Kinder Morgan, Inc. (KMI)

Growth

Revenue 5Y-19.82%
Revenue 3Y-29.59%
EPS 5Y29.43%
EPS 3Y-32.46%
Dividend 5Y14.25%
Dividend 3Y5.07%

Capital Efficiency

ROIC6.16%
ROE8.31%
ROA3.64%
ROTA3.64%

Capital Structure

Market Cap41.94B
EV72.87B
Cash745M
Current Ratio0.18
Debt/Equity0.54
Net Debt/EBITDA7.07
Show More

Income Statement

Select a metric from the list below to chart it

Dec '08
Dec '11
Dec '14
Dec '17
Dec '20
Income Statement
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Jan '23
Revenue
14,070.0
16,226.0
14,403.0
13,058.0
13,705.0
14,144.0
13,209.0
11,700.0
16,610.0
4,579.0
Revenue % Chg.
41.1%
15.3%
-11.2%
-9.3%
5.0%
3.2%
-6.6%
-11.4%
42.0%
-72.4%
Cost of Revenue
7,059.0
8,318.0
6,424.0
5,707.0
6,606.0
6,718.0
5,674.0
4,709.0
8,628.0
554.0
Cost of Revenue % Chg.
57.7%
17.8%
-22.8%
-11.2%
15.8%
1.7%
-15.5%
-17.0%
83.2%
-93.6%
Gross Profit
7,011.0
7,908.0
7,979.0
7,351.0
7,099.0
7,426.0
7,535.0
6,991.0
7,982.0
4,025.0
Gross Profit % Chg.
27.5%
12.8%
0.9%
-7.9%
-3.4%
4.6%
1.5%
-7.2%
14.2%
-49.6%
Gross Profit Margin
49.8%
48.7%
55.4%
56.3%
51.8%
52.5%
57.0%
59.8%
48.1%
87.9%
Gross Profit Margin % Chg.
-9.6%
-2.2%
13.7%
1.6%
-8.0%
1.4%
8.7%
4.7%
-19.6%
82.9%
Selling, General, & Admin Expenses
613.0
610.0
690.0
669.0
673.0
601.0
590.0
648.0
655.0
167.0
Selling, General, & Admin Expenses % Chg.
-34.0%
-0.5%
13.1%
-3.0%
0.6%
-10.7%
-1.8%
9.8%
1.1%
-74.5%
Other Expenses
2,507.0
2,575.0
2,776.0
2,724.0
2,870.0
2,867.0
3,017.0
2,851.0
2,787.0
2,754.0
Other Expenses % Chg.
26.1%
2.7%
7.8%
-1.9%
5.4%
-0.1%
5.2%
-5.5%
-2.2%
-1.2%
Operating Income
3,990.0
4,448.0
2,447.0
3,572.0
3,544.0
3,794.0
4,873.0
1,560.0
2,916.0
1,104.0
Operating Income % Chg.
53.9%
11.5%
-45.0%
46.0%
-0.8%
7.1%
28.4%
-68.0%
86.9%
-62.1%
Operating Income Margin
28.4%
27.4%
17.0%
27.4%
25.9%
26.8%
36.9%
13.3%
17.6%
24.1%
Operating Income Margin % Chg.
9.1%
-3.3%
-38.0%
61.0%
-5.5%
3.7%
37.5%
-63.9%
31.7%
37.3%
Total Other Income/Expenses Net
-552.0
-1,357.0
-1,675.0
-1,934.0
-1,383.0
-1,288.0
-1,708.0
-899.0
-697.0
-213.0
Total Other Income/Expenses Net % Chg.
55.8%
145.8%
23.4%
15.5%
28.5%
6.9%
32.6%
47.4%
22.5%
69.4%
Income Before Tax
3,438.0
3,091.0
772.0
1,638.0
2,161.0
2,506.0
3,165.0
661.0
2,219.0
891.0
Income Before Tax % Chg.
156.0%
-10.1%
-75.0%
112.2%
31.9%
16.0%
26.3%
-79.1%
235.7%
-59.8%
Income Before Tax Margin
24.4%
19.0%
5.4%
12.5%
15.8%
17.7%
24.0%
5.6%
13.4%
19.5%
Income Before Tax Margin % Chg.
81.5%
-22.0%
-71.9%
134.0%
25.7%
12.4%
35.2%
-76.4%
136.5%
45.7%
Income Tax Expense
742.0
648.0
564.0
917.0
1,938.0
587.0
926.0
481.0
369.0
198.0
Income Tax Expense % Chg.
433.8%
-12.7%
-13.0%
62.6%
111.3%
-69.7%
57.8%
-48.1%
-23.3%
-46.3%
Net Income
1,193.0
1,026.0
253.0
708.0
183.0
1,609.0
2,190.0
119.0
1,784.0
670.0
Net Income % Chg.
278.7%
-14.0%
-75.3%
179.8%
-74.2%
779.2%
36.1%
-94.6%
1399.2%
-62.4%
Net Income Margin
8.5%
6.3%
1.8%
5.4%
1.3%
11.4%
16.6%
1.0%
10.7%
14.6%
Net Income Margin % Chg.
168.4%
-25.4%
-72.2%
208.7%
-75.4%
751.9%
45.7%
-93.9%
956.0%
36.2%
Weighted Avg. Shares Out
1,036.0
1,137.0
2,187.0
2,230.0
2,230.0
2,216.0
2,264.0
2,263.0
2,266.0
2,248.0
Weighted Avg. Shares Out % Chg.
14.2%
9.7%
92.3%
2.0%
-
-0.6%
2.2%
-0.0%
0.1%
-0.8%
EPS
1.2
0.9
0.1
0.3
0.0
0.7
1.0
0.1
0.8
0.3
EPS % Chg.
134.7%
-22.6%
-84.3%
78.6%
-96.0%
6500.0%
45.5%
-94.8%
1460.0%
-61.5%
Weighted Avg. Shares Out Dil
1,036.0
1,137.0
2,193.0
2,230.0
2,230.0
2,216.0
2,264.0
2,263.0
2,266.0
2,248.0
Weighted Avg. Shares Out Dil % Chg.
-23.5%
9.7%
92.9%
1.7%
-
-0.6%
2.2%
-0.0%
0.1%
-0.8%
EPS Diluted
1.2
0.9
0.1
0.3
0.0
0.7
1.0
0.1
0.8
0.3
EPS Diluted % Chg.
134.7%
-22.6%
-84.3%
78.6%
-96.0%
6500.0%
45.5%
-94.8%
1460.0%
-61.5%
Interest Expense
1,675.0
1,798.0
2,051.0
1,806.0
1,832.0
1,917.0
1,801.0
-1,595.0
-1,492.0
-
Interest Expense % Chg.
17.4%
7.3%
14.1%
-11.9%
1.4%
4.6%
-6.1%
-
6.5%
-
EBIT
1,763.0
1,293.0
-1,279.0
-168.0
329.0
589.0
1,364.0
2,256.0
3,711.0
891.0
EBIT % Chg.
-
-26.7%
-
86.9%
-
79.0%
131.6%
65.4%
64.5%
-76.0%
EBIT Margin
12.5%
8.0%
-8.9%
-1.3%
2.4%
4.2%
10.3%
19.3%
22.3%
19.5%
EBIT Margin % Chg.
-
-36.4%
-
85.5%
-
73.5%
148.0%
86.7%
15.9%
-12.9%
Depreciation & Amortization
1,806.0
2,040.0
2,309.0
2,209.0
2,261.0
2,297.0
2,411.0
2,164.0
2,135.0
2,261.0
Depreciation & Amortization % Chg.
26.6%
13.0%
13.2%
-4.3%
2.4%
1.6%
5.0%
-10.2%
-1.3%
5.9%
EBITDA
3,569.0
3,333.0
1,030.0
2,041.0
2,590.0
2,886.0
3,775.0
4,420.0
5,846.0
3,152.0
EBITDA % Chg.
160.5%
-6.6%
-69.1%
98.2%
26.9%
11.4%
30.8%
17.1%
32.3%
-46.1%
EBITDA Margin
25.4%
20.5%
7.2%
15.6%
18.9%
20.4%
28.6%
37.8%
35.2%
68.8%
EBITDA Margin % Chg.
84.7%
-19.0%
-65.2%
118.6%
20.9%
8.0%
40.1%
32.2%
-6.8%
95.6%