Delaware (State or other jurisdiction of incorporation) | 1-11234 (Commission File Number) | 76-0380342 (I.R.S. Employer Identification No.) |
þ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
• | the parties may be liable for damages to one another under the terms and conditions of the KMP merger agreement; |
• | negative reactions from the financial markets, including declines in the prices of KMI common stock or KMP common units due to the fact that current prices may reflect a market assumption that the KMP merger will be completed; |
• | having to pay certain significant costs relating to the KMP merger, including, in the case of KMP in certain circumstances, a termination fee of $817 million; and |
• | the attention of management of KMI and KMP will have been diverted to the KMP merger rather than each company’s own operations and pursuit of other opportunities that could have been beneficial to that company. |
(b) | Pro Forma Financial Information. |
(d) | Exhibits. |
99.1 | Unaudited Pro Forma Condensed Combined Balance Sheet of Kinder Morgan, Inc. as of June 30, 2014 and the Unaudited Pro Forma Condensed Combined Statements of Income for the six months ended June 30, 2014 and the year ended December 31, 2013 and Notes thereto. |
KINDER MORGAN ENERGY PARTNERS, L.P. |
By: | KINDER MORGAN G.P., INC., | ||
its general partner |
By: | KINDER MORGAN MANAGEMENT, LLC, | |||
its delegate |
Dated: August 29, 2014 | By: | /s/ Kimberly A. Dang | ||||
Kimberly A. Dang Vice President |
Kinder Morgan, Inc. Unaudited Pro Forma Condensed Combined Balance Sheet As of June 30, 2014 (In Millions) | |||||||||||||
KMI Historical | Pro Forma Adjustments | Combined Pro Forma | |||||||||||
ASSETS | |||||||||||||
Current assets | $ | 3,367 | $ | 90 | (a) | $ | 3,495 | ||||||
38 | (b) | ||||||||||||
Property plant and equipment, net | 37,607 | — | 37,607 | ||||||||||
Investments | 5,862 | — | 5,862 | ||||||||||
Goodwill | 24,653 | — | 24,653 | ||||||||||
Deferred charges and other assets | 4,875 | 4,596 | (c) | 9,471 | |||||||||
Total Assets | $ | 76,364 | $ | 4,724 | $ | 81,088 | |||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||||
Current liabilities | $ | 6,487 | $ | 90 | (d) | $ | 11,256 | ||||||
4,679 | (e) | ||||||||||||
Long-term debt | 34,521 | (650 | ) | (e) | 33,871 | ||||||||
Deferred income taxes | 4,554 | (4,554 | ) | (c) | — | ||||||||
Other long-term liabilities and deferred credits | 2,147 | — | 2,147 | ||||||||||
Total Liabilities | 47,709 | (435 | ) | 47,274 | |||||||||
Stockholders’ Equity | |||||||||||||
Class P shares | 10 | 11 | (f) | 21 | |||||||||
Additional paid-in capital | 14,339 | 20,892 | (f) | 35,231 | |||||||||
Retained deficit | (1,661 | ) | (2 | ) | (f) | (1,663 | ) | ||||||
Accumulated other comprehensive loss | (68 | ) | (36 | ) | (f) | (104 | ) | ||||||
Total Kinder Morgan, Inc.’s Stockholders’ Equity | 12,620 | 20,865 | 33,485 | ||||||||||
Noncontrolling interests | 16,035 | (15,706 | ) | (f) | 329 | ||||||||
Total Stockholders’ Equity | 28,655 | 5,159 | 33,814 | ||||||||||
Total Liabilities and Stockholders’ Equity | $ | 76,364 | $ | 4,724 | $ | 81,088 |
Kinder Morgan, Inc. Unaudited Pro Forma Condensed Combined Statement of Income For the Six Months Ended June 30, 2014 (In Millions, Except Per Share Amounts) | |||||||||||||
KMI Historical | Pro Forma Adjustments | Combined Pro Forma | |||||||||||
Revenues | $ | 7,984 | $ | — | $ | 7,984 | |||||||
Operating Costs and Expenses | |||||||||||||
Cost of sales | 3,253 | — | 3,253 | ||||||||||
Other operating expenses | 2,571 | — | 2,571 | ||||||||||
Total Operating Costs and Expenses | 5,824 | — | 5,824 | ||||||||||
Operating income | 2,160 | — | 2,160 | ||||||||||
Other Income (Expense) | |||||||||||||
Earnings from equity investments | 199 | — | 199 | ||||||||||
Interest, net | (888 | ) | (45 | ) | (g) | (933 | ) | ||||||
Other, net | 5 | — | 5 | ||||||||||
Total Other (Expense) Income | (684 | ) | (45 | ) | (729 | ) | |||||||
Income from Continuing Operations Before Income Taxes | 1,476 | (45 | ) | 1,431 | |||||||||
Income tax expense | (378 | ) | (139 | ) | (h) | (517 | ) | ||||||
Net Income | 1,098 | (184 | ) | 914 | |||||||||
Net income attributable to noncontrolling interests | (527 | ) | 524 | (i) | (3 | ) | |||||||
Net Income Attributable to Kinder Morgan, Inc. | $ | 571 | $ | 340 | $ | 911 | |||||||
Basic and Diluted Earnings Per Common Share | $ | 0.55 | $ | 0.43 | (j)(k) | ||||||||
Basic and Diluted Weighted-Average Number of Shares Outstanding | 1,028 | 1,079 | (j) | 2,107 | (j)(k) |
Kinder Morgan, Inc. Unaudited Pro Forma Condensed Combined Statement of Income For the Year Ended December 31, 2013 (In Millions, Except Per Share Amounts) | |||||||||||||
KMI Historical | Pro Forma Adjustments | Combined Pro Forma | |||||||||||
Revenues | $ | 14,070 | $ | — | $ | 14,070 | |||||||
Operating Costs and Expenses | |||||||||||||
Costs of sales | 5,253 | — | 5,253 | ||||||||||
Other operating expenses | 4,827 | — | 4,827 | ||||||||||
Total Operating Costs and Expenses | 10,080 | — | 10,080 | ||||||||||
Operating income | 3,990 | — | 3,990 | ||||||||||
Other Income (Expense) | |||||||||||||
Equity in earnings of other equity investments | 327 | — | 327 | ||||||||||
Interest, net | (1,675 | ) | (224 | ) | (g) | (1,899 | ) | ||||||
Other, net | 796 | — | 796 | ||||||||||
Total Other (Expense) Income | (552 | ) | (224 | ) | (776 | ) | |||||||
Income from Continuing Operations Before Income Taxes | 3,438 | (224 | ) | 3,214 | |||||||||
Income tax expense | (742 | ) | (323 | ) | (h) | (1,065 | ) | ||||||
Income from Continuing Operations | 2,696 | (547 | ) | 2,149 | |||||||||
Loss on Sale of Discontinued Operations, Net of Tax | (4 | ) | — | (4 | ) | ||||||||
Net Income | 2,692 | (547 | ) | 2,145 | |||||||||
Net income attributable to noncontrolling interests | (1,499 | ) | 1,495 | (i) | (4 | ) | |||||||
Net Income Attributable to Kinder Morgan, Inc. | $ | 1,193 | $ | 948 | $ | 2,141 | |||||||
Basic and Diluted Earnings Per Common Share From Continuing Operations | $ | 1.15 | $ | 1.01 | (j)(k) | ||||||||
Basic and Diluted Weighted-Average Number of Shares Outstanding | 1,036 | 1,079 | (j) | 2,115 | (j)(k) |
Consideration | |||
KMP public units exchanged (1) | 303 | ||
Cash payment per KMP unit (2) | $ | 10.77 | |
Cash portion of consideration | $ | 3,261 | |
EPB public units exchanged (1) | 138 | ||
Cash payment per EPB unit (2) | $ | 4.65 | |
Cash portion of consideration | $ | 640 | |
Total cash portion of consideration | $ | 3,901 | |
Total KMP units exchanged (1) | 303 | ||
KMP exchange ratio per unit (2) | 2.1931 | ||
KMI common stock assumed to be issued | 664 | ||
Total EPB units exchanged (1) | 138 | ||
EPB exchange ratio per unit (2) | 0.9451 | ||
KMI common stock assumed to be issued | 130 | ||
Total KMR shares exchanged (1) | 115 | ||
KMR exchange ratio per share | 2.4849 | ||
KMI common stock assumed to be issued | 285 | ||
Total KMI common stock assumed to be issued | 1,079 | ||
KMI Class P common share closing price as of August 22, 2014 | $ | 40.81 | |
Fair value of equity portion of consideration (3) | $ | 44,052 | |
Total consideration (excluding debt assumed) (3) | $ | 47,953 |
(1) | Reflects publicly held KMP and EPB units and KMR shares outstanding as of July 31, 2014. |
(2) | Reflects the average cash payment amount per unit and the average exchange ratio per unit to be received by the public KMP or EPB unitholders by reason of the election and proration provisions of the KMP and EPB merger agreements. |
(3) | A $1 change in the price of a share of KMI common stock would change the total consideration by $1.1 billion, and the deferred tax asset and additional paid-in capital by approximately $0.3 billion for purposes of these Unaudited Pro Forma Statements. |
(a) | Reflects the excess cash related to estimated borrowings of $4,679 million under a 364-day committed bridge loan, less (i) $3,901 million cash portion of the KMP and EPB consideration; (ii) $650 million for the extinguishment of a previously existing term loan facility; and (iii) $38 million of deferred financing costs. The $90 million of excess cash will be used to fund transaction costs which are reflected as a current liability. See footnote (d) below. |
(b) | Reflects a $38 million increase in deferred financing costs associated with the 364-day committed bridge loan incurred as a direct result of the Transactions. |
(c) | Reflects the estimated impact on deferred income taxes resulting from the Transactions using KMI’s statutory federal and state tax rate of 36.5%. The amount reflects a net adjustment of $9.6 billion to deferred income taxes, $8.7 billion of which relates to the effects of the change in ownership and the step-up in tax basis as a result of KMI’s acquisition of the publicly held interests in KMP and EPB, resulting in a deferred tax asset. The remainder of the adjustment relates to estimated changes to other temporary differences and estimated changes to KMI’s effective state tax rate. This adjustment also includes the elimination of $464 million in deferred charges associated with previously consummated transactions between entities under common control related to deferred taxes. The deferred income tax impact is an estimate based on preliminary information and assumptions used in preparing these Unaudited Pro Forma Statements and is subject to change. |
(d) | Reflects estimated transaction costs of $90 million directly attributable to the Transactions. The transaction costs include fees related to financial advisory, legal services and other professional fees to be paid in 2014 using a portion of the 364-day committed bridge loan proceeds. As the Transactions involve the acquisition of noncontrolling interest accounted for as an equity transaction, these costs will be recognized as an adjustment to additional paid-in capital, net of the estimated tax benefit, during the periods in which services are rendered. |
(e) | Reflects the issuance of a 364-day committed bridge loan to fund the cash portion of the KMP and EPB consideration and to pay related transaction costs. The proceeds received from the 364-day bridge loan include an amount that will be used to extinguish a previously existing $650 million term loan facility which, pursuant to the existing credit agreement, is required to be repaid as a result of the Transactions. In addition, the Transactions result in the termination of the existing KMI, KMP and EPB revolving credit facilities which had a combined outstanding balance of $1,333 million as of June 30, 2014 and are reflected as current liabilities in the KMI historical balance sheet. Management expects to replace the existing revolving credit facilities with a replacement revolving credit facility with terms substantially consistent with the existing KMP revolving credit facility. This replacement revolving credit facility is not reflected in these Unaudited Pro Forma Statements. |
(f) | The Transactions, which involve a change in KMI’s ownership interests in its subsidiaries KMP, EPB and KMR, have been accounted for as equity transactions in accordance with ASC 810. As described in Note 2(c), the Transactions resulted in the recognition of a deferred tax asset totaling $9.6 billion. This tax impact is presented as an increase to additional paid-in capital consistent with the accounting for tax effects of transactions with noncontrolling shareholders pursuant to ASC 740. The following table reflects pro forma adjustments to components of Total Stockholders’ Equity (in millions): |
Class P shares | Additional paid-in capital | Retained deficit | Accumulated other comprehensive loss | KMI’s Stockholders’ Equity | Non- controlling interests (1) | Total Stockholders’ Equity | ||||||||||||||||||||||
Shares issued for the Transactions | $ | 11 | $ | (11 | ) | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||
Cash consideration | — | (3,901 | ) | — | — | (3,901 | ) | — | (3,901 | ) | ||||||||||||||||||
Transaction costs, net of tax (see Note 2(d)) | — | (57 | ) | — | — | (57 | ) | — | (57 | ) | ||||||||||||||||||
Deferred tax adjustments (see Note 2(c)) | — | 9,099 | — | 20 | 9,119 | — | 9,119 | |||||||||||||||||||||
Eliminate noncontrolling interests to reflect historical cost | — | 15,762 | — | (56 | ) | 15,706 | (15,706 | ) | — | |||||||||||||||||||
Write-off term loan unamortized debt costs | — | — | (2 | ) | — | (2 | ) | — | (2 | ) | ||||||||||||||||||
Total pro forma adjustment | $ | 11 | $ | 20,892 | $ | (2 | ) | $ | (36 | ) | $ | 20,865 | $ | (15,706 | ) | $ | 5,159 |
(g) | Reflects incremental interest expense, including amortization of deferred financing costs associated with the 364-day committed bridge loan and the required repayment of the $650 million term loan facility, directly attributable to the Transactions. This incremental debt is expected to aggregate to $4,679 million with a stated interest rate of LIBOR plus an accelerating margin (resulting in weighted-average interest rates of 2.53% for the six months ended June 30, 2014 and 2.16% for the year ended December 31, 2013 for purposes of these Unaudited Pro Forma Statements). A change of 0.125% in the effective interest rate on the incremental debt would cause a change in annual interest expense of $4 million, net of income tax. |
Six Months Ended June 30, 2014 | Year Ended December 31, 2013 | ||||||
Interest expense on debt incurred for the Transactions (1) | $ | (59 | ) | $ | (101 | ) | |
Amortization of debt issuance costs (2) | — | (38 | ) | ||||
Fee escalations (3) | — | (117 | ) | ||||
Remove interest on extinguished term loan (see Note 2(e)) | 13 | 28 | |||||
Remove amortization of debt issuance costs of extinguished term loan (see Note 2(e)) | 1 | 4 | |||||
Pro forma adjustments to interest expense | $ | (45 | ) | $ | (224 | ) |
(1) | Reflects incremental interest expense associated with the debt incurred for the Transactions as if that debt was outstanding for the six months ended June 30, 2014 and the year ended December 31, 2013. |
(2) | Reflects amortization of the incremental debt issuance costs on the debt incurred as a direct result of the Transactions using the effective interest method. |
(3) | Reflects certain escalating fees, including duration and funding fees, that would be recognized as interest expense if the borrowings under the 364-day committed bridge loan were to remain outstanding for the maximum term. |
(h) | Reflects estimated income tax expense using KMI’s statutory federal and state income tax rate of 36.5%. |
(i) | Reclassifies net income previously allocated to noncontrolling interests related to the publicly held KMP and EPB common units and publicly held KMR shares to net income attributable to KMI. |
(j) | Reflects the 1,079 million shares of KMI common stock assumed to be issued in the Transactions were outstanding as of January 1, 2013. |
(k) | For the six months ended June 30, 2014 and the year ended December 31, 2013, for both historical and these Unaudited Pro Forma Statements, the following potential common stock equivalents were antidilutive and, accordingly, are excluded from the determination of diluted earnings per share (in millions on a weighted-average basis): |
Six Months Ended June 30, 2014 | Year Ended December 31, 2013 | ||||
Unvested restricted stock awards | 7 | 4 | |||
Outstanding warrants to purchase KMI common stock | 325 | 401 | |||
Convertible trust preferred securities | 10 | 10 |
1S6P_4N:-NJ, MU=X\5$A3U;(ZO(%>THE"=_`;#2S"'I(#E0R2KP04:0+4+\$!K$M*%&0"8>D4 M->1%"%1B&'C"X(3+3093-W,AGQ[6G!%LY?`%!WZI;*A,J1WUX`R"^TD8+W$) MF8N$'@#+2@5E"BOAZ'QR)[BI)7D#DQR.6T>H*'ZAH>@\O#NWJ`L$87&U!-R) MR-@M&@B47`H$,H$G4)E(ES$6+L\"&%#'!`R0@PX:_,YEA#1,,RGA.?<_FF9] MFB+2829@`W#]R2H3HX1!$#40<3*3DJ\4HF!&+(G"*)4A./\`'*,@.2M_P(8? MQJ+CK0R3MP=L%$1A+$R.AY)8;VOYQBJ45,JVJXVB,)0(NJ(C=K(!8%O@V@2" MAN!8UZCA"$)0V-FF("T7+C'2P48$R0OIQ,)Q,`1-FLI.<&1[:D(U8:\T=%X@ MB06&*EC=0=Z%DLB4FU,B)MF&0H`"9`C;Q'AA8>A$B(6!%S"7VH\T(HT`P(3J M5*KTP@@]8Y>5C61B#QU46`.8%.00"!#&C@C'+,E(G9B#A\.[`EH<1:%)`.Z% M-I+^GR1M\2K&QIL\68)`"AIJ"O>Z8O)8[9@@:6DP-"&IXP?0^.2(:8%VCA'< M"T.':5."*E%5$FBNK/0>7Q[LRNBB30:@P)ZX5#:.<6XD\&4R6,FH1@D1BC]V M#H($`)+*;N3E08#,&A">Z#-F56N,GC"RD*5QJK?#F'U>(#*)AR=4+3@>G5A3 MAZF-%+R$UBE'CJOA`^#CF&P(AI`QX>#B=->@Z-@"[C*)-ZTT5P58V=F);'4Q M@>2GG,NUL3.F.CH291GL!7P6-,VLHHS9$8]%8FI80V;P[F=P+1D/J(]B@+BOR4PZ MXJ*^`:8S9JZ29&RME*Z=6%V$K.(X]8@$H:CZH,26@L(0J;E@0$(+8B62X^M< M0`L*)UNR#>-05K**FZ%-#"9BCY6,AFQ$S?N@H8)(36X+J=,(%!D`,"(@TO!E M4<6Q0J*A%+;#P4Z80#BK9@8GJOE<0P`MF^(4&2"NA.'1^<4,#(C*)A7?("XC66)=5 7?X MP^,!BP3L0A9:"XWXLMA!L,Q@,Q!#FS]8[-MYM&FG)UECO$8%)(9B$7!:#CDT M%A<&RFL+)(F#,:D)$_HKQ*69O4A2+&2\+4)5H7])J'4RP@1J6IU5SI4`\ M&>DF[]M-I"6@#3$0_/QDB2K6+PAM-%(5+-F1<;:K"+;B;QM-QFY4`=59P[J`-4*62+!JX@P:! EC$3?.MW!D6&D2-'"=/;)(!P$#$VX_?+!X2:D&%B3$ MBQ2_IMUF;F<<^BZ"Q4#
A603=G#M"A*@TV,J!H&P[X28*D6G M@X++'*E>!.ADD%:X>]1P;13H21)AR<_/,PM0`L0B3D#2<4U7]2AJAB@^50,+ M0+JB;P)VM2PT`1",JG!Q>[^%!(B0\B%OX@9@;`J$&"_B@\4@:4-TXNK;&5XL MM=+I>-#H0M,'D*J[/HZL87IGN`5Q%P`$L.[!9(=XP!0-4(+X`7XE&U0/ T1`GCS@`>)!(R9(TN4P2$E#;0#C M?>`E*X@DU4-`2U\.'&9!-(VT#*6'Q^`VF!>$HS&7F`82UC4A*`V7S03$T51V M$Y"\L,:[S$[NI3!^#K#%,HQ<,+#(L4$]R`WQJ6;>+31G"U"53(AI.1<4AI2H MDFB19`.=K0A@?!"H<(2+B050PH2*`UC.,!Y)2<`W5A< MN81-A,-_I'M"88 Q-'Q'EG37/Z'OKV.N=/0/@\K8:1ZCWTQEJ2AA'),3L%& M;@'I;Y:/AQEDU;538OY>_E3\4+70G8G2M?C-`"5N.Q+KP8Y.[NKI[OVGRR&T MM?7_`(/RX/`+`7T$''7><@(LB8=>D^5!NFAU6G^X[P+,]<[TSU=C]O3RLNP% M06RZO!QOD'(2U;5:]YG2-,(-^J\N_P#AT\K(*T,D-PO=I/V'67EFY-6\'5^# MWPV4`0>60(U:.@_UO^?5?__:``@!`P,!/Q#Z0=Y,'*L&,E(%X(^:KI'EG[P% MP>\3 *UV-D"RP&-2!JP*!*0B0T'OS^;RP(V;[8NOM M3VY,3K-THG9)UM3@`$C*20W&)!DF"8DKRK2,+./R'X#$`6$U,[K<]FW@GB[2U.K^N#8KRSG)KY"]@[2FKZK__9 ` end