Kimberly Dang
Analyst · Barclays Capital
Thanks, Rich. And so starting with KMP, on the numbers, the first page of KMP numbers is the GAAP income statement. And as Rich said, today, the Board approved a distribution per unit of $1.26, which is a 9% increase over the third quarter of 2011. That leaves us year-to-date at $3.69 declared distributions, which is a 7% increase over the 9 months in 2011. The rest of the GAAP income statement, we don't find overly helpful in understanding our business. But for those of you who do use it, let me point out 2 things: Number one, you can see the loss on remeasurement of discontinued operations to fair value. We recognized an additional valuation adjustments in the quarter of $178 million related to the SEC asset. This valuation is based on a signed contract. And so other than small working capital changes, we wouldn't anticipate any significant changes in the future quarters. Of the $178 million, KMI is going to reimburse KMP $45 million of that. So the real economic impact of that is $133 million. But for GAAP purposes, that contribution by KMI will be shown as the capital contribution and will impact the balance sheet and not the income statement.
The other thing I'll point out on this and we'll go through it, you'll see it more on the next page, is that because assets moved from KMI to KMP and because of their related entities, there are some special accounting rules. And so we have to go back and recap KMP's prior financials as if it owned EPB and the 50% of EPNG from May 24, the date they were acquired by KMP -- I mean, they were acquired by KMI. And so you'll see on the next page that we will pull out that income because KMP -- KMI got the cash from those operation, and KMP did not receive the economic benefits.
Pushing to the next page, which is our calculation of distributable cash flow and what we use to -- what we base the dividend that we declare on. The DCF per unit for the quarter is $1.28. That compares to what we're declaring, $1.26. So about $6 million of coverage in the quarter. $3.72 year-to-date versus declared distribution of $3.69. So about $8 million of coverage year-to-date. For the full year, as Rich said, we still expect to distribute $4.98 per unit and we expect to generate coverage slightly above the distribution. That's a little bit better than what we talked about on the second quarter call, and that's just the result of a little bit better performance coming out of the segments and a little bit lower interest expense.
Now looking at DCF, on a total basis, $455 million in the quarter, that's $61 million increase or 15% increase over third quarter 2011, and $1 billion -- $1.28 billion in the 9 months, which is an $80 -- $183 million increase or 17% over the 9 months 2011. Looking at where that $61 million of growth came from and the $183 million for the 9 months, if you look out at the top of the page, this segment -- $1.14 billion in earnings before DD&A, that's up $199 million on the quarter or 21%. And if you look at this segment, about 90% of that growth came from gas and CO2, and a similar story for the 9 months, $456 million of growth in the 9 months, 17%, again, with about 90% of that coming from gas and CO2 segment. So looking at the individual segments, products was up $7 million in the quarter. It's down $6 million year-to-date. On the quarter, we had 9 contributions from Cochin, and we had a very favorable volumes there. They were up 40% due to a new contract on an expansion project. We also had a favorable tax adjustment. Transmix, we benefited from pricing. And Southeast Terminals, we benefited from acquisitions and higher volumes.
For the year, products, we expect to finish slightly below its budget, and they are slightly below their budget year-to-date. And that is Transmix, we had a contract that expired there. Kinder Morgan Crude and Condensate, the volumes came online a little bit later than what we anticipated. Ultimately, we think the volumes will be there, and it's just a timing issue. And then we've had lower volumes on SSTP and CALNEV, our West Coast pipeline, given lower demand and also competition from another pipeline. Those negatives have been then partially offset by nice volumes and a shipper settlement on our Cochin platform.
Natural gas for the quarter, up $136 million year-to-date, up $239 million. As Rich said, significant benefit from the drops in the quarter. In the quarter, we also benefited from an acquisition that we did in the fourth quarter of last year on our treating business, as well as just better base performance there. In the Eagle Ford, we benefited from our JV that commenced shipping volumes in August of last year. We also benefited from a ramp-up in volumes of our Fayetteville Express Pipeline. And then those positives were somewhat offset by lower results on our pipes in the Rockies as a result of excess pipe capacity there. And also, on the Texas Intrastate, where we had an unexpected storage repair and some O&M timing. Year-to-date, natural gas is $96 million above its budget. For the full year, we expect it to be significantly exceeding its budget. And that is the result of the drops, net of the loss income from the FTC sale. Absent those 2 transactions, natural gas would be down for the year versus its budget. And that's just a function of the lower volumes in the dry gas area, primarily on KinderHawk, as well as a slower ramp-up in volumes versus what we expected in our budget in the Eagle Ford. CO2 is up $45 million in the quarter. It's up $176 million year-to-date.
In the quarter, oil volumes were up; 1,400 barrels a day on a net basis, that was primarily capped at SACROC. EGL barrels were up 900 barrels per day. Oil prices were up, and then that was somewhat -- those positives were somewhat offset by NGL pricing down about $25 a barrel. Year-to-date, CO2 is below its budget and we expect them to be modestly below their budget for the full year. About $50 million, which is all a function and actually, more -- all function of more of the NGL prices.
Terminals up $3 million in the quarter. It's up $37 million year-to-date. The growth in the quarter, about half of that was internal growth that came from -- on the liquids Terminals, for new contracts at higher rates, expansion projects, higher volume and then a -- and then export coal volumes. It is -- Terminals is slightly below their budget year-to-date, but we expect them to be on budget for the year, primarily as a result of stronger export coal volumes, offsetting reduced domestic coal and weaker steel volume.
Kinder Morgan Canada, up $8 million in the quarter. It's up $10 million year-to-date, and it's up $10 million versus its budget year-to-date, and we expect it to exceed its budget for the year. And that's a function of higher volumes, both on Trans Mountain and Express, favorable booked taxes and then favorable incentive management fee that we get paid on Express, due to the higher volume.
G&A, if you drop down about 6 -- 4 lines, G&A in the quarter, up $13 million. It's up $23 million year-to-date, and in the quarter, it's almost solely attributable to the TGP acquisition. Year-to-date versus our budget, we are within 1% of our budget if you exclude the TGP acquisition. So TGP G&A accounts for most of the variance year-to-date versus our budget. And we expect to be over our budget for the full year as a result of G&A associated with TGP.
Interest -- it's $40 million increase in the quarter, $59 million year-to-date, almost solely attributable to increased balance. We did get a small benefit from lower rates in the year-to-date numbers. Versus our budget, we expect to be negative both -- we are negative year-to-date -- on the -- versus the budget. We expect to be negative versus the budget for the full year as a result of the drop-down. If you take out the impact of the drop-down, our interest expense would be positive for the year versus our budget due to lower rates.
Looking at sustaining CapEx, it's up $23 million in the quarter. It's up $34 million year-to-date. It's actually positive versus our budget year-to-date. But that's timing. For the full year, we expect to be about $58 million above our budget. But that is attributable to the drop-downs. Without the drop-down, the remaining business segments in aggregate would be very close to their budget.
Looking at the certain items for the quarter, we talked about the loss on remeasurement of $178 million. That's the biggest piece of the total certain items, which are $191 million. The other 2 large certain items are the 3 acquisition earnings allocated to the general partner. These are the earnings that KMP picked up for GAAP purposes prior to its acquisition date, and then we took a non-cash environmental reserve of $34 million. So that's the distributable cash flow for the quarter.
Looking at the balance sheet, you will see that there's a significant change in total assets, about a $9.5 billion increase compared to 12/31/2011. And other than recurring items, there are 2 significant events impacting the balance sheet, which are the 2 significant -- the 2 transactions, the FTC sale and the drop-down. We talked about the FTC sales last quarter, which has the impact of moving assets from long term to current and classifying them as held for sale. And then the drop-down, the impact of this is that we have to record the drop-downs at KMI's book value. So KMP records them at KMI's book value even though it paid a different price. And in this case, it paid less in KMI's book value. And so you're going to see a large change in partners' capital. You'll see a $3.2 billion change in partners' capital. A significant portion of that $3.2 billion in partners' capital is the difference between the book value that we had to record these assets, which is KMI's book value; and the price that KMP paid. And that's considered a general partner contribution.
Debt-to-EBITDA for the quarter, 4x. Now that is pro forma for the sale of the FTC assets. The -- we expected that the FTC assets will close in November, and that we will use all those proceeds to pay down debt. And so it's just a timing issue. We expect that we should let, as you can see on the footnote, $1.76 billion. And so if you adjust our debt for that, we're 4x. Without that adjustment, debt-to-EBITDA would be at 4.4x.
If you look at debt, we ended the quarter at $7.4 billion, that's a change versus 6/30 of about $4.8 billion, so $4.8 billion increase in debt. As I said, there's about $1.8 billion of additional reduction that will happen. So if you netted that off, we would have only a $3 billion increase in debt. But reconciling the $4.8 billion for you is -- basically, there are $6.2 billion in acquisition, CapEx and contributions to equity investments and we raised about $1.4 billion in equity. And just to go through a little bit more detail, the drop value and my $6.2 billion is $5.66 billion. And all that is the $6.22 billion that you've seen in the press, less our share of that joint -- EPNG joint venture debt, which is not on our balance sheet. And so that's the biggest part of the acquisition. Expansion capital is about $388 million. The contributions to equity investments, $70 million.
On the $1.4 billion raised, we raised about $727 million from the KMR offering. KMI sit back about $400 million in the drop-down transactions. We raised about $120 million in the ATM under the KMR distributions or about $125 million. So that's KMP.
Now I will move to EPB -- oh, and just on KMP, we expect to end the year debt-to-EBITDA around 3.8x, just slightly better than what I mentioned on the last quarter call, which was 3.9x.
Looking at EPB, again, we don't consider the GAAP income statement overly helpful in understanding our business. It does show the declared distribution per unit for the quarter of the $0.58. So on the second page, which is our calculation of distributable cash flow, distributable cash flow per unit was $0.71 in the quarter. So compared to the dividend or the distribution of $0.58, that's a little over $25 million of coverage in the quarter. Year-to-date, we have declared dividends of $2 -- or distributions of $2.06. That compares to -- or, sorry, we generated cash flow of $2.06. We have declared distributions of $1.64. And so, that's $87 million of coverage year-to-date.
Looking at the distributable cash flow on a whole number, $149 million in the quarter. That's up $36 million or 32% versus the third quarter of last year. $427 million for the 9 months, which is up $58 million or 16% versus a year ago.
Looking at what drove the growth up $36 million and $58 million for the 9 months, if you look out at the segment, earnings before DD&A, up $43 million. But as we discussed last quarter, that doesn't tell the whole story because EPB has acquired partial interest in pipelines from El Paso for -- and the way that, that shows up on the income statement is that it reduces your non-controlling interest expenses they acquired as additional interest. And so you have to look down to the non-controlling interest. So in the quarter, $43 million in earnings before DD&A. The non-controlling interest was reduced by about $4 million. So $47 million in growth coming out of the assets. About $25 million of that is associated with acquisitions, primarily Cheyenne Plain, and about $22 million of that is associated with the other assets that we owned at both periods, primarily expansions on Southern Natural Gas and increased gas firepower generation demand.
There was about $12 million when you add together G&A, interest, the GP -- the increased GP incentive and sustaining CapEx offsetting that $47 million. The G&A was lower, primarily due to cost savings, as well as sustaining CapEx was lower due to cost savings. Interest was higher given more debt and the GP interest was an increase given the higher distribution per unit and more units outstanding. And so you now have the $12 million from the $47 million, that gives you about $35 million in growth on distributable cash flow.
For the year, $50 million increase in earnings before DD&A. Again, looking down the page, you see a decrease in non-controlling interest expense of about $34 million. So about $84 million in growth, a little over $60 million that comes from the acquisition, and the balance is coming from assets on the both periods, primarily Southern Natural Gas. Offsetting that is about $30 million of increased expense, primarily increased interest expense and increased GP incentive to get you to the $58 million in growth.
For the full year, as we said in the press release, we're still expecting to distribute $2.25 and have over $95 million in coverage.
On EPB's balance sheet, EPB ended the quarter debt-to-EBITDA 4.2x. That's up a little bit from 12/31 of 2011. But it's down from the second quarter, which we reported at 4.7x. It's down for the quarter primarily because we did the equity offering in order to put the long-term financing in place on the drop-downs that were done during the second quarter.
Debt is decreased by about $304 million in the quarter and just to reconcile that for you, we spent about $14 million in expansion CapEx, we issued $278 million in EPB units, we had about $26 million in excess coverage and then there was about $14 million in working capital and other items.
Turning to KMI, as I said last quarter, the first page is our cash available for dividends, which we think is the most important measure for KMI. We tried to divide it into 2 sections: the top section, which we -- is the cash generated from the GP and LP interest in KMP and EPB, which I'll refer to as the GP section; the bottom section, which you can see is entitled, "El Paso Corporation's Cash Available for Distribution", is the asset section. And those are assets that we ultimately think will be dropped to the MLPs. As I said last quarter, it's not perfect. All the cash taxes, they're up in the top section. And all the acquisition interest as well as the EPC interest, some of which will remain after we get all the assets dropped or in the bottom section.
The other thing we've done on the schedule is we pulled out the transaction cost to give you a sense of the recurring cash flow. But we detailed those for you in Footnote 11.
Looking at the quarter, we generated $362 million of cash available to pay dividends. That's almost double what we generated in the third quarter of last year. That translates into $0.35 per share that compares to our declared distribution of $0.36 per share. So we have about $12 million of negative coverage. So that is what we expect in the second and the third quarter, given the timing of interest payments and tax payments.
For the 9 months, $972 million, which is $349 million above the 9 months ended in 2011, that's $1.13 per share compared to the declared distribution of $1.03. So a little over $75 million in coverage year-to-date.
For the full year, we expect cash available to be over $1.325 billion, and we still expect to pay at least $1.40. Looking at where the growth came from, the $174 million on the quarter and $349 million year-to-date, on the quarter, the increase from $429 million -- to $429 million from $354 million, $78 million increase in KMP's distribution to us. EPB distribution to us, $92 million increase due to the acquisition. So between our 2 interests in the MLPs, $170 million increase. That's offset by about $41 million increase in interest, taxes and G&A. The largest piece of that $41 million is $33 million increase in taxes, which is associated with the higher income.
The cash available from the EPC assets, $48 million. And then we had a $3 million decrease in NGPL Cash Available for Distribution. That
takes you to the $1.74.
For the 9 months, $171 million increase in KMP's distribution to us, $174 million comes from the general partner and limited partner interests in EPC. So $345 million year-to-date coming from the 2 interests in MLP.
There's an increase in interest and taxes and G&A of $66 million. Again, the biggest piece of that is over $50 million increase in taxes due to the higher income; $86 million coming from the EPC assets; and then NGPL is down about $16 million take you to $349 million in gross year-to-date.
On KMI's balance sheet, looking down at the debt on KMI, we ended the quarter at $11.2 billion. Now that's up from $3.2 billion at the end of last year, but it's down from the $16.4 billion where we ended the second quarter. And so just very, very roughly and broadly, we started the year at $3 billion. We took on roughly $13 billion in the El Paso transaction between transaction itself and some of the transaction-related expenses. We paid down $5 billion in this quarter, and that leaves us at $11 billion. So when you look at the $5 billion pay-down in the quarter, it's actually $5.2 billion that we paid down. We got $5.275 billion of debt reductions coming from the drop-down. And that's $3.5 billion in cash that KMI got from those -- from KMP for those drop-downs, and then $1.8 billion in debt moved from KMI to KMP. It was debt on TGP that was assumed by KMP in the transaction. We had about $146 million in transaction-related expenses. The biggest piece of that was related to the El Paso merger litigation that we've now resolved. And then we also had $137 million in transaction-related tax benefits, primarily tax benefits related to the deferred comp that got paid at the closing of the transaction. So when you net those 2, it's $9 million of cash outflows associated with the transaction.
We repurchased $26 million in warrants. As you know, we include KMR in the cash available for dividends as this is assets as if it was cash. We did not sell those shares in the quarter, so we've not yet converted that to cash. And then we made a little over $40 million in contribution to the 2 MLPs to maintain the 2% interest, and also in JV contributions to the JVs that are still held at KMI and expansion capital. And then we had $10 million in working capital and other items. And so that gets you to the $5.2 billion or, rounded, $5 billion reduction in debt. So that's it.