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
Quarterly Data

Kinder Morgan Inc., common-size consolidated income statement (quarterly data)

Microsoft Excel
3 months ended: Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019 Dec 31, 2018 Sep 30, 2018 Jun 30, 2018 Mar 31, 2018 Dec 31, 2017 Sep 30, 2017 Jun 30, 2017 Mar 31, 2017 Dec 31, 2016 Sep 30, 2016 Jun 30, 2016 Mar 31, 2016 Dec 31, 2015 Sep 30, 2015 Jun 30, 2015 Mar 31, 2015
Services 64.13 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Commodity sales 34.35 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other 1.51 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Revenues (legacy) 0.00 100.00 100.00 100.00 100.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Services (legacy) 0.00 0.00 0.00 0.00 0.00 53.45 55.70 57.88 57.55 56.33 59.07 57.60 57.74 58.78 60.24 64.69 66.17 64.41 54.36 56.68 54.77
Natural gas sales (legacy) 0.00 0.00 0.00 0.00 0.00 24.54 22.72 21.21 24.20 21.26 21.76 22.51 23.63 21.07 21.59 15.20 17.00 17.41 20.07 19.55 21.82
Product sales and other (legacy) 0.00 0.00 0.00 0.00 0.00 22.00 21.58 20.92 18.26 22.41 19.17 19.89 18.63 20.15 18.17 20.10 16.84 18.18 25.57 23.77 23.41
Revenues 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Costs of sales -21.35 -23.15 -23.71 -24.18 -27.65 -31.71 -32.27 -31.16 -29.81 -31.53 -31.36 -32.36 -31.57 -30.81 -29.16 -23.92 -22.88 -22.94 -29.84 -31.33 -30.30
Gross profit 78.65% 76.85% 76.29% 75.82% 72.35% 68.29% 67.73% 68.84% 70.19% 68.47% 68.64% 67.64% 68.43% 69.19% 70.84% 76.08% 77.12% 77.06% 70.16% 68.67% 69.70%
Operations and maintenance -19.96 -20.26 -20.78 -20.10 -17.44 -16.93 -18.37 -18.00 -18.11 -23.02 -17.89 -15.91 -14.98 -16.49 -17.30 -19.18 -17.68 -17.33 -16.51 -17.04 -14.04
Depreciation, depletion and amortization -18.19 -19.72 -17.98 -18.01 -17.29 -15.52 -16.18 -16.66 -16.68 -15.53 -17.13 -17.13 -16.30 -16.44 -16.49 -17.56 -17.25 -16.06 -16.64 -16.46 -14.96
General and administrative -4.93 -4.00 -4.79 -4.60 -4.49 -2.91 -4.38 -4.78 -5.06 -4.82 -5.00 -4.54 -5.29 -3.51 -5.14 -6.01 -5.95 -4.13 -4.32 -4.74 -6.01
Taxes, other than income taxes -2.96 -3.04 -3.20 -3.20 -3.44 -2.27 -2.45 -2.48 -2.57 -2.78 -3.11 -2.70 -3.04 -2.86 -3.18 -3.50 -3.38 -2.75 -2.91 -3.35 -3.20
Loss on impairment of goodwill 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -31.63 0.00 0.00 0.00
Gain (loss) on impairments and divestitures, net -31.26 27.71 0.09 0.31 0.00 -2.70 16.72 -19.05 0.00 0.00 -0.21 0.00 -0.18 -2.36 -2.28 0.13 -7.36 -11.91 -10.39 -1.44 -1.42
Other income (expense), net 0.03 0.06 -0.03 0.06 0.00 0.03 0.00 0.06 0.00 0.03 0.00 0.03 -0.03 0.03 0.03 -0.06 0.03 0.03 0.05 0.12 -0.11
Operating income 1.38% 57.61% 29.59% 30.27% 29.69% 27.98% 43.08% 7.93% 27.76% 22.36% 25.30% 27.38% 28.62% 27.56% 26.49% 29.90% 25.54% -6.71% 19.45% 25.76% 29.97%
Earnings (losses) from equity investments 6.18 -12.68 5.38 5.01 5.60 4.73 4.55 1.69 6.44 -1.35 5.09 4.01 5.11 -3.30 -6.40 3.75 2.94 2.20 3.08 3.29 2.11
Amortization of excess cost of equity investments -1.03 -0.66 -0.65 -0.59 -0.61 -0.48 -0.60 -0.70 -0.94 -0.44 -0.46 -0.45 -0.44 -0.41 -0.45 -0.51 -0.44 -0.33 -0.35 -0.40 -0.33
Interest, net -14.04 -13.19 -13.91 -14.06 -13.41 -12.19 -13.45 -15.05 -13.66 -12.25 -13.99 -13.75 -13.58 -12.45 -14.17 -14.98 -13.80 -14.49 -14.57 -13.63 -14.23
Other, net 0.06 1.19 0.37 0.40 0.29 0.45 0.57 0.99 1.05 0.61 0.73 0.59 0.47 0.06 0.36 0.54 0.41 0.28 0.24 0.32 0.36
Other income (expense) -8.82% -25.33% -8.81% -9.24% -8.14% -7.48% -8.93% -13.07% -7.11% -13.44% -8.63% -9.59% -8.44% -16.11% -20.66% -11.20% -10.89% -12.35% -11.60% -10.42% -12.09%
Income (loss) before income taxes -7.44% 32.28% 20.78% 21.03% 21.55% 20.50% 34.15% -5.13% 20.66% 8.92% 16.67% 17.79% 20.18% 11.45% 5.83% 18.70% 14.65% -19.06% 7.85% 15.33% 17.88%
Income tax (expense) benefit -1.93 -13.57 -4.70 -4.60 -5.02 -7.22 -5.57 1.34 -4.80 -36.23 -4.88 -6.41 -7.18 -5.10 -11.32 -6.77 -4.82 -1.18 -2.91 -5.46 -6.23
Net income (loss) -9.37% 18.71% 16.09% 16.43% 16.54% 13.28% 28.58% -3.79% 15.86% -27.31% 11.80% 11.37% 13.00% 6.34% -5.50% 11.93% 9.83% -20.24% 4.94% 9.88% 11.65%
Net (income) loss attributable to noncontrolling interests -0.48 -0.51 -0.34 -0.31 -0.32 -0.21 -7.76 -0.32 -0.53 -0.39 -0.43 -0.21 -0.15 -0.18 -0.15 -0.10 0.03 1.13 0.08 -0.26 0.28
Net income (loss) attributable to Kinder Morgan, Inc. -9.85% 18.20% 15.74% 16.12% 16.21% 13.07% 20.81% -4.11% 15.33% -27.70% 11.37% 11.16% 12.85% 6.17% -5.65% 11.83% 9.86% -19.11% 5.02% 9.62% 11.93%
Preferred stock dividends 0.00 0.00 0.00 0.00 0.00 -0.29 -1.11 -1.14 -1.14 -1.07 -1.19 -1.16 -1.14 -1.15 -1.17 -1.24 -1.22 -0.72 0.00 0.00 0.00
Net income (loss) available to common stockholders -9.85% 18.20% 15.74% 16.12% 16.21% 12.77% 19.70% -5.25% 14.19% -28.77% 10.18% 10.01% 11.71% 5.02% -6.82% 10.59% 8.64% -19.83% 5.02% 9.62% 11.93%

Based on: 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31), 10-K (reporting date: 2018-12-31), 10-Q (reporting date: 2018-09-30), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31), 10-K (reporting date: 2017-12-31), 10-Q (reporting date: 2017-09-30), 10-Q (reporting date: 2017-06-30), 10-Q (reporting date: 2017-03-31), 10-K (reporting date: 2016-12-31), 10-Q (reporting date: 2016-09-30), 10-Q (reporting date: 2016-06-30), 10-Q (reporting date: 2016-03-31), 10-K (reporting date: 2015-12-31), 10-Q (reporting date: 2015-09-30), 10-Q (reporting date: 2015-06-30), 10-Q (reporting date: 2015-03-31).


The common-size income statement reveals a business model characterized by high gross margins but significant volatility in net profitability, driven primarily by non-recurring impairment charges and divestitures. A shift in revenue classification is evident in the first quarter of 2020, transitioning from a three-part legacy structure to a new reporting format centered on services and commodity sales.

Revenue Composition and Mix
From early 2015 through 2018, revenue was distributed among services (averaging between 53% and 66%), natural gas sales (15% to 24%), and product sales and other (16% to 25%). By March 2020, the reporting structure shifted, with services accounting for 64.13% and commodity sales representing 34.35% of total revenues.
Gross Profitability and Cost of Sales
Gross profit margins exhibit a general upward trajectory over the analyzed period. While margins fluctuated between 67% and 77% from 2015 to 2018, there was a notable improvement starting in 2019, culminating in a peak of 78.65% in March 2020. This trend is mirrored by a gradual reduction in the cost of sales, which declined from a peak of -32.36% in June 2017 to -21.35% by March 2020.
Operating Expense Trends
Operations and maintenance costs remained relatively stable, typically ranging between -14% and -20% of revenue. Depreciation, depletion, and amortization costs showed minimal variance, consistently representing between -15% and -19% of revenues. General and administrative expenses were well-controlled, generally staying below 6% of revenue and reaching a low of -2.91% in December 2018.
Operating Income and Non-Recurring Items
Operating income demonstrates extreme volatility due to significant one-time events. A substantial decline occurred in December 2015, where operating income fell to -6.71% following a goodwill impairment loss of -31.63%. Further volatility is observed in the gains and losses on impairments and divestitures, with significant swings such as a 27.71% gain in December 2019 followed by a -31.26% loss in March 2020, the latter of which dragged operating income down to 1.38%.
Financial Costs and Net Profitability
Interest expenses have remained remarkably consistent as a percentage of revenue, fluctuating narrowly between -12.19% and -15.05%. Net income available to common stockholders reflects the instability of the operating layer, with periods of strong profitability (peaking at 19.70% in September 2018) punctuated by deep losses, most notably in December 2017 (-28.77%) and March 2020 (-9.85%).

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?