Financhill
Buy
83

KMI Quote, Financials, Valuation and Earnings

Last price:
$31.87
Seasonality move :
1.86%
Day range:
$31.21 - $31.67
52-week range:
$23.94 - $31.67
Dividend yield:
3.72%
P/E ratio:
22.97x
P/S ratio:
4.14x
P/B ratio:
2.28x
Volume:
13.4M
Avg. volume:
14.9M
1-year change:
17.39%
Market cap:
$70B
Revenue:
$16.9B
EPS (TTM):
$1.37
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $17.5B $19.6B $15.2B $15.1B $16.9B
Revenue Growth (YoY) 52.74% 11.53% -22.49% -0.55% 12.37%
 
Cost of Revenues $11.2B $14.1B $10B $9.5B $11B
Gross Profit $6.4B $5.5B $5.1B $5.5B $5.9B
Gross Profit Margin 36.3% 28.15% 33.87% 36.68% 34.82%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $655M $637M $668M $712M $744M
Other Inc / (Exp) -$829M $783M $735M $867M --
Operating Expenses $1.1B $1.1B $1.1B $1.1B $1.2B
Operating Income $5.3B $4.4B $4B $4.4B $4.7B
 
Net Interest Expenses $1.5B $1.5B $1.8B $1.9B $1.8B
EBT. Incl. Unusual Items $2.2B $3.3B $3.2B $3.4B $4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $369M $710M $715M $687M $832M
Net Income to Company $1.9B $2.6B $2.5B $2.7B --
 
Minority Interest in Earnings $66M $77M $95M $107M $104M
Net Income to Common Excl Extra Items $1.8B $2.6B $2.5B $2.7B $3.2B
 
Basic EPS (Cont. Ops) $0.78 $1.12 $1.06 $1.17 $1.37
Diluted EPS (Cont. Ops) $0.78 $1.12 $1.06 $1.17 $1.37
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 $7.4B $6.6B $6.3B $6.7B $7.2B
EBIT $5.3B $4.4B $4B $4.4B $4.7B
 
Revenue (Reported) $17.5B $19.6B $15.2B $15.1B $16.9B
Operating Income (Reported) $5.3B $4.4B $4B $4.4B $4.7B
Operating Income (Adjusted) $5.3B $4.4B $4B $4.4B $4.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4.5B $4.1B $4B $4B $4.5B
Revenue Growth (YoY) 44.36% -8.29% -3.36% -0.05% 13.64%
 
Cost of Revenues $3.2B $3.3B $2.6B $2.5B $2.9B
Gross Profit $1.3B $848M $1.3B $1.4B $1.7B
Gross Profit Margin 28.65% 20.65% 33.89% 36.12% 36.74%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $165M $167M $171M $182M $186M
Other Inc / (Exp) $173M $183M $159M $149M --
Operating Expenses $267M $268M $273M $288M $297M
Operating Income $1B $580M $1.1B $1.1B $1.4B
 
Net Interest Expenses $373M $414M $449M $442M $442M
EBT. Incl. Unusual Items $775M $891M $824M $891M $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $121M $198M $206M $197M $284M
Net Income to Company $654M $693M $618M $694M --
 
Minority Interest in Earnings $17M $23M $24M $27M $25M
Net Income to Common Excl Extra Items $650M $689M $615M $690M $1B
 
Basic EPS (Cont. Ops) $0.28 $0.30 $0.27 $0.30 $0.45
Diluted EPS (Cont. Ops) $0.28 $0.30 $0.27 $0.30 $0.45
Weighted Average Basic Share $2.3B $2.2B $2.2B $2.2B $2.2B
Weighted Average Diluted Share $2.3B $2.2B $2.2B $2.2B $2.2B
 
EBITDA $1.6B $1.1B $1.6B $1.7B $2B
EBIT $1B $580M $1.1B $1.1B $1.4B
 
Revenue (Reported) $4.5B $4.1B $4B $4B $4.5B
Operating Income (Reported) $1B $580M $1.1B $1.1B $1.4B
Operating Income (Adjusted) $1B $580M $1.1B $1.1B $1.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $17.5B $19.5B $15B $15.1B $16.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.2B $14B $10B $9.5B $11B
Gross Profit $6.4B $5.5B $4.9B $5.5B $5.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $655M $637M $668M $712M $744M
Other Inc / (Exp) -$829M $783M $735M $836M --
Operating Expenses $1.1B $1.1B $1.1B $1.1B $1.2B
Operating Income $5.3B $4.4B $3.9B $4.4B $4.7B
 
Net Interest Expenses $1.5B $1.6B $1.8B $1.8B $1.8B
EBT. Incl. Unusual Items $2.2B $3.3B $3.2B $3.4B $4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $369M $710M $715M $687M $832M
Net Income to Company $1.9B $2.6B $2.5B $2.7B --
 
Minority Interest in Earnings $66M $77M $95M $107M $104M
Net Income to Common Excl Extra Items $1.8B $2.6B $2.5B $2.7B $3.1B
 
Basic EPS (Cont. Ops) $0.78 $1.12 $1.06 $1.17 $1.37
Diluted EPS (Cont. Ops) $0.78 $1.12 $1.06 $1.17 $1.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $7.4B $6.6B $6.1B $6.7B $7.2B
EBIT $5.3B $4.4B $3.9B $4.4B $4.7B
 
Revenue (Reported) $17.5B $19.5B $15B $15.1B $16.9B
Operating Income (Reported) $5.3B $4.4B $3.9B $4.4B $4.7B
Operating Income (Adjusted) $5.3B $4.4B $3.9B $4.4B $4.7B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $19.5B $15B $15.1B $16.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14B $10B $9.5B $11B --
Gross Profit $5.5B $4.9B $5.5B $5.9B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $637M $668M $712M $744M --
Other Inc / (Exp) $783M $735M $836M $463M --
Operating Expenses $1.1B $1.1B $1.1B $1.2B --
Operating Income $4.4B $3.9B $4.4B $4.7B --
 
Net Interest Expenses $1.6B $1.8B $1.8B $1.8B --
EBT. Incl. Unusual Items $3.3B $3.2B $3.4B $4B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $710M $715M $687M $832M --
Net Income to Company $2.6B $2.5B $2.7B $2.1B --
 
Minority Interest in Earnings $77M $95M $107M $104M --
Net Income to Common Excl Extra Items $2.6B $2.5B $2.7B $3.1B --
 
Basic EPS (Cont. Ops) $1.12 $1.06 $1.17 $1.37 --
Diluted EPS (Cont. Ops) $1.12 $1.06 $1.17 $1.37 --
Weighted Average Basic Share $9B $8.9B $8.9B $8.9B --
Weighted Average Diluted Share $9B $8.9B $8.9B $8.9B --
 
EBITDA $6.6B $6.1B $6.7B $7.2B --
EBIT $4.4B $3.9B $4.4B $4.7B --
 
Revenue (Reported) $19.5B $15B $15.1B $16.9B --
Operating Income (Reported) $4.4B $3.9B $4.4B $4.7B --
Operating Income (Adjusted) $4.4B $3.9B $4.4B $4.7B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.1B $794M $96M $214M $63M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.6B $1.8B $1.6B $1.5B --
Inventory $562M $634M $525M $555M --
Prepaid Expenses -- -- -- -- --
Other Current Assets $289M $304M $333M $246M --
Total Current Assets $3.8B $3.8B $2.5B $2.5B $2.8B
 
Property Plant And Equipment $36B $35.9B $37.6B $38.3B $39.3B
Long-Term Investments $7.9B $7.7B $7.9B $7.9B --
Goodwill $19.9B $20B $20.1B $20.1B --
Other Intangibles $1.7B $1.8B $2B $1.8B --
Other Long-Term Assets $1.6B $1.2B $1.2B $1.2B --
Total Assets $72.4B $70.1B $71B $71.4B $72.7B
 
Accounts Payable $1.3B $1.4B $1.4B $1.4B --
Accrued Expenses $504M $515M $513M $543M --
Current Portion Of Long-Term Debt $2.6B $3.4B $4B $2B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.1B $1.3B $1B $878M --
Total Current Liabilities $5.8B $6.9B $7.2B $5.1B $4.3B
 
Long-Term Debt $30.9B $28.6B $28.3B $30.1B $30.8B
Capital Leases -- -- -- -- --
Total Liabilities $40.4B $38B $39.3B $39.5B $40.3B
 
Common Stock $23M $22M $22M $22M --
Other Common Equity Adj -$411M -$402M -$217M -$95M --
Common Equity $30.8B $30.7B $30.3B $30.5B --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1B $1.4B $1.4B $1.3B $1.3B
Total Equity $31.9B $32.1B $31.7B $31.9B $32.4B
 
Total Liabilities and Equity $72.4B $70.1B $71B $71.4B $72.7B
Cash and Short Terms $1.1B $794M $96M $214M $63M
Total Debt $33.6B $32B $32.3B $32.1B $30.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.1B $794M $96M $214M $63M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.6B $1.8B $1.6B $1.5B --
Inventory $562M $634M $525M $555M --
Prepaid Expenses -- -- -- -- --
Other Current Assets $289M $304M $333M $246M --
Total Current Assets $3.8B $3.8B $2.5B $2.5B $2.8B
 
Property Plant And Equipment $36B $35.9B $37.6B $38.3B $39.3B
Long-Term Investments $7.9B $7.7B $7.9B $7.9B --
Goodwill $19.9B $20B $20.1B $20.1B --
Other Intangibles $1.7B $1.8B $2B $1.8B --
Other Long-Term Assets $1.6B $1.2B $1.2B $1.2B --
Total Assets $72.4B $70.1B $71B $71.4B $72.7B
 
Accounts Payable $1.3B $1.4B $1.4B $1.4B --
Accrued Expenses $504M $515M $513M $543M --
Current Portion Of Long-Term Debt $2.6B $3.4B $4B $2B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.1B $1.3B $1B $878M --
Total Current Liabilities $5.8B $6.9B $7.2B $5.1B $4.3B
 
Long-Term Debt $30.9B $28.6B $28.3B $30.1B $30.8B
Capital Leases -- -- -- -- --
Total Liabilities $40.4B $38B $39.3B $39.5B $40.3B
 
Common Stock $23M $22M $22M $22M --
Other Common Equity Adj -$411M -$402M -$217M -$95M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1B $1.4B $1.4B $1.3B $1.3B
Total Equity $31.9B $32.1B $31.7B $31.9B $32.4B
 
Total Liabilities and Equity $72.4B $70.1B $71B $71.4B $72.7B
Cash and Short Terms $1.1B $794M $96M $214M $63M
Total Debt $33.6B $32B $32.3B $32.1B $30.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.9B $2.6B $2.5B $2.7B --
Depreciation & Amoritzation $2.1B $2.2B $2.3B $2.4B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$265M -$220M $301M $52M --
Change in Inventories -$202M -$183M $188M -$12M --
Cash From Operations $5.9B $5.1B $6.7B $5.8B --
 
Capital Expenditures $1.3B $1.6B $2.3B $2.6B --
Cash Acquisitions $1.5B $487M $1.8B $62M --
Cash From Investing -$2.5B -$1.8B -$4.4B -$2.8B --
 
Dividends Paid (Ex Special Dividend) $2.4B $2.5B $2.5B $2.6B --
Special Dividend Paid
Long-Term Debt Issued $6B $9.1B $7.6B $10.4B --
Long-Term Debt Repaid -$6.8B -$9.7B -$7.4B -$10.6B --
Repurchase of Common Stock -- $368M $522M $7M --
Other Financing Activities -$68M $404M -$197M -$207M --
Cash From Financing -$3.5B -$3.7B -$3B -$2.9B --
 
Beginning Cash (CF) $1.1B $794M $96M $214M $63M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$62M -$353M -$698M $118M --
Ending Cash (CF) $1.1B $441M -$602M $331M --
 
Levered Free Cash Flow $4.6B $3.5B $4.4B $3.2B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $654M $693M $618M $694M --
Depreciation & Amoritzation $540M $554M $567M $596M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$146M $40M -$50M -$248M --
Change in Inventories -$113M -$18M $58M -$14M --
Cash From Operations $1.3B $1.4B $2.4B $1.6B --
 
Capital Expenditures $387M $477M $656M $714M --
Cash Acquisitions $29M -$1M $1.8B $62M --
Cash From Investing -$436M -$660M -$2.5B -$831M --
 
Dividends Paid (Ex Special Dividend) $615M $628M $631M $642M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1B $160M $3.2B $1.6B --
Long-Term Debt Repaid -$372M -$166M -$2.3B -$1.6B --
Repurchase of Common Stock -- $35M $132M -- --
Other Financing Activities -$13M -$34M -$30M -$33M --
Cash From Financing -$6M -$703M $117M -$657M --
 
Beginning Cash (CF) $1.1B $794M $96M $214M $63M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $868M $71M -$1M $81M --
Ending Cash (CF) $2B $865M $95M $295M --
 
Levered Free Cash Flow $923M $957M $1.7B $856M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.9B $2.6B $2.5B $2.7B --
Depreciation & Amoritzation $2.1B $2.2B $2.3B $2.4B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$265M -$220M $301M $52M --
Change in Inventories -$202M -$183M $188M -$12M --
Cash From Operations $5.9B $5.1B $6.7B $5.8B --
 
Capital Expenditures $1.3B $1.6B $2.3B $2.6B $2.9B
Cash Acquisitions $1.5B $487M $1.8B $62M --
Cash From Investing -$2.5B -$1.8B -$4.4B -$2.8B --
 
Dividends Paid (Ex Special Dividend) $2.4B $2.5B $2.5B $2.6B --
Special Dividend Paid
Long-Term Debt Issued $6B $9.1B $7.6B $10.4B --
Long-Term Debt Repaid -$6.8B -$9.7B -$7.4B -$10.6B --
Repurchase of Common Stock -- $368M $522M $7M --
Other Financing Activities -$68M $404M -$197M -$207M --
Cash From Financing -$3.5B -$3.7B -$3B -$2.9B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$62M -$353M -$698M $118M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.6B $3.5B $4.4B $3.2B --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $2.6B $2.5B $2.7B $2.1B --
Depreciation & Amoritzation $2.2B $2.3B $2.4B $1.8B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$220M $301M $52M $75M --
Change in Inventories -$183M $188M -$12M -$5M --
Cash From Operations $5.1B $6.7B $5.8B $4.5B --
 
Capital Expenditures $1.6B $2.3B $2.6B $2.9B --
Cash Acquisitions $487M $1.8B $62M -- --
Cash From Investing -$1.8B -$4.4B -$2.8B -$3B --
 
Dividends Paid (Ex Special Dividend) $2.5B $2.5B $2.6B $2B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9.1B $7.6B $10.4B $6.5B --
Long-Term Debt Repaid -$9.7B -$7.4B -$10.6B -$5.9B --
Repurchase of Common Stock $368M $522M $7M -- --
Other Financing Activities $404M -$197M -$207M -$106M --
Cash From Financing -$3.7B -$3B -$2.9B -$1.6B --
 
Beginning Cash (CF) $2.3B $1.2B $614M $688M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$353M -$698M $118M -$81M --
Ending Cash (CF) $1.9B $453M $732M $544M --
 
Levered Free Cash Flow $3.5B $4.4B $3.2B $1.6B --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock