XML 24 R25.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantee of Securities of Subsidiaries (Tables)
9 Months Ended
Sep. 30, 2014
Guarantees [Abstract]  
Condensed Balance Sheet [Table Text Block]
Condensed Consolidating Balance Sheets as of September 30, 2014
(In Millions)
(Unaudited)
 
Parent Guarantor
 
Subsidiary Issuers
 
Non-guarantor Subsidiaries
 
Eliminations
 
Consolidated KMP
ASSETS
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
42

 
$

 
$
226

 
$

 
$
268

All other current assets
3,727

 
2

 
2,163

 
(3,576
)
 
2,316

Property, plant and equipment, net

 
15

 
29,827

 

 
29,842

Investments

 

 
2,400

 

 
2,400

Investments in subsidiaries
13,772

 
3,745

 

 
(17,517
)
 

Goodwill

 
920

 
5,790

 

 
6,710

Notes receivable from affiliates
19,083

 

 

 
(19,083
)
 

Other non-current assets
265

 

 
3,539

 

 
3,804

Total Assets
$
36,889

 
$
4,682

 
$
43,945

 
$
(40,176
)
 
$
45,340

 
 
 
 
 
 
 
 
 
 
LIABILITIES AND PARTNERS’ CAPITAL
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
Current portion of debt
$
959

 
$

 
$

 
$

 
$
959

All other current liabilities
152

 
108

 
6,338

 
(3,576
)
 
3,022

Total long-term debt
18,091

 
388

 
3,543

 

 
22,022

Notes payable to affiliates

 
793

 
18,290

 
(19,083
)
 

Deferred income taxes

 
2

 
294

 

 
296

Other long-term liabilities and deferred credits
132

 
1

 
857

 

 
990

     Total Liabilities
19,334

 
1,292

 
29,322

 
(22,659
)
 
27,289

Partners’ Capital
 
 
 
 
 
 
 
 
 
Total KMEP Partners’ Capital
17,555

 
3,390

 
14,127

 
(17,517
)
 
17,555

Noncontrolling interests

 

 
496

 

 
496

     Total Partners’ Capital
17,555

 
3,390

 
14,623

 
(17,517
)
 
18,051

Total Liabilities and Partners’ Capital
$
36,889

 
$
4,682

 
$
43,945

 
$
(40,176
)
 
$
45,340


Condensed Consolidating Balance Sheets as of December 31, 2013
(In Millions)
 
Parent Guarantor
 
Subsidiary Issuers
 
Non-guarantor Subsidiaries
 
Eliminations
 
Consolidated KMP
ASSETS
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
10

 
$
1

 
$
393

 
$

 
$
404

All other current assets
3,071

 
13

 
2,151

 
(2,971
)
 
2,264

Property, plant and equipment, net

 
170

 
27,235

 

 
27,405

Investments

 

 
2,233

 

 
2,233

Investments in subsidiaries
13,931

 
4,430

 

 
(18,361
)
 

Goodwill

 
813

 
5,734

 

 
6,547

Notes receivable from affiliates
17,284

 

 

 
(17,284
)
 

Other non-current assets
233

 

 
3,678

 

 
3,911

Total Assets
$
34,529

 
$
5,427

 
$
41,424

 
$
(38,616
)
 
$
42,764

 
 
 
 
 
 
 
 
 
 
LIABILITIES AND PARTNERS’ CAPITAL
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
Current portion of debt
$
1,504

 
$

 
$

 
$

 
$
1,504

All other current liabilities
407

 
107

 
5,530

 
(2,971
)
 
3,073

Total long-term debt
15,644

 
393

 
3,587

 

 
19,624

Notes payable to affiliates

 
907

 
16,377

 
(17,284
)
 

Deferred income taxes

 
2

 
283

 

 
285

Other long-term liabilities and deferred credits
173

 

 
884

 

 
1,057

     Total Liabilities
17,728

 
1,409

 
26,661

 
(20,255
)
 
25,543

Partners’ Capital
 
 
 
 
 
 
 
 
 
Total KMEP Partners’ Capital
16,801

 
4,018

 
14,343

 
(18,361
)
 
16,801

Noncontrolling interests

 

 
420

 

 
420

     Total Partners’ Capital
16,801

 
4,018

 
14,763

 
(18,361
)
 
17,221

Total Liabilities and Partners’ Capital
$
34,529

 
$
5,427

 
$
41,424

 
$
(38,616
)
 
$
42,764

Condensed Income Statement [Table Text Block]
Condensed Consolidating Statements of Income and Comprehensive Income
for the Three Months ended September 30, 2014
(In Millions)
(Unaudited)
 
Parent Guarantor
 
Subsidiary Issuers
 
Non-guarantor Subsidiaries
 
Eliminations
 
Consolidated KMP
Total Revenues
$

 
$

 
$
3,933

 
$

 
$
3,933

Operating Costs, Expenses and Other
 
 
 
 
 
 
 
 
 
Costs of sales

 

 
1,640

 

 
1,640

Depreciation, depletion and amortization

 

 
427

 

 
427

Other operating expenses

 
9

 
696

 

 
705

Total Operating Costs, Expenses and Other

 
9

 
2,763

 

 
2,772

Operating (Loss) Income

 
(9
)
 
1,170

 

 
1,161

Other Income (Expense), Net
966

 
46

 
(159
)
 
(1,014
)
 
(161
)
Income Before Income Taxes
966

 
37

 
1,011

 
(1,014
)
 
1,000

Income Tax Expense
(3
)
 

 
(21
)
 

 
(24
)
Net Income
963

 
37

 
990

 
(1,014
)
 
976

Net Income Attributable to Noncontrolling Interests

 

 
(13
)
 

 
(13
)
Net Income Attributable to KMEP
$
963

 
$
37

 
$
977

 
$
(1,014
)
 
$
963

 
 
 
 
 
 
 
 
 
 
Net Income
$
963

 
$
37

 
$
990

 
$
(1,014
)
 
$
976

Total Other Comprehensive Income
57

 

 
57

 
(57
)
 
57

Comprehensive Income
1,020

 
37

 
1,047

 
(1,071
)
 
1,033

Comprehensive Income Attributable to Noncontrolling Interests

 

 
(13
)
 

 
(13
)
Comprehensive Income Attributable to KMEP
$
1,020

 
$
37

 
$
1,034

 
$
(1,071
)
 
$
1,020



Condensed Consolidating Statements of Income and Comprehensive Income
 for the Three Months ended September 30, 2013
(In Millions)
(Unaudited)
 
Parent Guarantor
 
Subsidiary Issuers
 
Non-guarantor Subsidiaries
 
Eliminations
 
Consolidated KMP
Total Revenues
$

 
$

 
$
3,381

 
$

 
$
3,381

Operating Costs, Expenses and Other
 
 
 
 
 
 
 
 
 
Costs of sales

 

 
1,531

 

 
1,531

Depreciation, depletion and amortization

 
(2
)
 
379

 

 
377

Other operating expenses

 
7

 
599

 

 
606

Total Operating Costs, Expenses and Other

 
5

 
2,509

 

 
2,514

Operating (Loss) Income

 
(5
)
 
872

 

 
867

Other Income, Net
693

 
40

 
(148
)
 
(735
)
 
(150
)
Income Before Income Taxes
693

 
35

 
724

 
(735
)
 
717

Income Tax Expense
(4
)
 

 
(16
)
 

 
(20
)
Net Income
689

 
35

 
708

 
(735
)
 
697

Net Income Attributable to Noncontrolling Interests

 

 
(8
)
 

 
(8
)
Net Income Attributable to KMEP
$
689

 
$
35

 
$
700

 
$
(735
)
 
$
689

 
 
 
 
 
 
 
 
 
 
Net Income
$
689

 
$
35

 
$
708

 
$
(735
)
 
$
697

Total Other Comprehensive (Loss)
(4
)
 

 
(4
)
 
4

 
(4
)
Comprehensive Income
685

 
35

 
704

 
(731
)
 
693

Comprehensive Income Attributable to Noncontrolling Interests

 

 
(8
)
 

 
(8
)
Comprehensive Income Attributable to KMEP
$
685

 
$
35

 
$
696

 
$
(731
)
 
$
685


Condensed Consolidating Statements of Income and Comprehensive Income
 for the Nine Months ended September 30, 2014
(In Millions)
(Unaudited)
 
Parent Guarantor
 
Subsidiary Issuers
 
Non-guarantor Subsidiaries
 
Eliminations
 
Consolidated KMP
Total Revenues
$

 
$

 
$
11,162

 
$

 
$
11,162

Operating Costs, Expenses and Other
 
 
 
 
 
 
 
 
 
Costs of sales

 

 
4,880

 

 
4,880

Depreciation, depletion and amortization

 

 
1,234

 

 
1,234

Other operating expenses

 
24

 
2,075

 

 
2,099

Total Operating Costs, Expenses and Other

 
24

 
8,189

 

 
8,213

Operating (Loss) Income

 
(24
)
 
2,973

 

 
2,949

Other Income (Expense), Net
2,378

 
124

 
(482
)
 
(2,506
)
 
(486
)
Income Before Income Taxes
2,378

 
100

 
2,491

 
(2,506
)
 
2,463

Income Tax Expense
(8
)
 

 
(56
)
 

 
(64
)
Net Income
2,370

 
100

 
2,435

 
(2,506
)
 
2,399

Net Income Attributable to Noncontrolling Interests

 

 
(29
)
 

 
(29
)
Net Income Attributable to KMEP
$
2,370

 
$
100

 
$
2,406

 
$
(2,506
)
 
$
2,370

 
 
 
 
 
 
 
 
 
 
Net Income
$
2,370

 
$
100

 
$
2,435

 
$
(2,506
)
 
$
2,399

Total Other Comprehensive (Loss)
(86
)
 

 
(87
)
 
86

 
(87
)
Comprehensive Income
2,284

 
100

 
2,348

 
(2,420
)
 
2,312

Comprehensive Income Attributable to Noncontrolling Interests

 

 
(28
)
 

 
(28
)
Comprehensive Income Attributable to KMEP
$
2,284

 
$
100

 
$
2,320

 
$
(2,420
)
 
$
2,284


Condensed Consolidating Statements of Income and Comprehensive Income
for the Nine Months ended September 30, 2013
(In Millions)
(Unaudited)
 
Parent Guarantor
 
Subsidiary Issuers
 
Non-guarantor Subsidiaries
 
Eliminations
 
Consolidated KMP
Total Revenues
$

 
$

 
$
9,059

 
$

 
$
9,059

Operating Costs, Expenses and Other
 
 
 
 
 
 
 
 
 
Costs of sales

 

 
3,736

 

 
3,736

Depreciation, depletion and amortization

 

 
1,062

 

 
1,062

Other operating expenses

 
33

 
1,976

 

 
2,009

Total Operating Costs, Expenses and Other

 
33

 
6,774

 

 
6,807

Operating (Loss) Income

 
(33
)
 
2,285

 

 
2,252

Other Income, Net
2,482

 
75

 
389

 
(2,550
)
 
396

Income from Continuing Operations Before Income Taxes
2,482

 
42

 
2,674

 
(2,550
)
 
2,648

Income Tax Expense
(10
)
 

 
(137
)
 

 
(147
)
Income from Continuing Operations
2,472

 
42

 
2,537

 
(2,550
)
 
2,501

Loss from Discontinued Operations

 

 
(2
)
 

 
(2
)
Net Income
2,472

 
42

 
2,535

 
(2,550
)
 
2,499

Net Income Attributable to Noncontrolling Interests

 

 
(27
)
 

 
(27
)
Net Income Attributable to KMEP
$
2,472

 
$
42

 
$
2,508

 
$
(2,550
)
 
$
2,472

 
 
 
 
 
 
 
 
 
 
Net Income
$
2,472

 
$
42

 
$
2,535

 
$
(2,550
)
 
$
2,499

Total Other Comprehensive (Loss)
(97
)
 

 
(98
)
 
97

 
(98
)
Comprehensive Income
2,375

 
42

 
2,437

 
(2,453
)
 
2,401

Comprehensive Income Attributable to Noncontrolling Interests

 

 
(26
)
 

 
(26
)
Comprehensive Income Attributable to KMEP
$
2,375

 
$
42

 
$
2,411

 
$
(2,453
)
 
$
2,375

Schedule of Cash Flow, Supplemental Disclosures [Table Text Block]
Condensed Consolidating Statements of Cash Flow for the Nine Months ended September 30, 2014
(In Millions)
(Unaudited)
 
Parent Guarantor
 
Subsidiary Issuers
 
Non-guarantor Subsidiaries
 
Eliminations
 
Consolidated KMP
Net Cash Provided by (Used in) Operating Activities
$
2,406

 
$
(35
)
 
$
4,352

 
$
(3,247
)
 
$
3,476

Cash Flows From Investing Activities
 
 
 
 
 
 
 
 
 
Acquisitions of assets and investments, net of cash acquired

 

 
(1,100
)
 

 
(1,100
)
Capital expenditures

 
(64
)
 
(2,738
)
 
199

 
(2,603
)
Contributions to investments

 

 
(319
)
 

 
(319
)
Distributions from equity investments in excess of cumulative earnings

 

 
53

 

 
53

Funding (to) from affiliates
(2,608
)
 
121

 
155

 
2,332

 

Natural gas storage and natural gas and liquids line-fill

 

 
22

 

 
22

Sale, casualty and transfer of property, plant and equipment, investments and other net assets, net of removal costs

 
199

 
16

 
(199
)
 
16

Other, net
(1
)
 

 
(6
)
 

 
(7
)
Net Cash (Used in) Provided by Investing Activities
(2,609
)
 
256

 
(3,917
)
 
2,332

 
(3,938
)
Cash Flows From Financing Activities
 
 
 
 
 
 
 
 
 
Issuance of debt
9,269

 

 

 

 
9,269

Payment of debt
(7,426
)
 

 
(1
)
 

 
(7,427
)
Debt issue costs
(20
)
 

 

 

 
(20
)
Funding (to) from affiliates
(46
)
 
(222
)
 
2,600

 
(2,332
)
 

Proceeds from issuance of common units
1,044

 

 

 

 
1,044

Proceeds from issuance of i-units
134

 

 

 

 
134

Contributions from noncontrolling interests

 

 
94

 

 
94

Distributions to partners and noncontrolling interests
(2,718
)
 

 
(3,286
)
 
3,247

 
(2,757
)
Other, net
(2
)
 

 

 

 
(2
)
Net Cash Provided by (Used in) Financing Activities
235

 
(222
)
 
(593
)
 
915

 
335

Effect of Exchange Rate Changes on Cash and Cash Equivalents

 

 
(9
)
 

 
(9
)
Net increase (decrease) in Cash and Cash Equivalents
32

 
(1
)
 
(167
)
 

 
(136
)
Cash and Cash Equivalents, beginning of period
10

 
1

 
393

 

 
404

Cash and Cash Equivalents, end of period
$
42

 
$

 
$
226

 
$

 
$
268

Condensed Consolidating Statements of Cash Flow for the Nine Months ended September 30, 2013
(In Millions)
(Unaudited)
 
Parent Guarantor
 
Subsidiary Issuers
 
Non-guarantor Subsidiaries
 
Eliminations
 
Consolidated KMP
Net Cash Provided by (Used in) Operating Activities
$
2,107

 
$
(2
)
 
$
3,352

 
$
(2,761
)
 
$
2,696

Cash Flows From Investing Activities
 
 
 
 
 
 
 
 
 
Payment to KMI for March 2013 drop-down asset group

 

 
(994
)
 

 
(994
)
Acquisitions of assets and investments, net of cash acquired

 
5

 
(297
)
 

 
(292
)
Capital expenditures

 
(107
)
 
(2,053
)
 

 
(2,160
)
Proceeds from sale of investments in Express pipeline system

 

 
402

 

 
402

Contributions to investments

 

 
(163
)
 

 
(163
)
Distributions from equity investments in excess of cumulative earnings

 

 
48

 

 
48

Funding to affiliates
(4,807
)
 
(242
)
 
(1,291
)
 
6,340

 

Sale or casualty of property, plant and equipment, investments and other net assets, net of removal costs

 

 
61

 

 
61

Other, net
4

 

 
3

 

 
7

Net Cash Used in Investing Activities
(4,803
)
 
(344
)
 
(4,284
)
 
6,340

 
(3,091
)
Cash Flows From Financing Activities
 
 
 
 
 
 
 
 
 
Issuance of debt
7,901

 

 
14

 

 
7,915

Payment of debt
(5,621
)
 
(854
)
 
(99
)
 

 
(6,574
)
Debt issue costs
(22
)
 

 

 

 
(22
)
Funding from affiliates
1,391

 
1,201

 
3,748

 
(6,340
)
 

Proceeds from issuance of common units
1,080

 

 

 

 
1,080

Proceeds from issuance of i-units
145

 

 

 

 
145

Contributions from noncontrolling interests

 

 
128

 

 
128

Contributions from General Partner
38

 

 

 

 
38

Pre-acquisition contributions from KMI to March 2013 drop-down asset group

 

 
35

 

 
35

Distributions to partners and noncontrolling interests
(2,302
)
 

 
(2,791
)
 
2,761

 
(2,332
)
Other, net

 

 
(1
)
 

 
(1
)
Net Cash Provided by Financing Activities
2,610

 
347

 
1,034

 
(3,579
)
 
412

Effect of Exchange Rate Changes on Cash and Cash Equivalents

 

 
(12
)
 

 
(12
)
Net (decrease) increase in Cash and Cash Equivalents
(86
)
 
1

 
90

 

 
5

Cash and Cash Equivalents, beginning of period
95

 

 
434

 

 
529

Cash and Cash Equivalents, end of period
$
9

 
$
1

 
$
524

 
$

 
$
534