Financhill
Buy
57

KMI Quote, Financials, Valuation and Earnings

Last price:
$27.84
Seasonality move :
3.6%
Day range:
$27.06 - $27.86
52-week range:
$23.94 - $31.48
Dividend yield:
4.29%
P/E ratio:
22.27x
P/S ratio:
3.69x
P/B ratio:
1.97x
Volume:
10.8M
Avg. volume:
15.3M
1-year change:
-0.91%
Market cap:
$60.4B
Revenue:
$15.1B
EPS (TTM):
$1.22
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.5B $17.5B $19.6B $15.2B $15.1B
Revenue Growth (YoY) -12.77% 52.74% 11.53% -22.49% -0.55%
 
Cost of Revenues $7.2B $11.2B $14.1B $10B $9.5B
Gross Profit $4.3B $6.4B $5.5B $5.1B $5.5B
Gross Profit Margin 37.32% 36.3% 28.15% 33.87% 36.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $648M $655M $637M $668M $712M
Other Inc / (Exp) -$1.2B -$829M $783M $735M $867M
Operating Expenses $1B $1.1B $1.1B $1.1B $1.1B
Operating Income $3.2B $5.3B $4.4B $4B $4.4B
 
Net Interest Expenses $1.6B $1.5B $1.5B $1.8B $1.9B
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 $167M $1.8B $2.6B $2.5B $2.7B
 
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 $5.4B $7.4B $6.6B $6.3B $6.7B
EBIT $3.2B $5.3B $4.4B $4B $4.4B
 
Revenue (Reported) $11.5B $17.5B $19.6B $15.2B $15.1B
Operating Income (Reported) $3.2B $5.3B $4.4B $4B $4.4B
Operating Income (Adjusted) $3.2B $5.3B $4.4B $4B $4.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4B $5.1B $3.9B $3.7B $4.1B
Revenue Growth (YoY) 37.48% 27.69% -22.6% -6.03% 12.16%
 
Cost of Revenues $2.7B $4B $2.7B $2.4B $2.8B
Gross Profit $1.3B $1.1B $1.2B $1.3B $1.4B
Gross Profit Margin 31.78% 21.51% 31.67% 35.09% 32.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $174M $162M $162M $176M $183M
Other Inc / (Exp) $165M $206M $222M $214M --
Operating Expenses $280M $275M $268M $283M $294M
Operating Income $978M $812M $971M $1B $1.1B
 
Net Interest Expenses $368M $400M $454M $461M $444M
EBT. Incl. Unusual Items $645M $729M $700M $764M $839M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $134M $134M $145M $113M $185M
Net Income to Company $511M $595M $555M $651M $654M
 
Minority Interest in Earnings $16M $19M $23M $26M $26M
Net Income to Common Excl Extra Items $507M $591M $551M $647M $650M
 
Basic EPS (Cont. Ops) $0.22 $0.25 $0.24 $0.28 $0.28
Diluted EPS (Cont. Ops) $0.22 $0.25 $0.24 $0.28 $0.28
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 $1.5B $1.4B $1.5B $1.6B $1.7B
EBIT $978M $812M $971M $1B $1.1B
 
Revenue (Reported) $4B $5.1B $3.9B $3.7B $4.1B
Operating Income (Reported) $978M $812M $971M $1B $1.1B
Operating Income (Adjusted) $978M $812M $971M $1B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $16.2B $19.9B $15.1B $15.1B $16.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.9B $14B $10.7B $9.6B $10.7B
Gross Profit $6.2B $5.9B $4.5B $5.4B $5.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $677M $635M $664M $701M $740M
Other Inc / (Exp) -$746M $773M $759M $846M --
Operating Expenses $1.1B $1.1B $1.1B $1.1B $1.2B
Operating Income $5.2B $4.8B $3.4B $4.3B $4.5B
 
Net Interest Expenses $1.5B $1.5B $1.8B $1.9B $1.8B
EBT. Incl. Unusual Items $2.2B $3.2B $3.3B $3.3B $3.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $425M $633M $707M $696M $745M
Net Income to Company $1.8B $2.6B $2.6B $2.6B $2.8B
 
Minority Interest in Earnings $65M $71M $94M $104M $106M
Net Income to Common Excl Extra Items $1.8B $2.6B $2.5B $2.6B $2.8B
 
Basic EPS (Cont. Ops) $0.77 $1.11 $1.09 $1.14 $1.22
Diluted EPS (Cont. Ops) $0.77 $1.11 $1.09 $1.14 $1.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $7.3B $7B $5.6B $6.6B $6.9B
EBIT $5.2B $4.8B $3.4B $4.3B $4.5B
 
Revenue (Reported) $16.2B $19.9B $15.1B $15.1B $16.4B
Operating Income (Reported) $5.2B $4.8B $3.4B $4.3B $4.5B
Operating Income (Adjusted) $5.2B $4.8B $3.4B $4.3B $4.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $13.1B $15.4B $11B $11.1B $12.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8B $10.8B $7.4B $7B $8.1B
Gross Profit $5.1B $4.6B $3.6B $4.1B $4.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $490M $470M $497M $530M $558M
Other Inc / (Exp) -$1B $600M $576M $687M $463M
Operating Expenses $814M $810M $816M $857M $892M
Operating Income $4.3B $3.8B $2.8B $3.2B $3.4B
 
Net Interest Expenses $1.1B $1.1B $1.4B $1.4B $1.3B
EBT. Incl. Unusual Items $1.4B $2.4B $2.4B $2.5B $2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $248M $512M $509M $490M $548M
Net Income to Company $1.2B $1.9B $1.9B $2B $2.1B
 
Minority Interest in Earnings $49M $54M $71M $80M $79M
Net Income to Common Excl Extra Items $1.2B $1.9B $1.9B $2B $2.1B
 
Basic EPS (Cont. Ops) $0.50 $0.83 $0.80 $0.87 $0.92
Diluted EPS (Cont. Ops) $0.50 $0.83 $0.80 $0.87 $0.92
Weighted Average Basic Share $6.8B $6.8B $6.7B $6.7B $6.7B
Weighted Average Diluted Share $6.8B $6.8B $6.7B $6.7B $6.7B
 
EBITDA $5.9B $5.4B $4.5B $5B $5.2B
EBIT $4.3B $3.8B $2.8B $3.2B $3.4B
 
Revenue (Reported) $13.1B $15.4B $11B $11.1B $12.4B
Operating Income (Reported) $4.3B $3.8B $2.8B $3.2B $3.4B
Operating Income (Adjusted) $4.3B $3.8B $2.8B $3.2B $3.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.2B $1.1B $794M $96M $214M
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 $36.1B $36B $35.9B $37.6B $38.3B
Long-Term Investments $8.7B $7.9B $7.7B $7.9B $7.9B
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 $73.5B $72.4B $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 $32.4B $30.9B $28.6B $28.3B $30.1B
Capital Leases -- -- -- -- --
Total Liabilities $40.9B $40.4B $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 $73.5B $72.4B $70.1B $71B $71.4B
Cash and Short Terms $1.2B $1.1B $794M $96M $214M
Total Debt $35B $33.6B $32B $32.3B $32.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $279M $723M $97M $133M $133M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4B $1.9B $1.5B $1.3B $1.4B
Inventory $457M $715M $565M $526M $560M
Prepaid Expenses -- -- -- -- --
Other Current Assets $318M $314M $190M $178M --
Total Current Assets $2.7B $3.8B $2.4B $2.2B $2.4B
 
Property Plant And Equipment $35.6B $35.5B $35.9B $37.7B $39B
Long-Term Investments $8B $14.9B $7.7B $7.9B $7.9B
Goodwill $20B $20B $20B $20.1B --
Other Intangibles $1.7B $1.9B $1.7B $1.8B --
Other Long-Term Assets $1.7B $1.3B $1.2B $1.2B --
Total Assets $69.6B $70B $68.9B $70.9B $72.3B
 
Accounts Payable $1.2B $1.6B $1.4B $1.3B $1.3B
Accrued Expenses $578M $327M $387M $361M --
Current Portion Of Long-Term Debt $2.8B $2.6B $3.1B $2B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $952M $1.3B $1.3B $844M --
Total Current Liabilities $5.8B $6.1B $6.3B $4.7B $3.8B
 
Long-Term Debt $30B $29.1B $27.9B $30B $31.5B
Capital Leases -- -- -- -- --
Total Liabilities $38B $37.9B $37.3B $39.1B $40.3B
 
Common Stock $23M $23M $22M $22M $22M
Other Common Equity Adj -$642M -$363M -$418M -$175M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1B $1.4B $1.3B $1.3B $1.3B
Total Equity $31.7B $32.1B $31.6B $31.7B $32B
 
Total Liabilities and Equity $69.6B $70B $68.9B $70.9B $72.3B
Cash and Short Terms $279M $723M $97M $133M $133M
Total Debt $32.8B $31.7B $31B $32B $32.6B
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 $2.2B $2.1B $2.2B $2.3B $2.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $88M -$265M -$220M $301M $52M
Change in Inventories $16M -$202M -$183M $188M -$12M
Cash From Operations $4.7B $5.9B $5.1B $6.7B $5.8B
 
Capital Expenditures $1.7B $1.3B $1.6B $2.3B $2.6B
Cash Acquisitions -- $1.5B $487M $1.8B $62M
Cash From Investing -$1.1B -$2.5B -$1.8B -$4.4B -$2.8B
 
Dividends Paid (Ex Special Dividend) $2.4B $2.4B $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 -$3.7B -$3B -$2.9B
 
Beginning Cash (CF) $1.2B $1.1B $794M $96M $214M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1B -$62M -$353M -$698M $118M
Ending Cash (CF) $2.2B $1.1B $441M -$602M $331M
 
Levered Free Cash Flow $3B $4.6B $3.5B $4.4B $3.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $511M $595M $555M $651M $654M
Depreciation & Amoritzation $526M $551M $561M $587M $609M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $11M $154M -$222M $33M $8M
Change in Inventories -$38M -$57M $29M $9M -$3M
Cash From Operations $1.2B $937M $1.3B $1.3B $1.6B
 
Capital Expenditures $349M $365M $633M $657M $793M
Cash Acquisitions $1.5B $488M $13M -- --
Cash From Investing -$1.9B -$338M -$694M -$722M -$840M
 
Dividends Paid (Ex Special Dividend) $616M $629M $634M $643M $654M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.8B $4.3B $1.3B $2.9B --
Long-Term Debt Repaid -$2.2B -$3.7B -$1.5B -$2.7B --
Repurchase of Common Stock -- $160M $73M -- --
Other Financing Activities -$35M $498M -$69M -$73M --
Cash From Financing -$1B -$293M -$1.1B -$554M -$815M
 
Beginning Cash (CF) $279M $723M $97M $133M $133M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.7B $306M -$423M $9M -$64M
Ending Cash (CF) -$1.4B $1B -$326M $142M $69M
 
Levered Free Cash Flow $853M $572M $701M $628M $798M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.8B $2.6B $2.6B $2.6B $2.8B
Depreciation & Amoritzation $2.1B $2.2B $2.2B $2.3B $2.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$269M -$406M $391M $250M -$173M
Change in Inventories -$114M -$278M $112M $60M -$19M
Cash From Operations $5.9B $5B $5.8B $6.6B $6.1B
 
Capital Expenditures $1.3B $1.5B $2.2B $2.6B $3.6B
Cash Acquisitions $1.5B $517M $12M $1.8B $62M
Cash From Investing -$2.2B -$1.6B -$2.6B -$4.5B -$3.8B
 
Dividends Paid (Ex Special Dividend) $2.4B $2.5B $2.5B $2.5B $2.6B
Special Dividend Paid
Long-Term Debt Issued $5B $9.9B $4.5B $12B --
Long-Term Debt Repaid -$6.5B -$9.9B -$5.2B -$11.2B --
Repurchase of Common Stock -- $333M $425M $139M --
Other Financing Activities -$58M $425M -$201M -$204M --
Cash From Financing -$4.1B -$3B -$3.8B -$2.1B -$2.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$420M $444M -$626M $36M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.6B $3.5B $3.6B $4.1B $2.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.2B $1.9B $1.9B $2B $2.1B
Depreciation & Amoritzation $1.6B $1.6B $1.7B $1.8B $1.8B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$119M -$260M $351M $300M $75M
Change in Inventories -$89M -$165M $130M $2M -$5M
Cash From Operations $4.6B $3.7B $4.3B $4.2B $4.5B
 
Capital Expenditures $894M $1.1B $1.7B $1.9B $2.9B
Cash Acquisitions $1.5B $488M $13M -- --
Cash From Investing -$2B -$1.1B -$1.9B -$2B -$3B
 
Dividends Paid (Ex Special Dividend) $1.8B $1.9B $1.9B $1.9B $2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5B $8.9B $4.4B $8.8B $6.5B
Long-Term Debt Repaid -$6.5B -$9.6B -$5.1B -$8.9B -$5.9B
Repurchase of Common Stock -- $333M $390M $7M --
Other Financing Activities -$55M $438M -$167M -$174M -$106M
Cash From Financing -$3.5B -$3B -$3.1B -$2.2B -$1.6B
 
Beginning Cash (CF) $3.7B $1.5B $1.1B $400M $625M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$930M -$424M -$697M $37M -$81M
Ending Cash (CF) $2.7B $1.1B $358M $437M $544M
 
Levered Free Cash Flow $3.7B $2.5B $2.6B $2.3B $1.6B

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock