Free Trial

Kinder Morgan (KMI) Financials

Kinder Morgan logo
$26.89 +0.13 (+0.49%)
Closing price 03:59 PM Eastern
Extended Trading
$26.89 0.00 (0.00%)
As of 07:57 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 Kinder Morgan

Annual Income Statements for Kinder Morgan

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

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
1,026 227 552 27 1,481 2,190 119 1,784 2,548 2,391 2,613
Consolidated Net Income / (Loss)
2,443 208 721 223 1,919 2,239 180 1,850 2,625 2,486 2,720
Net Income / (Loss) Continuing Operations
2,443 208 721 223 1,919 2,239 180 1,850 2,625 2,486 2,720
Total Pre-Tax Income
3,091 772 1,638 2,161 2,506 3,165 661 2,219 3,335 3,201 3,407
Total Operating Income
4,448 2,447 3,538 3,529 3,794 4,873 1,560 2,916 4,065 4,263 4,384
Total Gross Profit
9,530 9,905 9,208 8,962 9,378 9,520 8,777 9,691 9,504 9,975 10,330
Total Revenue
16,226 14,403 13,058 13,705 14,144 13,209 11,700 16,610 19,200 15,334 15,100
Operating Revenue
11,765 11,129 13,058 13,705 14,144 13,209 11,700 16,610 19,200 15,334 15,100
Total Cost of Revenue
6,696 4,498 3,850 4,743 4,766 3,689 2,923 6,919 9,696 5,359 4,770
Operating Cost of Revenue
6,278 4,059 3,429 4,345 4,421 3,263 2,545 6,493 9,255 4,938 4,337
Other Cost of Revenue
418 439 421 398 345 426 378 426 441 421 433
Total Operating Expenses
5,082 7,458 5,670 5,433 5,584 4,647 7,217 6,775 5,439 5,712 5,946
Selling, General & Admin Expense
2,767 3,083 3,075 3,160 3,123 3,181 3,123 3,023 3,292 3,475 3,684
Depreciation Expense
2,040 2,309 2,209 2,261 2,297 2,411 2,164 2,135 2,186 2,250 2,354
Other Operating Expenses / (Income)
1.00 -3.00 -1.00 -1.00 -3.00 -3.00 -2.00 -7.00 -39 -13 -92
Total Other Income / (Expense), net
-1,357 -1,675 -1,900 -1,368 -1,288 -1,708 -899 -697 -730 -1,062 -977
Interest & Investment Income
406 384 -113 -1,404 -1,300 -1,700 -815 -901 -710 -959 -954
Other Income / (Expense), net
35 -8.00 19 36 12 -8.00 -84 204 -20 -103 -23
Income Tax Expense
648 564 917 1,938 587 926 481 369 710 715 687
Net Income / (Loss) Attributable to Noncontrolling Interest
1,417 -45 13 40 310 49 61 66 77 95 107
Basic Earnings per Share
$0.89 $0.10 $0.25 $0.01 $0.66 $0.96 $0.05 $0.78 $1.12 $1.06 $1.17
Weighted Average Basic Shares Outstanding
1.14B 2.19B 2.23B 2.23B 2.22B 2.26B 2.26B 2.27B 2.26B 2.23B 2.22B
Diluted Earnings per Share
$0.89 $0.10 $0.25 $0.01 $0.66 $0.96 $0.05 $0.78 $1.12 $1.06 $1.17
Weighted Average Diluted Shares Outstanding
1.14B 2.19B 2.23B 2.23B 2.22B 2.26B 2.26B 2.27B 2.26B 2.23B 2.22B
Weighted Average Basic & Diluted Shares Outstanding
1.15B 2.27B 2.23B 2.23B 2.22B 2.26B 2.26B 2.27B 2.25B 2.22B 2.22B
Cash Dividends to Common per Share
$1.74 $1.61 $0.50 $0.50 $0.80 $0.95 $1.04 $1.07 $1.10 $1.13 $1.15

Quarterly Income Statements for Kinder Morgan

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

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Income / (Loss) Attributable to Common Shareholders
670 679 586 532 594 746 575 625 667 717 715
Consolidated Net Income / (Loss)
693 703 610 555 618 773 602 651 694 743 742
Net Income / (Loss) Continuing Operations
693 703 610 555 618 773 602 651 694 743 742
Total Pre-Tax Income
891 899 778 700 824 982 770 764 891 929 919
Total Operating Income
1,104 1,194 1,030 938 1,101 1,223 1,038 1,015 1,108 1,145 1,152
Total Gross Profit
2,517 2,563 2,427 2,396 2,589 2,624 2,496 2,568 2,642 2,653 2,720
Total Revenue
4,579 3,888 3,501 3,907 4,038 3,842 3,572 3,699 3,987 4,241 4,042
Operating Revenue
4,579 3,888 3,501 3,907 4,038 3,842 3,572 3,699 3,987 4,241 4,042
Total Cost of Revenue
2,062 1,325 1,074 1,511 1,449 1,218 1,076 1,131 1,345 1,588 1,322
Operating Cost of Revenue
1,961 1,215 971 1,405 1,347 1,107 967 1,024 1,239 1,476 1,211
Other Cost of Revenue
101 110 103 106 102 111 109 107 106 112 111
Total Operating Expenses
1,413 1,369 1,397 1,458 1,488 1,401 1,458 1,553 1,534 1,508 1,568
Selling, General & Admin Expense
862 805 854 900 916 855 920 966 943 898 961
Depreciation Expense
554 565 557 561 567 587 584 587 596 610 616
Other Operating Expenses / (Income)
-33 -1.00 -1.00 0.00 -11 -41 -46 -1.00 -81 0.00 -9.00
Total Other Income / (Expense), net
-213 -295 -252 -238 -277 -241 -268 -251 -217 -216 -233
Interest & Investment Income
-187 -280 -235 -223 -221 -241 -269 -255 -214 -231 -246
Other Income / (Expense), net
-26 -15 -17 -15 -56 0.00 1.00 4.00 -3.00 15 13
Income Tax Expense
198 196 168 145 206 209 168 113 197 186 177
Net Income / (Loss) Attributable to Noncontrolling Interest
23 24 24 23 24 27 27 26 27 26 27
Basic Earnings per Share
$0.30 $0.30 $0.26 $0.24 $0.26 $0.33 $0.26 $0.28 $0.30 $0.32 $0.32
Weighted Average Basic Shares Outstanding
2.26B 2.25B 2.24B 2.23B 2.23B 2.22B 2.22B 2.22B 2.22B 2.22B 2.22B
Diluted Earnings per Share
$0.30 $0.30 $0.26 $0.24 $0.26 $0.33 $0.26 $0.28 $0.30 $0.32 $0.32
Weighted Average Diluted Shares Outstanding
2.26B 2.25B 2.24B 2.23B 2.23B 2.22B 2.22B 2.22B 2.22B 2.22B 2.22B
Weighted Average Basic & Diluted Shares Outstanding
2.25B 2.24B 2.23B 2.22B 2.22B 2.22B 2.22B 2.22B 2.22B 2.22B 2.22B
Cash Dividends to Common per Share
- $0.28 $0.28 $0.28 - $0.28 $0.29 $0.29 - $0.29 $0.29

Annual Cash Flow Statements for Kinder Morgan

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

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
-283 -86 498 -483 3,151 -3,151 1,001 -62 -353 -698 118
Net Cash From Operating Activities
4,467 5,313 4,758 4,601 5,043 4,748 4,550 5,708 4,967 6,491 5,635
Net Cash From Continuing Operating Activities
4,467 5,313 4,758 4,601 5,043 4,748 4,550 5,708 4,967 6,491 5,635
Net Income / (Loss) Continuing Operations
2,443 208 721 223 1,919 2,239 180 1,850 2,625 2,486 2,720
Consolidated Net Income / (Loss)
2,443 208 721 223 1,919 2,239 180 1,850 2,625 2,486 2,720
Depreciation Expense
2,085 2,360 2,268 2,322 2,297 2,411 2,164 2,135 2,186 2,250 2,354
Non-Cash Adjustments To Reconcile Net Income
-119 1,838 854 11 45 -443 1,735 1,529 -275 26 -58
Changes in Operating Assets and Liabilities, net
58 907 915 2,045 687 458 331 194 431 1,729 619
Net Cash From Investing Activities
-5,210 -5,706 -1,625 -3,403 -68 -1,714 -911 -2,305 -2,175 -4,175 -2,629
Net Cash From Continuing Investing Activities
-5,210 -5,706 -1,625 -3,403 -68 -1,714 -911 -2,305 -2,175 -4,175 -2,629
Purchase of Property, Plant & Equipment
-3,617 -3,896 -2,552 -3,188 -2,904 -2,270 -1,707 -1,281 -1,621 -2,317 -2,629
Acquisitions
-1,777 -2,175 -741 -688 -472 -1,378 -402 -1,585 -716 -2,054 -183
Sale of Property, Plant & Equipment
5.00 39 - 118 104 82 1,069 406 0.00 0.00 0.00
Sale and/or Maturity of Investments
182 228 266 374 237 333 154 163 156 228 177
Other Investing Activities, net
-3.00 98 1.00 4.00 -31 -8.00 -25 -8.00 6.00 -32 6.00
Net Cash From Financing Activities
471 317 -2,637 -1,681 -1,824 -6,185 -2,638 -3,465 -3,145 -3,014 -2,887
Net Cash From Continuing Financing Activities
471 317 -2,637 -1,681 -1,824 -6,185 -2,638 -3,465 -3,145 -3,014 -2,887
Repayment of Debt
-17,893 -15,151 -10,087 -11,143 -14,650 -11,262 -4,034 -6,883 -9,774 -7,405 -10,610
Repurchase of Common Equity
-192 -12 0.00 -250 -273 -2.00 -50 0.00 -368 -522 -7.00
Payment of Dividends
-3,773 -4,258 -1,296 -1,318 -1,852 -3,108 -2,456 -2,545 -2,620 -2,680 -2,711
Issuance of Debt
24,573 14,316 8,629 8,868 14,751 8,036 3,888 5,959 9,058 7,590 10,441
Issuance of Common Equity
1,767 3,881 117 1,677 - - 0.00 4.00 2.00 3.00 0.00
Other Financing Activities, net
-4,011 0.00 0.00 485 200 151 14 0.00 557 0.00 0.00
Cash Interest Paid
1,718 1,985 2,050 1,854 1,879 1,860 1,661 1,529 1,460 1,844 1,816
Cash Income Taxes Paid
227 -331 4.00 -140 -109 372 227 10 13 11 33

Quarterly Cash Flow Statements for Kinder Morgan

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

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Change in Cash & Equivalents
71 -356 82 -423 -1.00 47 -19 9.00 81 81 -98
Net Cash From Operating Activities
1,404 1,333 1,550 1,286 2,322 1,189 1,687 1,249 1,510 1,162 1,649
Net Cash From Continuing Operating Activities
1,404 1,333 1,550 1,286 2,322 1,189 1,687 1,249 1,510 1,162 1,649
Net Income / (Loss) Continuing Operations
693 703 610 555 618 773 602 651 694 743 742
Consolidated Net Income / (Loss)
693 703 610 555 618 773 602 651 694 743 742
Depreciation Expense
554 565 557 561 567 587 584 587 596 610 616
Non-Cash Adjustments To Reconcile Net Income
-97 40 -23 -14 23 -80 -7.00 -14 43 -36 5.00
Changes in Operating Assets and Liabilities, net
254 25 406 184 1,114 -91 508 25 177 -155 286
Net Cash From Investing Activities
-630 -508 -578 -647 -2,442 -572 -600 -686 -771 -1,414 -625
Net Cash From Continuing Investing Activities
-630 -508 -578 -647 -2,442 -572 -600 -686 -771 -1,414 -625
Purchase of Property, Plant & Equipment
-477 -507 -535 -647 -628 -619 -581 -657 -772 -766 -647
Acquisitions
-168 -45 -105 -42 -1,862 -18 -84 -49 -32 -690 -27
Sale and/or Maturity of Investments
30 61 57 48 62 35 46 36 60 45 47
Other Investing Activities, net
-15 -17 5.00 -6.00 -14 30 19 -16 -27 -3.00 2.00
Net Cash From Financing Activities
-703 -1,181 -890 -1,062 119 -570 -1,106 -554 -657 333 -1,122
Net Cash From Continuing Financing Activities
-703 -1,181 -890 -1,062 119 -570 -1,106 -554 -657 333 -1,122
Repayment of Debt
-170 -3,196 -333 -1,569 -2,307 -3,900 -2,359 -2,729 -1,622 -1,860 -4,078
Payment of Dividends
-659 -666 -678 -675 -661 -670 -683 -685 -673 -683 -691
Issuance of Debt
160 2,794 325 1,254 3,217 4,007 1,936 2,860 1,638 2,876 3,647
Cash Interest Paid
182 617 302 586 339 606 308 628 274 657 269
Cash Income Taxes Paid
1.00 1.00 8.00 1.00 1.00 -2.00 13 15 7.00 3.00 35

Annual Balance Sheets for Kinder Morgan

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

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Total Assets
83,049 84,104 80,305 79,055 78,866 74,157 71,973 70,416 70,078 71,020 71,407
Total Current Assets
3,752 2,824 3,229 2,715 5,722 3,238 3,203 3,829 3,803 2,542 2,521
Cash & Equivalents
315 229 684 264 3,280 185 1,184 1,140 745 83 88
Restricted Cash
- 60 103 62 51 24 25 7.00 49 13 126
Accounts Receivable
1,641 1,315 1,370 1,448 1,498 1,379 1,293 1,611 1,840 1,588 1,506
Inventories, net
459 407 357 424 385 371 348 562 634 525 555
Other Current Assets
1,281 773 535 352 508 354 353 509 535 333 246
Plant, Property, & Equipment, net
38,564 40,547 38,705 40,155 37,897 36,419 35,836 35,653 35,599 37,297 38,013
Total Noncurrent Assets
40,733 40,733 38,371 36,185 35,247 34,500 32,934 30,934 30,676 31,181 30,873
Long-Term Investments
6,036 6,040 7,027 7,298 7,481 7,759 7,917 7,578 7,653 7,874 7,845
Goodwill
24,654 23,790 22,152 22,162 21,965 21,451 19,851 19,914 19,965 20,121 20,084
Intangible Assets
2,302 3,551 3,318 3,099 2,880 2,676 2,453 1,678 1,809 1,957 1,760
Other Noncurrent Operating Assets
2,090 2,029 1,522 1,582 1,355 1,757 2,177 1,649 1,249 1,229 1,184
Total Liabilities & Shareholders' Equity
83,049 84,104 80,305 79,055 78,866 74,157 71,973 70,416 70,078 71,020 71,407
Total Liabilities
48,623 48,701 45,503 43,931 43,669 39,268 39,407 38,495 37,964 39,291 39,540
Total Current Liabilities
6,362 4,065 5,924 6,181 7,557 5,100 5,074 5,821 6,930 7,221 5,101
Short-Term Debt
2,717 821 2,696 2,828 3,388 2,477 2,558 2,646 3,385 4,049 2,009
Accounts Payable
1,588 1,192 1,257 1,340 1,337 914 837 1,259 1,444 1,366 1,395
Accrued Expenses
1,420 1,357 1,346 1,136 894 797 887 964 857 1,021 878
Current Deferred & Payable Income Tax Liabilities
- - - 256 483 364 267 270 264 272 276
Other Current Nonoperating Liabilities
637 695 625 621 579 548 525 504 515 513 543
Total Noncurrent Liabilities
42,261 44,636 39,579 37,750 36,112 34,168 34,333 32,674 31,034 32,070 34,439
Long-Term Debt
40,097 42,406 37,354 35,015 33,936 31,915 32,131 30,674 28,403 28,067 29,779
Noncurrent Deferred Revenue
2,164 2,230 2,225 2,735 2,176 2,253 2,202 2,000 2,008 2,615 2,488
Noncurrent Deferred & Payable Income Tax Liabilities
- - - - - - - 0.00 623 1,388 2,070
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
34,426 35,403 34,802 35,124 34,531 34,086 31,838 31,921 32,114 31,729 31,867
Total Preferred & Common Equity
34,076 35,119 34,431 33,636 33,678 33,742 31,436 30,823 30,742 30,306 30,531
Total Common Equity
34,076 35,119 34,431 33,636 33,678 33,742 31,436 30,823 30,742 30,306 30,531
Common Stock
36,199 41,683 41,761 41,931 41,724 41,768 41,779 41,829 41,695 41,212 41,259
Retained Earnings
-2,106 -6,103 -6,669 -7,754 -7,716 -7,693 -9,936 -10,595 -10,551 -10,689 -10,633
Accumulated Other Comprehensive Income / (Loss)
-17 -461 -661 -541 -330 -333 -407 -411 -402 -217 -95
Noncontrolling Interest
350 284 371 1,488 853 344 402 1,098 1,372 1,423 1,336

Quarterly Balance Sheets for Kinder Morgan

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

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Total Assets
70,078 68,931 69,073 68,862 71,020 70,736 70,702 70,879 71,407 72,318 72,371
Total Current Assets
3,803 2,696 2,718 2,433 2,542 2,307 2,190 2,177 2,521 2,579 2,486
Cash & Equivalents
745 416 497 80 83 119 98 108 88 80 82
Restricted Cash
49 22 23 17 13 24 26 25 126 215 115
Accounts Receivable
1,840 1,321 1,284 1,502 1,588 1,404 1,293 1,265 1,506 1,476 1,453
Inventories, net
634 589 569 565 525 548 537 526 555 577 560
Other Current Assets
535 348 345 269 333 212 236 253 246 231 276
Plant, Property, & Equipment, net
35,599 35,639 35,759 35,944 37,297 37,313 37,533 37,709 38,013 38,701 38,818
Total Noncurrent Assets
30,676 30,596 30,596 30,485 31,181 31,116 30,979 30,993 30,873 31,038 31,067
Long-Term Investments
7,653 7,616 7,665 7,674 7,874 7,906 7,851 7,882 7,845 7,877 7,854
Goodwill
19,965 19,965 19,965 19,965 20,121 20,094 20,084 20,084 20,084 20,084 20,084
Intangible Assets
1,809 1,743 1,696 1,652 1,957 1,907 1,858 1,809 1,760 1,868 1,818
Other Noncurrent Operating Assets
1,249 1,272 1,270 1,194 1,229 1,209 1,186 1,218 1,184 1,209 1,311
Total Liabilities & Shareholders' Equity
70,078 68,931 69,073 68,862 71,020 70,736 70,702 70,879 71,407 72,318 72,371
Total Liabilities
37,964 36,817 37,164 37,281 39,291 38,993 39,008 39,133 39,540 40,392 40,290
Total Current Liabilities
6,930 4,775 5,603 6,251 7,221 4,575 5,958 4,731 5,101 5,778 3,633
Short-Term Debt
3,385 2,160 2,760 3,130 4,049 1,975 3,062 1,984 2,009 3,044 788
Accounts Payable
1,444 1,087 1,142 1,430 1,366 1,074 1,204 1,256 1,395 1,246 1,301
Accrued Expenses
857 833 939 958 1,021 695 717 727 878 947 802
Current Deferred & Payable Income Tax Liabilities
264 - - - 272 196 223 286 276 202 212
Other Current Nonoperating Liabilities
515 351 511 387 513 365 524 361 543 339 530
Total Noncurrent Liabilities
31,034 32,042 31,561 31,030 32,070 34,418 33,050 34,402 34,439 34,614 36,657
Long-Term Debt
28,403 29,346 28,632 27,871 28,067 30,171 28,649 30,047 29,881 29,965 31,871
Noncurrent Deferred Revenue
2,008 1,865 1,919 2,047 2,615 2,679 2,672 2,502 2,488 2,416 2,369
Noncurrent Deferred & Payable Income Tax Liabilities
623 831 1,010 1,112 1,388 1,568 1,729 1,853 2,070 2,233 2,417
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
32,114 32,114 31,909 31,581 31,729 31,743 31,694 31,746 31,867 31,926 32,081
Total Preferred & Common Equity
30,742 30,757 30,569 30,258 30,306 30,372 30,338 30,406 30,531 30,605 30,770
Total Common Equity
30,742 30,757 30,569 30,258 30,306 30,372 30,338 30,406 30,531 30,605 30,770
Common Stock
41,695 41,597 41,409 41,328 41,212 41,222 41,240 41,239 41,259 41,272 41,291
Retained Earnings
-10,551 -10,499 -10,550 -10,652 -10,689 -10,574 -10,640 -10,658 -10,633 -10,558 -10,497
Accumulated Other Comprehensive Income / (Loss)
-402 -341 -290 -418 -217 -276 -262 -175 -95 -109 -24
Noncontrolling Interest
1,372 1,357 1,340 1,323 1,423 1,371 1,356 1,340 1,336 1,321 1,311

Annual Metrics And Ratios for Kinder Morgan

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

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - - - - - - - - - -
Revenue Growth
15.32% -11.24% -9.34% 4.95% 3.20% -6.61% -11.42% 41.97% 15.59% -20.14% -1.53%
EBITDA Growth
12.29% -26.93% 21.38% 1.06% 5.28% 18.73% -48.63% 39.02% 18.57% 2.87% 4.76%
EBIT Growth
11.96% -45.59% 45.84% 0.22% 6.76% 27.82% -69.66% 111.38% 29.65% 2.84% 4.83%
NOPAT Growth
12.36% -81.25% 136.21% -76.62% 697.79% 18.65% -87.68% 472.28% 31.61% 3.48% 5.72%
Net Income Growth
-9.25% -91.49% 246.63% -69.07% 760.54% 16.68% -91.96% 927.78% 41.89% -5.30% 9.41%
EPS Growth
-22.61% -88.76% 150.00% -96.00% 6,500.00% 45.45% -94.79% 1,460.00% 43.59% -5.36% 10.38%
Operating Cash Flow Growth
8.37% 18.94% -10.45% -3.30% 9.61% -5.85% -4.17% 25.45% -12.98% 30.68% -13.19%
Free Cash Flow Firm Growth
-153.58% 91.48% 949.92% -70.06% 218.99% -27.08% -43.60% 50.18% 4.54% -31.93% 26.07%
Invested Capital Growth
22.28% 2.06% -7.31% -2.51% -5.57% -2.17% -3.74% -2.79% -1.84% 0.75% -0.26%
Revenue Q/Q Growth
0.49% -2.14% -1.86% 1.81% 1.06% -3.15% -1.99% 8.56% 0.81% -3.41% -0.34%
EBITDA Q/Q Growth
-2.31% -19.36% 24.09% -1.39% 4.45% 18.07% -22.54% -0.10% 2.40% -0.31% 1.34%
EBIT Q/Q Growth
-4.27% -33.23% 48.15% -2.52% 6.70% 22.45% -40.05% -0.54% 3.37% -0.79% 1.40%
NOPAT Q/Q Growth
-4.21% -75.40% 257.54% -84.35% 296.39% 16.51% -13.30% 1.80% 1.84% -0.97% 1.01%
Net Income Q/Q Growth
-5.35% -86.23% 413.48% -84.41% 351.53% 5.91% -2.17% 1.70% 1.51% -2.93% 2.87%
EPS Q/Q Growth
-25.83% -77.78% 256.25% 0.00% 0.00% 6.67% 0.00% 1.30% 1.82% -3.64% 3.54%
Operating Cash Flow Q/Q Growth
-7.36% 18.54% -10.38% 0.85% 8.01% -0.86% -7.31% 0.00% 2.82% 16.47% -12.60%
Free Cash Flow Firm Q/Q Growth
-1,164.29% 93.02% 23.14% -41.47% 32.80% 102.27% -45.21% -10.16% 5.27% -30.46% 43.59%
Invested Capital Q/Q Growth
17.99% -2.56% -0.98% -1.74% -0.99% -4.03% -0.67% 0.19% -0.08% 2.16% 0.21%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
58.73% 68.77% 70.52% 65.39% 66.30% 72.07% 75.02% 58.34% 49.50% 65.05% 68.41%
EBITDA Margin
40.48% 33.32% 44.61% 42.96% 43.82% 55.71% 32.31% 31.64% 32.45% 41.80% 44.47%
Operating Margin
27.41% 16.99% 27.09% 25.75% 26.82% 36.89% 13.33% 17.56% 21.17% 27.80% 29.03%
EBIT Margin
27.63% 16.93% 27.24% 26.01% 26.91% 36.83% 12.62% 18.78% 21.07% 27.13% 28.88%
Profit (Net Income) Margin
15.06% 1.44% 5.52% 1.63% 13.57% 16.95% 1.54% 11.14% 13.67% 16.21% 18.01%
Tax Burden Percent
79.04% 26.94% 44.02% 10.32% 76.58% 70.74% 27.23% 83.37% 78.71% 77.66% 79.84%
Interest Burden Percent
68.95% 31.65% 46.05% 60.62% 65.84% 65.06% 44.78% 71.12% 82.45% 76.95% 78.12%
Effective Tax Rate
20.96% 73.06% 55.98% 89.68% 23.42% 29.26% 72.77% 16.63% 21.29% 22.34% 20.16%
Return on Invested Capital (ROIC)
5.41% 0.91% 2.21% 0.55% 4.53% 5.60% 0.71% 4.20% 5.66% 5.89% 6.22%
ROIC Less NNEP Spread (ROIC-NNEP)
2.22% -0.30% -0.16% 0.10% 1.13% 1.05% -0.23% 1.93% 3.32% 2.49% 3.03%
Return on Net Nonoperating Assets (RNNOA)
2.38% -0.32% -0.16% 0.09% 0.93% 0.79% -0.18% 1.53% 2.54% 1.89% 2.34%
Return on Equity (ROE)
7.79% 0.60% 2.05% 0.64% 5.46% 6.39% 0.53% 5.74% 8.20% 7.79% 8.55%
Cash Return on Invested Capital (CROIC)
-14.64% -1.12% 9.80% 3.09% 10.26% 7.79% 4.53% 7.03% 7.52% 5.15% 6.48%
Operating Return on Assets (OROA)
5.67% 2.92% 4.33% 4.47% 4.82% 6.36% 2.02% 4.38% 5.76% 5.90% 6.12%
Return on Assets (ROA)
3.09% 0.25% 0.88% 0.28% 2.43% 2.93% 0.25% 2.60% 3.74% 3.52% 3.82%
Return on Common Equity (ROCE)
5.86% 0.59% 2.03% 0.62% 5.22% 6.15% 0.52% 5.54% 7.88% 7.45% 8.18%
Return on Equity Simple (ROE_SIMPLE)
7.17% 0.59% 2.09% 0.66% 5.70% 6.64% 0.57% 6.00% 8.54% 8.20% 8.91%
Net Operating Profit after Tax (NOPAT)
3,516 659 1,557 364 2,905 3,447 425 2,431 3,200 3,311 3,500
NOPAT Margin
21.67% 4.58% 11.93% 2.66% 20.54% 26.10% 3.63% 14.64% 16.66% 21.59% 23.18%
Net Nonoperating Expense Percent (NNEP)
3.19% 1.21% 2.37% 0.44% 3.41% 4.55% 0.94% 2.27% 2.35% 3.40% 3.18%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - 5.01% 5.19% 5.49%
Cost of Revenue to Revenue
41.27% 31.23% 29.48% 34.61% 33.70% 27.93% 24.98% 41.66% 50.50% 34.95% 31.59%
SG&A Expenses to Revenue
17.05% 21.41% 23.55% 23.06% 22.08% 24.08% 26.69% 18.20% 17.15% 22.66% 24.40%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
31.32% 51.78% 43.42% 39.64% 39.48% 35.18% 61.68% 40.79% 28.33% 37.25% 39.38%
Earnings before Interest and Taxes (EBIT)
4,483 2,439 3,557 3,565 3,806 4,865 1,476 3,120 4,045 4,160 4,361
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
6,568 4,799 5,825 5,887 6,198 7,359 3,780 5,255 6,231 6,410 6,715
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.77 0.61 0.88 0.81 0.71 1.05 0.78 0.98 1.16 1.21 1.97
Price to Tangible Book Value (P/TBV)
3.69 2.73 3.39 3.24 2.70 3.67 2.68 3.28 3.97 4.45 6.93
Price to Revenue (P/Rev)
1.62 1.48 2.32 1.98 1.68 2.67 2.09 1.82 1.85 2.39 3.99
Price to Earnings (P/E)
25.64 93.62 54.97 1,005.53 16.09 16.13 205.37 16.98 13.97 15.33 23.05
Dividend Yield
6.65% 20.27% 3.68% 4.11% 6.71% 6.09% 9.61% 8.03% 6.96% 6.82% 4.22%
Earnings Yield
3.90% 1.07% 1.82% 0.10% 6.22% 6.20% 0.49% 5.89% 7.16% 6.52% 4.34%
Enterprise Value to Invested Capital (EV/IC)
0.88 0.80 0.93 0.89 0.83 1.02 0.87 0.98 1.08 1.10 1.52
Enterprise Value to Revenue (EV/Rev)
3.89 4.06 4.82 4.29 3.67 4.69 4.37 3.37 3.14 4.06 5.66
Enterprise Value to EBITDA (EV/EBITDA)
9.61 12.18 10.81 10.00 8.37 8.42 13.53 10.65 9.68 9.71 12.72
Enterprise Value to EBIT (EV/EBIT)
14.08 23.96 17.70 16.51 13.63 12.74 34.64 17.94 14.91 14.96 19.58
Enterprise Value to NOPAT (EV/NOPAT)
17.95 88.63 40.42 161.62 17.85 17.98 120.36 23.03 18.85 18.79 24.40
Enterprise Value to Operating Cash Flow (EV/OCF)
14.13 11.00 13.23 12.79 10.28 13.05 11.24 9.81 12.14 9.59 15.16
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 9.14 28.53 7.88 12.91 18.89 13.77 14.19 21.51 23.42
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.24 1.22 1.15 1.08 1.06 0.99 1.07 1.04 0.99 1.01 1.00
Long-Term Debt to Equity
1.16 1.20 1.07 1.00 0.96 0.91 0.99 0.96 0.88 0.88 0.94
Financial Leverage
1.07 1.07 1.00 0.91 0.82 0.76 0.77 0.79 0.76 0.76 0.77
Leverage Ratio
2.52 2.39 2.34 2.28 2.25 2.18 2.17 2.21 2.19 2.21 2.24
Compound Leverage Factor
1.74 0.76 1.08 1.38 1.48 1.42 0.97 1.57 1.81 1.70 1.75
Debt to Total Capital
55.43% 54.98% 53.51% 51.86% 51.47% 49.64% 51.58% 51.07% 49.74% 50.30% 50.02%
Short-Term Debt to Total Capital
3.52% 1.04% 3.60% 3.88% 4.67% 3.58% 3.80% 4.06% 5.30% 6.34% 3.15%
Long-Term Debt to Total Capital
51.91% 53.93% 49.90% 47.99% 46.79% 46.07% 47.77% 47.02% 44.45% 43.96% 46.87%
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% 0.00%
Noncontrolling Interests to Total Capital
0.45% 0.36% 0.50% 2.04% 2.09% 1.66% 1.68% 1.68% 2.15% 2.23% 2.10%
Common Equity to Total Capital
44.12% 44.66% 46.00% 46.10% 46.44% 48.70% 46.74% 47.24% 48.11% 47.47% 47.89%
Debt to EBITDA
6.52 9.01 6.88 6.43 6.02 4.67 9.18 6.34 5.10 5.01 4.75
Net Debt to EBITDA
5.55 7.69 5.53 5.13 4.28 3.47 6.76 4.68 3.75 3.77 3.55
Long-Term Debt to EBITDA
6.10 8.84 6.41 5.95 5.48 4.34 8.50 5.84 4.56 4.38 4.45
Debt to NOPAT
12.18 65.57 25.72 103.92 12.85 9.98 81.66 13.71 9.94 9.70 9.11
Net Debt to NOPAT
10.37 55.97 20.70 82.98 9.13 7.40 60.18 10.12 7.30 7.29 6.81
Long-Term Debt to NOPAT
11.41 64.32 23.99 96.15 11.68 9.26 75.64 12.62 8.88 8.48 8.54
Altman Z-Score
0.62 0.41 0.55 0.50 0.50 0.76 0.38 0.61 0.76 0.68 1.08
Noncontrolling Interest Sharing Ratio
24.78% 0.91% 0.93% 2.66% 4.28% 3.80% 3.38% 3.46% 3.86% 4.38% 4.34%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.59 0.69 0.55 0.44 0.76 0.63 0.63 0.66 0.55 0.35 0.49
Quick Ratio
0.31 0.38 0.35 0.28 0.63 0.49 0.49 0.47 0.37 0.23 0.31
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-9,516 -811 6,890 2,063 6,581 4,799 2,707 4,065 4,250 2,893 3,647
Operating Cash Flow to CapEx
123.67% 137.75% 186.44% 149.87% 180.11% 217.00% 713.17% 652.34% 306.42% 280.15% 214.34%
Free Cash Flow to Firm to Interest Expense
-5.29 -0.40 3.82 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
2.48 2.59 2.63 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.48 0.71 1.22 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.21 0.17 0.16 0.17 0.18 0.17 0.16 0.23 0.27 0.22 0.21
Accounts Receivable Turnover
9.65 9.74 9.73 9.73 9.60 9.18 8.76 11.44 11.13 8.95 9.76
Inventory Turnover
15.06 10.39 10.08 12.15 11.78 9.76 8.13 15.21 16.21 9.25 8.83
Fixed Asset Turnover
0.44 0.36 0.33 0.35 0.36 0.36 0.32 0.46 0.54 0.42 0.40
Accounts Payable Turnover
4.10 3.24 3.14 3.65 3.56 3.28 3.34 6.60 7.17 3.81 3.46
Days Sales Outstanding (DSO)
37.81 37.46 37.53 37.53 38.01 39.75 41.68 31.91 32.80 40.80 37.39
Days Inventory Outstanding (DIO)
24.23 35.14 36.22 30.05 30.98 37.40 44.89 24.00 22.51 39.47 41.32
Days Payable Outstanding (DPO)
88.96 112.79 116.09 99.93 102.51 111.36 109.33 55.29 50.88 95.69 105.64
Cash Conversion Cycle (CCC)
-26.92 -40.20 -42.35 -32.35 -33.52 -34.21 -22.76 0.62 4.44 -15.43 -26.92
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
71,526 72,996 67,663 65,964 62,288 60,936 58,654 57,020 55,970 56,388 56,241
Invested Capital Turnover
0.25 0.20 0.19 0.21 0.22 0.21 0.20 0.29 0.34 0.27 0.27
Increase / (Decrease) in Invested Capital
13,032 1,470 -5,333 -1,699 -3,676 -1,352 -2,282 -1,634 -1,050 418 -147
Enterprise Value (EV)
63,114 58,434 62,951 58,856 51,861 61,966 51,132 55,986 60,319 62,223 85,403
Market Capitalization
26,301 21,252 30,344 27,149 23,830 35,320 24,439 30,293 35,606 36,654 60,236
Book Value per Share
$33.14 $15.74 $15.42 $15.06 $15.26 $14.90 $13.89 $13.59 $13.68 $13.63 $13.74
Tangible Book Value per Share
$6.92 $3.49 $4.01 $3.75 $4.00 $4.25 $4.03 $4.07 $3.99 $3.70 $3.91
Total Capital
77,240 78,630 74,852 72,967 72,521 69,281 67,255 65,241 63,902 63,845 63,757
Total Debt
42,814 43,227 40,050 37,843 37,324 34,392 34,689 33,320 31,788 32,116 31,890
Total Long-Term Debt
40,097 42,406 37,354 35,015 33,936 31,915 32,131 30,674 28,403 28,067 29,881
Net Debt
36,463 36,898 32,236 30,219 26,512 25,499 25,563 24,595 23,341 24,146 23,831
Capital Expenditures (CapEx)
3,612 3,857 2,552 3,070 2,800 2,188 638 875 1,621 2,317 2,629
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-208 -709 -786 -964 -1,778 -519 -522 -493 -536 -726 -785
Debt-free Net Working Capital (DFNWC)
107 -420 1.00 -638 1,553 615 687 654 258 -630 -571
Net Working Capital (NWC)
-2,610 -1,241 -2,695 -3,466 -1,835 -1,862 -1,871 -1,992 -3,127 -4,679 -2,580
Net Nonoperating Expense (NNE)
1,073 451 836 141 986 1,208 245 581 575 825 780
Net Nonoperating Obligations (NNO)
37,100 37,593 32,861 30,840 27,091 26,047 26,088 25,099 23,856 24,659 24,374
Total Depreciation and Amortization (D&A)
2,085 2,360 2,268 2,322 2,392 2,494 2,304 2,135 2,186 2,250 2,354
Debt-free, Cash-free Net Working Capital to Revenue
-1.28% -4.92% -6.02% -7.03% -12.57% -3.93% -4.46% -2.97% -2.79% -4.73% -5.20%
Debt-free Net Working Capital to Revenue
0.66% -2.92% 0.01% -4.66% 10.98% 4.66% 5.87% 3.94% 1.34% -4.11% -3.78%
Net Working Capital to Revenue
-16.09% -8.62% -20.64% -25.29% -12.97% -14.10% -15.99% -11.99% -16.29% -30.51% -17.09%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.89 $0.10 $0.25 $0.01 $0.66 $0.96 $0.05 $0.78 $1.12 $1.06 $1.17
Adjusted Weighted Average Basic Shares Outstanding
1.14B 2.19B 2.23B 2.23B 2.26B 2.27B 2.26B 2.27B 2.26B 2.23B 2.22B
Adjusted Diluted Earnings per Share
$0.89 $0.10 $0.25 $0.01 $0.66 $0.96 $0.05 $0.78 $1.12 $1.06 $1.17
Adjusted Weighted Average Diluted Shares Outstanding
1.14B 2.19B 2.23B 2.23B 2.26B 2.27B 2.26B 2.27B 2.26B 2.23B 2.22B
Adjusted Basic & Diluted Earnings per Share
$0.89 $0.00 $0.00 $0.00 $0.66 $0.96 $0.05 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
2.13B 2.23B 2.23B 2.21B 2.22B 2.26B 2.26B 2.27B 2.25B 2.22B 2.22B
Normalized Net Operating Profit after Tax (NOPAT)
3,732 3,161 2,748 2,479 3,033 2,781 2,444 3,785 3,200 3,311 3,500
Normalized NOPAT Margin
23.00% 21.95% 21.04% 18.09% 21.45% 21.05% 20.89% 22.79% 16.66% 21.59% 23.18%
Pre Tax Income Margin
19.05% 5.36% 12.54% 15.77% 17.72% 23.96% 5.65% 13.36% 17.37% 20.88% 22.56%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
2.49 1.19 1.97 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
1.96 0.32 0.86 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.48 -0.69 0.56 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
-0.05 -1.56 -0.55 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
154.44% 2,047.12% 179.75% 591.03% 96.51% 138.81% 1,364.44% 137.57% 99.81% 107.80% 99.67%
Augmented Payout Ratio
162.30% 2,052.88% 179.75% 703.14% 110.73% 138.90% 1,392.22% 137.57% 113.83% 128.80% 99.93%

Quarterly Metrics And Ratios for Kinder Morgan

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

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
3.48% -9.43% -32.03% -24.53% -11.81% -1.18% 2.03% -5.32% -1.26% 10.39% 13.16%
EBITDA Growth
9.83% 11.65% 1.09% 0.00% -1.23% 3.10% 2.55% 8.22% 5.52% -2.21% 9.74%
EBIT Growth
13.95% 15.14% 0.30% -1.07% -3.06% 2.71% 1.28% 10.40% 5.74% -5.15% 12.13%
NOPAT Growth
7.11% 17.04% 2.90% -2.13% -3.83% 3.11% 0.49% 16.29% 4.51% -4.88% 14.61%
Net Income Growth
5.96% 2.78% -6.59% -6.72% -10.82% 9.96% -1.31% 17.30% 12.30% -3.88% 23.26%
EPS Growth
7.14% 3.45% -7.14% -4.00% -13.33% 10.00% 0.00% 16.67% 15.38% -3.03% 23.08%
Operating Cash Flow Growth
10.73% 22.97% -0.90% 40.55% 65.38% -10.80% 8.84% -2.88% -34.97% -2.27% -2.25%
Free Cash Flow Firm Growth
-21.64% -47.80% -13.97% -5.69% -78.64% -44.50% -45.10% -103.85% 147.71% -97.22% -169.11%
Invested Capital Growth
-1.84% -0.50% -0.13% -1.46% 0.75% 0.52% 0.59% 1.68% -0.26% 1.60% 2.26%
Revenue Q/Q Growth
-11.55% -15.09% -9.95% 11.60% 3.35% -4.85% -7.03% 3.56% 7.79% 6.37% -4.69%
EBITDA Q/Q Growth
9.97% 6.86% -9.98% -5.48% 8.63% 11.54% -10.46% -0.25% 5.92% 4.06% 0.62%
EBIT Q/Q Growth
15.54% 9.37% -14.08% -8.88% 13.22% 15.89% -15.28% -0.68% 8.44% 4.98% 0.43%
NOPAT Q/Q Growth
13.00% 8.74% -13.51% -7.91% 11.03% 16.59% -15.70% 6.57% -0.21% 6.11% 1.57%
Net Income Q/Q Growth
16.47% 1.44% -13.23% -9.02% 11.35% 25.08% -22.12% 8.14% 6.61% 7.06% -0.13%
EPS Q/Q Growth
20.00% 0.00% -13.33% -7.69% 8.33% 26.92% -21.21% 7.69% 7.14% 6.67% 0.00%
Operating Cash Flow Q/Q Growth
53.44% -5.06% 16.28% -17.03% 80.56% -48.79% 41.88% -25.96% 20.90% -23.05% 41.91%
Free Cash Flow Firm Q/Q Growth
15.34% -36.31% -27.40% 76.83% -73.87% 65.47% -28.19% -112.41% 1,779.89% -98.14% -1,885.67%
Invested Capital Q/Q Growth
-0.08% -0.09% -0.52% -0.77% 2.16% -0.32% -0.45% 0.30% 0.21% 1.53% 0.20%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
54.97% 65.92% 69.32% 61.33% 64.12% 68.30% 69.88% 69.42% 66.27% 62.56% 67.29%
EBITDA Margin
35.64% 44.86% 44.84% 37.98% 39.92% 46.80% 45.07% 43.42% 42.66% 41.74% 44.06%
Operating Margin
24.11% 30.71% 29.42% 24.01% 27.27% 31.83% 29.06% 27.44% 27.79% 27.00% 28.50%
EBIT Margin
23.54% 30.32% 28.93% 23.62% 25.88% 31.52% 28.72% 27.55% 27.72% 27.35% 28.82%
Profit (Net Income) Margin
15.13% 18.08% 17.42% 14.21% 15.30% 20.12% 16.85% 17.60% 17.41% 17.52% 18.36%
Tax Burden Percent
77.78% 78.20% 78.41% 79.29% 75.00% 78.72% 78.18% 85.21% 77.89% 79.98% 80.74%
Interest Burden Percent
82.65% 76.25% 76.80% 75.84% 78.85% 81.09% 75.05% 74.98% 80.63% 80.09% 78.88%
Effective Tax Rate
22.22% 21.80% 21.59% 20.71% 25.00% 21.28% 21.82% 14.79% 22.11% 20.02% 19.26%
Return on Invested Capital (ROIC)
6.37% 8.05% 7.10% 5.43% 5.58% 6.83% 6.25% 6.36% 5.80% 5.91% 6.49%
ROIC Less NNEP Spread (ROIC-NNEP)
5.70% 7.10% 6.28% 4.64% 4.73% 6.05% 5.38% 5.47% 5.11% 5.21% 5.73%
Return on Net Nonoperating Assets (RNNOA)
4.35% 5.37% 4.72% 3.46% 3.59% 4.57% 4.06% 4.15% 3.94% 4.06% 4.44%
Return on Equity (ROE)
10.73% 13.42% 11.83% 8.89% 9.17% 11.40% 10.31% 10.51% 9.75% 9.97% 10.93%
Cash Return on Invested Capital (CROIC)
7.52% 6.45% 6.17% 7.48% 5.15% 5.45% 5.41% 4.56% 6.48% 4.51% 4.07%
Operating Return on Assets (OROA)
6.43% 8.26% 7.17% 5.40% 5.62% 6.90% 6.31% 5.97% 5.88% 5.93% 6.43%
Return on Assets (ROA)
4.14% 4.92% 4.31% 3.25% 3.33% 4.40% 3.70% 3.82% 3.69% 3.80% 4.10%
Return on Common Equity (ROCE)
10.31% 12.91% 11.38% 8.52% 8.77% 10.92% 9.88% 10.07% 9.32% 9.55% 10.48%
Return on Equity Simple (ROE_SIMPLE)
0.00% 8.60% 8.51% 8.46% 0.00% 8.42% 8.40% 8.70% 0.00% 8.79% 9.20%
Net Operating Profit after Tax (NOPAT)
859 934 808 744 826 963 812 865 863 916 930
NOPAT Margin
18.75% 24.01% 23.07% 19.04% 20.45% 25.06% 22.72% 23.38% 21.65% 21.59% 23.01%
Net Nonoperating Expense Percent (NNEP)
0.68% 0.96% 0.83% 0.79% 0.86% 0.79% 0.87% 0.89% 0.69% 0.70% 0.76%
Return On Investment Capital (ROIC_SIMPLE)
1.34% - - - 1.29% - - - 1.35% 1.41% 1.44%
Cost of Revenue to Revenue
45.03% 34.08% 30.68% 38.67% 35.88% 31.70% 30.12% 30.58% 33.73% 37.44% 32.71%
SG&A Expenses to Revenue
18.83% 20.70% 24.39% 23.04% 22.68% 22.25% 25.76% 26.12% 23.65% 21.17% 23.78%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
30.86% 35.21% 39.90% 37.32% 36.85% 36.47% 40.82% 41.98% 38.48% 35.56% 38.79%
Earnings before Interest and Taxes (EBIT)
1,078 1,179 1,013 923 1,045 1,211 1,026 1,019 1,105 1,160 1,165
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,632 1,744 1,570 1,484 1,612 1,798 1,610 1,606 1,701 1,770 1,781
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.16 1.16 1.17 1.15 1.21 1.30 1.43 1.61 1.97 2.07 2.12
Price to Tangible Book Value (P/TBV)
3.97 3.96 4.00 4.02 4.45 4.73 5.18 5.76 6.93 7.33 7.37
Price to Revenue (P/Rev)
1.85 1.90 2.08 2.19 2.39 2.59 2.83 3.24 3.99 4.09 4.09
Price to Earnings (P/E)
13.97 13.98 14.21 14.07 15.33 16.11 17.78 19.30 23.05 24.53 23.98
Dividend Yield
6.96% 6.97% 7.00% 7.19% 6.82% 6.34% 5.79% 5.16% 4.22% 4.03% 3.93%
Earnings Yield
7.16% 7.15% 7.04% 7.11% 6.52% 6.21% 5.62% 5.18% 4.34% 4.08% 4.17%
Enterprise Value to Invested Capital (EV/IC)
1.08 1.08 1.08 1.07 1.10 1.16 1.23 1.33 1.52 1.57 1.59
Enterprise Value to Revenue (EV/Rev)
3.14 3.22 3.51 3.73 4.06 4.26 4.47 4.91 5.66 5.78 5.71
Enterprise Value to EBITDA (EV/EBITDA)
9.68 9.45 9.37 9.22 9.71 10.07 10.55 11.23 12.72 13.42 13.35
Enterprise Value to EBIT (EV/EBIT)
14.91 14.43 14.33 14.13 14.96 15.52 16.32 17.29 19.58 20.84 20.63
Enterprise Value to NOPAT (EV/NOPAT)
18.85 18.16 17.92 17.72 18.79 19.48 20.51 21.47 24.40 25.93 25.55
Enterprise Value to Operating Cash Flow (EV/OCF)
12.14 11.62 11.58 10.63 9.59 10.25 10.58 11.54 15.16 15.97 16.38
Enterprise Value to Free Cash Flow (EV/FCFF)
14.19 16.75 17.53 14.24 21.51 21.32 22.74 29.29 23.42 35.03 39.57
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.99 0.98 0.98 0.98 1.01 1.01 1.00 1.01 1.00 1.03 1.02
Long-Term Debt to Equity
0.88 0.91 0.90 0.88 0.88 0.95 0.90 0.95 0.94 0.94 0.99
Financial Leverage
0.76 0.76 0.75 0.75 0.76 0.76 0.75 0.76 0.77 0.78 0.77
Leverage Ratio
2.19 2.16 2.18 2.18 2.21 2.19 2.20 2.21 2.24 2.25 2.24
Compound Leverage Factor
1.81 1.65 1.67 1.65 1.74 1.77 1.65 1.65 1.81 1.80 1.77
Debt to Total Capital
49.74% 49.52% 49.59% 49.54% 50.30% 50.32% 50.01% 50.22% 50.02% 50.83% 50.45%
Short-Term Debt to Total Capital
5.30% 3.40% 4.36% 5.00% 6.34% 3.09% 4.83% 3.11% 3.15% 4.69% 1.22%
Long-Term Debt to Total Capital
44.45% 46.13% 45.23% 44.54% 43.96% 47.22% 45.18% 47.11% 46.87% 46.15% 49.23%
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% 0.00%
Noncontrolling Interests to Total Capital
2.15% 2.13% 2.12% 2.11% 2.23% 2.15% 2.14% 2.10% 2.10% 2.03% 2.03%
Common Equity to Total Capital
48.11% 48.34% 48.29% 48.35% 47.47% 47.54% 47.85% 47.68% 47.89% 47.13% 47.53%
Debt to EBITDA
5.10 4.91 4.88 4.82 5.01 4.97 4.88 4.83 4.75 4.95 4.78
Net Debt to EBITDA
3.75 3.66 3.61 3.61 3.77 3.73 3.65 3.62 3.55 3.72 3.60
Long-Term Debt to EBITDA
4.56 4.58 4.45 4.33 4.38 4.67 4.40 4.53 4.45 4.49 4.66
Debt to NOPAT
9.94 9.44 9.34 9.27 9.70 9.62 9.48 9.24 9.11 9.56 9.15
Net Debt to NOPAT
7.30 7.03 6.91 6.95 7.29 7.21 7.10 6.93 6.81 7.19 6.89
Long-Term Debt to NOPAT
8.88 8.80 8.52 8.34 8.48 9.03 8.57 8.67 8.54 8.68 8.93
Altman Z-Score
0.62 0.66 0.61 0.55 0.53 0.63 0.66 0.76 0.92 0.95 1.02
Noncontrolling Interest Sharing Ratio
3.86% 3.83% 3.81% 4.24% 4.38% 4.27% 4.24% 4.21% 4.34% 4.23% 4.18%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.55 0.56 0.49 0.39 0.35 0.50 0.37 0.46 0.49 0.45 0.68
Quick Ratio
0.37 0.36 0.32 0.25 0.23 0.33 0.23 0.29 0.31 0.27 0.42
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
1,909 1,216 883 1,561 408 675 485 -60 1,010 19 -335
Operating Cash Flow to CapEx
294.34% 262.92% 289.72% 198.76% 369.75% 192.08% 290.36% 190.11% 195.60% 151.70% 254.87%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.27 0.27 0.25 0.23 0.22 0.22 0.22 0.22 0.21 0.22 0.22
Accounts Receivable Turnover
11.13 12.61 10.25 9.41 8.95 11.22 11.92 10.95 9.76 10.76 11.63
Inventory Turnover
16.21 15.28 11.58 9.33 9.25 9.24 9.50 8.93 8.83 9.14 9.82
Fixed Asset Turnover
0.54 0.53 0.48 0.44 0.42 0.42 0.42 0.41 0.40 0.41 0.42
Accounts Payable Turnover
7.17 7.87 5.15 3.97 3.81 4.86 4.48 3.63 3.46 4.43 4.30
Days Sales Outstanding (DSO)
32.80 28.96 35.63 38.80 40.80 32.53 30.62 33.33 37.39 33.91 31.38
Days Inventory Outstanding (DIO)
22.51 23.89 31.51 39.12 39.47 39.51 38.42 40.85 41.32 39.94 37.17
Days Payable Outstanding (DPO)
50.88 46.37 70.91 91.95 95.69 75.09 81.49 100.57 105.64 82.37 84.88
Cash Conversion Cycle (CCC)
4.44 6.47 -3.77 -14.04 -15.43 -3.05 -12.45 -26.39 -26.92 -8.52 -16.33
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
55,970 55,917 55,627 55,198 56,388 56,205 55,954 56,123 56,241 57,102 57,219
Invested Capital Turnover
0.34 0.34 0.31 0.29 0.27 0.27 0.28 0.27 0.27 0.27 0.28
Increase / (Decrease) in Invested Capital
-1,050 -282 -75 -817 418 288 327 925 -147 897 1,265
Enterprise Value (EV)
60,319 60,601 60,222 59,253 62,223 65,075 68,607 74,384 85,403 89,551 91,248
Market Capitalization
35,606 35,792 35,675 34,700 36,654 39,607 43,515 49,028 60,236 63,393 65,329
Book Value per Share
$13.68 $13.68 $13.64 $13.58 $13.63 $13.68 $13.67 $13.70 $13.74 $13.77 $13.85
Tangible Book Value per Share
$3.99 $4.03 $3.97 $3.88 $3.70 $3.77 $3.78 $3.84 $3.91 $3.89 $3.99
Total Capital
63,902 63,620 63,301 62,582 63,845 63,889 63,405 63,777 63,757 64,935 64,740
Total Debt
31,788 31,506 31,392 31,001 32,116 32,146 31,711 32,031 31,890 33,009 32,659
Total Long-Term Debt
28,403 29,346 28,632 27,871 28,067 30,171 28,649 30,047 29,881 29,965 31,871
Net Debt
23,341 23,452 23,207 23,230 24,146 24,097 23,736 24,016 23,831 24,837 24,608
Capital Expenditures (CapEx)
477 507 535 647 628 619 581 657 772 766 647
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-536 -357 -645 -785 -726 -436 -830 -703 -785 -450 -556
Debt-free Net Working Capital (DFNWC)
258 81 -125 -688 -630 -293 -706 -570 -571 -155 -359
Net Working Capital (NWC)
-3,127 -2,079 -2,885 -3,818 -4,679 -2,268 -3,768 -2,554 -2,580 -3,199 -1,147
Net Nonoperating Expense (NNE)
166 231 198 189 208 190 210 214 169 173 188
Net Nonoperating Obligations (NNO)
23,856 23,803 23,718 23,617 24,659 24,462 24,260 24,377 24,374 25,176 25,138
Total Depreciation and Amortization (D&A)
554 565 557 561 567 587 584 587 596 610 616
Debt-free, Cash-free Net Working Capital to Revenue
-2.79% -1.90% -3.76% -4.94% -4.73% -2.85% -5.40% -4.64% -5.20% -2.90% -3.48%
Debt-free Net Working Capital to Revenue
1.34% 0.43% -0.73% -4.33% -4.11% -1.92% -4.60% -3.76% -3.78% -1.00% -2.25%
Net Working Capital to Revenue
-16.29% -11.06% -16.83% -24.05% -30.51% -14.84% -24.53% -16.86% -17.09% -20.64% -7.18%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.30 $0.30 $0.26 $0.24 $0.26 $0.33 $0.26 $0.28 $0.30 $0.32 $0.32
Adjusted Weighted Average Basic Shares Outstanding
2.26B 2.25B 2.24B 2.23B 2.23B 2.22B 2.22B 2.22B 2.22B 2.22B 2.22B
Adjusted Diluted Earnings per Share
$0.30 $0.30 $0.26 $0.24 $0.26 $0.33 $0.26 $0.28 $0.30 $0.32 $0.32
Adjusted Weighted Average Diluted Shares Outstanding
2.26B 2.25B 2.24B 2.23B 2.23B 2.22B 2.22B 2.22B 2.22B 2.22B 2.22B
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 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
2.25B 2.24B 2.23B 2.22B 2.22B 2.22B 2.22B 2.22B 2.22B 2.22B 2.22B
Normalized Net Operating Profit after Tax (NOPAT)
859 934 797 741 826 938 776 866 863 916 930
Normalized NOPAT Margin
18.75% 24.01% 22.78% 18.97% 20.45% 24.40% 21.73% 23.40% 21.65% 21.59% 23.01%
Pre Tax Income Margin
19.46% 23.12% 22.22% 17.92% 20.41% 25.56% 21.56% 20.65% 22.35% 21.91% 22.74%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
99.81% 100.00% 102.42% 104.57% 107.80% 105.01% 105.53% 102.08% 99.67% 101.26% 96.54%
Augmented Payout Ratio
113.83% 118.15% 122.11% 121.16% 128.80% 121.28% 113.85% 107.34% 99.93% 101.26% 96.54%

Key Financial Trends

Kinder Morgan (NYSE: KMI) has demonstrated steady financial performance over the past four years through its consistent revenue growth, solid operating income, and strong cash flows. Here is an analysis based on the key financial statements from Q2 2022 through Q2 2025.

  • Steady Revenue Growth: Operating revenue grew from approximately $3.5 billion in Q2 2022 to over $4.0 billion by Q2 2025, indicating gradual top-line growth.
  • Consistent Profitability: Net income has shown a steady increase, with consolidated net income rising from roughly $610 million in Q2 2022 to $742 million in Q2 2025.
  • Stable Earnings per Share (EPS): Diluted EPS remained stable around $0.26 to $0.33 per quarter over the period, reflecting consistent earnings generation relative to shares outstanding.
  • Strong Operating Cash Flow: Net cash from operating activities consistently exceeds $1 billion quarterly, reaching $1.65 billion in Q2 2025, underscoring solid cash generation capacity to support operations and investments.
  • Significant Investment in CapEx: Kinder Morgan invests heavily in property, plant, and equipment, with quarterly purchases ranging from $477 million to $766 million, supporting infrastructure growth and maintenance.
  • Managed Dividend Payouts: Dividends paid to common shareholders have steadily increased, reaching about $0.2925 per share in Q2 2025, signaling a commitment to returning capital to shareholders.
  • Debt Management: Long-term debt remains high at around $30 billion consistently; however, Kinder Morgan continues to actively manage its debt, with significant repayments and issuances balancing out over time.
  • Equity Levels: Total common equity gradually increased from about $30.3 billion in late 2022 to over $30.7 billion in mid-2025, indicating a stable equity base amidst ongoing earnings retention.
  • Cash and Restricted Cash Fluctuations: Cash and equivalents show variability, with amounts sometimes around $80 million but previously much higher (up to $745 million), which could reflect liquidity management or seasonality.
  • Net Cash from Financing Activities Volatility: Financing activities reflect large swings, including debt repayments in billions but also issuances, along with steady dividend payouts, which could cause cash flow volatility and affect leverage ratios.

Overall, Kinder Morgan exhibits a stable financial condition with growing revenues and earnings, backed by strong cash flow from operations and disciplined capital expenditures. The company’s high leverage is actively managed, supported by consistent profitability and cash generation. Retail investors should note the stable dividend growth and steady EPS as positive signs, while keeping an eye on debt levels and cash flow from financing activities for risks.

08/08/25 09:21 PMAI Generated. May Contain Errors.

Frequently Asked Questions About Kinder Morgan's Financials

When does Kinder Morgan's fiscal year end?

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

How has Kinder Morgan's net income changed over the last 10 years?

Kinder Morgan's net income appears to be on an upward trend, with a most recent value of $2.72 billion in 2024, rising from $2.44 billion in 2014. The previous period was $2.49 billion in 2023. View Kinder Morgan's forecast to see where analysts expect Kinder Morgan to go next.

What is Kinder Morgan's operating income?
Kinder Morgan's total operating income in 2024 was $4.38 billion, based on the following breakdown:
  • Total Gross Profit: $10.33 billion
  • Total Operating Expenses: $5.95 billion
How has Kinder Morgan's revenue changed over the last 10 years?

Over the last 10 years, Kinder Morgan's total revenue changed from $16.23 billion in 2014 to $15.10 billion in 2024, a change of -6.9%.

How much debt does Kinder Morgan have?

Kinder Morgan's total liabilities were at $39.54 billion at the end of 2024, a 0.6% increase from 2023, and a 18.7% decrease since 2014.

How much cash does Kinder Morgan have?

In the past 10 years, Kinder Morgan's cash and equivalents has ranged from $83 million in 2023 to $3.28 billion in 2018, and is currently $88 million as of their latest financial filing in 2024.

How has Kinder Morgan's book value per share changed over the last 10 years?

Over the last 10 years, Kinder Morgan's book value per share changed from 33.14 in 2014 to 13.74 in 2024, a change of -58.5%.



This page (NYSE:KMI) was last updated on 8/8/2025 by MarketBeat.com Staff
From Our Partners