Chartsonlygoup's future update (it'll live): tomwong.xyz/stock-status/

  Kinder Morgan Inc ( KMI ) |
2011 - 2021 (11 years)

Net Revenue (Sales) is 
$11.9B (1Y -4.04% )

KMI Stock Price & Net Revenue (Sales)

Net Revenue (Sales) for KMI competitors.
XOM EPD SEP AMID SXE
Note: Stonk = Stock. Both words are used interchangeably. 🙂

Historical (All-Time) Stats for Net Revenue (Sales)

chevron_right 2021 $3.1B -0.5x
( -6.1% / year avg)
chevron_left 2011 $6.2B
vertical_align_top Peak $16.1B +4.18x
vertical_align_bottom Bottom $3.1B
arrow_drop_up # Up Years 6 6 of 11
years up.
arrow_drop_down # Down Years 5
Up Years = Positive (0%+) YoY change
Down Years = Zero or Negative (0% or less) YoY change

Key Points (Stonk Price Comparison)

  • KMI's stock price has drop -35.0% from $20.11 in 2011 , or +2.7x faster than it's net revenue (sales) over the same period.
  • If KMI shrinks it's stock at the same rate as it's net revenue (sales) (-6.1%/year) , it's stock price will shrink +53.3% and hit $6.96 over the next 10 years.
  • KMI's stock price has gone up 3 of the 6 years (+50%) it's net revenue (sales) were also up.
  • Line Item (in $M) FY 2020 FY 2019 FY 2018 FY 2017 FY 2016 FY 2015 FY 2014 FY 2013 FY 2012
    1 Revenue 11700000000 13209000000 14144000000 13705000000 13058000000 14403000000 16226000000 14070000000 9973000000
    2 Cost of Revenue 2545000000 5674000000 6718000000 6606000000 5707000000 6424000000 8318000000 7059000000 4476000000
    3 Gross Profit (Income) 9155000000 7535000000 7426000000 7099000000 7351000000 7979000000 7908000000 7011000000 5497000000
    4 R&D 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    5 SG&A 648000000 590000000 601000000 673000000 669000000 690000000 610000000 613000000 929000000
    6 Other Expenses 9492000000.00 75000000.00 107000000.00 82000000.00 44000000.00 43000000.00 80000000.00 53000000.00 19000000.00
    7 Operating Expenses 10140000000 3607000000 3468000000 3543000000 3393000000 3466000000 3185000000 3120000000 2917000000
    8 Interest Expense 0.00 1801000000.00 1917000000.00 1832000000.00 1806000000.00 2051000000.00 1798000000.00 1675000000.00 1427000000.00
    9 D&A 2164000000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    10 EBITDA 3724000000 6435000000 7157000000 6417000000 6650000000 7231000000 7201000000 6695000000 4196000000
    11 Operating Income 1560000000 3931000000 3961000000 3557000000 3959000000 4516000000 4720000000 3990000000 2593000000
    12 Other Income Expenses (Net) 378000000 1035000000 462000000 436000000 -515000000 -1693000000 169000000 1123000000 149000000
    13 Pre-Income Tax 661000000 3165000000 2506000000 2161000000 1638000000 772000000 3091000000 3438000000 1343000000
    14 Income Tax Expense -481000000 926000000 587000000 1938000000 917000000 564000000 648000000 742000000 139000000
    15 Net Income 180000000 2190000000 1609000000 183000000 708000000 253000000 1026000000 1193000000 315000000
    16 EPS 0.08 0.96 0.66 0.01 0.25 0.12 0.89 1.15 0.35
    17 EPS Diluted 0.08 0.96 0.66 0.01 0.25 0.12 0.89 1.15 0.23
    18 Shares Outstanding 2263000000 2264000000 2216000000 2230000000 2230000000 2187000000 1137000000 1036000000 907000000
    19 Shares Outstanding (Diluted) 2263000000 2264000000 2216000000 2230000000 2230000000 2193000000 1137000000 1036000000 1354000000
  • Line Item (in $M) Q4 2020 FY 2019 FY 2018 FY 2017 FY 2016 FY 2015 FY 2014 FY 2013 FY 2012
    1 Cash & Cash Equivalents 1184000000 185000000 3280000000 264000000 684000000 229000000 315000000 598000000 714000000
    2 Short Term Investments 7917000000.00 925000000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    3 Cash & S-T Investments 9101000000 1110000000 3280000000 264000000 684000000 229000000 315000000 598000000 714000000
    4 Accounts Receivables 1293000000 1370000000 1521000000 1613000000 1550000000 1315000000 1641000000 1721000000 1404000000
    5 Inventory 348000000 371000000 385000000 424000000 357000000 407000000 459000000 430000000 374000000
    6 Other Current Assets 0.00 279000000.00 225000000.00 238000000.00 337000000.00 366000000.00 746000000.00 552000000.00 821000000.00
    7 Total Current Assets 3203000000 3238000000 5722000000 2715000000 3229000000 2824000000 3752000000 3868000000 3674000000
    8 PP&E 35836000000 36419000000 37897000000 40155000000 38705000000 40547000000 38564000000 35847000000 30996000000
    9 Goodwill 19851000000 21451000000 21965000000 22162000000 22152000000 23790000000 24654000000 24504000000 23572000000
    10 Intangible Assets 2453000000 2676000000 2880000000 3099000000 3319000000 3551000000 2302000000 2438000000 1171000000
    11 Goodwill & Intangible Assets 22304000000 24127000000 24845000000 25261000000 25471000000 27341000000 26956000000 26942000000 24743000000
    12 L-T Investments 0.00 7759000000.00 7481000000.00 7298000000.00 7027000000.00 6040000000.00 6036000000.00 5951000000.00 5804000000.00
    13 Tax Assets 0.00 857000000.00 1566000000.00 2044000000.00 4352000000.00 5323000000.00 5651000000.00 0.00 0.00
    14 Other Non-Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    15 Total Non-Current Assets 58140000000 70919000000 73144000000 76340000000 77076000000 81280000000 79446000000 71317000000 64511000000
    16 Other Assets 10630000000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    17 Total Assets 71973000000 74157000000 78866000000 79055000000 80305000000 84104000000 83198000000 75185000000 68185000000
    18 Accounts Payables 837000000 914000000 1337000000 1340000000 1257000000 1324000000 1588000000 1676000000 1200000000
    19 S-T Debt 3851000000 2377000000 3388000000 2828000000 2696000000 821000000 2717000000 2306000000 2401000000
    20 Income Tax Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    21 Deferred Revenue 536000000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    22 Other Current Liabilities 0.00 897000000.00 88000000.00 291000000.00 261000000.00 298000000.00 383000000.00 584000000.00 80000000.00
    23 Total Current Liabilities 5074000000 5100000000 7557000000 6181000000 5924000000 4065000000 6362000000 6075000000 5209000000
    24 L-T Debt 32131000000 31915000000 33936000000 35015000000 37354000000 42406000000 40246000000 33887000000 32000000000
  • Line Item (in $M) FY 2020 FY 2019 FY 2018 FY 2017 FY 2016 FY 2015 FY 2014 FY 2013 FY 2012
    1 Net Income (Earnings) 180000000 2190000000 1609000000 183000000 708000000 253000000 1026000000 1193000000 315000000
    2 D&A 2164000000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    3 Deferred Income Tax 345000000 717000000 405000000 2073000000 1087000000 692000000 615000000 640000000 47000000
    4 Stock-Based Compensation (SBC) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 87000000.00
    5 Change in Working Capital -9000000.00 -27000000.00 1631000000.00 -771000000.00 -1454000000.00 1369000000.00 -403000000.00 -672000000.00 1330700000.00
    6 Accounts Receivables 88000000.00 105000000.00 -50000000.00 -78000000.00 -107000000.00 382000000.00 -84000000.00 -131000000.00 -231000000.00
    7 Inventory 16000000.00 4000000.00 15000000.00 -90000000.00 49000000.00 34000000.00 -30000000.00 -53000000.00 -92000000.00
    8 Accounts Payables -19000000.00 -198000000.00 21000000.00 73000000.00 144000000.00 -156000000.00 -1000000.00 -36000000.00 44000000.00
    9 Other Working Capital -1871000000 -1862000000 -1835000000 -3466000000 -2695000000 -1241000000 -2610000000 -2207000000 -1535000000
    10 Other Non-Cash Items 0.00 23000000.00 -198000000.00 -78000000.00 -85000000.00 -424000000.00 -677000000.00 -139000000.00 -52000000.00
    11 Net Cash Provided by Operating Activities 4550000000 4748000000 5043000000 4601000000 4787000000 5303000000 4467000000 4064000000 2795000000
    12 Investments in PP&E 1069000000.00 0.00 -20000000.00 0.00 0.00 0.00 0.00 0.00 0.00
    13 Acquisitions (Net) 0.00 1499000000.00 2998000000.00 0.00 1401000000.00 0.00 0.00 0.00 -3179000000.00
    14 Purchase of Investments 0.00 -1327000000.00 -433000000.00 -684000000.00 -408000000.00 -96000000.00 -389000000.00 -217000000.00 -192000000.00
    15 Sales/Maturities of Investments 0.00 1527000000.00 124000000.00 0.00 0.00 0.00 0.00 0.00 0.00
    16 Other Investing Activities 0.00 -87000000.00 -70000000.00 18000000.00 -377000000.00 -1942000000.00 -1391000000.00 250000000.00 -45000000.00
    17 Net Cash used for Investing Activities -911000000 -1714000000 -68000000 -3362000000 -1705000000 -5706000000 -5210000000 -3064000000 -5084000000
    18 Debt Repayment -3996000000 -11224000000 -14591000000 -11064000000 -10060000000 -15116000000 -17801000000 -12393000000 -14755000000
    19 Common Stock Issued 0.00 0.00 0.00 0.00 0.00 3870000000.00 0.00 0.00 0.00
    20 Common Stock Repurchased -50000000.00 -2000000.00 -273000000.00 0.00 0.00 0.00 0.00 0.00 0.00
    21 Dividends Paid -2362000000 -2174000000 -1774000000 -1276000000 -1272000000 -4224000000 -1760000000 -1622000000 -1184000000
    22 Other Financing Activities 0.00 -821000000.00 63000000.00 2041000000.00 74000000.00 -48000000.00 -4349000000.00 -24000000.00 532000000.00
    23 Net Cash Used Provided by Financing Activities -2638000000 -6185000000 -1824000000 -1681000000 -2629000000 327000000 471000000 -1095000000 2584000000
    24 Net Change in Cash 1000000000 -3122000000 3005000000 -420000000 455000000 -86000000 -283000000 -116000000 303000000
  • About
    Industry: Oil & Gas Midstream
    Sector: Energy
    Country: US
    IPO Date: 2/11/2011
    Stonk Exchange: NYSE
    • Kinder Morgan, Inc
    • is an energy infrastructure company, which engages in the operation of pipelines and terminals that transport natural gas; gasoline; crude oil; carbon dioxide (CO2) and other products and stores petroleum products chemicals; and handles bulk materials like ethanol, coal, petroleum coke and steel.
    • The company is headquartered in Houston, Texas and currently employs 11,012 full-time employees.
    • The company operates through four segments.
    • Its Natural Gas Pipelines segment is engaged in the ownership and operation of interstate and intrastate natural gas pipeline and storage systems, and liquefied natural gas facilities, among others.
    • Its CO2 segment is engaged in the production, transportation and marketing of carbon dioxide (CO2) to oil fields, and the ownership and operation of a crude oil pipeline system.
    • Its Terminals segment is engaged in the ownership and/or operation of liquids and bulk terminal facilities located throughout the United States and portions of Canada, and Jones Act tankers.
    • Its Products Pipelines segment is engaged in the ownership and operation of refined petroleum products, natural gas liquids and crude oil and condensate pipelines.