AI Tokens
Stock Analysis on Net

Kinder Morgan Inc. (NYSE:KMI)

This company has been moved to the archive! The financial data has not been updated since April 29, 2020.

Common-Size Income Statement

Kinder Morgan Inc., common-size consolidated income statement

Microsoft Excel
12 months ended: Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Services 62.06 56.24 57.53 0.00 0.00
Commodity sales 36.42 42.33 41.26 0.00 0.00
Other 1.51 1.43 1.21 0.00 0.00
Natural gas sales (legacy) 0.00 0.00 0.00 18.79 19.71
Services (legacy) 0.00 0.00 0.00 62.38 57.56
Product sales and other (legacy) 0.00 0.00 0.00 18.82 22.73
Revenues 100.00% 100.00% 100.00% 100.00% 100.00%
Costs of sales -24.70 -31.26 -31.70 -26.79 -28.57
Gross profit 75.30% 68.74% 68.30% 73.21% 71.43%
Operations and maintenance -19.62 -17.83 -18.04 -17.64 -16.23
Depreciation, depletion and amortization -18.25 -16.24 -16.50 -16.92 -16.03
General and administrative -4.47 -4.25 -4.91 -5.12 -4.79
Taxes, other than income taxes -3.23 -2.44 -2.90 -3.22 -3.05
Loss on impairment of goodwill 0.00 0.00 0.00 0.00 -7.98
Gain (loss) on divestitures and impairments, net 7.13 -1.18 -0.09 -2.96 -6.38
Other income (expense), net 0.02 0.02 0.01 0.01 0.02
Operating income 36.89% 26.82% 25.86% 27.35% 16.99%
Earnings (loss) from equity investments 0.76 4.36 3.12 -0.87 2.67
Amortization of excess cost of equity investments -0.63 -0.67 -0.45 -0.45 -0.35
Interest, net -13.63 -13.55 -13.37 -13.83 -14.24
Other, net 0.57 0.76 0.60 0.34 0.30
Other income (expense) -12.93% -9.11% -10.09% -14.81% -11.63%
Income before income taxes 23.96% 17.72% 15.77% 12.54% 5.36%
Income tax expense -7.01 -4.15 -14.14 -7.02 -3.92
Net income 16.95% 13.57% 1.63% 5.52% 1.44%
Net (income) loss attributable to noncontrolling interests -0.37 -2.19 -0.29 -0.10 0.31
Net income attributable to Kinder Morgan, Inc. 16.58% 11.38% 1.34% 5.42% 1.76%
Preferred stock dividends 0.00 -0.90 -1.14 -1.19 -0.18
Net income available to common stockholders 16.58% 10.47% 0.20% 4.23% 1.58%

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).


The financial performance between 2015 and 2019 is characterized by a significant expansion in operating margins and a strategic shift in revenue composition. A transition in reporting structure occurred after 2016, moving from legacy categories to a primary split between services and commodity sales, with a clear trend toward a higher proportion of service-based revenue.

Revenue Mix and Gross Profitability
From 2017 to 2019, the proportion of revenue derived from services increased from 57.53% to 62.06%, while commodity sales declined from 41.26% to 36.42%. Gross profit margins exhibited an overall upward trajectory, rising from 71.43% in 2015 to 75.30% in 2019, driven largely by a reduction in the cost of sales, which reached a period low of 24.70% in 2019.
Operating Expense Trends
Operating and maintenance costs remained relatively stable, fluctuating between 16.23% and 19.62% of revenues. Depreciation, depletion, and amortization costs showed minimal variance, consistently representing approximately 16% to 18% of total revenues. General and administrative expenses remained controlled, trending slightly downward from a peak of 5.12% in 2016 to 4.47% by 2019.
Operating Income Evolution
Operating income demonstrated substantial growth, increasing from 16.99% of revenues in 2015 to 36.89% in 2019. This expansion was supported by the elimination of significant impairment losses on goodwill observed in 2015 (7.98%) and a positive shift in divestitures and impairments, which resulted in a 7.13% gain relative to revenues in 2019.
Interest and Non-Operating Items
Net interest expenses remained remarkably consistent throughout the period, averaging approximately 13% to 14% of revenues. Earnings from equity investments fluctuated, peaking at 4.36% in 2018 before declining to 0.76% in 2019.
Net Profitability and Tax Impact
Net income available to common stockholders saw a dramatic increase from 1.58% in 2015 to 16.58% in 2019. A notable anomaly occurred in 2017, where net income dropped to 0.20% despite steady operating performance; this was primarily due to a spike in income tax expense, which reached 14.14% of revenues that year. Following 2017, profitability accelerated sharply, with net income available to common stockholders climbing to 10.47% in 2018 and 16.58% in 2019.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?