EX-99.1 2 kmiq4earnings.htm KMI EXHIBIT 99.1 4TH QTR 05 NEWS RELEASE KMI Exhibit 99.1 Q4 05 News Release

Exhibit 99.1

[kmiq4earnings002.gif]

Larry Pierce

Media Relations

(713) 369-9407

Mindy Mills

Investor Relations

(713) 369-9490

www.kindermorgan.com

 

KINDER MORGAN, INC. REPORTS RECORD EARNINGS;

INCREASES DIVIDEND BY 17% T0 $3.50 ANNUALLY


HOUSTON, Jan. 18, 2006 – Kinder Morgan, Inc. (NYSE: KMI) today reported record annual earnings in 2005 and its board of directors declared a 17 percent increase in its quarterly dividend to $0.875 ($3.50 annualized) from $0.75 per common share ($3.00 annualized). KMI’s dividend has been increased seven times since July 2002 and is now more than 17 times greater than it was at that time.

Diluted earnings per share from continuing operations in 2005 before certain items were $4.45, up 17 percent from comparable earnings per share of $3.81 in 2004. Diluted earnings per share from continuing operations before certain items for the fourth quarter were $1.29, up 25 percent from comparable earnings per share of $1.03 for the fourth quarter of 2004. As noted in the table below, total results for 2005 were affected by certain items, including: hedge ineffectiveness (which has been separated from Natural Gas Pipeline Company of America’s (NGPL) results as was detailed in the third quarter earnings release), gains from the sale of Kinder Morgan Management (NYSE: KMR) shares, the impact of certain items at Kinder Morgan Energy Partners (NYSE: KMP) on KMI, a reduction in the carrying value of the company’s interest in a power plant in Colorado, a contribution to the Kinder Morgan Foundation, and the net impact of two items related to the financing of the Terasen acquisition.

Income from continuing operations, including the impact of certain items, was $552.2 million for 2005, or $4.43 per diluted share, compared to $528.5 million, or $4.23 per diluted share for 2004. For the fourth quarter, income from continuing operations was $176.3 million, or $1.39 per diluted share, compared to $185.1 million, or $1.48 per diluted share, for the same period in 2004.


(more)





KMI – 4Q Earnings

Page 2


 

4Q ‘05

4Q ‘04

2005

2004

Diluted EPS From Cont. Ops. Before Certain Items

$1.29

$1.03

$4.45

$3.81

  Impairment of Power Investments, Net

 (0.03)  

 (0.07)

 (0.03)

(0.07)

  Hedge ineffectiveness

  0.11

 

 (0.01)

 

  KMR sales

  0.18

 

  0.25

 

  Foundation contribution

 (0.07)

 

 (0.07)

 

  KMP certain items impact on KMI

 (0.10)

 

 (0.14)

 

  Financing charges

  0.01

 

  0.01

 

  Income Tax Adjustments

 

  0.55

 

 0.52

  Loss on Early Extinguishment of Debt

 

 (0.02)

 

(0.02)

  Other

 

 (0.01)

 (0.03)

(0.01)

Diluted EPS From Continuing Operations

$1.39

$1.48

$4.43

$4.23


Chairman and CEO Richard D. Kinder said its ownership of the general partner of KMP, a strong performance by NGPL and one month of contributions from the completed Terasen acquisition combined to produce outstanding financial results for 2005. “We exceeded our published annual budget for recurring earnings per share of $4.22 and, excluding Terasen, generated approximately $687 million in cash flow, ahead of our full-year forecast of approximately $620 million.” (Cash flow is defined as pre-tax income before DD&A, less cash paid for income taxes and sustaining capital expenditures.)

The $5.9 billion Terasen acquisition closed Nov. 30, 2005, and contributed earnings from continuing operations of approximately $0.14 per diluted share for the fourth quarter. The impact of Terasen on continuing operations includes earnings from Terasen Gas, which is the largest regulated natural gas distribution company in British Columbia, and Kinder Morgan Canada (formerly Terasen Pipelines), but excludes Terasen Water and Utility Services, the results of which are reflected in discontinued operations and which is the subject of a sale agreement announced Jan. 17. “Our acquisition model is right on target and the integration of Terasen into Kinder Morgan is going very well,” Kinder said. “We believe that Kinder Morgan Canada will provide us with even more growth opportunities than we initially thought, as our expectation of a growing need for both pipelines and other energy infrastructure to support the oilsands production in Alberta is being confirmed.”

(more)





KMI – 4Q Earnings

Page 3


In addition to the Terasen acquisition in 2005, the Kinder Morgan companies invested more than $700 million in expansion projects, and at KMP made 10 acquisitions totaling approximately $470 million (includes expansion upgrades and assumed liabilities), most of which were in the Terminals segment. “We also completed a successful open season on the Rockies Express Pipeline and made significant progress toward bringing this project to fruition, and we entered into contracts with major shippers for all of the capacity on the Kinder Morgan Louisiana Line, which is expected to begin service in early 2009,” Kinder said. Rockies Express will move natural gas eastward out of the Rockies and is expected to become the largest pipeline built in the United States in over 20 years. The Kinder Morgan Louisiana Line will move gas from liquefied natural gas (LNG) terminals along the Gulf Coast into the country’s pipeline network.

KMI intends to continue to return cash to its shareholders in an economic and tax-efficient manner by evaluating the dividend on at least an annual basis, repurchasing stock when appropriate and maintaining a strong balance sheet. KMI repurchased approximately $314 million in KMI shares in 2005. Since inception of its stock repurchase program in August 2001, KMI has used cash to repurchase approximately $875 million of its own shares. Excluding the Terasen acquisition, KMI would have reduced net debt by approximately $100 million during 2005. Its debt-to-capital ratio rose to approximately 56 percent at year-end following the Terasen deal.

The quarterly dividend of $0.875 per common share ($3.50 annualized) will be payable on Feb. 14, 2006, to shareholders of record as of Jan. 31, 2006. This compares to a dividend of $0.70 per common share ($2.80 annualized) declared in January 2005.


Overview of Business Segments

KMI’s investments in KMP contributed $567.5 million of pre-tax earnings (before certain items) to KMI in 2005, up 19 percent from $477 million in 2004. For the fourth quarter, KMI’s investments in KMP contributed $148 million compared to $129.8 million in the same period last year. KMI will receive $593.5 million in total distributions from its investment in

(more)





KMI – 4Q Earnings

Page 4


KMP for 2005, compared to $501.8 million in 2004, and will receive $153.9 million for the fourth quarter compared to $135.7 million for the fourth quarter a year ago.

“KMP had another strong year in 2005 and its cash flow continued to increase due to both internal growth and contributions from acquisitions,” Kinder said. As KMP’s distributions grow, KMI’s general partner share of those distributions grows as well, up to 50 percent of incremental distributions.

NGPL reported 2005 segment earnings of $436.9 million, an 11 percent increase from $392.8 million in 2004, exceeding its published annual budget of 5 percent growth. For the fourth quarter, NGPL segment earnings increased by 12 percent to $110 million, compared to $97.9 million for the same period the previous year. These segment earnings exclude the timing impact from accounting for hedge ineffectiveness, which resulted in a loss in the third quarter that was offset in the fourth quarter.

“NGPL had a terrific year, successfully re-contracting and entering into new firm transportation and storage capacity agreements, increasing transportation margins and expanding infrastructure,” Kinder said. In 2005, NGPL entered into long-term firm transportation and storage contracts with such companies as MidAmerican, Peoples, ONEOK, Nicor, NIPSCO and BP. Firm, long-haul transportation capacity on NGPL is sold out through February 2007 (except for a portion of summer only capacity available on the Gulf Coast Line) and storage is fully contracted until April 2007. “At this time last year, 51 percent of the long-haul capacity NGPL had under contract was scheduled to expire in 2006. However, through successful re-contracting efforts, only 2.5 percent of that capacity remains to be contracted this year,” Kinder said. He noted NGPL also benefited from facility expansions increasing storage and cross-haul service on its system.

Throughput volumes were up 11 percent in the fourth quarter primarily due to strong demand on the Gulf Coast and Louisiana pipelines and continued high utilization on the Amarillo and the cross-haul pipelines. The level of throughput has only a modest impact on earnings, however, because the vast majority of NGPL’s transportation and storage revenues come from contractually-secured demand charges that customers pay regardless of the amount of natural gas they ship through the pipeline.

(more)






KMI – 4Q Earnings

Page 5


Retail reported 2005 segment earnings of $58.2 million, down 16 percent from $69.3 million in 2004. For the fourth quarter, segment earnings were $21.3 million versus $25.8 million for the comparable period in 2004. Factors in the segment earnings decline included lower residential and commercial volumes in Wyoming and Nebraska due to a combination of conservation efforts and warmer than normal temperatures. In addition, agricultural loads, primarily in Nebraska, were impacted by both warm weather and customers switching from higher priced gas to alternative energy sources. In Colorado, growth continued in both 2005 and the fourth quarter, as the company added meters and load growth primarily on the Western Slope where several expansion projects continue. More than 3,700 new meters were connected in Colorado during 2005.

Power generated 2005 segment earnings of $19.7 million, up significantly from $15.3 million in 2004 and ahead of its published annual budget. Segment earnings for the fourth quarter were $6.3 million, compared to $3.5 million in the same period a year ago. Power benefited from a strong performance at the Ft. Lupton, Colo. power plant and from providing operating and maintenance management services at a new 103-megawatt combined-cycle natural gas-fired power plant in Snyder, Texas, which began generating electricity for KMP’s SACROC operations late in the second quarter.


Outlook

KMI currently expects 2006 recurring earnings of $5.00 per share and cash flow of approximately $760 million. “It is important to note that although we are optimistic about our chances for making accretive acquisitions in 2006, we have not included any benefits from unidentified acquisitions in these expectations, which are based solely on assets currently owned by the company,” Kinder explained.

Kinder Morgan will detail its 2006 financial plan at its annual investor conference in Houston on Tuesday, Jan. 24, which will be webcast live. As in previous years, both KMI and KMP will post their budgets on www.kindermorgan.com to enable investors to follow the

(more)





KMI – 4Q Earnings

Page 6


company’s progress throughout the year. “We remain committed to transparency, and we will continue to review and explain any variances to the budgets during our quarterly earnings calls,” Kinder said.

Other News

·

As announced yesterday, KMI has entered into a definitive agreement to sell Terasen Water and Utility Services and its affiliated businesses for C$125 million to a consortium including CAI Capital Management Co. and the existing management team of Terasen Water and Utility Services. The transaction is expected to close by the end of April 2006.

·

Kinder Morgan Canada is making progress in its efforts to add pipeline capacity to move oilsands production within and out of Alberta. It is close to finalizing terms of an agreement with shippers on its Trans Mountain Pipeline that will provide for a pump station expansion (to be completed in 2007) and a looping expansion (to be completed in 2009) that will increase capacity of the pipeline from 225,000 barrels per day to 300,000 barrels per day. The capital investment for these two expansions totals approximately C$600 million.

·

NGPL executed long-term contracts in December with shippers to fully support an additional expansion of a portion of its Amarillo cross-haul line. The $16 million project will add 139,000 dekatherms per day of capacity to provide producers in the growing Barnett Shale supply basin with greater access to attractive markets via the NGPL system. The expansion is expected to be completed in the fourth quarter of 2006.

·

KMI sold 5.67 million KMR shares in 2005, generating $255 million in proceeds. Approximately 50 percent of the proceeds were used to reduce debt, with the other 50 percent used to repurchase KMI shares (a portion of which will be completed in 2006). As previously discussed, KMI sold these shares in order to utilize carryover tax losses that were scheduled to expire during 2005. This completes the KMR sales that KMI expected to make.


Kinder Morgan, Inc. is one of the largest energy transportation, storage and distribution companies in North America with approximately 40,000 miles of natural gas and products pipelines, 1.1 million natural gas distribution customers and 150 terminals. Kinder Morgan, Inc. owns the general partner interest of Kinder Morgan Energy Partners, L.P., one of the largest publicly traded pipeline limited partnerships in the United States. Combined, the two companies have an enterprise value of over $35 billion. (Enterprise value is market value of the equity securities plus net debt, excluding interest rate swaps.)

(more)






KMI – 4Q Earnings

Page 7


Please join KMI at 4:30 p.m. Eastern Time on Wednesday, Jan. 18, at www.kindermorgan.com for a LIVE webcast conference call on the company’s 2005 and fourth quarter earnings.


In this release, we present a measure of cash flow that differs from cash flow measures prepared under Generally Accepted Accounting Principles (GAAP). In this release, we have defined cash flow to be pre-tax income from continuing operations before depletion, depreciation and amortization (DD&A), less cash paid for income taxes and less sustaining capital expenditures. In each case, the amounts included in the calculation of these measures are computed in accordance with GAAP, with the exception of sustaining capital expenditures, which is not a defined term under GAAP. Sustaining capital expenditures are defined as capital expenditures (determined in accordance with GAAP) which do not increase the capacity of an asset. We routinely calculate and communicate this measure to investors. We believe that continuing to provide this information results in consistency in our financial reporting. In addition, we believe that this measure is useful to investors because it provides investors with a quick, simple and reasonable estimate of our cash flow available for expansion projects, debt repayment, dividends and share repurchases.


We believe the most directly comparable cash flow measure computed under GAAP is “cash flows provided by continuing operations.” This GAAP measure differs from the cash flow measure used in this release in that (1) it is not reduced for sustaining capital expenditures, and (2) it is affected by a number of items that are not taken into account in the cash flow measure used in this release, including (i) adjustments for equity in earnings, (ii) distributions from equity investments, (iii) minority interests in income of consolidated subsidiaries, (iv) deferred purchased gas costs, (v) changes in gas in underground storage, (vi) changes in other working capital items, (vii) net gains or losses on sales of assets other than KMR shares, (viii) payment to terminate an interest rate swap, (ix) pension contributions in excess of expense, (x) hedge ineffectiveness, (xi) changes in rate stabilization accounts, and (xii) other, net. We have attached a reconciliation of cash flow to preliminary cash provided by continuing operations for actual results. Cash flow should be considered in conjunction with cash provided by continuing operations, as defined by GAAP.


This news release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Although Kinder Morgan believes that its expectations are based on reasonable assumptions, it can give no assurance that such assumptions will materialize. Important factors that could cause actual results to differ materially from those in the forward-looking statements herein are enumerated in Kinder Morgan’s Forms 10-K and 10-Q as filed with the Securities and Exchange Commission.


# # #




KINDER MORGAN, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

(IN THOUSANDS EXCEPT PER SHARE AMOUNTS)


 

Three Months Ended
December 31,

 

Twelve Months Ended
December 31,

 

2005

 

2004

 

2005

 

2004

Operating Revenues:

               

Transportation and Storage

$

249,564

  

$

189,082

  

$

821,127

  

$

731,289

 

Natural Gas Sales

 

379,636

   

104,673

   

657,670

   

336,550

 

Other

 

33,892

   

32,083

   

106,975

   

97,094

 

    Total Operating Revenues

 

663,092

   

325,838

   

1,585,772

   

1,164,933

 
                

Operating Costs and Expenses:

               

Purchases and Other Costs of Sales

 

337,786

   

108,062

   

662,962

   

349,564

 

Operations and Maintenance

 

61,670

   

41,578

   

192,641

   

158,356

 

General and Administrative

 

30,093

   

17,340

   

82,274

   

77,841

 

Depreciation and Amortization

 

41,757

   

29,605

   

131,640

   

118,742

 

Taxes, Other Than Income Taxes

 

11,998

   

5,190

   

37,490

   

28,975

 

Impairment of Power Investments

 

6,492

   

33,527

   

6,492

   

33,527

 

    Total Operating Costs and Expenses

 

489,796

   

235,302

   

1,113,499

   

767,005

 
                

Operating Income

 

173,296

   

90,536

   

472,273

   

397,928

 
                

Other Income and (Expenses):

               

Equity in Earnings of Kinder Morgan
Energy Partners

 

125,000

   

152,530

   

605,399

   

558,078

 

Equity in Earnings of Other Equity Investments

 

5,983

   

1,685

   

16,242

   

10,152

 

Interest Expense, Net

 

(63,843

)

  

(34,434

)

  

(177,913

)

  

(133,219

)

Interest Expense - Deferrable Interest Debentures

 

(5,478

)

  

(5,478

)

  

(21,912

)

  

(21,912

)

Minority Interests

 

4,565

   

(10,909

)

  

(50,457

)

  

(56,420

)

Other, Net

 

39,641

   

(2,663

)

  

69,411

   

614

 

    Total Other Income and (Expenses)

 

105,868

   

100,731

   

440,770

   

357,293

 
                

Income From Continuing  Operations Before
Income Taxes

 

279,164

   

191,267

   

913,043

   

755,221

 

Income Taxes

 

102,822

   

6,125

   

360,873

   

226,717

 

Income From Continuing Operations

 

176,342

   

185,142

   

552,170

   

528,504

 

Gain (Loss) From Discontinued Operations,
Net of Tax

 

3,838

   

(6,424

)

  

2,449

   

(6,424

)

Net Income

$

180,180

  

$

178,718

  

$

554,619

  

$

522,080

 
                

Basic Earnings (Loss) Per Common Share:

               

Income From Continuing Operations

$

1.40

  

$

1.49

  

$

4.47

  

$

4.27

 

Gain (Loss) From Discontinued Operations

 

0.03

   

(0.05

)

  

0.02

   

(0.05

)

   Total Basic Earnings Per Common Share

$

1.43

  

$

1.44

  

$

4.49

  

$

4.22

 
                

Number of Shares Used in Computing Basic
Earnings Per Common Share

 

126,128

   

123,844

   

123,465

   

123,778

 
                

Diluted Earnings (Loss) Per Common Share:

               

Income From Continuing Operations

$

1.39

  

$

1.48

  

$

4.43

  

$

4.23

 

Gain (Loss) From Discontinued Operations

 

0.03

   

(0.05

)

  

0.02

   

(0.05

)

   Total Diluted Earnings Per Common Share

$

1.42

  

$

1.43

  

$

4.45

  

$

4.18

 
                
                

Number of Shares Used in Computing Diluted
Earnings Per Common Share

 

127,249

   

125,021

   

124,642

   

124,938

 
                

Dividends Per Common Share

$

0.7500

  

$

0.5625

  

$

2.9000

  

$

2.2500

 





KINDER MORGAN, INC. AND SUBSIDIARIES

SUPPLEMENTAL INFORMATION (UNAUDITED)

(DOLLARS IN THOUSANDS EXCEPT PER SHARE AMOUNTS)


 

Three Months Ended
December 31,

 

Twelve Months Ended
December 31,

 

2005

 

2004

 

2005

 

2004

Equity in Earnings of Kinder Morgan Energy
Partners Before Certain Items

$

175,100

  

$

152,530

  

$

668,706

  

$

558,078

 

Segment Earnings (Loss): 1

               

    NGPL

 

110,018

   

97,858

   

436,866

   

392,806

 

    Retail

 

21,297

   

25,773

   

58,240

   

69,264

 

    Terasen Gas

 

45,187

   

-

   

45,187

   

-

 

    Kinder Morgan Canada

 

12,549

   

-

   

12,549

   

-

 

    TransColorado 2

 

-

   

2,116

   

-

   

20,255

 

    Power

 

6,277

  

 

3,511

  

 

19,693

  

 

15,255

 
  

370,428

   

281,788

   

1,241,241

   

1,055,658

 

General and Administrative Expenses

 

(30,093

)

  

(17,340

)

  

(82,274

)

  

(77,841

)

Interest Expense, Net

 

(63,843

)

  

(34,434

)

  

(177,913

)

  

(133,219

)

Interest Expense, Deferrable Interest Debentures

 

(5,478

)

  

(5,478

)

  

(21,912

)

  

(21,912

)

Other

 

(16,068

)

 

 

(12,764

)

 

 

(55,355

)

 

 

(46,960

)

                

Income From Continuing Operations Before
Income Taxes and Certain Items

 

254,946

   

211,772

   

903,787

   

775,726

 

Income Taxes, Excluding Certain Items

 

91,204

  

 

82,946

  

 

349,199

  

 

299,945

 
                

Income From Continuing Operations Before
Certain Items

 

163,742

   

128,826

   

554,588

   

475,781

 

Certain Items, Net of Tax

 

12,600

  

 

56,316

  

 

(2,418

)

 

 

52,723

 

Income From Continuing Operations

$

176,342

  

$

185,142

  

$

552,170

  

$

528,504

 
                

Diluted Earnings Per Share From Continuing
Operations Before Certain Items

$

1.29

  

$

1.03

  

$

4.45

  

$

3.81

 

Certain Items

 

0.10

  

 

0.45

  

 

(0.02

)

 

 

0.42

 

Diluted Earnings Per Share From Continuing Operations

$

1.39

  

$

1.48

  

$

4.43

  

$

4.23

 


Earnings Attributable to Investments in KMP Before Certain Items


 

Three Months Ended
December 31,

 

Twelve Months Ended
December 31,

 

2005

 

2004

 

2005

 

2004

General Partner Interest, Including

               

    Minority Interest in the OLPs

$

129,578

  

$

109,573

  

$

489,401

  

$

403,535

 

Limited Partner Units (KMP)

 

11,586

   

11,381

   

46,278

   

41,061

 

Limited Partner i-units (KMR)

 

33,936

  

 

31,576

  

 

133,027

  

 

113,482

 
  

175,100

   

152,530

   

668,706

   

558,078

 

Pre-tax Minority Interest in KMR 3

 

(27,081

)

 

 

(22,683

)

 

 

(101,255

)

 

 

(81,082

)

    Pre-tax KMI Earnings from Investments in KMP
Before Certain Items

$

148,019

  

$

129,847

  

$

567,451

  

$

476,996

 





KINDER MORGAN, INC. AND SUBSIDIARIES

SUPPLEMENTAL INFORMATION (UNAUDITED)

(DOLLARS IN THOUSANDS EXCEPT PER SHARE AMOUNTS)


Additional Information


 

Three Months Ended
December 31,

 

Twelve Months Ended
December 31,

 

2005

 

2004

 

2005

 

2004

 

(Units and Shares in Millions)

Average KMP Units Owned by KMI

 

19.7

   

19.3

   

19.7

   

18.5

 

KMP Earnings per Unit Before Certain Items

$

0.59

  

$

0.59

  

$

2.37

  

$

2.22

 

Average KMR Shares Owned by KMI

 

11.7

   

15.1

   

13.4

   

14.6

 

Average Total KMR Shares Outstanding

 

57.5

   

53.2

   

56.1

   

51.2

 


Volume Highlights


 

Three Months Ended
December 31,

 

Twelve Months Ended
December 31,

 

2005

 

2004

 

2005

 

2004

Systems Throughput (Trillion Btus):

               

    NGPL 4

 

462.7

   

415.9

   

1,664.8

   

1,539.6

 

    Retail 5

 

15.8

   

17.0

   

41.5

   

44.1

 
                

Btus = British thermal units

               

______________


1

Operating income before corporate costs plus gains and losses on incidental sales of assets plus earnings from equity method investments.

2

Our investment in TransColorado Gas Transmission Company was contributed to Kinder Morgan Energy Partners, effective November 1, 2004.

3

Minority interest, net of tax, as reported in supplemental information was $17,245 and $13,537 for the three months ended December 31, 2005 and 2004, respectively, and $64,480 and $50,271 for the twelve months ended December 31, 2005 and 2004, respectively.

4

Excludes transport for Kinder Morgan Texas and Kinder Morgan Tejas intrastate pipelines.

5

Excludes transport volumes of intrastate pipelines.





KINDER MORGAN, INC. AND SUBSIDIARIES

PRELIMINARY SUMMARIZED BALANCE SHEET INFORMATION (UNAUDITED)

(DOLLARS IN MILLIONS)


 

December 31,

 

December 31,

 

2005

 

2004

Assets:

       

Cash and Cash Equivalents

$

116

  

$

177

 

Other Current Assets

 

1,114

   

293

 

Other Assets

 

16,146

  

 

9,647

 

    Total Assets

$

17,376

  

$

10,117

 
        

Liabilities and Stockholders' Equity:

       

Notes Payable and Current Maturities of Long-term Debt

$

958

  

$

505

 

Other Current Liabilities

 

1,012

   

334

 

Other Liabilities and Deferred Credits

 

3,507

   

2,678

 

Long-term Debt:

       

    Outstanding Notes and Debentures

 

6,280

   

2,258

 

    Deferrable Interest Debentures

 

391

   

284

 

    Value of Interest Rate Swaps

 

52

  

 

88

 
 

 

6,723

  

 

2,630

 

Minority Interests in Equity of Subsidiaries

 

1,250

  

 

1,105

 

Stockholders' Equity:

       

Accumulated Other Comprehensive Loss

 

(128

)

  

(55

)

Other Stockholders' Equity

 

4,054

  

 

2,920

 

Total Stockholders' Equity

 

3,926

  

 

2,865

 

    Total Liabilities and Stockholders' Equity

$

17,376

  

$

10,117

 
        
        

Total Debt 1

$

7,122

  

$

2,586

 

Total Capital 2

$

12,817

  

$

6,895

 

Ratio of Total Debt to Total Capital

 

55.6

%

 

 

37.5

%

______________


1

Notes payable and current maturities of long-term debt plus outstanding notes and debentures, less cash and cash equivalents.

2

Total debt plus deferrable interest debentures plus minority interests in equity of subsidiaries plus stockholders' equity less accumulated other comprehensive loss.





KINDER MORGAN, INC. AND SUBSIDIARIES

RECONCILIATION OF PRELIMINARY CASH FLOW (UNAUDITED)

(DOLLARS IN MILLIONS)


 

Twelve Months Ended
December 31,

 

2005

 

2004

Simplified Calculation of Cash Flow Per Press Release

       

Income From Continuing Operations Before Income Taxes and Certain Items

$

903.8

  

$

775.7

 

Add: Depreciation and Amortization

 

131.6

   

118.7

 

Less: Sustaining Capital Expenditures

 

(121.3

)

  

(82.2

)

Less: Cash Paid for Income Taxes

 

(200.5

)

 

 

(144.1

)

    Simplified Calculation of Cash Flow Per Press Release 1

$

713.6

  

$

668.1

 
        

Reconciliation of Simplified Calculation to Preliminary Statement of Cash Flow

       

Simplified Calculation of Cash Flow Per Press Release

$

713.6

  

$

668.1

 

Add Back: Sustaining Capital Expenditures

 

121.3

  

 

82.2

 

Subtotal

 

834.9

   

750.3

 

Other Adjustments 2

 

(236.5

)

 

 

(100.8

)

    Net Cash Flows Provided by Continuing Operations 3

$

598.4

  

$

649.5

 

______________


1

Simplified Cash Flow Per Press Release for 2005, exclusive of the impact of Terasen, is approximately $687

2

Adjustments for equity in earnings, distributions from equity investments, minority interests in income of consolidated subsidiaries, deferred purchased gas costs, changes in gas in underground storage, changes in other working capital items, net gains or losses on sales of assets other than KMR shares, pension contributions in excess of expense, payment to terminate interest rate swap, hedge ineffectiveness, changes in rate stabilization accounts and other, net.

3

Preliminary estimate. Final statement of cash flows will be provided on Form 10-Q.