KINDER MORGAN INC
For the period ended Dec 31, 2023. Filed Feb 20, 2024.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2023 · Filed Feb 20, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Non-GAAP Financial Measures
Reconciliation of Net Income Attributable to Kinder Morgan, Inc. to Adjusted Net Income Attributable to Kinder Morgan, Inc.
| Year Ended December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| (In millions, except per share amounts) | ||
| Net income attributable to Kinder Morgan, Inc. | $2,391 | $2,548 |
| Certain Items(a) | ||
| Fair value amortization | — | (15) |
| Legal, environmental and other reserves | — | 51 |
| Change in fair value of derivative contracts | (126) | 57 |
| Loss on impairment | 67 | — |
| Income tax Certain Items | 33 | (37) |
| Other | 45 | 32 |
| Total Certain Items | 19 | 88 |
| Adjusted Net Income Attributable to Kinder Morgan, Inc. | $2,410 | $2,636 |
| Reconciliation of Net Income Attributable to Kinder Morgan, Inc. to Adjusted Net Income Attributable to Common Stock | ||
| Net income attributable to Kinder Morgan, Inc. | $2,391 | $2,548 |
| Total Certain Items(b) | 19 | 88 |
| Net income allocated to participating securities(c) | (14) | (13) |
| Other(d) | — | (1) |
| Adjusted Net Income Attributable to Common Stock | $2,396 | $2,622 |
| Reconciliation of Net Income Attributable to Kinder Morgan, Inc. to DCF | ||
| Net income attributable to Kinder Morgan, Inc. | $2,391 | $2,548 |
| Total Certain Items(b) | 19 | 88 |
| DD&A | 2,250 | 2,186 |
| Amortization of excess cost of equity investments | 66 | 75 |
| Income tax expense(e) | 682 | 747 |
| Cash taxes | (11) | (13) |
| Sustaining capital expenditures | (868) | (761) |
| Amounts from joint ventures | ||
| Unconsolidated joint venture DD&A | 323 | 323 |
| Remove consolidated joint venture partners’ DD&A | (63) | (50) |
| Unconsolidated joint venture income tax expense(f)(g) | 89 | 75 |
| Unconsolidated joint venture cash taxes(f) | (76) | (70) |
| Unconsolidated joint venture sustaining capital expenditures | (163) | (148) |
| Remove consolidated joint venture partners’ sustaining capital expenditures | 9 | 8 |
| Other items(h) | 67 | (38) |
| DCF | $4,715 | $4,970 |
| Adjusted EPS | $1.07 | $1.16 |
| Weighted average shares outstanding for dividends(i) | 2,247 | 2,271 |
| DCF per share | $2.10 | $2.19 |
| Declared dividends per share | $1.13 | $1.11 |
(a)See table included in “—Overview—Non-GAAP Financial Measures—Certain Items” above.
(b)See “—Non-GAAP Financial Measures—Reconciliation of Net Income Attributable to Kinder Morgan, Inc. to Adjusted Net Income Attributable to Common Stock” for a detailed listing.
(c)Net income allocated to common stock and participating securities is based on the amount of dividends paid in the current period plus an allocation of the undistributed earnings or excess distributions over earnings to the extent that each security participates in earnings or excess distributions over earnings, as applicable.
(d)Adjusted net income in excess of distributions for participating securities.
(e)To avoid duplication, adjustments for income tax expense for 2023 and 2022 exclude $33 million and $(37) million, which amounts are already included within “Certain Items.” See table included in “—Overview—Non-GAAP Financial Measures—Certain Items” above.
(f)Associated with our Citrus, NGPL Holdings and Products (SE) Pipe Line equity investments.
(g)Includes the tax provision on Certain Items recognized by the investees that are taxable entities. The impact of KMI’s income tax provision on Certain Items affecting earnings from equity investments is included within “Certain Items.” See table included in “—Overview—Non-GAAP Financial Measures—Certain Items” above.
(h)Includes non-cash pension expense, non-cash compensation associated with our restricted stock program and pension contributions.
(i)Includes restricted stock awards that participate in dividends.
Reconciliation of Net Income Attributable to Kinder Morgan, Inc. to Adjusted EBITDA
| Year Ended December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| (In millions) | ||
| Net income attributable to Kinder Morgan, Inc. | $2,391 | $2,548 |
| Certain Items(a) | ||
| Fair value amortization | — | (15) |
| Legal, environmental and other reserves | — | 51 |
| Change in fair value of derivative contracts | (126) | 57 |
| Loss on impairment | 67 | — |
| Income tax Certain Items | 33 | (37) |
| Other | 45 | 32 |
| Total Certain Items | 19 | 88 |
| DD&A | 2,250 | 2,186 |
| Amortization of excess cost of equity investments | 66 | 75 |
| Income tax expense(b) | 682 | 747 |
| Interest, net(c) | 1,804 | 1,524 |
| Amounts from joint ventures | ||
| Unconsolidated joint venture DD&A | 323 | 323 |
| Remove consolidated joint venture partners’ DD&A | (63) | (50) |
| Unconsolidated joint venture income tax expense(d) | 89 | 75 |
| Adjusted EBITDA | $7,561 | $7,516 |
(a)See table included in “—Overview—Non-GAAP Financial Measures—Certain Items” above.
(b)To avoid duplication, adjustments for income tax expense for 2023 and 2022 exclude $33 million and $(37) million, which amounts are already included within “Certain Items.” See table included in “—Overview—Non-GAAP Financial Measures—Certain Items” above.
(c)To avoid duplication, adjustments for interest, net for 2023 and 2022 exclude $(7) million and $(11) million, respectively, which amounts are already included within “Certain Items.” See table included in “—Overview—Non-GAAP Financial Measures—Certain Items,” above.
(d)Includes that tax provision on Certain Items recognized by the investees that are taxable entities associated with our Citrus, NGPL Holdings and Products (SE) Pipe Line equity investments. The impact of KMI’s income tax provision on Certain Items affecting earnings from equity investments is included within “Certain Items” above.
Below is a discussion of significant changes in our Adjusted Net Income Attributable to Kinder Morgan, Inc., DCF and Adjusted EBITDA:
| Year Ended December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| (In millions) | ||
| Adjusted Net Income Attributable to Kinder Morgan, Inc. | $2,410 | $2,636 |
| DCF | 4,715 | 4,970 |
| Adjusted EBITDA | 7,561 | 7,516 |
| Change from prior period | Increase/(Decrease) | |
| Adjusted Net Income Attributable to Kinder Morgan, Inc. | $(226) | |
| DCF | $(255) | |
| Adjusted EBITDA | $45 | |
Adjusted Net Income Attributable to Kinder Morgan, Inc. decreased$226 million in 2023 compared to 2022. The decrease was primarily driven by higher interest expense. Higher interest expense also affected DCF. The $255 million decrease in DCF in 2023 compared to 2022 was further impacted by an increase in sustaining capital expenditures. Adjusted EBITDA increased $45 millionin 2023 compared to 2022. The increase wasdue to favorable margins from settled derivatives on our Natural Gas Pipeline business segment partially offset by overall lower commodity prices across our business segments.
General and Administrative and Corporate Charges
| Year Ended December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| (In millions) | ||
| General and administrative | $(668) | $(637) |
| Corporate (charges) benefit, net | (91) | 44 |
| Certain Items | 45 | 6 |
| General and administrative and corporate charges | $(714) | $(587) |
| Change from prior period | Earnings increase/(decrease) | |
| General and administrative | $(31) | |
| Corporate (charges) benefit, net | (135) | |
| Total | $(166) | |
General and administrative expenses increased $31 million and corporate (charges) benefit increased $135 million in 2023 compared to 2022. The combined changes were primarily due to higher pension costs of $95 million resulting from higher interest rates and declining pension asset performance, and higher labor and benefit-related costs of $39 million. In addition, the combined changes include the impact of increased pension costs of $45 million in 2023 related to settlements made by our pension plans and increased costs of $6 million in 2022 associated with the Ruby bankruptcy, which we treated as Certain Items.
Reconciliation of Segment EBDA to Adjusted Segment EBDA
| Year Ended December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| (In millions) | ||
| Segment EBDA(a) | ||
| Natural Gas Pipelines Segment EBDA | $5,282 | $4,801 |
| Certain Items(b) | ||
| Legal, environmental and other reserves | — | 51 |
| Change in fair value of derivative contracts | (122) | 64 |
| Other | — | 26 |
| Natural Gas Pipelines Adjusted Segment EBDA | $5,160 | $4,942 |
| Products Pipelines Segment EBDA | $1,062 | $1,107 |
| Certain Items(b) | ||
| Change in fair value of derivative contracts | (1) | — |
| Loss on impairment | 67 | — |
| Products Pipelines Adjusted Segment EBDA | $1,128 | $1,107 |
| Terminals Segment EBDA | $1,040 | $975 |
| CO2 Segment EBDA | $689 | $819 |
| Certain Items(b) | ||
| Change in fair value of derivative contracts | 4 | (11) |
| CO2 Adjusted Segment EBDA | $693 | $808 |
(a)Includes revenues, earnings from equity investments, operating expenses, gain on divestitures and impairments, net, other (expense) income, net, and other, net. Operating expenses include costs of sales, operations and maintenance expenses, and taxes, other than income taxes. See “—Overview—GAAP Financial Measures” above.
(b)See “—Overview—Non-GAAP Financial Measures—Certain Items” above.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.