Free Trial

Kirby (KEX) Financials

Kirby logo
$110.95 +3.56 (+3.32%)
Closing price 05/27/2025 03:59 PM Eastern
Extended Trading
$110.88 -0.07 (-0.06%)
As of 05/27/2025 06:33 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Kirby

Annual Income Statements for Kirby

This table shows Kirby's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Period end date 12/31/2024 12/31/2023 12/31/2022 12/31/2021 12/31/2020 12/31/2019 12/31/2018 12/31/2017 12/31/2016 12/31/2015
Net Income / (Loss) Attributable to Common Shareholders
287 223 122 -247 -273 142 78 313 141 227
Consolidated Net Income / (Loss)
287 223 123 -247 -272 143 79 314 143 228
Net Income / (Loss) Continuing Operations
287 223 123 -247 -272 143 79 314 143 228
Total Pre-Tax Income
363 294 165 -291 -461 190 114 73 228 362
Total Operating Income
399 335 193 -258 -421 242 155 94 247 381
Total Gross Profit
1,066 911 724 594 661 808 807 656 646 785
Total Revenue
3,266 3,092 2,785 2,247 2,171 2,838 2,971 2,214 1,771 2,148
Operating Revenue
3,266 3,092 2,785 2,247 2,171 2,838 2,971 2,214 1,771 2,148
Total Cost of Revenue
2,200 2,180 2,061 1,653 1,511 2,030 2,163 1,558 1,125 1,362
Operating Cost of Revenue
2,200 2,180 2,061 1,653 1,511 2,030 2,163 1,558 1,125 1,362
Total Operating Expenses
666 576 531 852 1,081 566 652 563 399 405
Selling, General & Admin Expense
337 335 303 267 258 277 304 220 175 193
Depreciation Expense
240 211 201 214 220 220 225 203 201 192
Other Operating Expenses / (Income)
35 35 35 36 42 42 39 29 23 21
Impairment Charge
56 0.00 0.00 341 561 36 85 106 0.00 0.00
Other Special Charges / (Income)
-2.21 -5.01 -8.28 -5.76 -0.12 -8.15 -1.97 4.49 0.13 -1.67
Total Other Income / (Expense), net
-36 -41 -28 -32 -41 -52 -41 -21 -20 -19
Interest Expense
49 52 45 42 49 56 47 21 18 19
Other Income / (Expense), net
13 11 17 10 8.15 3.79 5.73 0.57 -2.47 -0.66
Income Tax Expense
76 71 42 -44 -190 47 35 -241 85 134
Net Income / (Loss) Attributable to Noncontrolling Interest
0.19 -0.03 0.47 0.18 0.95 0.67 0.63 0.72 1.40 1.29
Basic Earnings per Share
$4.95 $3.74 $2.04 ($4.11) ($4.55) $2.38 $1.31 $5.62 $2.63 $4.12
Weighted Average Basic Shares Outstanding
57.13M 58.52M 60.02M 60.20M 60.09M 59.98M 59.88M 55.31M 53.45M 54.73M
Diluted Earnings per Share
$4.91 $3.72 $2.03 ($4.11) ($4.55) $2.37 $1.31 $5.62 $2.62 $4.11
Weighted Average Diluted Shares Outstanding
57.13M 58.52M 60.02M 60.20M 60.09M 59.98M 59.88M 55.31M 53.45M 54.73M
Weighted Average Basic & Diluted Shares Outstanding
57.13M 58.52M 60.02M 60.20M 60.09M 59.98M 59.88M 55.31M 53.45M 54.73M

Quarterly Income Statements for Kirby

This table shows Kirby's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023 Q4 2022 Q3 2022
Period end date 12/31/2024 9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023 6/30/2023 3/31/2023 12/31/2022 9/30/2022
Net Income / (Loss) Attributable to Common Shareholders
43 90 84 70 62 63 57 41 37 39
Consolidated Net Income / (Loss)
43 90 84 70 62 63 57 41 37 39
Net Income / (Loss) Continuing Operations
43 90 84 70 62 63 57 41 37 39
Total Pre-Tax Income
43 117 111 92 81 82 76 55 51 51
Total Operating Income
50 127 120 102 93 94 87 61 58 59
Total Gross Profit
259 279 270 257 237 234 231 208 196 193
Total Revenue
802 831 824 808 799 765 777 750 730 746
Operating Revenue
802 831 824 808 799 765 777 750 730 746
Total Cost of Revenue
543 552 554 551 562 531 546 542 534 552
Operating Cost of Revenue
543 552 554 551 562 531 546 542 534 552
Total Operating Expenses
209 152 150 156 145 141 144 147 138 135
Selling, General & Admin Expense
82 84 80 90 84 79 83 89 81 75
Depreciation Expense
63 61 59 58 55 53 52 51 51 50
Other Operating Expenses / (Income)
7.58 8.97 10 8.04 6.16 9.67 9.76 9.19 6.74 9.12
Other Special Charges / (Income)
-0.00 -1.62 -0.52 -0.07 -0.78 -1.53 -0.47 -2.23 -0.31 -0.38
Total Other Income / (Expense), net
-7.17 -9.55 -9.73 -9.88 -11 -12 -11 -6.78 -7.17 -7.95
Interest Expense
11 12 13 13 13 13 12 13 12 12
Other Income / (Expense), net
3.49 2.95 3.09 3.27 1.75 1.59 1.26 6.44 4.82 3.81
Income Tax Expense
0.01 27 27 22 19 19 19 14 13 12
Net Income / (Loss) Attributable to Noncontrolling Interest
0.15 0.06 0.13 -0.15 0.06 0.04 -0.05 -0.08 0.02 0.15
Basic Earnings per Share
$0.75 $1.56 $1.44 $1.20 $1.04 $1.06 $0.96 $0.68 $0.63 $0.65
Weighted Average Basic Shares Outstanding
57.13M 57.40M 57.90M 58.30M 58.52M 59.10M 59.50M 60M 60.02M 59.90M
Diluted Earnings per Share
$0.74 $1.55 $1.43 $1.19 $1.04 $1.05 $0.95 $0.68 $0.62 $0.65
Weighted Average Diluted Shares Outstanding
57.13M 57.40M 57.90M 58.30M 58.52M 59.10M 59.50M 60M 60.02M 59.90M
Weighted Average Basic & Diluted Shares Outstanding
57.13M 57.40M 57.90M 58.30M 58.52M 59.10M 59.50M 60M 60.02M 59.90M

Annual Cash Flow Statements for Kirby

This table details how cash moves in and out of Kirby's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Period end date 12/31/2024 12/31/2023 12/31/2022 12/31/2021 12/31/2020 12/31/2019 12/31/2018 12/31/2017 12/31/2016 12/31/2015
Net Change in Cash & Equivalents
42 -48 46 -46 56 542 -12 14 -0.25 -18
Net Cash From Operating Activities
756 540 294 322 445 512 347 353 416 524
Net Cash From Continuing Operating Activities
756 540 294 322 445 512 347 353 416 524
Net Income / (Loss) Continuing Operations
287 223 123 -247 -272 143 79 314 143 228
Consolidated Net Income / (Loss)
287 223 123 -247 -272 143 79 314 143 228
Depreciation Expense
240 211 201 214 220 220 225 203 201 192
Amortization Expense
33 29 29 33 30 24 21 22 21 24
Non-Cash Adjustments To Reconcile Net Income
72 7.00 6.49 350 580 42 105 123 11 11
Changes in Operating Assets and Liabilities, net
124 70 -66 -28 -113 83 -83 -308 41 69
Net Cash From Investing Activities
-400 -413 -140 -56 -486 -453 -783 -593 -350 -362
Net Cash From Continuing Investing Activities
-400 -413 -140 -56 -486 72 -783 -593 -350 -362
Purchase of Property, Plant & Equipment
-343 -402 -173 -98 -148 -248 -302 -177 -231 -345
Acquisitions
-78 -38 -3.90 -9.12 -355 262 -534 -470 -137 -41
Sale of Property, Plant & Equipment
20 26 37 51 17 58 53 54 19 24
Net Cash From Financing Activities
-315 -175 -109 -311 97 -42 423 254 -67 -180
Net Cash From Continuing Financing Activities
-315 -175 -109 -311 97 -42 423 254 -67 -180
Repayment of Debt
-100 -351 -397 -308 -150 -545 -83 -15 -53 -100
Repurchase of Common Equity
-175 -113 -23 0.00 0.00 - -0.78 0.00 -1.83 -241
Issuance of Debt
-44 289 311 0.00 250 500 499 270 - 161
Other Financing Activities, net
3.92 0.20 -0.24 -3.21 -3.52 2.90 7.53 -0.70 -3.41 -0.08
Cash Interest Paid
49 49 43 41 49 56 41 22 20 21
Cash Income Taxes Paid
20 -66 2.55 -117 -36 2.93 0.64 27 18 70

Quarterly Cash Flow Statements for Kirby

This table details how cash moves in and out of Kirby's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023 Q4 2022 Q3 2022
Period end date 12/31/2024 9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023 6/30/2023 3/31/2023 12/31/2022 9/30/2022
Net Change in Cash & Equivalents
7.37 14 -22 43 -9.54 5.51 9.90 -54 44 12
Net Cash From Operating Activities
247 207 179 123 216 96 211 16 133 66
Net Cash From Continuing Operating Activities
247 207 179 123 216 96 211 16 133 66
Net Income / (Loss) Continuing Operations
43 90 84 70 62 63 57 41 37 39
Consolidated Net Income / (Loss)
43 90 84 70 62 63 57 41 37 39
Depreciation Expense
63 61 59 58 55 53 52 51 51 50
Amortization Expense
7.61 8.21 8.41 8.35 7.92 7.01 7.05 6.99 7.35 7.27
Non-Cash Adjustments To Reconcile Net Income
60 2.40 2.30 8.02 2.69 -1.49 2.30 3.51 2.65 1.70
Changes in Operating Assets and Liabilities, net
75 45 25 -21 89 -26 93 -86 35 -33
Net Cash From Investing Activities
-103 -72 -147 -79 -123 -140 -86 -65 -48 -32
Net Cash From Continuing Investing Activities
-103 -72 -147 -79 -123 -140 -86 -65 -48 -32
Purchase of Property, Plant & Equipment
-97 -76 -89 -81 -127 -104 -98 -73 -52 -41
Acquisitions
-13 - - - - -38 - - - -
Sale of Property, Plant & Equipment
6.56 4.78 6.64 2.41 4.24 1.32 12 8.03 4.00 9.59
Net Cash From Financing Activities
-137 -121 -54 -2.01 -103 49 -116 -5.19 -41 -22
Net Cash From Continuing Financing Activities
-137 -121 -54 -2.01 -103 49 -116 -5.19 -41 -22
Repayment of Debt
-100 -0.03 -0.03 -0.03 0.06 -0.03 -0.03 -351 -330 -37
Repurchase of Common Equity
-33 -56 -44 -42 -52 -23 -34 -3.18 - -4.82
Issuance of Debt
-4.95 -70 -13 44 -52 69 -82 353 290 19
Other Financing Activities, net
0.90 4.26 2.53 -3.78 0.37 3.31 -0.04 -3.44 -0.27 -0.08
Cash Interest Paid
2.46 20 4.73 22 4.04 21 4.26 20 3.06 20
Cash Income Taxes Paid
4.09 1.09 13 1.06 1.33 0.80 -69 0.69 0.46 0.91

Annual Balance Sheets for Kirby

This table presents Kirby's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Period end date 12/31/2024 12/31/2023 12/31/2022 12/31/2021 12/31/2020 12/31/2019 12/31/2018 12/31/2017 12/31/2016 12/31/2015
Total Assets
5,852 5,722 5,555 5,399 5,924 6,079 5,872 5,127 4,290 4,152
Total Current Assets
1,069 1,135 1,212 1,004 1,048 918 1,096 957 633 641
Cash & Equivalents
74 33 81 35 80 25 7.80 20 5.63 5.89
Accounts Receivable
537 579 598 568 600 483 522 558 393 393
Inventories, net
394 454 462 331 310 351 507 316 185 185
Prepaid Expenses
63 69 71 70 58 58 59 63 49 45
Plant, Property, & Equipment, net
4,023 3,861 3,633 3,679 3,917 3,777 3,540 2,959 2,921 2,779
Total Noncurrent Assets
760 726 710 717 959 1,384 1,235 1,211 736 733
Long-Term Investments
2.90 2.58 2.17 2.13 2.69 2.03 2.50 1.89 2.62 2.09
Goodwill
439 439 439 439 658 954 954 935 598 587
Intangible Assets
34 43 51 60 69 211 224 233 87 -
Other Noncurrent Operating Assets
284 242 217 216 230 218 55 41 48 144
Total Liabilities & Shareholders' Equity
5,852 5,722 5,555 5,399 5,924 6,079 5,872 5,127 4,290 4,152
Total Liabilities
2,499 2,536 2,510 2,510 2,837 2,708 2,655 2,013 1,877 1,873
Total Current Liabilities
735 676 642 544 466 514 608 480 358 362
Short-Term Debt
8.23 8.07 3.29 1.93 0.04 0.02 0.02 0.00 0.00 0.00
Accounts Payable
251 269 278 199 163 207 278 222 135 133
Accrued Expenses
32 30 42 30 25 33 32 27 13 16
Current Deferred Revenue
177 135 119 73 45 43 - 48 36 41
Current Deferred & Payable Income Tax Liabilities
25 1.49 0.32 0.00 0.47 0.67 2.79 0.19 3.29 3.56
Current Employee Benefit Liabilities
68 69 56 39 33 43 53 45 27 37
Other Taxes Payable
36 32 30 45 44 39 39 23 15 14
Other Current Liabilities
124 118 102 145 144 136 190 109 123 112
Other Current Nonoperating Liabilities
12 13 12 11 11 13 13 6.10 5.40 5.41
Total Noncurrent Liabilities
1,764 1,860 1,868 1,967 2,371 2,193 2,048 1,533 1,519 1,511
Long-Term Debt
867 1,009 1,076 1,161 1,469 1,370 1,410 992 723 775
Capital Lease Obligations
148 139 - - - - - - - -
Noncurrent Deferred & Payable Income Tax Liabilities
739 697 626 574 607 588 543 468 705 670
Other Noncurrent Operating Liabilities
9.59 16 165 231 295 235 95 72 90 67
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
3,353 3,187 3,045 2,889 3,088 3,372 3,216 3,114 2,413 2,279
Total Preferred & Common Equity
3,352 3,185 3,043 2,886 3,084 3,369 3,213 3,111 2,409 2,269
Total Common Equity
3,352 3,185 3,043 2,886 3,084 3,369 3,213 3,111 2,409 2,269
Common Stock
875 871 866 861 852 842 830 810 438 441
Retained Earnings
2,978 2,692 2,469 2,346 2,593 2,866 2,724 2,647 2,342 2,201
Treasury Stock
-573 -412 -309 -295 -299 -302 -307 -313 -320 -328
Accumulated Other Comprehensive Income / (Loss)
71 35 17 -26 -61 -38 -34 -32 -51 -45
Noncontrolling Interest
1.44 1.25 2.29 2.46 3.25 2.97 3.11 3.40 3.55 10

Quarterly Balance Sheets for Kirby

This table presents Kirby's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2024 Q2 2024 Q1 2024 Q3 2023 Q2 2023 Q1 2023 Q3 2022
Period end date 9/30/2024 6/30/2024 3/31/2024 9/30/2023 6/30/2023 3/31/2023 9/30/2022
Total Assets
5,871 5,866 5,776 5,683 5,575 5,575 5,456
Total Current Assets
1,164 1,167 1,175 1,196 1,169 1,200 1,126
Cash & Equivalents
67 54 75 42 37 27 37
Accounts Receivable
590 598 585 569 560 636 616
Inventories, net
434 445 447 506 505 475 392
Prepaid Expenses
73 70 68 79 68 62 81
Plant, Property, & Equipment, net
3,985 3,975 3,883 3,782 3,698 3,666 3,641
Plant, Property & Equipment, gross
6,046 5,991 5,880 5,710 5,580 5,533 5,435
Accumulated Depreciation
2,061 2,016 1,997 1,928 1,882 1,867 1,794
Total Noncurrent Assets
721 725 717 705 708 709 689
Noncurrent Note & Lease Receivables
163 158 149 - - - -
Goodwill
439 439 439 439 439 439 439
Intangible Assets
37 39 41 45 47 49 54
Other Noncurrent Operating Assets
82 89 88 221 222 221 197
Total Liabilities & Shareholders' Equity
5,871 5,866 5,776 5,683 5,575 5,575 5,456
Total Liabilities
2,567 2,603 2,559 2,525 2,462 2,490 2,481
Total Current Liabilities
698 685 650 636 656 615 571
Short-Term Debt
8.17 8.97 8.64 9.61 7.45 3.98 3.60
Accounts Payable
249 267 250 258 280 278 242
Accrued Expenses
217 211 195 199 205 174 210
Current Deferred Revenue
168 154 153 135 131 124 82
Current Deferred & Payable Income Tax Liabilities
22 10 11 2.25 0.00 1.11 -
Other Current Liabilities
34 33 33 32 33 33 33
Total Noncurrent Liabilities
1,869 1,919 1,909 1,889 1,805 1,875 1,910
Long-Term Debt
970 1,039 1,052 1,058 991 1,076 1,115
Capital Lease Obligations
149 144 137 142 - 146 144
Noncurrent Deferred & Payable Income Tax Liabilities
735 721 706 673 657 638 605
Other Noncurrent Operating Liabilities
15 15 14 16 158 14 47
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
3,304 3,263 3,217 3,158 3,113 3,085 2,975
Total Preferred & Common Equity
3,302 3,261 3,216 3,157 3,111 3,083 2,973
Total Common Equity
3,302 3,261 3,216 3,157 3,111 3,083 2,973
Common Stock
873 869 866 868 865 863 864
Retained Earnings
2,936 2,846 2,762 2,630 2,567 2,509 2,431
Treasury Stock
-540 -488 -446 -360 -340 -307 -309
Accumulated Other Comprehensive Income / (Loss)
35 35 35 19 19 17 -13
Noncontrolling Interest
1.28 1.22 1.09 1.19 2.17 2.21 2.31

Annual Metrics And Ratios for Kirby

This table displays calculated financial ratios and metrics derived from Kirby's official financial filings.

Metric 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Period end date 12/31/2024 12/31/2023 12/31/2022 12/31/2021 12/31/2020 12/31/2019 12/31/2018 12/31/2017 12/31/2016 12/31/2015
Growth Metrics
- - - - - - - - - -
Revenue Growth
5.64% 11.02% 23.95% 3.47% -23.50% -4.45% 34.15% 25.06% -17.55% -16.32%
EBITDA Growth
16.81% 33.23% 36,739.22% 99.26% -133.20% 20.32% 27.40% -31.56% -21.70% -10.22%
EBIT Growth
19.00% 65.17% 184.46% 39.86% -267.86% 52.67% 70.94% -61.54% -35.55% -20.08%
NOPAT Growth
24.29% 76.93% 179.43% 38.65% -261.52% 69.52% -73.28% 159.50% -35.35% -19.50%
Net Income Growth
28.71% 81.58% 149.75% 9.14% -289.90% 80.86% -74.81% 119.81% -37.36% -19.90%
EPS Growth
31.99% 83.25% 149.39% 9.67% -291.98% 80.92% -76.69% 114.50% -36.25% -16.63%
Operating Cash Flow Growth
40.03% 83.67% -8.54% -27.73% -13.07% 47.50% -1.81% -15.01% -20.69% 29.10%
Free Cash Flow Firm Growth
2,713.35% -110.67% -57.98% 636.84% -161.14% 119.58% 22.39% -852.79% -50.42% 37.46%
Invested Capital Growth
-0.21% 6.57% 0.67% -10.21% -5.14% 2.12% 13.17% 30.58% 2.67% 3.08%
Revenue Q/Q Growth
0.10% 2.28% 5.25% 4.73% -7.11% -2.26% 0.45% 14.03% -2.67% -7.90%
EBITDA Q/Q Growth
-4.68% 6.64% 7.36% 38.97% 6.41% 7.78% 9.15% -24.80% -4.96% -4.16%
EBIT Q/Q Growth
-9.04% 10.18% 16.14% 2.64% 2.24% 16.82% 26.66% -53.48% -10.14% -7.23%
NOPAT Q/Q Growth
-6.28% 12.39% 22.59% 2.58% 2.00% 18.38% -77.45% 213.55% -9.78% -6.92%
Net Income Q/Q Growth
-6.21% 12.43% 27.10% -4.78% 6.68% 23.59% -76.39% 172.33% -11.31% -7.09%
EPS Q/Q Growth
-5.76% 12.73% 26.88% -4.58% 6.76% 23.44% -77.53% 166.35% -11.49% -5.73%
Operating Cash Flow Q/Q Growth
4.33% 18.17% 45.32% -12.03% -8.07% 10.71% -5.25% 4.86% -14.28% 14.47%
Free Cash Flow Firm Q/Q Growth
8.63% -112.31% 238.74% -21.19% -35.24% 627.45% -74.07% 16.98% -41.52% 54.60%
Invested Capital Q/Q Growth
-1.21% -0.14% -3.51% 0.66% -1.16% -1.50% 0.00% 4.76% 0.82% -0.33%
Profitability Metrics
- - - - - - - - - -
Gross Margin
32.63% 29.47% 25.99% 26.43% 30.42% 28.48% 27.18% 29.64% 36.48% 36.56%
EBITDA Margin
20.97% 18.96% 15.80% -0.05% -7.48% 17.24% 13.69% 14.42% 26.35% 27.74%
Operating Margin
12.22% 10.84% 6.93% -11.49% -19.38% 8.53% 5.23% 4.23% 13.97% 17.73%
EBIT Margin
12.61% 11.20% 7.53% -11.04% -19.00% 8.66% 5.42% 4.25% 13.83% 17.69%
Profit (Net Income) Margin
8.78% 7.21% 4.41% -10.98% -12.51% 5.04% 2.66% 14.18% 8.07% 10.62%
Tax Burden Percent
79.09% 75.79% 74.41% 84.92% 58.87% 75.34% 69.27% 429.92% 62.70% 63.03%
Interest Burden Percent
88.07% 84.97% 78.72% 117.12% 111.81% 77.22% 70.90% 77.51% 92.99% 95.19%
Effective Tax Rate
20.91% 24.21% 25.59% 0.00% 0.00% 24.66% 30.73% -329.92% 37.30% 36.97%
Return on Invested Capital (ROIC)
7.31% 6.07% 3.55% -4.25% -6.39% 3.90% 2.47% 11.14% 5.02% 7.98%
ROIC Less NNEP Spread (ROIC-NNEP)
4.57% 3.17% 1.62% -9.46% -4.73% 1.06% 0.08% 0.70% 3.37% 6.35%
Return on Net Nonoperating Assets (RNNOA)
1.46% 1.09% 0.59% -4.01% -2.01% 0.44% 0.03% 0.21% 1.07% 2.05%
Return on Equity (ROE)
8.77% 7.15% 4.14% -8.26% -8.41% 4.34% 2.50% 11.36% 6.09% 10.03%
Cash Return on Invested Capital (CROIC)
7.52% -0.30% 2.88% 6.51% -1.12% 1.80% -9.89% -15.38% 2.39% 4.95%
Operating Return on Assets (OROA)
7.12% 6.14% 3.83% -4.38% -6.88% 4.11% 2.93% 2.00% 5.80% 9.16%
Return on Assets (ROA)
4.96% 3.95% 2.24% -4.36% -4.53% 2.39% 1.44% 6.67% 3.38% 5.50%
Return on Common Equity (ROCE)
8.77% 7.15% 4.13% -8.25% -8.40% 4.34% 2.50% 11.34% 6.07% 9.99%
Return on Equity Simple (ROE_SIMPLE)
8.56% 7.00% 4.03% -8.55% -8.81% 4.25% 2.46% 10.09% 5.93% 10.05%
Net Operating Profit after Tax (NOPAT)
316 254 144 -181 -295 182 108 403 155 240
NOPAT Margin
9.66% 8.21% 5.15% -8.04% -13.56% 6.42% 3.62% 18.18% 8.76% 11.17%
Net Nonoperating Expense Percent (NNEP)
2.75% 2.90% 1.94% 5.21% -1.67% 2.84% 2.38% 10.45% 1.65% 1.63%
Return On Investment Capital (ROIC_SIMPLE)
7.21% 5.85% 3.48% - - - - - - -
Cost of Revenue to Revenue
67.37% 70.53% 74.01% 73.57% 69.58% 71.52% 72.82% 70.36% 63.52% 63.44%
SG&A Expenses to Revenue
10.32% 10.84% 10.87% 11.88% 11.89% 9.77% 10.25% 9.96% 9.88% 9.00%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
20.41% 18.64% 19.07% 37.92% 49.80% 19.95% 21.95% 25.41% 22.51% 18.84%
Earnings before Interest and Taxes (EBIT)
412 346 210 -248 -413 246 161 94 245 380
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
685 586 440 -1.20 -162 489 407 319 466 596
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
1.81 1.46 1.27 1.24 1.01 1.59 1.26 1.28 1.49 1.25
Price to Tangible Book Value (P/TBV)
2.11 1.72 1.51 1.50 1.32 2.44 1.98 2.05 2.08 1.69
Price to Revenue (P/Rev)
1.86 1.50 1.38 1.59 1.43 1.89 1.36 1.80 2.02 1.32
Price to Earnings (P/E)
21.18 20.81 31.52 0.00 0.00 37.70 51.40 12.73 25.33 12.54
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
4.72% 4.81% 3.17% 0.00% 0.00% 2.65% 1.95% 7.85% 3.95% 7.98%
Enterprise Value to Invested Capital (EV/IC)
1.63 1.33 1.20 1.17 1.00 1.42 1.17 1.21 1.37 1.19
Enterprise Value to Revenue (EV/Rev)
2.15 1.86 1.74 2.09 2.07 2.37 1.83 2.24 2.43 1.69
Enterprise Value to EBITDA (EV/EBITDA)
10.25 9.82 11.03 0.00 0.00 13.72 13.36 15.54 9.22 6.08
Enterprise Value to EBIT (EV/EBIT)
17.04 16.64 23.16 0.00 0.00 27.31 33.76 52.67 17.56 9.52
Enterprise Value to NOPAT (EV/NOPAT)
22.24 22.68 33.82 0.00 0.00 36.81 50.53 12.33 27.72 15.09
Enterprise Value to Operating Cash Flow (EV/OCF)
9.28 10.66 16.50 14.62 10.12 13.12 15.66 14.04 10.34 6.90
Enterprise Value to Free Cash Flow (EV/FCFF)
21.62 0.00 41.68 16.96 0.00 79.52 0.00 0.00 58.27 24.32
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.31 0.36 0.35 0.40 0.48 0.41 0.44 0.32 0.30 0.34
Long-Term Debt to Equity
0.30 0.36 0.35 0.40 0.48 0.41 0.44 0.32 0.30 0.34
Financial Leverage
0.32 0.34 0.36 0.42 0.43 0.42 0.38 0.31 0.32 0.32
Leverage Ratio
1.77 1.81 1.85 1.89 1.86 1.81 1.74 1.70 1.80 1.83
Compound Leverage Factor
1.56 1.54 1.45 2.22 2.08 1.40 1.23 1.32 1.67 1.74
Debt to Total Capital
23.38% 26.61% 26.17% 28.71% 32.23% 28.89% 30.48% 24.17% 23.05% 25.37%
Short-Term Debt to Total Capital
0.19% 0.19% 0.08% 0.05% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
23.19% 26.42% 26.09% 28.66% 32.23% 28.89% 30.48% 24.17% 23.05% 25.37%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.03% 0.03% 0.06% 0.06% 0.07% 0.06% 0.07% 0.08% 0.11% 0.34%
Common Equity to Total Capital
76.59% 73.36% 73.77% 71.23% 67.70% 71.05% 69.45% 75.75% 76.84% 74.29%
Debt to EBITDA
1.49 1.97 2.45 -968.67 -9.04 2.80 3.47 3.11 1.55 1.30
Net Debt to EBITDA
1.38 1.91 2.27 -937.90 -8.53 2.74 3.44 3.04 1.53 1.29
Long-Term Debt to EBITDA
1.48 1.96 2.45 -967.06 -9.04 2.80 3.47 3.11 1.55 1.30
Debt to NOPAT
3.24 4.55 7.52 -6.44 -4.99 7.51 13.11 2.47 4.66 3.23
Net Debt to NOPAT
3.00 4.41 6.95 -6.23 -4.70 7.36 13.01 2.41 4.61 3.20
Long-Term Debt to NOPAT
3.22 4.52 7.50 -6.43 -4.99 7.51 13.11 2.47 4.66 3.23
Altman Z-Score
3.03 2.59 2.29 1.83 1.53 2.53 2.26 2.52 2.59 2.55
Noncontrolling Interest Sharing Ratio
0.04% 0.06% 0.08% 0.10% 0.10% 0.09% 0.10% 0.13% 0.30% 0.47%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
1.45 1.68 1.89 1.85 2.25 1.78 1.80 1.99 1.77 1.77
Quick Ratio
0.83 0.90 1.06 1.11 1.46 0.99 0.87 1.20 1.11 1.10
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
325 -12 116 277 -52 84 -431 -555 74 149
Operating Cash Flow to CapEx
234.74% 143.81% 216.75% 689.00% 339.97% 268.66% 139.51% 287.32% 195.71% 163.30%
Free Cash Flow to Firm to Interest Expense
6.61 -0.24 2.61 6.53 -1.06 1.51 -9.20 -25.87 4.17 7.94
Operating Cash Flow to Interest Expense
15.40 10.39 6.60 7.57 9.13 9.14 7.41 16.46 23.50 27.98
Operating Cash Flow Less CapEx to Interest Expense
8.84 3.16 3.55 6.47 6.44 5.74 2.10 10.73 11.49 10.85
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.56 0.55 0.51 0.40 0.36 0.48 0.54 0.47 0.42 0.52
Accounts Receivable Turnover
5.86 5.25 4.78 3.85 4.01 5.65 5.50 4.66 4.51 4.64
Inventory Turnover
5.19 4.76 5.20 5.16 4.57 4.73 5.26 6.22 6.08 7.23
Fixed Asset Turnover
0.83 0.83 0.76 0.59 0.56 0.78 0.91 0.75 0.62 0.80
Accounts Payable Turnover
8.45 7.97 8.64 9.14 8.18 8.37 8.65 8.74 8.41 7.68
Days Sales Outstanding (DSO)
62.33 69.46 76.41 94.89 91.07 64.63 66.37 78.37 81.00 78.72
Days Inventory Outstanding (DIO)
70.36 76.69 70.24 70.77 79.86 77.21 69.44 58.70 60.03 50.48
Days Payable Outstanding (DPO)
43.19 45.82 42.25 39.92 44.61 43.59 42.19 41.77 43.39 47.53
Cash Conversion Cycle (CCC)
89.50 100.33 104.39 125.74 126.31 98.26 93.63 95.30 97.64 81.67
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
4,311 4,320 4,054 4,027 4,484 4,727 4,629 4,091 3,133 3,051
Invested Capital Turnover
0.76 0.74 0.69 0.53 0.47 0.61 0.68 0.61 0.57 0.71
Increase / (Decrease) in Invested Capital
-9.05 266 27 -458 -243 98 539 958 81 91
Enterprise Value (EV)
7,020 5,760 4,854 4,701 4,501 6,713 5,436 4,962 4,299 3,619
Market Capitalization
6,073 4,638 3,855 3,572 3,112 5,367 4,033 3,988 3,581 2,842
Book Value per Share
$58.39 $53.90 $50.80 $48.02 $51.37 $56.19 $53.67 $52.11 $44.74 $42.01
Tangible Book Value per Share
$50.15 $45.75 $42.62 $39.72 $39.27 $36.77 $34.00 $32.55 $32.01 $31.14
Total Capital
4,376 4,342 4,125 4,052 4,556 4,741 4,626 4,107 3,136 3,054
Total Debt
1,023 1,155 1,080 1,163 1,469 1,370 1,410 992 723 775
Total Long-Term Debt
1,015 1,147 1,076 1,161 1,469 1,370 1,410 992 723 775
Net Debt
946 1,120 997 1,126 1,386 1,343 1,400 970 715 767
Capital Expenditures (CapEx)
322 376 136 47 131 191 249 123 212 321
Debt-free, Cash-free Net Working Capital (DFCFNWC)
268 435 492 427 502 379 481 457 269 273
Debt-free Net Working Capital (DFNWC)
342 467 573 462 582 403 489 477 275 279
Net Working Capital (NWC)
334 459 570 460 582 403 489 477 275 279
Net Nonoperating Expense (NNE)
29 31 21 66 -23 39 28 89 12 12
Net Nonoperating Obligations (NNO)
958 1,133 1,009 1,138 1,397 1,356 1,413 977 720 772
Total Depreciation and Amortization (D&A)
273 240 230 247 250 244 246 225 222 216
Debt-free, Cash-free Net Working Capital to Revenue
8.19% 14.07% 17.68% 19.02% 23.10% 13.34% 16.19% 20.62% 15.19% 12.71%
Debt-free Net Working Capital to Revenue
10.47% 15.12% 20.57% 20.57% 26.80% 14.22% 16.45% 21.53% 15.51% 12.99%
Net Working Capital to Revenue
10.22% 14.86% 20.45% 20.48% 26.80% 14.21% 16.45% 21.53% 15.51% 12.99%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$4.95 $3.74 $2.04 ($4.11) ($4.55) $2.38 $1.31 $5.62 $2.63 $4.12
Adjusted Weighted Average Basic Shares Outstanding
57.13M 58.52M 60.02M 60.20M 60.09M 59.98M 59.88M 59.67M 53.96M 53.81M
Adjusted Diluted Earnings per Share
$4.91 $3.72 $2.03 ($4.11) ($4.55) $2.37 $1.31 $5.62 $2.62 $4.11
Adjusted Weighted Average Diluted Shares Outstanding
57.13M 58.52M 60.02M 60.20M 60.09M 59.98M 59.88M 59.67M 53.96M 53.81M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
57.13M 58.52M 60.02M 60.20M 60.09M 59.98M 59.88M 59.67M 53.96M 53.81M
Normalized Net Operating Profit after Tax (NOPAT)
358 250 137 54 98 203 165 143 155 239
Normalized NOPAT Margin
10.97% 8.09% 4.93% 2.39% 4.53% 7.15% 5.57% 6.44% 8.76% 11.12%
Pre Tax Income Margin
11.11% 9.51% 5.92% -12.93% -21.25% 6.69% 3.84% 3.30% 12.86% 16.84%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
8.38 6.66 4.70 -5.84 -8.47 4.39 3.44 4.39 13.84 20.28
NOPAT to Interest Expense
6.42 4.88 3.22 -4.25 -6.04 3.26 2.30 18.75 8.77 12.80
EBIT Less CapEx to Interest Expense
1.82 -0.57 1.66 -6.94 -11.15 0.99 -1.87 -1.34 1.83 3.15
NOPAT Less CapEx to Interest Expense
-0.14 -2.34 0.18 -5.35 -8.73 -0.15 -3.01 13.02 -3.24 -4.33
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 5.91% 0.00%
Augmented Payout Ratio
60.85% 50.61% 18.65% 0.00% 0.00% 0.00% 0.98% 0.00% 7.19% 105.76%

Quarterly Metrics And Ratios for Kirby

This table displays calculated financial ratios and metrics derived from Kirby's official financial filings.

Metric Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023 Q4 2022 Q3 2022
Period end date 12/31/2024 9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023 6/30/2023 3/31/2023 12/31/2022 9/30/2022
Growth Metrics
- - - - - - - - - -
Revenue Growth
0.39% 8.68% 6.07% 7.67% 9.45% 2.54% 11.36% 22.87% 23.49% 24.53%
EBITDA Growth
-21.35% 27.76% 29.98% 35.55% 30.21% 29.20% 36.80% 38.33% 33.25% 147.68%
EBIT Growth
-43.28% 36.55% 39.54% 54.35% 51.13% 51.66% 76.16% 99.67% 87.03% 119.90%
NOPAT Growth
-28.99% 35.03% 39.27% 69.64% 65.71% 58.92% 95.32% 108.08% 180.11% 120.45%
Net Income Growth
-30.65% 42.90% 46.52% 72.12% 66.01% 60.54% 100.37% 130.98% 234.78% 114.80%
EPS Growth
-28.85% 47.62% 50.53% 75.00% 67.74% 61.54% 102.13% 134.48% 226.32% 114.74%
Operating Cash Flow Growth
14.53% 114.49% -15.20% 648.11% 62.48% 46.90% 233.43% -48.85% 222.57% -20.60%
Free Cash Flow Firm Growth
130.23% 212.31% -843.21% 147.55% -1,360.90% 65.99% -90.12% -122.28% -96.72% -149.37%
Invested Capital Growth
-0.21% 0.88% 8.02% 1.27% 6.57% 2.98% 0.84% 2.24% 0.67% 5.03%
Revenue Q/Q Growth
-3.47% 0.82% 2.03% 1.11% 4.50% -1.61% 3.57% 2.78% -2.10% 6.86%
EBITDA Q/Q Growth
-37.71% 3.79% 12.12% 8.51% 1.17% 5.60% 16.92% 4.24% 0.39% 11.81%
EBIT Q/Q Growth
-58.70% 5.09% 17.93% 10.82% -0.58% 7.39% 30.45% 8.50% -0.22% 24.74%
NOPAT Q/Q Growth
-48.50% 6.56% 17.95% 9.69% -2.06% 9.91% 43.68% 7.14% -6.07% 35.08%
Net Income Q/Q Growth
-52.27% 7.20% 20.12% 12.84% -1.65% 9.92% 41.10% 8.83% -4.89% 37.19%
EPS Q/Q Growth
-52.26% 8.39% 20.17% 14.42% -0.95% 10.53% 39.71% 9.68% -4.62% 38.30%
Operating Cash Flow Q/Q Growth
19.80% 15.16% 45.45% -42.92% 124.35% -54.47% 1,183.19% -87.60% 102.84% 3.34%
Free Cash Flow Firm Q/Q Growth
-0.44% 125.24% -1,123.46% 112.42% -269.87% -267.03% 165.48% -411.72% 109.98% -148.51%
Invested Capital Q/Q Growth
-1.21% -0.85% 1.44% 0.68% -0.14% 6.17% -4.90% 5.70% -3.51% 3.97%
Profitability Metrics
- - - - - - - - - -
Gross Margin
32.28% 33.58% 32.77% 31.85% 29.71% 30.63% 29.74% 27.77% 26.86% 25.94%
EBITDA Margin
15.43% 23.91% 23.23% 21.14% 19.69% 20.34% 18.95% 16.79% 16.55% 16.14%
Operating Margin
6.25% 15.27% 14.62% 12.56% 11.61% 12.23% 11.23% 8.19% 7.91% 7.90%
EBIT Margin
6.69% 15.63% 14.99% 12.97% 11.83% 12.44% 11.39% 9.05% 8.57% 8.41%
Profit (Net Income) Margin
5.36% 10.83% 10.19% 8.65% 7.75% 8.24% 7.37% 5.41% 5.11% 5.26%
Tax Burden Percent
99.99% 76.70% 75.82% 76.29% 76.07% 77.09% 75.14% 74.30% 73.79% 77.01%
Interest Burden Percent
80.12% 90.38% 89.63% 87.45% 86.13% 85.93% 86.13% 80.53% 80.84% 81.26%
Effective Tax Rate
0.01% 23.30% 24.18% 23.71% 23.93% 22.91% 24.86% 25.70% 26.21% 22.99%
Return on Invested Capital (ROIC)
4.73% 8.80% 8.36% 7.00% 6.52% 6.68% 6.25% 4.20% 4.02% 3.92%
ROIC Less NNEP Spread (ROIC-NNEP)
4.04% 8.14% 7.66% 6.35% 5.72% 5.92% 5.45% 3.79% 3.53% 3.41%
Return on Net Nonoperating Assets (RNNOA)
1.29% 2.81% 2.52% 2.34% 1.96% 2.31% 1.87% 1.57% 1.28% 1.39%
Return on Equity (ROE)
6.02% 11.60% 10.88% 9.34% 8.49% 9.00% 8.12% 5.77% 5.30% 5.32%
Cash Return on Invested Capital (CROIC)
7.52% 6.88% -0.36% 5.37% -0.30% 2.37% 4.07% 1.73% 2.88% -2.05%
Operating Return on Assets (OROA)
3.77% 8.83% 8.38% 7.20% 6.49% 6.75% 6.23% 4.83% 4.36% 4.10%
Return on Assets (ROA)
3.02% 6.12% 5.69% 4.80% 4.25% 4.47% 4.03% 2.89% 2.60% 2.57%
Return on Common Equity (ROCE)
6.02% 11.60% 10.87% 9.34% 8.48% 8.99% 8.11% 5.76% 5.30% 5.31%
Return on Equity Simple (ROE_SIMPLE)
0.00% 9.26% 8.55% 7.84% 0.00% 6.28% 5.61% 4.73% 0.00% 3.25%
Net Operating Profit after Tax (NOPAT)
50 97 91 77 71 72 66 46 43 45
NOPAT Margin
6.25% 11.71% 11.08% 9.59% 8.84% 9.43% 8.44% 6.08% 5.84% 6.08%
Net Nonoperating Expense Percent (NNEP)
0.69% 0.66% 0.70% 0.65% 0.81% 0.76% 0.80% 0.41% 0.49% 0.51%
Return On Investment Capital (ROIC_SIMPLE)
1.15% - - - 1.63% - - - 1.03% -
Cost of Revenue to Revenue
67.72% 66.43% 67.23% 68.15% 70.29% 69.37% 70.26% 72.23% 73.14% 74.06%
SG&A Expenses to Revenue
10.27% 10.12% 9.75% 11.16% 10.55% 10.35% 10.67% 11.84% 11.09% 10.11%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
26.03% 18.30% 18.15% 19.28% 18.10% 18.40% 18.51% 19.58% 18.95% 18.04%
Earnings before Interest and Taxes (EBIT)
54 130 124 105 95 95 89 68 63 63
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
124 199 191 171 157 156 147 126 121 120
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
1.81 2.15 2.14 1.75 1.46 1.56 1.48 1.36 1.27 1.22
Price to Tangible Book Value (P/TBV)
2.11 2.51 2.51 2.06 1.72 1.84 1.76 1.61 1.51 1.47
Price to Revenue (P/Rev)
1.86 2.17 2.18 1.79 1.50 1.63 1.54 1.43 1.38 1.38
Price to Earnings (P/E)
21.18 23.18 25.04 22.33 20.81 24.84 26.46 28.74 31.52 37.94
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
4.72% 4.31% 3.99% 4.48% 4.81% 4.03% 3.78% 3.48% 3.17% 2.64%
Enterprise Value to Invested Capital (EV/IC)
1.63 1.87 1.84 1.56 1.33 1.41 1.37 1.26 1.20 1.16
Enterprise Value to Revenue (EV/Rev)
2.15 2.50 2.54 2.15 1.86 2.02 1.86 1.84 1.74 1.84
Enterprise Value to EBITDA (EV/EBITDA)
10.25 11.35 12.03 10.71 9.82 11.09 10.85 11.34 11.03 11.88
Enterprise Value to EBIT (EV/EBIT)
17.04 18.00 19.42 17.64 16.64 19.40 19.81 22.12 23.16 26.98
Enterprise Value to NOPAT (EV/NOPAT)
22.24 24.20 26.07 23.64 22.68 26.98 28.01 32.20 33.82 41.58
Enterprise Value to Operating Cash Flow (EV/OCF)
9.28 11.24 13.21 10.44 10.66 13.33 13.09 19.34 16.50 24.05
Enterprise Value to Free Cash Flow (EV/FCFF)
21.62 27.27 0.00 29.21 0.00 60.40 33.76 73.58 41.68 0.00
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.31 0.34 0.37 0.37 0.36 0.38 0.32 0.40 0.35 0.42
Long-Term Debt to Equity
0.30 0.34 0.36 0.37 0.36 0.38 0.32 0.40 0.35 0.42
Financial Leverage
0.32 0.34 0.33 0.37 0.34 0.39 0.34 0.41 0.36 0.41
Leverage Ratio
1.77 1.79 1.79 1.80 1.81 1.82 1.82 1.83 1.85 1.86
Compound Leverage Factor
1.42 1.62 1.61 1.58 1.56 1.56 1.57 1.47 1.49 1.51
Debt to Total Capital
23.38% 25.44% 26.76% 27.13% 26.61% 27.70% 24.28% 28.44% 26.17% 29.79%
Short-Term Debt to Total Capital
0.19% 0.18% 0.20% 0.20% 0.19% 0.22% 0.18% 0.09% 0.08% 0.08%
Long-Term Debt to Total Capital
23.19% 25.26% 26.56% 26.93% 26.42% 27.48% 24.10% 28.35% 26.09% 29.71%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.03% 0.03% 0.03% 0.02% 0.03% 0.03% 0.05% 0.05% 0.06% 0.05%
Common Equity to Total Capital
76.59% 74.53% 73.21% 72.85% 73.36% 72.27% 75.66% 71.51% 73.77% 70.15%
Debt to EBITDA
1.49 1.57 1.77 1.90 1.97 2.20 1.94 2.58 2.45 3.08
Net Debt to EBITDA
1.38 1.48 1.69 1.78 1.91 2.12 1.87 2.53 2.27 2.99
Long-Term Debt to EBITDA
1.48 1.56 1.75 1.88 1.96 2.18 1.93 2.57 2.45 3.07
Debt to NOPAT
3.24 3.35 3.83 4.19 4.55 5.36 5.01 7.33 7.52 10.78
Net Debt to NOPAT
3.00 3.15 3.66 3.93 4.41 5.17 4.83 7.17 6.95 10.47
Long-Term Debt to NOPAT
3.22 3.32 3.80 4.16 4.52 5.31 4.97 7.31 7.50 10.75
Altman Z-Score
2.83 3.08 3.00 2.70 2.45 2.52 2.47 2.33 2.21 2.15
Noncontrolling Interest Sharing Ratio
0.04% 0.04% 0.05% 0.05% 0.06% 0.06% 0.07% 0.08% 0.08% 0.08%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
1.45 1.67 1.70 1.81 1.68 1.88 1.78 1.95 1.89 1.97
Quick Ratio
0.83 0.94 0.95 1.02 0.90 0.96 0.91 1.08 1.06 1.14
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
59 59 -236 23 -196 -53 32 -48 16 -156
Operating Cash Flow to CapEx
274.55% 288.39% 218.90% 156.79% 176.28% 94.02% 247.19% 25.29% 275.01% 207.34%
Free Cash Flow to Firm to Interest Expense
5.55 4.76 -18.37 1.75 -14.93 -3.95 2.58 -3.66 1.29 -13.24
Operating Cash Flow to Interest Expense
23.20 16.52 13.99 9.37 16.47 7.19 17.21 1.25 11.09 5.58
Operating Cash Flow Less CapEx to Interest Expense
14.75 10.79 7.60 3.40 7.13 -0.46 10.25 -3.68 7.06 2.89
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.56 0.56 0.56 0.55 0.55 0.54 0.55 0.53 0.51 0.49
Accounts Receivable Turnover
5.86 5.63 5.52 5.16 5.25 5.10 5.31 4.95 4.78 4.58
Inventory Turnover
5.19 4.72 4.63 4.75 4.76 4.79 4.97 5.15 5.20 5.59
Fixed Asset Turnover
0.83 0.84 0.83 0.83 0.83 0.81 0.82 0.80 0.76 0.72
Accounts Payable Turnover
8.45 8.75 8.04 8.29 7.97 8.62 8.46 8.66 8.64 9.27
Days Sales Outstanding (DSO)
62.33 64.83 66.09 70.76 69.46 71.52 68.80 73.80 76.41 79.76
Days Inventory Outstanding (DIO)
70.36 77.29 78.89 76.87 76.69 76.13 73.42 70.86 70.24 65.27
Days Payable Outstanding (DPO)
43.19 41.70 45.38 44.03 45.82 42.37 43.15 42.17 42.25 39.36
Cash Conversion Cycle (CCC)
89.50 100.42 99.61 103.61 100.33 105.28 99.07 102.49 104.39 105.67
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
4,311 4,364 4,401 4,339 4,320 4,326 4,075 4,285 4,054 4,201
Invested Capital Turnover
0.76 0.75 0.75 0.73 0.74 0.71 0.74 0.69 0.69 0.65
Increase / (Decrease) in Invested Capital
-9.05 38 327 54 266 125 34 94 27 201
Enterprise Value (EV)
7,020 8,150 8,120 6,757 5,760 6,096 5,581 5,385 4,854 4,868
Market Capitalization
6,073 7,089 6,980 5,633 4,638 4,927 4,617 4,183 3,855 3,640
Book Value per Share
$58.39 $57.04 $55.94 $55.16 $53.90 $53.06 $51.84 $51.37 $50.80 $49.63
Tangible Book Value per Share
$50.15 $48.83 $47.75 $46.93 $45.75 $44.93 $43.75 $43.24 $42.62 $41.41
Total Capital
4,376 4,431 4,455 4,414 4,342 4,368 4,111 4,311 4,125 4,238
Total Debt
1,023 1,127 1,192 1,197 1,155 1,210 998 1,226 1,080 1,263
Total Long-Term Debt
1,015 1,119 1,183 1,189 1,147 1,200 991 1,222 1,076 1,259
Net Debt
946 1,060 1,139 1,122 1,120 1,168 962 1,199 997 1,226
Capital Expenditures (CapEx)
90 72 82 79 123 102 86 65 48 32
Debt-free, Cash-free Net Working Capital (DFCFNWC)
268 407 437 459 435 527 483 563 492 522
Debt-free Net Working Capital (DFNWC)
342 475 491 534 467 569 520 590 573 559
Net Working Capital (NWC)
334 466 482 525 459 560 512 586 570 556
Net Nonoperating Expense (NNE)
7.17 7.32 7.38 7.54 8.65 9.09 8.28 5.04 5.29 6.12
Net Nonoperating Obligations (NNO)
958 1,060 1,139 1,122 1,133 1,168 962 1,199 1,009 1,226
Total Depreciation and Amortization (D&A)
70 69 68 66 63 60 59 58 58 58
Debt-free, Cash-free Net Working Capital to Revenue
8.19% 12.49% 13.69% 14.56% 14.07% 17.44% 16.09% 19.25% 17.68% 19.75%
Debt-free Net Working Capital to Revenue
10.47% 14.54% 15.36% 16.95% 15.12% 18.84% 17.31% 20.16% 20.57% 21.14%
Net Working Capital to Revenue
10.22% 14.29% 15.08% 16.67% 14.86% 18.52% 17.06% 20.02% 20.45% 21.01%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$0.75 $1.56 $1.44 $1.20 $1.04 $1.06 $0.96 $0.68 $0.63 $0.65
Adjusted Weighted Average Basic Shares Outstanding
57.13M 57.40M 57.90M 58.30M 58.52M 59.10M 59.50M 60M 60.02M 59.90M
Adjusted Diluted Earnings per Share
$0.74 $1.55 $1.43 $1.19 $1.04 $1.05 $0.95 $0.68 $0.62 $0.65
Adjusted Weighted Average Diluted Shares Outstanding
57.13M 57.40M 57.90M 58.30M 58.52M 59.10M 59.50M 60M 60.02M 59.90M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
57.13M 57.40M 57.90M 58.30M 58.52M 59.10M 59.50M 60M 60.02M 59.90M
Normalized Net Operating Profit after Tax (NOPAT)
50 96 91 77 70 71 65 44 42 45
Normalized NOPAT Margin
6.25% 11.56% 11.03% 9.58% 8.76% 9.27% 8.39% 5.86% 5.80% 6.04%
Pre Tax Income Margin
5.36% 14.12% 13.44% 11.34% 10.19% 10.69% 9.81% 7.29% 6.93% 6.83%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
5.03 10.39 9.64 7.97 7.21 7.11 7.21 5.14 5.22 5.33
NOPAT to Interest Expense
4.70 7.79 7.13 5.89 5.38 5.39 5.34 3.45 3.55 3.86
EBIT Less CapEx to Interest Expense
-3.42 4.66 3.25 1.99 -2.13 -0.54 0.25 0.21 1.19 2.65
NOPAT Less CapEx to Interest Expense
-3.75 2.06 0.74 -0.09 -3.96 -2.26 -1.62 -1.48 -0.48 1.17
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
60.85% 63.15% 57.62% 60.03% 50.61% 30.72% 24.31% 17.89% 18.65% 23.71%

Frequently Asked Questions About Kirby's Financials

When does Kirby's financial year end?

According to the most recent income statement we have on file, Kirby's fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has Kirby's net income changed over the last 9 years?

Kirby's net income appears to be on a downward trend, with a most recent value of $286.90 million in 2024, rising from $227.97 million in 2015. The previous period was $222.91 million in 2023. See where experts think Kirby is headed by visiting Kirby's forecast page.

What is Kirby's operating income?
Kirby's total operating income in 2024 was $399.10 million, based on the following breakdown:
  • Total Gross Profit: $1.07 billion
  • Total Operating Expenses: $666.43 million
How has Kirby revenue changed over the last 9 years?

Over the last 9 years, Kirby's total revenue changed from $2.15 billion in 2015 to $3.27 billion in 2024, a change of 52.1%.

How much debt does Kirby have?

Kirby's total liabilities were at $2.50 billion at the end of 2024, a 1.5% decrease from 2023, and a 33.4% increase since 2015.

How much cash does Kirby have?

In the past 9 years, Kirby's cash and equivalents has ranged from $5.63 million in 2016 to $80.58 million in 2022, and is currently $74.44 million as of their latest financial filing in 2024.

How has Kirby's book value per share changed over the last 9 years?

Over the last 9 years, Kirby's book value per share changed from 42.01 in 2015 to 58.39 in 2024, a change of 39.0%.



This page (NYSE:KEX) was last updated on 5/28/2025 by MarketBeat.com Staff
From Our Partners