
|
(21 |
) |
|
|
|
|
(57 |
) |
|
|
(56 |
) |
|
|
||
Interest, net |
|
(399 |
) |
|
|
(368 |
) |
|
|
|
|
(1,087 |
) |
|
|
(1,122 |
) |
|
|
||
Other, net |
|
21 |
|
|
|
21 |
|
|
|
|
|
63 |
|
|
|
264 |
|
|
|
||
Income before income taxes |
|
729 |
|
|
|
645 |
|
|
|
|
|
2,444 |
|
|
|
1,444 |
|
|
|
||
Income tax expense |
|
(134 |
) |
|
|
(134 |
) |
|
|
|
|
(512 |
) |
|
|
(248 |
) |
|
|
||
Net income |
|
595 |
|
|
|
511 |
|
|
|
|
|
1,932 |
|
|
|
1,196 |
|
|
|
||
Net income attributable to NCI |
|
(19 |
) |
|
|
(16 |
) |
|
|
|
|
(54 |
) |
|
|
(49 |
) |
|
|
||
Net income attributable to |
$ |
576 |
|
|
$ |
495 |
|
|
|
|
$ |
1,878 |
|
|
$ |
1,147 |
|
|
|
||
Class |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic and diluted earnings per share |
$ |
0.25 |
|
|
$ |
0.22 |
|
|
14 |
% |
|
$ |
0.83 |
|
|
$ |
0.50 |
|
|
66 |
% |
Basic and diluted weighted average shares outstanding |
|
2,253 |
|
|
|
2,267 |
|
|
(1 |
)% |
|
|
2,262 |
|
|
|
2,265 |
|
|
— |
% |
Declared dividends per share |
$ |
0.2775 |
|
|
$ |
0.27 |
|
|
3 |
% |
|
$ |
0.8325 |
|
|
$ |
0.81 |
|
|
3 |
% |
Adjusted Earnings (1) |
$ |
575 |
|
|
$ |
505 |
|
|
14 |
% |
|
$ |
1,928 |
|
|
$ |
2,395 |
|
|
(19 |
)% |
Adjusted Earnings per share (1) |
$ |
0.25 |
|
|
$ |
0.22 |
|
|
14 |
% |
|
$ |
0.85 |
|
|
$ |
1.05 |
|
|
(19 |
)% |
Note: |
|
(1) |
Adjusted Earnings is Net income attributable to |
Table 2 |
|||||||||||||||||||||
|
|||||||||||||||||||||
Preliminary Net Income Attributable to |
|||||||||||||||||||||
(In millions, unaudited) |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Three Months Ended
|
|
%
|
|
Nine Months Ended
|
|
%
|
||||||||||||||
|
2022 |
|
2021 |
|
|
2022 |
|
2021 |
|
||||||||||||
Net income attributable to |
$ |
576 |
|
|
$ |
495 |
|
|
|
|
$ |
1,878 |
|
|
$ |
1,147 |
|
|
|
||
Total Certain Items |
|
(1 |
) |
|
|
10 |
|
|
|
|
|
50 |
|
|
|
1,248 |
|
|
|
||
Adjusted Earnings (1) |
|
575 |
|
|
|
505 |
|
|
14 |
% |
|
|
1,928 |
|
|
|
2,395 |
|
|
(19 |
)% |
DD&A and amortization of excess cost of equity investments for DCF (2) |
|
647 |
|
|
|
612 |
|
|
|
|
|
1,897 |
|
|
|
1,854 |
|
|
|
||
Income tax expense for DCF (1)(2) |
|
167 |
|
|
|
165 |
|
|
|
|
|
601 |
|
|
|
754 |
|
|
|
||
Cash taxes (2) |
|
(15 |
) |
|
|
(12 |
) |
|
|
|
|
(63 |
) |
|
|
(56 |
) |
|
|
||
Sustaining capital expenditures (2) |
|
(243 |
) |
|
|
(241 |
) |
|
|
|
|
(581 |
) |
|
|
(558 |
) |
|
|
||
Other items (3) |
|
(9 |
) |
|
|
(16 |
) |
|
|
|
|
(29 |
) |
|
|
(22 |
) |
|
|
||
DCF |
$ |
1,122 |
|
|
$ |
1,013 |
|
|
11 |
% |
|
$ |
3,753 |
|
|
$ |
4,367 |
|
|
(14 |
)% |
Table 3 |
|||||||||||||||||||||
|
|||||||||||||||||||||
Preliminary Adjusted Segment EBDA, Adjusted EBITDA and DCF |
|||||||||||||||||||||
(In millions, except per share amounts, unaudited) |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Three Months Ended
|
|
%
|
|
Nine Months Ended
|
|
%
|
||||||||||||||
|
2022 |
|
2021 |
|
|
2022 |
|
2021 |
|
||||||||||||
Natural Gas Pipelines |
$ |
1,159 |
|
|
$ |
1,090 |
|
|
6 |
% |
|
$ |
3,589 |
|
|
$ |
4,248 |
|
|
(16 |
)% |
Products Pipelines |
|
257 |
|
|
|
280 |
|
|
(8 |
)% |
|
|
855 |
|
|
|
836 |
|
|
2 |
% |
Terminals |
|
240 |
|
|
|
233 |
|
|
3 |
% |
|
|
731 |
|
|
|
706 |
|
|
4 |
% |
CO2 |
|
195 |
|
|
|
154 |
|
|
27 |
% |
|
|
614 |
|
|
|
596 |
|
|
3 |
% |
Adjusted Segment EBDA (1) |
|
1,851 |
|
|
|
1,757 |
|
|
5 |
% |
|
|
5,789 |
|
|
|
6,386 |
|
|
(9 |
)% |
General and administrative and corporate charges (1) |
|
(149 |
) |
|
|
(167 |
) |
|
|
|
|
(438 |
) |
|
|
(465 |
) |
|
|
||
JV DD&A and income tax expense (1)(2) |
|
90 |
|
|
|
84 |
|
|
|
|
|
262 |
|
|
|
270 |
|
|
|
||
Net income attributable to NCI (1) |
|
(19 |
) |
|
|
(16 |
) |
|
|
|
|
(54 |
) |
|
|
(49 |
) |
|
|
||
Adjusted EBITDA |
|
1,773 |
|
|
|
1,658 |
|
|
7 |
% |
|
|
5,559 |
|
|
|
6,142 |
|
|
(9 |
)% |
Interest, net (1) |
|
(384 |
) |
|
|
(376 |
) |
|
|
|
|
(1,133 |
) |
|
|
(1,139 |
) |
|
|
||
Cash taxes (2) |
|
(15 |
) |
|
|
(12 |
) |
|
|
|
|
(63 |
) |
|
|
(56 |
) |
|
|
||
Sustaining capital expenditures (2) |
|
(243 |
) |
|
|
(241 |
) |
|
|
|
|
(581 |
) |
|
|
(558 |
) |
|
|
||
Other items (3) |
|
(9 |
) |
|
|
(16 |
) |
|
|
|
|
(29 |
) |
|
|
(22 |
) |
|
|
||
DCF |
$ |
1,122 |
|
|
$ |
1,013 |
|
|
11 |
% |
|
$ |
3,753 |
|
|
$ |
4,367 |
|
|
(14 |
)% |
Weighted average shares outstanding for dividends (4) |
|
2,267 |
|
|
|
2,279 |
|
|
|
|
|
2,275 |
|
|
|
2,278 |
|
|
|
||
DCF per share |
$ |
0.49 |
|
|
$ |
0.44 |
|
|
|
|
$ |
1.65 |
|
|
$ |
1.92 |
|
|
|
||
Declared dividends per share |
$ |
0.2775 |
|
|
$ |
0.27 |
|
|
|
|
$ |
0.8325 |
|
|
$ |
0.81 |
|
|
|
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 Attributable to |
|||||||||||||||||||||
(In millions, unaudited) |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Three Months Ended
|
|
%
|
|
Nine Months Ended
|
|
%
|
||||||||||||||
|
2022 |
|
2021 |
|
|
2022 |
|
2021 |
|
||||||||||||
Net income attributable to |
$ |
576 |
|
|
$ |
495 |
|
|
16 |
% |
|
$ |
1,878 |
|
|
$ |
1,147 |
|
|
64 |
% |
Certain Items: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Fair value amortization |
|
(4 |
) |
|
|
(7 |
) |
|
|
|
|
(11 |
) |
|
|
(15 |
) |
|
|
||
Legal, environmental and taxes other than income tax reserves |
|
23 |
|
|
|
— |
|
|
|
|
|
23 |
|
|
|
112 |
|
|
|
||
Change in fair value of derivative contracts (1) |
|
(6 |
) |
|
|
22 |
|
|
|
|
|
49 |
|
|
|
64 |
|
|
|
||
Loss on impairments, divestitures and other write-downs, net (2) |
|
— |
|
|
|
4 |
|
|
|
|
|
— |
|
|
|
1,515 |
|
|
|
||
Income tax Certain Items |
|
(20 |
) |
|
|
(12 |
) |
|
|
|
|
(35 |
) |
|
|
(439 |
) |
|
|
||
Other |
|
6 |
|
|
|
3 |
|
|
|
|
|
24 |
|
|
|
11 |
|
|
|
||
Total Certain Items (3) |
|
(1 |
) |
|
|
10 |
|
|
|
|
|
50 |
|
|
|
1,248 |
|
|
|
||
DD&A and amortization of excess cost of equity investments |
|
570 |
|
|
|
547 |
|
|
|
|
|
1,689 |
|
|
|
1,651 |
|
|
|
||
Income tax expense (4) |
|
154 |
|
|
|
146 |
|
|
|
|
|
547 |
|
|
|
687 |
|
|
|
||
JV DD&A and income tax expense (4)(5) |
|
90 |
|
|
|
84 |
|
|
|
|
|
262 |
|
|
|
270 |
|
|
|
||
Interest, net (4) |
|
384 |
|
|
|
376 |
|
|
|
|
|
1,133 |
|
|
|
1,139 |
|
|
|
||
Adjusted EBITDA |
$ |
1,773 |
|
|
$ |
1,658 |
|
|
7 |
% |
|
$ |
5,559 |
|
|
$ |
6,142 |
|
|
(9 |
)% |
Notes |
|||||||
(1) |
Gains or losses are reflected in our DCF when realized. |
||||||
(2) |
Nine months ended |
||||||
(3) |
Three months ended |
||||||
(4) |
Amounts are adjusted for Certain Items. See Table 7 for more information. |
||||||
(5) |
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
|
|||||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|||||||||||
Natural Gas Pipelines (1) |
|
|
|
|
|
|
|
|||||||||||
Transport volumes (BBtu/d) |
|
38,637 |
|
|
|
38,527 |
|
|
|
38,726 |
|
|
|
38,593 |
|
|||
Sales volumes (BBtu/d) |
|
2,469 |
|
|
|
2,616 |
|
|
|
2,521 |
|
|
|
2,480 |
|
|||
Gathering volumes (BBtu/d) |
|
3,179 |
|
|
|
2,808 |
|
|
|
2,999 |
|
|
|
2,662 |
|
|||
NGLs (MBbl/d) (1) |
|
24 |
|
|
|
29 |
|
|
|
29 |
|
|
|
30 |
|
|||
Products Pipelines (MBbl/d) |
|
|
|
|
|
|
|
|||||||||||
Gasoline (2) |
|
989 |
|
|
|
1,023 |
|
|
|
982 |
|
|
|
987 |
|
|||
Diesel fuel |
|
368 |
|
|
|
389 |
|
|
|
370 |
|
|
|
395 |
|
|||
Jet fuel |
|
278 |
|
|
|
250 |
|
|
|
262 |
|
|
|
217 |
|
|||
Total refined product volumes |
|
1,635 |
|
|
|
1,662 |
|
|
|
1,614 |
|
|
|
1,599 |
|
|||
Crude and condensate |
|
467 |
|
|
|
491 |
|
|
|
477 |
|
|
|
503 |
|
|||
Total delivery volumes (MBbl/d) |
|
2,102 |
|
|
|
2,153 |
|
|
|
2,091 |
|
|
|
2,102 |
|
|||
Terminals (1) |
|
|
|
|
|
|
|
|||||||||||
Liquids leasable capacity (MMBbl) |
|
78.9 |
|
|
|
79.0 |
|
|
|
78.9 |
|
|
|
79.0 |
|
|||
Liquids utilization % |
|
91.1 |
% |
|
|
94.7 |
% |
|
|
91.1 |
% |
|
|
94.7 |
% |
|||
Bulk transload tonnage (MMtons) |
|
13.4 |
|
|
|
13.4 |
|
|
|
40.0 |
|
|
|
37.9 |
|
|||
CO2 |
|
|
|
|
|
|
|
|||||||||||
SACROC oil production |
|
19.91 |
|
|
|
20.13 |
|
|
|
19.62 |
|
|
|
19.90 |
|
|||
|
|
6.43 |
|
|
|
6.52 |
|
|
|
6.52 |
|
|
|
6.45 |
|
|||
Katz and Goldsmith oil production |
|
1.77 |
|
|
|
2.06 |
|
|
|
1.82 |
|
|
|
2.29 |
|
|||
Tall Cotton oil production |
|
0.97 |
|
|
|
1.12 |
|
|
|
1.00 |
|
|
|
1.02 |
|
|||
Total oil production - net (MBbl/d) (3) |
|
29.08 |
|
|
|
29.83 |
|
|
|
28.96 |
|
|
|
29.66 |
|
|||
NGL sales volumes - net (MBbl/d) (3) |
|
9.74 |
|
|
|
9.68 |
|
|
|
9.47 |
|
|
|
9.32 |
|
|||
CO2 sales volumes - net (Bcf/d) |
|
0.33 |
|
|
|
0.37 |
|
|
|
0.35 |
|
|
|
0.39 |
|
|||
Realized weighted average oil price ($ per Bbl) |
$ |
66.34 |
|
|
$ |
53.03 |
|
|
$ |
67.91 |
|
|
$ |
52.21 |
|
|||
Realized weighted average NGL price ($ per Bbl) |
$ |
37.68 |
|
|
$ |
28.01 |
|
|
$ |
41.01 |
|
|
$ |
23.73 |
|
|||
CO2 Segment Hedges |
Remaining
|
|
2023 |
|
2024 |
|
2025 |
|
2026 |
|||||||||
Crude Oil (4) |
|
|
|
|
|
|
|
|
|
|||||||||
Price ($ per Bbl) |
$ |
62.42 |
|
$ |
63.28 |
|
|
$ |
61.04 |
|
|
$ |
61.08 |
|
|
$ |
65.67 |
|
Volume (MBbl/d) |
|
26.40 |
|
|
21.10 |
|
|
|
13.40 |
|
|
|
8.95 |
|
|
|
3.00 |
|
NGLs |
|
|
|
|
|
|
|
|
|
|||||||||
Price ($ per Bbl) |
$ |
56.02 |
|
$ |
61.39 |
|
|
|
|
|
|
|
||||||
Volume (MBbl/d) |
|
4.57 |
|
|
2.04 |
|
|
|
|
|
|
|
||||||
Midland-to-Cushing Basis Spread |
|
|
|
|
|
|
|
|
|
|||||||||
Price ($ per Bbl) |
$ |
0.53 |
|
$ |
0.87 |
|
|
|
|
|
|
|
||||||
Volume (MBbl/d) |
|
23.65 |
|
|
14.50 |
|
|
|
|
|
|
|
Notes |
|
(1) |
Volumes for acquired pipelines are included for all periods, however, EBDA contributions from acquisitions are included only for periods subsequent to their acquisition. Volumes for facilities divested, idled and/or held for sale 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) |
|||||||
|
|
|
|
||||
|
|
|
|
||||
|
2022 |
|
2021 |
||||
Assets |
|
|
|
||||
Cash and cash equivalents |
$ |
483 |
|
|
$ |
1,140 |
|
Other current assets |
|
3,336 |
|
|
|
2,689 |
|
Property, plant and equipment, net |
|
35,534 |
|
|
|
35,653 |
|
Investments |
|
7,465 |
|
|
|
7,578 |
|
|
|
19,965 |
|
|
|
19,914 |
|
Deferred charges and other assets |
|
3,209 |
|
|
|
3,442 |
|
Total assets |
$ |
69,992 |
|
|
$ |
70,416 |
|
Liabilities and Stockholders' Equity |
|
|
|
||||
Short-term debt |
$ |
2,634 |
|
|
$ |
2,646 |
|
Other current liabilities |
|
3,514 |
|
|
|
3,175 |
|
Long-term debt |
|
29,000 |
|
|
|
29,772 |
|
Debt fair value adjustments |
|
107 |
|
|
|
902 |
|
Other |
|
2,602 |
|
|
|
2,000 |
|
Total liabilities |
|
37,857 |
|
|
|
38,495 |
|
Other stockholders' equity |
|
31,119 |
|
|
|
31,234 |
|
Accumulated other comprehensive loss |
|
(363 |
) |
|
|
(411 |
) |
Total KMI stockholders' equity |
|
30,756 |
|
|
|
30,823 |
|
Noncontrolling interests |
|
1,379 |
|
|
|
1,098 |
|
Total stockholders' equity |
|
32,135 |
|
|
|
31,921 |
|
Total liabilities and stockholders' equity |
$ |
69,992 |
|
|
$ |
70,416 |
|
|
|
|
|
||||
Net Debt (1) |
$ |
31,204 |
|
|
$ |
31,214 |
|
|
|
|
|
||||
|
Adjusted EBITDA Twelve Months Ended |
||||||
Reconciliation of Net Income Attributable to |
|
|
|
||||
2022 |
|
2021 |
|||||
Net income attributable to |
$ |
2,515 |
|
|
$ |
1,784 |
|
Total Certain Items |
|
22 |
|
|
|
1,220 |
|
DD&A and amortization of excess cost of equity investments |
|
2,250 |
|
|
|
2,213 |
|
Income tax expense (2) |
|
720 |
|
|
|
860 |
|
JV DD&A and income tax expense (2)(3) |
|
344 |
|
|
|
351 |
|
Interest, net (2) |
|
1,512 |
|
|
|
1,518 |
|
Adjusted EBITDA |
$ |
7,363 |
|
|
$ |
7,946 |
|
|
|
|
|
||||
Net Debt-to-Adjusted EBITDA |
|
4.2 |
|
|
|
3.9 |
|
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 (continued) |
|||||||||||||||
|
|||||||||||||||
Preliminary Supplemental Information |
|||||||||||||||
(In millions, unaudited) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
Segment EBDA |
|
|
|
|
|
|
|
||||||||
Natural Gas Pipelines (GAAP) |
$ |
1,135 |
|
|
$ |
1,069 |
|
|
$ |
3,453 |
|
|
$ |
2,602 |
|
Certain Items |
|
24 |
|
|
|
21 |
|
|
|
136 |
|
|
|
1,646 |
|
Natural Gas Pipelines Adjusted Segment EBDA |
|
1,159 |
|
|
|
1,090 |
|
|
|
3,589 |
|
|
|
4,248 |
|
Products Pipelines (GAAP) |
|
257 |
|
|
|
279 |
|
|
|
855 |
|
|
|
792 |
|
Certain Items |
|
— |
|
|
|
1 |
|
|
|
— |
|
|
|
44 |
|
Products Pipelines Adjusted Segment EBDA |
|
257 |
|
|
|
280 |
|
|
|
855 |
|
|
|
836 |
|
Terminals (GAAP) |
|
240 |
|
|
|
216 |
|
|
|
731 |
|
|
|
689 |
|
Certain Items |
|
— |
|
|
|
17 |
|
|
|
— |
|
|
|
17 |
|
Terminals Adjusted Segment EBDA |
|
240 |
|
|
|
233 |
|
|
|
731 |
|
|
|
706 |
|
CO2 (GAAP) |
|
215 |
|
|
|
163 |
|
|
|
619 |
|
|
|
599 |
|
Certain Items |
|
(20 |
) |
|
|
(9 |
) |
|
|
(5 |
) |
|
|
(3 |
) |
CO2 Adjusted Segment EBDA |
|
195 |
|
|
|
154 |
|
|
|
614 |
|
|
|
596 |
|
Total Segment EBDA (GAAP) |
|
1,847 |
|
|
|
1,727 |
|
|
|
5,658 |
|
|
|
4,682 |
|
Total Segment EBDA Certain Items |
|
4 |
|
|
|
30 |
|
|
|
131 |
|
|
|
1,704 |
|
Total Adjusted Segment EBDA |
$ |
1,851 |
|
|
$ |
1,757 |
|
|
$ |
5,789 |
|
|
$ |
6,386 |
|
Depreciation, depletion and amortization (GAAP) |
$ |
(551 |
) |
|
$ |
(526 |
) |
|
$ |
(1,632 |
) |
|
$ |
(1,595 |
) |
Amortization of excess cost of equity investments (GAAP) |
|
(19 |
) |
|
|
(21 |
) |
|
|
(57 |
) |
|
|
(56 |
) |
DD&A and amortization of excess cost of equity investments |
|
(570 |
) |
|
|
(547 |
) |
|
|
(1,689 |
) |
|
|
(1,651 |
) |
JV DD&A |
|
(77 |
) |
|
|
(65 |
) |
|
|
(208 |
) |
|
|
(203 |
) |
DD&A and amortization of excess cost of equity investments for DCF |
$ |
(647 |
) |
|
$ |
(612 |
) |
|
$ |
(1,897 |
) |
|
$ |
(1,854 |
) |
General and administrative (GAAP) |
$ |
(162 |
) |
|
$ |
(174 |
) |
|
$ |
(470 |
) |
|
$ |
(490 |
) |
Corporate benefit |
|
13 |
|
|
|
7 |
|
|
|
32 |
|
|
|
25 |
|
Certain Items |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
General and administrative and corporate charges (1) |
$ |
(149 |
) |
|
$ |
(167 |
) |
|
$ |
(438 |
) |
|
$ |
(465 |
) |
Interest, net (GAAP) |
$ |
(399 |
) |
|
$ |
(368 |
) |
|
$ |
(1,087 |
) |
|
$ |
(1,122 |
) |
Certain Items |
|
15 |
|
|
|
(8 |
) |
|
|
(46 |
) |
|
|
(17 |
) |
Interest, net (1) |
$ |
(384 |
) |
|
$ |
(376 |
) |
|
$ |
(1,133 |
) |
|
$ |
(1,139 |
) |
Income tax expense (GAAP) |
$ |
(134 |
) |
|
$ |
(134 |
) |
|
$ |
(512 |
) |
|
$ |
(248 |
) |
Certain Items |
|
(20 |
) |
|
|
(12 |
) |
|
|
(35 |
) |
|
|
(439 |
) |
Income tax expense (1) |
|
(154 |
) |
|
|
(146 |
) |
|
|
(547 |
) |
|
|
(687 |
) |
Unconsolidated JV income tax expense (1)(2) |
|
(13 |
) |
|
|
(19 |
) |
|
|
(54 |
) |
|
|
(67 |
) |
Income tax expense for DCF (1) |
$ |
(167 |
) |
|
$ |
(165 |
) |
|
$ |
(601 |
) |
|
$ |
(754 |
) |
Net income attributable to NCI (GAAP) |
$ |
(19 |
) |
|
$ |
(16 |
) |
|
$ |
(54 |
) |
|
$ |
(49 |
) |
NCI associated with Certain Items (3) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Net income attributable to NCI (1) |
$ |
(19 |
) |
|
$ |
(16 |
) |
|
$ |
(54 |
) |
|
$ |
(49 |
) |
Additional JV information |
|
|
|
|
|
|
|
||||||||
Unconsolidated JV DD&A |
$ |
(89 |
) |
|
$ |
(76 |
) |
|
$ |
(242 |
) |
|
$ |
(236 |
) |
Less: Consolidated JV partners' DD&A |
|
(12 |
) |
|
|
(11 |
) |
|
|
(34 |
) |
|
|
(33 |
) |
JV DD&A |
|
(77 |
) |
|
|
(65 |
) |
|
|
(208 |
) |
|
|
(203 |
) |
Unconsolidated JV income tax expense (1)(2) |
|
(13 |
) |
|
|
(19 |
) |
|
|
(54 |
) |
|
|
(67 |
) |
JV DD&A and income tax expense (1) |
$ |
(90 |
) |
|
$ |
(84 |
) |
|
$ |
(262 |
) |
|
$ |
(270 |
) |
Unconsolidated JV cash taxes (2) |
$ |
(12 |
) |
|
$ |
(13 |
) |
|
$ |
(51 |
) |
|
$ |
(47 |
) |
Unconsolidated JV sustaining capital expenditures |
$ |
(38 |
) |
|
$ |
(29 |
) |
|
$ |
(89 |
) |
|
$ |
(81 |
) |
Less: Consolidated JV partners' sustaining capital expenditures |
|
(2 |
) |
|
|
(2 |
) |
|
|
(6 |
) |
|
|
(5 |
) |
JV sustaining capital expenditures |
$ |
(36 |
) |
|
$ |
(27 |
) |
|
$ |
(83 |
) |
|
$ |
(76 |
) |
|
|
|
|
|
|
|
|
||||||||
KMI FCF |
|
|
|
|
|
|
|
||||||||
Net income attributable to |
$ |
576 |
|
|
$ |
495 |
|
|
$ |
1,878 |
|
|
$ |
1,147 |
|
Net income attributable to noncontrolling interests |
|
19 |
|
|
|
16 |
|
|
|
54 |
|
|
|
49 |
|
DD&A and amortization of excess cost of equity investments |
|
570 |
|
|
|
547 |
|
|
|
1,689 |
|
|
|
1,651 |
|
Deferred income taxes |
|
130 |
|
|
|
131 |
|
|
|
499 |
|
|
|
236 |
|
Earnings from equity investments |
|
(195 |
) |
|
|
(169 |
) |
|
|
(564 |
) |
|
|
(392 |
) |
Distribution of equity investment earnings (4) |
|
200 |
|
|
|
189 |
|
|
|
548 |
|
|
|
535 |
|
Working capital and other items (5) |
|
(385 |
) |
|
|
(80 |
) |
|
|
(541 |
) |
|
|
1,214 |
|
Cash flow from operations (GAAP) |
|
915 |
|
|
|
1,129 |
|
|
|
3,563 |
|
|
|
4,440 |
|
Capital expenditures (GAAP) |
|
(365 |
) |
|
|
(349 |
) |
|
|
(1,144 |
) |
|
|
(894 |
) |
FCF |
|
550 |
|
|
|
780 |
|
|
|
2,419 |
|
|
|
3,546 |
|
Dividends paid |
|
(629 |
) |
|
|
(616 |
) |
|
|
(1,876 |
) |
|
|
(1,828 |
) |
FCF after dividends |
$ |
(79 |
) |
|
$ |
164 |
|
|
$ |
543 |
|
|
$ |
1,718 |
|
Notes |
|
(1) |
Amounts are adjusted for Certain Items. |
(2) |
Amounts are associated with our Citrus, NGPL and Products (SE) Pipe Line equity investments. |
(3) |
Nine months ended |
(4) |
Excludes distributions from equity investment in excess of cumulative earnings of |
(5) |
Includes non-cash impairments recognized. See Table 4 for more information. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20221019005839/en/
Media Relations
Newsroom@kindermorgan.com
Investor Relations
(800) 348-7320
km_ir@kindermorgan.com
Source:
FAQ
What is Kinder Morgan's Q3 2022 dividend per share?
How did Kinder Morgan's net income perform in Q3 2022?
What is the distributable cash flow (DCF) for Kinder Morgan in Q3 2022?
What growth did Kinder Morgan see in adjusted earnings for Q3 2022?