Financhill
Sell
38

KMI Quote, Financials, Valuation and Earnings

Last price:
$27.66
Seasonality move :
-2.02%
Day range:
$27.35 - $28.03
52-week range:
$19.47 - $31.48
Dividend yield:
4.18%
P/E ratio:
23.83x
P/S ratio:
3.96x
P/B ratio:
2.01x
Volume:
13M
Avg. volume:
12.6M
1-year change:
39.88%
Market cap:
$61.4B
Revenue:
$15.1B
EPS (TTM):
$1.16
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.7B $16.6B $19.2B $15.3B $15.1B
Revenue Growth (YoY) -11.42% 41.97% 15.59% -20.14% -1.53%
 
Cost of Revenues $4.7B $8.6B $11.4B $7.2B $6.7B
Gross Profit $7B $8B $7.8B $8.1B $8.4B
Gross Profit Margin 59.75% 48.06% 40.41% 53.12% 55.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $648M $655M $637M $668M $712M
Other Inc / (Exp) -$1.2B -$829M $783M $735M $867M
Operating Expenses $3.5B $3.4B $3.7B $3.9B $4B
Operating Income $3.5B $4.5B $4.1B $4.3B $4.4B
 
Net Interest Expenses $1.6B $1.5B $1.5B $1.8B $1.8B
EBT. Incl. Unusual Items $661M $2.2B $3.3B $3.2B $3.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $481M $369M $710M $715M $687M
Net Income to Company $180M $1.9B $2.6B $2.5B $2.7B
 
Minority Interest in Earnings -$61M -$66M -$77M -$95M -$107M
Net Income to Common Excl Extra Items $119M $1.8B $2.5B $2.4B $2.6B
 
Basic EPS (Cont. Ops) $0.05 $0.78 $1.12 $1.06 $1.17
Diluted EPS (Cont. Ops) $0.05 $0.78 $1.12 $1.06 $1.17
Weighted Average Basic Share $2.3B $2.3B $2.3B $2.2B $2.2B
Weighted Average Diluted Share $2.3B $2.3B $2.3B $2.2B $2.2B
 
EBITDA $5.7B $6.7B $6.3B $6.5B $6.7B
EBIT $3.5B $4.5B $4.1B $4.3B $4.4B
 
Revenue (Reported) $11.7B $16.6B $19.2B $15.3B $15.1B
Operating Income (Reported) $3.5B $4.5B $4.1B $4.3B $4.4B
Operating Income (Adjusted) $3.5B $4.5B $4.1B $4.3B $4.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $5.2B $4.3B $3.9B $3.8B $4.2B
Revenue Growth (YoY) 67.77% -17.62% -9.43% -1.18% 10.39%
 
Cost of Revenues $2.6B $2.4B $1.8B $1.7B $2.1B
Gross Profit $2.7B $1.9B $2.1B $2.1B $2.2B
Gross Profit Margin 51.07% 43.35% 54.22% 55.91% 50.81%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $156M $156M $166M $175M $187M
Other Inc / (Exp) $271M $197M $150M $231M $235M
Operating Expenses $779M $847M $914M $925M $1B
Operating Income $1.9B $1B $1.2B $1.2B $1.1B
 
Net Interest Expenses $377M $333M $445M $472M $451M
EBT. Incl. Unusual Items $1.8B $878M $899M $982M $929M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $351M $194M $196M $209M $186M
Net Income to Company $1.4B $684M $703M $773M $743M
 
Minority Interest in Earnings -$16M -$17M -$24M -$27M -$26M
Net Income to Common Excl Extra Items $1.4B $667M $679M $746M $717M
 
Basic EPS (Cont. Ops) $0.62 $0.29 $0.30 $0.33 $0.32
Diluted EPS (Cont. Ops) $0.62 $0.29 $0.30 $0.33 $0.32
Weighted Average Basic Share $2.3B $2.3B $2.2B $2.2B $2.2B
Weighted Average Diluted Share $2.3B $2.3B $2.2B $2.2B $2.2B
 
EBITDA $2.4B $1.6B $1.8B $1.8B $1.8B
EBIT $1.9B $1B $1.2B $1.2B $1.1B
 
Revenue (Reported) $5.2B $4.3B $3.9B $3.8B $4.2B
Operating Income (Reported) $1.9B $1B $1.2B $1.2B $1.1B
Operating Income (Adjusted) $1.9B $1B $1.2B $1.2B $1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $13.8B $15.7B $18.8B $15.3B $15.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6B $8.5B $10.8B $7.1B $7.1B
Gross Profit $7.8B $7.2B $8B $8.2B $8.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $651M $655M $647M $677M $724M
Other Inc / (Exp) -$156M -$903M $736M $816M $839M
Operating Expenses $3.4B $3.5B $3.8B $3.9B $4.1B
Operating Income $4.4B $3.7B $4.2B $4.3B $4.3B
 
Net Interest Expenses $1.5B $1.4B $1.6B $1.8B $1.8B
EBT. Incl. Unusual Items $2.7B $1.3B $3.4B $3.3B $3.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $772M $212M $712M $728M $664M
Net Income to Company $1.9B $1.1B $2.6B $2.6B $2.7B
 
Minority Interest in Earnings -$62M -$67M -$84M -$98M -$106M
Net Income to Common Excl Extra Items $1.8B $1B $2.6B $2.5B $2.6B
 
Basic EPS (Cont. Ops) $0.81 $0.45 $1.13 $1.10 $1.16
Diluted EPS (Cont. Ops) $0.81 $0.45 $1.13 $1.10 $1.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $6.5B $5.8B $6.5B $6.6B $6.7B
EBIT $4.4B $3.7B $4.2B $4.3B $4.3B
 
Revenue (Reported) $13.8B $15.7B $18.8B $15.3B $15.5B
Operating Income (Reported) $4.4B $3.7B $4.2B $4.3B $4.3B
Operating Income (Adjusted) $4.4B $3.7B $4.2B $4.3B $4.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $5.2B $4.3B $3.9B $3.8B $4.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6B $2.4B $1.8B $1.7B $2.1B
Gross Profit $2.7B $1.9B $2.1B $2.1B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $156M $156M $166M $175M $187M
Other Inc / (Exp) $271M $197M $150M $231M $235M
Operating Expenses $779M $847M $914M $925M $1B
Operating Income $1.9B $1B $1.2B $1.2B $1.1B
 
Net Interest Expenses $377M $333M $445M $472M $451M
EBT. Incl. Unusual Items $1.8B $878M $899M $982M $929M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $351M $194M $196M $209M $186M
Net Income to Company $1.4B $684M $703M $773M $743M
 
Minority Interest in Earnings -$16M -$17M -$24M -$27M -$26M
Net Income to Common Excl Extra Items $1.4B $667M $679M $746M $717M
 
Basic EPS (Cont. Ops) $0.62 $0.29 $0.30 $0.33 $0.32
Diluted EPS (Cont. Ops) $0.62 $0.29 $0.30 $0.33 $0.32
Weighted Average Basic Share $2.3B $2.3B $2.2B $2.2B $2.2B
Weighted Average Diluted Share $2.3B $2.3B $2.2B $2.2B $2.2B
 
EBITDA $2.4B $1.6B $1.8B $1.8B $1.8B
EBIT $1.9B $1B $1.2B $1.2B $1.1B
 
Revenue (Reported) $5.2B $4.3B $3.9B $3.8B $4.2B
Operating Income (Reported) $1.9B $1B $1.2B $1.2B $1.1B
Operating Income (Adjusted) $1.9B $1B $1.2B $1.2B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.2B $1.1B $745M $83M $88M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1.6B $1.8B $1.6B $1.5B
Inventory $348M $562M $634M $525M $555M
Prepaid Expenses -- -- -- -- --
Other Current Assets $168M $289M $304M $333M $246M
Total Current Assets $3.2B $3.8B $3.8B $2.5B $2.5B
 
Property Plant And Equipment $35.8B $35.7B $35.6B $37.3B $38B
Long-Term Investments $7.9B $7.6B $7.7B $7.9B $7.8B
Goodwill $19.9B $19.9B $20B $20.1B $20.1B
Other Intangibles $2.5B $1.7B $1.8B $2B $1.8B
Other Long-Term Assets $2.2B $1.6B $1.2B $1.2B $1.2B
Total Assets $72B $70.4B $70.1B $71B $71.4B
 
Accounts Payable $837M $1.3B $1.4B $1.4B $1.4B
Accrued Expenses $832M $504M $515M $513M $543M
Current Portion Of Long-Term Debt $2.6B $2.6B $3.4B $4B $2B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $580M $1.1B $1.3B $1B $878M
Total Current Liabilities $5.1B $5.8B $6.9B $7.2B $5.1B
 
Long-Term Debt $32B $30.6B $28.2B $27.8B $29.7B
Capital Leases -- -- -- -- --
Total Liabilities $39.4B $38.5B $38B $39.3B $39.5B
 
Common Stock $23M $23M $22M $22M $22M
Other Common Equity Adj -$407M -$411M -$402M -$217M -$95M
Common Equity $31.4B $30.8B $30.7B $30.3B $30.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1B $1.1B $1.4B $1.4B $1.3B
Total Equity $32.6B $31.9B $32.1B $31.7B $31.9B
 
Total Liabilities and Equity $72B $70.4B $70.1B $71B $71.4B
Cash and Short Terms $1.2B $1.1B $745M $83M $88M
Total Debt $34.6B $33.2B $31.6B $31.9B $31.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.4B $84M $416M $119M $80M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4B $1.7B $1.3B $1.4B $1.5B
Inventory $389M $591M $589M $548M $577M
Prepaid Expenses -- -- -- -- --
Other Current Assets $279M $286M $184M $157M $231M
Total Current Assets $3.7B $3B $2.7B $2.3B $2.6B
 
Property Plant And Equipment $35.6B $35.6B $35.6B $37.3B $38.7B
Long-Term Investments $7.7B $7.5B $7.6B $7.9B $7.9B
Goodwill $19.9B $19.9B $20B $20.1B $20.1B
Other Intangibles $2.4B $1.6B $1.7B $1.9B $1.9B
Other Long-Term Assets $1.7B $1.5B $1.3B $1.2B $1.2B
Total Assets $71.2B $69.1B $68.9B $70.7B $72.3B
 
Accounts Payable $968M $1.2B $1.1B $1.1B $1.2B
Accrued Expenses $461M $302M $351M $365M $339M
Current Portion Of Long-Term Debt $2.2B $3.3B $2.2B $2B $3B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $811M $1.4B $1.2B $965M $947M
Total Current Liabilities $4.6B $6.5B $4.8B $4.6B $5.8B
 
Long-Term Debt $31B $28.7B $29.2B $30.1B $29.9B
Capital Leases -- -- -- -- --
Total Liabilities $37.9B $37.4B $36.8B $39B $40.4B
 
Common Stock $23M $23M $22M $22M $22M
Other Common Equity Adj -$487M -$674M -$341M -$276M -$109M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1B $1.1B $1.4B $1.4B $1.3B
Total Equity $33.3B $31.7B $32.1B $31.7B $31.9B
 
Total Liabilities and Equity $71.2B $69.1B $68.9B $70.7B $72.3B
Cash and Short Terms $1.4B $84M $416M $119M $80M
Total Debt $33.1B $32B $31.4B $32B $32.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $180M $1.9B $2.6B $2.5B $2.7B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $88M -$265M -$220M $301M $52M
Change in Inventories $16M -$202M -$183M $188M -$12M
Cash From Operations $4.6B $5.7B $5B $6.5B $5.6B
 
Capital Expenditures $1.7B $1.3B $1.6B $2.3B $2.6B
Cash Acquisitions -- -$1.5B -$487M -$1.8B -$62M
Cash From Investing -$911M -$2.3B -$2.2B -$4.2B -$2.6B
 
Dividends Paid (Ex Special Dividend) -$2.4B -$2.5B -$2.5B -$2.5B -$2.6B
Special Dividend Paid
Long-Term Debt Issued $3.9B $6B $9.1B $7.6B $10.4B
Long-Term Debt Repaid -$4B -$6.8B -$9.7B -$7.4B -$10.6B
Repurchase of Common Stock -$50M -- -$368M -$522M -$7M
Other Financing Activities -$39M -$68M $404M -$197M -$207M
Cash From Financing -$2.6B -$3.5B -$3.1B -$3B -$2.9B
 
Beginning Cash (CF) $209M $1.2B $1.1B $794M $96M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1B -$62M -$353M -$698M $119M
Ending Cash (CF) $1.2B $1.1B $794M $96M $214M
 
Levered Free Cash Flow $2.8B $4.4B $3.3B $4.2B $3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.4B $684M $703M $773M $743M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$122M -$51M $536M $159M $45M
Change in Inventories -$47M -$34M $88M -$17M -$22M
Cash From Operations $1.9B $1.1B $1.3B $1.2B $1.2B
 
Capital Expenditures $267M $407M $507M $619M $766M
Cash Acquisitions -- -- -- -- -$648M
Cash From Investing $130M -$371M -$508M -$572M -$1.4B
 
Dividends Paid (Ex Special Dividend) -$620M -$616M -$627M -$631M -$642M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.1B $1.6B $2.8B $4B $2.9B
Long-Term Debt Repaid -$4.3B -$2.5B -$3.2B -$3.9B -$1.8B
Repurchase of Common Stock -- -$1M -$113M -$7M --
Other Financing Activities -$11M -$30M -$55M -$57M -$54M
Cash From Financing -$1.8B -$1.5B -$1.2B -$570M $333M
 
Beginning Cash (CF) $1.2B $1.1B $794M $96M $214M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $214M -$799M -$356M $47M $81M
Ending Cash (CF) $1.4B $348M $438M $143M $295M
 
Levered Free Cash Flow $1.6B $677M $826M $570M $396M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.9B $1.1B $2.6B $2.6B $2.7B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$256M -$194M $367M -$76M -$62M
Change in Inventories -$90M -$189M -$61M $83M -$17M
Cash From Operations $5.5B $4.9B $5.2B $6.3B $5.6B
 
Capital Expenditures $1.5B $1.4B $1.7B $2.4B $2.8B
Cash Acquisitions -- -$1.5B -$487M -- -$710M
Cash From Investing -$1.1B -$2.8B -$2.3B -$4.2B -$3.5B
 
Dividends Paid (Ex Special Dividend) -$2.5B -$2.5B -$2.5B -$2.5B -$2.6B
Special Dividend Paid
Long-Term Debt Issued $4.9B $4.4B $10.3B $8.8B $9.3B
Long-Term Debt Repaid -$6.3B -$5B -$10.5B -$8.1B -$8.5B
Repurchase of Common Stock -- -$1M -$480M -$416M --
Other Financing Activities -$44M -$87M $379M -$199M -$204M
Cash From Financing -$3.9B -$3.2B -$2.8B -$2.4B -$2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $474M -$1.1B $90M -$295M $153M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4B $3.5B $3.5B $3.9B $2.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.4B $684M $703M $773M $743M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$122M -$51M $536M $159M $45M
Change in Inventories -$47M -$34M $88M -$17M -$22M
Cash From Operations $1.9B $1.1B $1.3B $1.2B $1.2B
 
Capital Expenditures $267M $407M $507M $619M $766M
Cash Acquisitions -- -- -- -- -$648M
Cash From Investing $130M -$371M -$508M -$572M -$1.4B
 
Dividends Paid (Ex Special Dividend) -$620M -$616M -$627M -$631M -$642M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.1B $1.6B $2.8B $4B $2.9B
Long-Term Debt Repaid -$4.3B -$2.5B -$3.2B -$3.9B -$1.8B
Repurchase of Common Stock -- -$1M -$113M -$7M --
Other Financing Activities -$11M -$30M -$55M -$57M -$54M
Cash From Financing -$1.8B -$1.5B -$1.2B -$570M $333M
 
Beginning Cash (CF) $1.2B $1.1B $794M $96M $214M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $214M -$799M -$356M $47M $81M
Ending Cash (CF) $1.4B $348M $438M $143M $295M
 
Levered Free Cash Flow $1.6B $677M $826M $570M $396M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Where Will AST SpaceMobile Be In 5 Years?
Where Will AST SpaceMobile Be In 5 Years?

Ever tried to send a text from the Nevada desert…

Is TTD The Big Winner If Pharma Ads Are Banned?
Is TTD The Big Winner If Pharma Ads Are Banned?

Last week, Senators Bernie Sanders and Angus King introduced a…

Is Palantir Stock Overvalued?
Is Palantir Stock Overvalued?

By every traditional yardstick, including a price‑to‑sales well above 100,…

Stock Ideas

Buy
65
Is MSFT Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 40x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 48x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Alerts

Sell
11
VEON alert for Jun 14

VEON [VEON] is down 18.57% over the past day.

Buy
74
DAVE alert for Jun 14

Dave [DAVE] is down 12.68% over the past day.

Buy
54
DAR alert for Jun 14

Darling Ingredients [DAR] is up 9.12% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock