Delaware | 80-0682103 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
Page Number | ||
KINDER MORGAN, INC. AND SUBSIDIARIES GLOSSARY Company Abbreviations | |||||
CIG | = | Colorado Interstate Gas Company, L.L.C. | KMGP | = | Kinder Morgan G.P., Inc. |
Copano | = | Copano Energy, L.L.C. | KMI | = | Kinder Morgan Inc. and its majority-owned and/or |
CPG | = | Cheyenne Plains Gas Pipeline Company, L.L.C. | controlled subsidiaries | ||
Elba Express | = | Elba Express Company, L.L.C. | KMP | = | Kinder Morgan Energy Partners, L.P. and its |
EPB | = | El Paso Pipeline Partners, L.P. and its majority- | majority-owned and controlled subsidiaries | ||
owned and controlled subsidiaries | KMR | = | Kinder Morgan Management, LLC | ||
EPNG | = | El Paso Natural Gas Company, L.L.C. | SFPP | = | SFPP, L.P. |
EPPOC | = | El Paso Pipeline Partners Operating Company, | SLNG | = | Southern LNG Company, L.L.C. |
L.L.C. | SNG | = | Southern Natural Gas Company, L.L.C. | ||
KMEP | = | Kinder Morgan Energy Partners, L.P. | TGP | = | Tennessee Gas Pipeline Company, L.L.C. |
Unless the context otherwise requires, references to “we,” “us,” or “our,” are intended to mean Kinder Morgan, Inc. and its majority-owned and/or controlled subsidiaries. | |||||
Common Industry and Other Terms | |||||
/d | = | per day | FASB | = | Financial Accounting Standards Board |
AFUDC | = | allowance for funds used during construction | FERC | = | Federal Energy Regulatory Commission |
BBtu | = | billion British Thermal Units | GAAP | = | United States Generally Accepted Accounting |
Bcf | = | billion cubic feet | Principles | ||
CERCLA | = | Comprehensive Environmental Response, | LLC | = | limited liability company |
Compensation and Liability Act | MBbl | = | thousand barrels | ||
CO2 | = | carbon dioxide or our CO2 business segment | MMBbl | = | million barrels |
CPUC | = | California Public Utilities Commission | NGL | = | natural gas liquids |
DCF | = | distributable cash flow | NYMEX | = | New York Mercantile Exchange |
DD&A | = | depreciation, depletion and amortization | NYSE | = | New York Stock Exchange |
EBDA | = | earnings before depreciation, depletion and | OTC | = | over-the-counter |
amortization expenses, including amortization of | PHMSA | = | United States Department of Transportation | ||
excess cost of equity investments | Pipeline and Hazardous Materials Safety | ||||
EPA | = | United States Environmental Protection Agency | Administration | ||
When we refer to cubic feet measurements, all measurements are at a pressure of 14.73 pounds per square inch. |
KINDER MORGAN, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF INCOME (In Millions, Except Per Share Amounts) (Unaudited) | |||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Revenues | |||||||||||||||
Natural gas sales | $ | 677 | $ | 1,014 | $ | 1,462 | $ | 2,111 | |||||||
Services | 1,963 | 1,801 | 3,933 | 3,605 | |||||||||||
Product sales and other | 823 | 1,122 | 1,665 | 2,268 | |||||||||||
Total Revenues | 3,463 | 3,937 | 7,060 | 7,984 | |||||||||||
Operating Costs, Expenses and Other | |||||||||||||||
Costs of sales | 1,085 | 1,610 | 2,175 | 3,253 | |||||||||||
Operations and maintenance | 590 | 540 | 1,095 | 1,023 | |||||||||||
Depreciation, depletion and amortization | 570 | 502 | 1,108 | 998 | |||||||||||
General and administrative | 164 | 154 | 380 | 326 | |||||||||||
Taxes, other than income taxes | 116 | 111 | 231 | 221 | |||||||||||
Loss on impairments and disposals of long-lived assets, net | 50 | 7 | 104 | 3 | |||||||||||
Other income, net | (4 | ) | — | (3 | ) | — | |||||||||
Total Operating Costs, Expenses and Other | 2,571 | 2,924 | 5,090 | 5,824 | |||||||||||
Operating Income | 892 | 1,013 | 1,970 | 2,160 | |||||||||||
Other Income (Expense) | |||||||||||||||
Earnings from equity investments | 114 | 100 | 216 | 199 | |||||||||||
Loss on impairments of equity investments | — | — | (26 | ) | — | ||||||||||
Amortization of excess cost of equity investments | (14 | ) | (11 | ) | (26 | ) | (21 | ) | |||||||
Interest, net | (472 | ) | (440 | ) | (984 | ) | (888 | ) | |||||||
Other, net | 11 | 13 | 24 | 26 | |||||||||||
Total Other Expense | (361 | ) | (338 | ) | (796 | ) | (684 | ) | |||||||
Income Before Income Taxes | 531 | 675 | 1,174 | 1,476 | |||||||||||
Income Tax Expense | (189 | ) | (178 | ) | (413 | ) | (378 | ) | |||||||
Net Income | 342 | 497 | 761 | 1,098 | |||||||||||
Net (Income) Loss Attributable to Noncontrolling Interests | (9 | ) | (213 | ) | 1 | (527 | ) | ||||||||
Net Income Attributable to Kinder Morgan, Inc. | $ | 333 | $ | 284 | $ | 762 | $ | 571 | |||||||
Class P Shares | |||||||||||||||
Basic Earnings Per Common Share | $ | 0.15 | $ | 0.27 | $ | 0.35 | $ | 0.55 | |||||||
Basic Weighted-Average Number of Shares Outstanding | 2,175 | 1,028 | 2,158 | 1,028 | |||||||||||
Diluted Earnings Per Common Share | $ | 0.15 | $ | 0.27 | $ | 0.35 | $ | 0.55 | |||||||
Diluted Weighted-Average Number of Shares Outstanding | 2,187 | 1,028 | 2,169 | 1,028 | |||||||||||
Dividends Per Common Share Declared for the Period | $ | 0.49 | $ | 0.43 | $ | 0.97 | $ | 0.85 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Net income | $ | 342 | $ | 497 | $ | 761 | $ | 1,098 | |||||||
Other comprehensive income (loss), net of tax | |||||||||||||||
Change in fair value of derivatives utilized for hedging purposes (net of tax benefit of $34, $27, $35 and $41, respectively) | (58 | ) | (96 | ) | (60 | ) | (141 | ) | |||||||
Reclassification of change in fair value of derivatives to net income (net of tax benefit (expense) of $33, $(5), $74 and $(9), respectively) | (57 | ) | 16 | (129 | ) | 30 | |||||||||
Foreign currency translation adjustments (net of tax (expense) benefit of $(9), $(17), $53 and $1, respectively) | 17 | 56 | (91 | ) | (6 | ) | |||||||||
Benefit plan adjustments (net of tax benefit (expense) of $-, $1, $(4) and $1, respectively) | — | 2 | 6 | 1 | |||||||||||
Total other comprehensive loss | (98 | ) | (22 | ) | (274 | ) | (116 | ) | |||||||
Comprehensive income | 244 | 475 | 487 | 982 | |||||||||||
Comprehensive (income) loss attributable to noncontrolling interests | (9 | ) | (197 | ) | 1 | (455 | ) | ||||||||
Comprehensive income attributable to KMI | $ | 235 | $ | 278 | $ | 488 | $ | 527 |
KINDER MORGAN, INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (In Millions, Except Share and Per Share Amounts) | |||||||
June 30, 2015 | December 31, 2014 | ||||||
(Unaudited) | |||||||
ASSETS | |||||||
Current Assets | |||||||
Cash and cash equivalents | $ | 163 | $ | 315 | |||
Accounts receivable, net | 1,349 | 1,641 | |||||
Inventories | 474 | 459 | |||||
Fair value of derivative contracts | 401 | 535 | |||||
Deferred income taxes | 56 | 56 | |||||
Other current assets | 493 | 746 | |||||
Total current assets | 2,936 | 3,752 | |||||
Property, plant and equipment, net | 40,586 | 38,564 | |||||
Investments | 6,028 | 6,036 | |||||
Goodwill | 24,965 | 24,654 | |||||
Other intangibles, net | 3,677 | 2,302 | |||||
Deferred income taxes | 5,409 | 5,651 | |||||
Deferred charges and other assets | 2,009 | 2,090 | |||||
Total Assets | $ | 85,610 | $ | 83,049 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
Current Liabilities | |||||||
Current portion of debt | $ | 3,154 | $ | 2,717 | |||
Accounts payable | 1,293 | 1,588 | |||||
Accrued interest | 669 | 637 | |||||
Accrued contingencies | 351 | 383 | |||||
Other current liabilities | 1,032 | 1,037 | |||||
Total current liabilities | 6,499 | 6,362 | |||||
Long-term liabilities and deferred credits | |||||||
Long-term debt | |||||||
Outstanding | 39,676 | 38,212 | |||||
Preferred interest in general partner of KMP | 100 | 100 | |||||
Debt fair value adjustments | 1,623 | 1,785 | |||||
Total long-term debt | 41,399 | 40,097 | |||||
Other long-term liabilities and deferred credits | 2,207 | 2,164 | |||||
Total long-term liabilities and deferred credits | 43,606 | 42,261 | |||||
Total Liabilities | 50,105 | 48,623 | |||||
Commitments and contingencies (Notes 3 and 9) | |||||||
Stockholders’ Equity | |||||||
Class P shares, $0.01 par value, 4,000,000,000 shares authorized, 2,188,197,629 and 2,125,147,116 shares, respectively, issued and outstanding | 22 | 21 | |||||
Preferred stock, $0.01 par value, 10,000,000 shares authorized, none outstanding | — | — | |||||
Additional paid-in capital | 38,791 | 36,178 | |||||
Retained deficit | (3,350 | ) | (2,106 | ) | |||
Accumulated other comprehensive loss | (291 | ) | (17 | ) | |||
Total Kinder Morgan, Inc.’s stockholders’ equity | 35,172 | 34,076 | |||||
Noncontrolling interests | 333 | 350 | |||||
Total Stockholders’ Equity | 35,505 | 34,426 | |||||
Total Liabilities and Stockholders’ Equity | $ | 85,610 | $ | 83,049 |
KINDER MORGAN, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (In Millions) (Unaudited) | |||||||
Six Months Ended June 30, | |||||||
2015 | 2014 | ||||||
Cash Flows From Operating Activities | |||||||
Net income | $ | 761 | $ | 1,098 | |||
Adjustments to reconcile net income to net cash provided by operating activities | |||||||
Depreciation, depletion and amortization | 1,108 | 998 | |||||
Deferred income taxes | 413 | 208 | |||||
Amortization of excess cost of equity investments | 26 | 21 | |||||
Loss on impairments and disposals of long-lived assets, net and equity investments | 130 | 3 | |||||
Earnings from equity investments | (216 | ) | (199 | ) | |||
Distributions from equity investment earnings | 187 | 184 | |||||
Pension contributions and noncash pension benefit credits | (23 | ) | (68 | ) | |||
Changes in components of working capital, net of the effects of acquisitions | |||||||
Accounts receivable, net | 366 | 94 | |||||
Income tax receivable | 195 | — | |||||
Inventories | (34 | ) | (24 | ) | |||
Other current assets | 50 | (36 | ) | ||||
Accounts payable | (222 | ) | (117 | ) | |||
Accrued interest | 9 | 34 | |||||
Accrued contingencies and other current liabilities | (7 | ) | 101 | ||||
Rate reparations, refunds and other litigation reserve adjustments | 27 | 36 | |||||
Other, net | (232 | ) | (130 | ) | |||
Net Cash Provided by Operating Activities | 2,538 | 2,203 | |||||
Cash Flows From Investing Activities | |||||||
Business acquisitions, net of cash acquired (Note 2) | (1,864 | ) | (961 | ) | |||
Acquisitions of other assets and investments | (55 | ) | (32 | ) | |||
Capital expenditures | (1,909 | ) | (1,717 | ) | |||
Contributions to investments | (45 | ) | (103 | ) | |||
Distributions from equity investments in excess of cumulative earnings | 114 | 90 | |||||
Other, net | 15 | 16 | |||||
Net Cash Used in Investing Activities | (3,744 | ) | (2,707 | ) | |||
Cash Flows From Financing Activities | |||||||
Issuance of debt | 9,485 | 9,448 | |||||
Payment of debt | (8,941 | ) | (8,512 | ) | |||
Debt issue costs | (20 | ) | (29 | ) | |||
Issuances of shares | 2,562 | — | |||||
Cash dividends | (2,006 | ) | (860 | ) | |||
Repurchases of shares and warrants | (5 | ) | (192 | ) | |||
Contributions from noncontrolling interests | — | 1,395 | |||||
Distributions to noncontrolling interests | (16 | ) | (976 | ) | |||
Other, net | (1 | ) | (1 | ) | |||
Net Cash Provided by Financing Activities | 1,058 | 273 | |||||
Effect of Exchange Rate Changes on Cash and Cash Equivalents | (4 | ) | (4 | ) | |||
Net decrease in Cash and Cash Equivalents | (152 | ) | (235 | ) | |||
Cash and Cash Equivalents, beginning of period | 315 | 598 | |||||
Cash and Cash Equivalents, end of period | $ | 163 | $ | 363 | |||
Non-cash Investing and Financing Activities | |||||||
Assets acquired by the assumption or incurrence of liabilities | $ | 1,671 | $ | 73 | |||
Net assets contributed to equity investment | $ | 34 | $ | — | |||
Supplemental Disclosures of Cash Flow Information | |||||||
Cash paid during the period for interest (net of capitalized interest) | $ | 1,002 | $ | 855 | |||
Cash (refunded) paid during the period for income taxes, net | $ | (185 | ) | $ | 163 |
Six Months Ended June 30, 2015 | ||||||||||||||||||||||||||||||
Outstanding shares | Par value of common shares | Additional paid-in capital | Retained deficit | Accumulated other comprehensive loss | Stockholders’ equity attributable to KMI | Non-controlling interests | Total | |||||||||||||||||||||||
Beginning Balance at December 31, 2014 | 2,125 | $ | 21 | $ | 36,178 | $ | (2,106 | ) | $ | (17 | ) | $ | 34,076 | $ | 350 | $ | 34,426 | |||||||||||||
Issuances of shares | 62 | 1 | 2,561 | 2,562 | 2,562 | |||||||||||||||||||||||||
Warrants repurchased | (5 | ) | (5 | ) | (5 | ) | ||||||||||||||||||||||||
EP Trust I Preferred security conversions | 1 | 23 | 23 | 23 | ||||||||||||||||||||||||||
Warrants exercised | 2 | 2 | 2 | |||||||||||||||||||||||||||
Amortization of restricted shares | 34 | 34 | 34 | |||||||||||||||||||||||||||
Net income | 762 | 762 | (1 | ) | 761 | |||||||||||||||||||||||||
Distributions | — | (16 | ) | (16 | ) | |||||||||||||||||||||||||
Cash dividends | (2,006 | ) | (2,006 | ) | (2,006 | ) | ||||||||||||||||||||||||
Other | (2 | ) | (2 | ) | (2 | ) | ||||||||||||||||||||||||
Other comprehensive loss | (274 | ) | (274 | ) | (274 | ) | ||||||||||||||||||||||||
Ending Balance at June 30, 2015 | 2,188 | $ | 22 | $ | 38,791 | $ | (3,350 | ) | $ | (291 | ) | $ | 35,172 | $ | 333 | $ | 35,505 |
Six Months Ended June 30, 2014 | ||||||||||||||||||||||||||||||
Outstanding shares | Par value of common shares | Additional paid-in capital | Retained deficit | Accumulated other comprehensive loss | Stockholders’ equity attributable to KMI | Non-controlling interests | Total | |||||||||||||||||||||||
Beginning Balance at December 31, 2013 | 1,031 | $ | 10 | $ | 14,479 | $ | (1,372 | ) | $ | (24 | ) | $ | 13,093 | $ | 15,192 | $ | 28,285 | |||||||||||||
Shares repurchased | (3 | ) | (94 | ) | (94 | ) | (94 | ) | ||||||||||||||||||||||
Warrants repurchased | (98 | ) | (98 | ) | (98 | ) | ||||||||||||||||||||||||
Amortization of restricted shares | 27 | 27 | 27 | |||||||||||||||||||||||||||
Impact from equity transactions of KMP, EPB and KMR | 20 | 20 | (31 | ) | (11 | ) | ||||||||||||||||||||||||
Net income | 571 | 571 | 527 | 1,098 | ||||||||||||||||||||||||||
Distributions | — | (976 | ) | (976 | ) | |||||||||||||||||||||||||
Contributions | — | 1,395 | 1,395 | |||||||||||||||||||||||||||
Cash dividends | (860 | ) | (860 | ) | (860 | ) | ||||||||||||||||||||||||
Other | 5 | 5 | 5 | |||||||||||||||||||||||||||
Other comprehensive loss | (44 | ) | (44 | ) | (72 | ) | (116 | ) | ||||||||||||||||||||||
Ending Balance at June 30, 2014 | 1,028 | $ | 10 | $ | 14,339 | $ | (1,661 | ) | $ | (68 | ) | $ | 12,620 | $ | 16,035 | $ | 28,655 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Class P | $ | 330 | $ | 281 | $ | 756 | $ | 565 | |||||||
Participating securities(a) | 3 | 3 | 6 | 6 | |||||||||||
Net Income Attributable to Kinder Morgan, Inc. | $ | 333 | $ | 284 | $ | 762 | $ | 571 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||
Basic Weighted-Average Number of Shares Outstanding | 2,175 | 1,028 | 2,158 | 1,028 | |||||||
Effect of dilutive securities: | |||||||||||
Warrants(b) | 12 | — | 11 | — | |||||||
Diluted Weighted-Average Number of Shares Outstanding | 2,187 | 1,028 | 2,169 | 1,028 |
(a) | Participating securities are unvested restricted stock awards, which may be stock or stock units issued to management employees and include non-forfeitable dividend equivalent payments. As of June 30, 2015, there were approximately 7 million such restricted stock awards. |
(b) | Each warrant entitles the holder to purchase one share of our common stock for an exercise price of $40 per share, payable in cash or by cashless exercise, at any time until May 25, 2017. |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||
Unvested restricted stock awards | 7 | 7 | 7 | 7 | |||||||
Warrants to purchase our Class P shares | 287 | 309 | 288 | 325 | |||||||
Convertible trust preferred securities | 8 | 10 | 9 | 10 |
Acquisitions | |||||||
Hiland | Vopak Terminal Assets | ||||||
Purchase Price Allocation: | |||||||
Current assets | $ | 82 | $ | 2 | |||
Property, plant and equipment | 1,495 | 155 | |||||
Goodwill | 316 | 7 | |||||
Other intangibles(a) | 1,481 | — | |||||
Total assets acquired | 3,374 | 164 | |||||
Current liabilities | (250 | ) | (2 | ) | |||
Debt | (1,411 | ) | — | ||||
Other liabilities | (4 | ) | (4 | ) | |||
Cash consideration | $ | 1,709 | $ | 158 |
(a) | Relates to customer contracts and relationships with a weighted average amortization period of 16.4 years. |
June 30, 2015 | December 31, 2014 | |||||||
KMI | ||||||||
Senior notes, 1.50% through 8.25%, due 2015 through 2098(a) | $ | 13,381 | $ | 11,438 | ||||
Credit facility due November 26, 2019(b) | — | 850 | ||||||
Commercial paper borrowings(b) | 619 | 386 | ||||||
KMP | ||||||||
Senior notes, 2.65% through 9.00%, due 2015 through 2044(c) | 20,360 | 20,660 | ||||||
TGP senior notes, 7.00% through 8.375%, due 2016 through 2037 | 1,790 | 1,790 | ||||||
EPNG senior notes, 5.95% through 8.625%, due 2017 through 2032 | 1,115 | 1,115 | ||||||
Copano senior notes, 7.125%, due April 1, 2021 | 332 | 332 | ||||||
CIG senior notes, 5.95% through 6.85%, due 2015 through 2037 | 440 | 475 | ||||||
SNG notes, 4.40% through 8.00%, due 2017 through 2032 | 1,211 | 1,211 | ||||||
Other Subsidiary Borrowings (as obligor) | ||||||||
Kinder Morgan Finance Company, LLC, senior notes, 5.70% through 6.40%, due 2016 through 2036 | 1,636 | 1,636 | ||||||
Hiland Partners Holdings LLC, senior notes, 5.50% and 7.25%, due 2020 and 2022(d) | 975 | — | ||||||
EPC Building, LLC, promissory note, 3.967%, due 2015 through 2035 | 448 | 453 | ||||||
Preferred securities, 4.75%, due March 31, 2028 | 222 | 280 | ||||||
KMGP, $1,000 Liquidation Value Series A Fixed-to-Floating Rate Term Cumulative Preferred Stock | 100 | 100 | ||||||
Other miscellaneous debt | 301 | 303 | ||||||
Total debt – KMI and Subsidiaries | 42,930 | 41,029 | ||||||
Less: Current portion of debt(e) | 3,154 | 2,717 | ||||||
Total long-term debt – KMI and Subsidiaries(f) | $ | 39,776 | $ | 38,312 |
(a) | June 30, 2015 amount includes senior notes that are denominated in Euros and have been converted and are reported at the June 30, 2015 exchange rate of 1.1147 U.S. dollars per Euro. From the issuance date of these senior notes in March 2015 through June 30, 2015, our debt increased by $36 million as a result of the change in the exchange rate of U.S dollars per Euro. We entered into cross-currency swap agreements associated with these senior notes (see Note 5 “Risk Management—Foreign Currency Risk Management”). |
(b) | As of June 30, 2015 and December 31, 2014, the weighted average interest rates on our credit facility borrowings, including commercial paper borrowings, were 1.05% and 1.54%, respectively. |
(c) | On January 1, 2015, EPB and EPPOC merged with and into KMP. On that date, KMP succeeded EPPOC as the issuer of approximately $2.9 billion of EPPOC’s senior notes, which were guaranteed by EPB, and EPB and EPPOC ceased to be obligors for those senior notes. |
(d) | Represents the principal amount of senior notes assumed in the Hiland acquisition. |
(e) | Amounts include outstanding credit facility and commercial paper borrowings. |
(f) | Excludes our “Debt fair value adjustments” which, as of June 30, 2015 and December 31, 2014, increased our combined debt balances by $1,623 million and $1,785 million, respectively. In addition to all unamortized debt discount/premium amounts, debt issuance costs (resulting from the implementation of ASU No. 2015-03) and purchase accounting on our debt balances, our debt fair value adjustments also include (i) amounts associated with the offsetting entry for hedged debt; and (ii) any unamortized portion of proceeds received from the early termination of interest rate swap agreements. |
Issuances | $800 million 5.05% notes due 2046 | |
$815 million 1.50% notes due 2022(a) | ||
$543 million 2.25% notes due 2027(a) | ||
Repayments | $300 million 5.625% notes due 2015 | |
$250 million 5.15% notes due 2015 |
(a) | Senior notes are denominated in Euros and are presented above in U.S. dollars at the exchange rate on the issuance date of 1.086 U.S. dollars per Euro. We entered into cross-currency swap agreements associated with these senior notes (see Note 5 “Risk Management—Foreign Currency Risk Management”). |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Per common share cash dividend declared for the period | $ | 0.49 | $ | 0.43 | $ | 0.97 | $ | 0.85 | |||||||
Per common share cash dividend paid in the period | $ | 0.48 | $ | 0.42 | $ | 0.93 | $ | 0.83 |
Net open position long/(short) | ||||
Derivatives designated as hedging contracts | ||||
Crude oil fixed price | (12.0 | ) | MMBbl | |
Crude oil basis | (11.4 | ) | MMBbl | |
Natural gas fixed price | (55.6 | ) | Bcf | |
Natural gas basis | (30.4 | ) | Bcf | |
Derivatives not designated as hedging contracts | ||||
Crude oil fixed price | (14.8 | ) | MMBbl | |
Crude oil basis | (1.5 | ) | MMBbl | |
Natural gas fixed price | (26.3 | ) | Bcf | |
Natural gas basis | (34.7 | ) | Bcf | |
NGL fixed price | (83.6 | ) | MMBbl |
Fair Value of Derivative Contracts | ||||||||||||||||||
Asset derivatives | Liability derivatives | |||||||||||||||||
June 30, 2015 | December 31, 2014 | June 30, 2015 | December 31, 2014 | |||||||||||||||
Balance sheet location | Fair value | Fair value | ||||||||||||||||
Derivatives designated as hedging contracts | ||||||||||||||||||
Natural gas and crude derivative contracts | Fair value of derivative contracts/(Other current liabilities) | $ | 198 | $ | 309 | $ | (42 | ) | $ | (34 | ) | |||||||
Deferred charges and other assets/(Other long-term liabilities and deferred credits) | 46 | 6 | (5 | ) | — | |||||||||||||
Subtotal | 244 | 315 | (47 | ) | (34 | ) | ||||||||||||
Interest rate swap agreements | Fair value of derivative contracts/(Other current liabilities) | 147 | 143 | — | — | |||||||||||||
Deferred charges and other assets/(Other long-term liabilities and deferred credits) | 201 | 260 | (86 | ) | (53 | ) | ||||||||||||
Subtotal | 348 | 403 | (86 | ) | (53 | ) | ||||||||||||
Cross-currency swap agreements | Fair value of derivative contracts/(Other current liabilities) | — | — | (22 | ) | — | ||||||||||||
Deferred charges and other assets/(Other long-term liabilities and deferred credits) | 13 | — | (9 | ) | — | |||||||||||||
Subtotal | 13 | — | (31 | ) | — | |||||||||||||
Total | 605 | 718 | (164 | ) | (87 | ) | ||||||||||||
Derivatives not designated as hedging contracts | ||||||||||||||||||
Natural gas, crude and NGL derivative contracts | Fair value of derivative contracts/(Other current liabilities) | 47 | 73 | (6 | ) | (2 | ) | |||||||||||
Deferred charges and other assets/(Other long-term liabilities and deferred credits) | 111 | 196 | (7 | ) | — | |||||||||||||
Subtotal | 158 | 269 | (13 | ) | (2 | ) | ||||||||||||
Power derivative contracts | Fair value of derivative contracts/(Other current liabilities) | 9 | 10 | (46 | ) | (57 | ) | |||||||||||
Deferred charges and other assets/(Other long-term liabilities and deferred credits) | — | — | — | (16 | ) | |||||||||||||
Subtotal | 9 | 10 | (46 | ) | (73 | ) | ||||||||||||
Total | 167 | 279 | (59 | ) | (75 | ) | ||||||||||||
Total derivatives | $ | 772 | $ | 997 | $ | (223 | ) | $ | (162 | ) |
Derivatives in fair value hedging relationships | Location of gain/(loss) recognized in income on derivatives | Amount of gain/(loss) recognized in income on derivatives and related hedged item | ||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||||
Interest rate swap agreements | Interest expense | $ | (233 | ) | $ | 57 | $ | (88 | ) | $ | 112 | |||||||
Hedged fixed rate debt | Interest expense | $ | 256 | $ | (57 | ) | $ | 117 | $ | (112 | ) |
Derivatives in cash flow hedging relationships | Amount of gain/(loss) recognized in OCI on derivative (effective portion)(a) | Location of gain/(loss) reclassified from Accumulated OCI into income (effective portion) | Amount of gain/(loss) reclassified from Accumulated OCI into income (effective portion)(b) | Location of gain/(loss) recognized in income on derivative (ineffective portion and amount excluded from effectiveness testing) | Amount of gain/(loss) recognized in income on derivative (ineffective portion and amount excluded from effectiveness testing) | |||||||||||||||||||||||
Three Months Ended June 30, | Three Months Ended June 30, | Three Months Ended June 30, | ||||||||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | 2015 | 2014 | |||||||||||||||||||||||
Energy commodity derivative contracts | $ | (82 | ) | $ | (88 | ) | Revenues—Natural gas sales | $ | 1 | $ | — | Revenues—Natural gas sales | $ | — | $ | — | ||||||||||||
Revenues—Product sales and other | 37 | (19 | ) | Revenues—Product sales and other | 3 | (27 | ) | |||||||||||||||||||||
Costs of sales | (14 | ) | 5 | Costs of sales | — | — | ||||||||||||||||||||||
Interest rate swap agreements | 1 | (8 | ) | Interest expense | — | (2 | ) | Interest expense | — | — | ||||||||||||||||||
Cross-currency swap | 23 | — | Other, net | 33 | — | |||||||||||||||||||||||
Total | $ | (58 | ) | $ | (96 | ) | Total | $ | 57 | $ | (16 | ) | Total | $ | 3 | $ | (27 | ) |
Derivatives in cash flow hedging relationships | Amount of gain/(loss) recognized in OCI on derivative (effective portion)(a) | Location of gain/(loss) reclassified from Accumulated OCI into income (effective portion) | Amount of gain/(loss) reclassified from Accumulated OCI into income (effective portion)(b) | Location of gain/(loss) recognized in income on derivative (ineffective portion and amount excluded from effectiveness testing) | Amount of gain/(loss) recognized in income on derivative (ineffective portion and amount excluded from effectiveness testing) | |||||||||||||||||||||||
Six Months Ended June 30, | Six Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | 2015 | 2014 | |||||||||||||||||||||||
Energy commodity derivative contracts | $ | (47 | ) | $ | (131 | ) | Revenues—Natural gas sales | $ | 25 | $ | (9 | ) | Revenues—Natural gas sales | $ | — | $ | — | |||||||||||
Revenues—Product sales and other | 101 | (25 | ) | Revenues—Product sales and other | 10 | (32 | ) | |||||||||||||||||||||
Costs of sales | (19 | ) | 6 | Costs of sales | — | — | ||||||||||||||||||||||
Interest rate swap agreements | (2 | ) | (10 | ) | Interest expense | (1 | ) | (2 | ) | Interest expense | — | — | ||||||||||||||||
Cross-currency swap | (11 | ) | — | Other, net | 23 | — | ||||||||||||||||||||||
Total | $ | (60 | ) | $ | (141 | ) | Total | $ | 129 | $ | (30 | ) | Total | $ | 10 | $ | (32 | ) |
(a) | We expect to reclassify an approximate $182 million gain associated with cash flow hedge price risk management activities included in our accumulated other comprehensive loss balances as of June 30, 2015 into earnings during the next twelve months (when the associated forecasted sales and purchases are also expected to occur), however, actual amounts reclassified into earnings could vary materially as a result of changes in market prices. |
(b) | Amounts reclassified were the result of the hedged forecasted transactions actually affecting earnings (i.e., when the forecasted sales and purchases actually occurred). |
Derivatives not designated as accounting hedges | Location of gain/(loss) recognized in income on derivatives | Amount of gain/(loss) recognized in income on derivatives | ||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||||
Energy commodity derivative contracts | Revenues—Natural gas sales | $ | (2 | ) | $ | (9 | ) | $ | 3 | $ | (16 | ) | ||||||
Revenues—Product sales and other | (40 | ) | 2 | 4 | 1 | |||||||||||||
Costs of sales | 3 | (3 | ) | — | 7 | |||||||||||||
Other expense (income) | — | — | — | (2 | ) | |||||||||||||
Total(a) | $ | (39 | ) | $ | (10 | ) | $ | 7 | $ | (10 | ) |
Net unrealized gains/(losses) on cash flow hedge derivatives | Foreign currency translation adjustments | Pension and other postretirement liability adjustments | Total accumulated other comprehensive income/(loss) | ||||||||||||
Balance as of December 31, 2014 | $ | 327 | $ | (108 | ) | $ | (236 | ) | $ | (17 | ) | ||||
Other comprehensive loss before reclassifications | (60 | ) | (91 | ) | 6 | (145 | ) | ||||||||
Amounts reclassified from accumulated other comprehensive loss | (129 | ) | — | — | (129 | ) | |||||||||
Net current-period other comprehensive loss | (189 | ) | (91 | ) | 6 | (274 | ) | ||||||||
Balance as of June 30, 2015 | $ | 138 | $ | (199 | ) | $ | (230 | ) | $ | (291 | ) |
Net unrealized gains/(losses) on cash flow hedge derivatives | Foreign currency translation adjustments | Pension and other postretirement liability adjustments | Total accumulated other comprehensive loss | ||||||||||||
Balance as of December 31, 2013 | $ | (3 | ) | $ | 2 | $ | (23 | ) | $ | (24 | ) | ||||
Other comprehensive loss before reclassifications | (56 | ) | (2 | ) | 2 | (56 | ) | ||||||||
Amounts reclassified from accumulated other comprehensive loss | 12 | — | — | 12 | |||||||||||
Net current-period other comprehensive loss | (44 | ) | (2 | ) | 2 | (44 | ) | ||||||||
Balance as of June 30, 2014 | $ | (47 | ) | $ | — | $ | (21 | ) | $ | (68 | ) |
• | Level 1 Inputs—quoted prices (unadjusted) in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date; |
• | Level 2 Inputs—inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly. If the asset or liability has a specified (contractual) term, a Level 2 input must be observable for substantially the full term of the asset or liability; and |
• | Level 3 Inputs—unobservable inputs for the asset or liability. These unobservable inputs reflect the entity’s own assumptions about the assumptions that market participants would use in pricing the asset or liability, and are developed based on the best information available in the circumstances (which might include the reporting entity’s own data). |
Balance sheet asset fair value measurements by level | Net amount | ||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Gross amount | Contracts available for netting | Cash collateral held(b) | ||||||||||||||||||||||
As of June 30, 2015 | |||||||||||||||||||||||||||
Energy commodity derivative contracts(a) | $ | 32 | $ | 370 | $ | 9 | $ | 411 | $ | (52 | ) | $ | (12 | ) | $ | 347 | |||||||||||
Interest rate swap agreements | $ | — | $ | 348 | $ | — | $ | 348 | $ | (62 | ) | $ | — | $ | 286 | ||||||||||||
Cross-currency swap agreements | $ | — | $ | 13 | $ | — | $ | 13 | $ | (13 | ) | $ | — | $ | — | ||||||||||||
As of December 31, 2014 | |||||||||||||||||||||||||||
Energy commodity derivative contracts(a) | $ | 49 | $ | 533 | $ | 12 | $ | 594 | $ | (46 | ) | $ | (13 | ) | $ | 535 | |||||||||||
Interest rate swap agreements | $ | — | $ | 403 | $ | — | $ | 403 | $ | (44 | ) |