← KINDER MORGAN, INC.
| Annual Trend | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash flows from operating activities: | |||||||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
| Net Income (Loss) Attributable to Parent | $708.0m | $183.0m | $1.6b | $2.2b | $119.0m | $1.8b | $2.5b | $2.4b | $2.6b | $3.1b | |
| Net Income (Loss) Available to Common Stockholders, Basic | $552.0m | $27.0m | $1.5b | $2.2b | $119.0m | $1.8b | $2.5b | $2.4b | $2.6b | $3.2b | |
| Net Income (Loss), Including Portion Attributable to Noncontrolling Interest | $721.0m | $223.0m | $1.9b | $2.2b | $180.0m | $1.9b | $2.6b | $2.5b | $2.7b | $3.2b | |
| Net Income (Loss) Attributable to Noncontrolling Interest | $13.0m | $40.0m | $310.0m | $49.0m | $61.0m | $66.0m | $77.0m | $95.0m | $107.0m | $104.0m | |
| Depreciation, Depletion and Amortization | $2.2b | $2.3b | $2.3b | $2.4b | $2.2b | $2.1b | $2.2b | $2.2b | $2.4b | $2.5b | |
| Amortization of Intangible Assets | $223.0m | $220.0m | $219.0m | $214.0m | $212.0m | $237.0m | $253.0m | $202.0m | $197.0m | $190.0m | |
| Other Depreciation and Amortization | $59.0m | $61.0m | $95.0m | $83.0m | $140.0m | $78.0m | $75.0m | $66.0m | — | — | |
| Deferred Income Tax Expense (Benefit) | $1.1b | $2.1b | $405.0m | $717.0m | $345.0m | $355.0m | $692.0m | $710.0m | $647.0m | $780.0m | |
| Equity Method Investment, Other than Temporary Impairment | $610.0m | $150.0m | $270.0m | — | — | — | — | — | — | — | |
| Gain (Loss) on Sale of Assets and Asset Impairment Charges | — | $172.0m | ($167.0m) | $942.0m | ($1.9b) | ($1.6b) | $32.0m | $15.0m | $74.0m | $6.0m | |
| Goodwill, Impairment Loss | $0 | $0 | — | — | $1.6b | — | — | — | — | — | |
| Equity Method Investment, Realized Gain (Loss) on Disposal | — | — | — | $0 | $0 | $206.0m | $0 | $0 | $0 | $123.0m | |
| Gain (Loss) on Extinguishment of Debt | $45.0m | ($4.0m) | $0 | — | — | — | — | — | — | — | |
| Income (Loss) from Equity Method Investments | $497.0m | $578.0m | $887.0m | $101.0m | $780.0m | $591.0m | $803.0m | $838.0m | $890.0m | $896.0m | |
| Income Tax Expense (Benefit) | $917.0m | $1.9b | $587.0m | $926.0m | $481.0m | $369.0m | $710.0m | $715.0m | $687.0m | $832.0m | |
| Operating Lease, Lease Income | — | — | — | $951.0m | $1.2b | $1.3b | $1.3b | $1.4b | $1.4b | $1.5b | |
| Other Nonoperating Income (Expense) | $44.0m | $82.0m | $107.0m | $75.0m | $56.0m | $282.0m | $55.0m | ($37.0m) | $27.0m | $173.0m | |
| Changes in operating assets and liabilities: | |||||||||||
| Additional Financial Items | |||||||||||
| Increase (Decrease) in Accounts Receivable | $107.0m | $78.0m | $50.0m | ($105.0m) | ($88.0m) | $265.0m | $220.0m | ($301.0m) | ($52.0m) | $192.0m | |
| Increase (Decrease) in Inventories | ($49.0m) | $90.0m | ($15.0m) | ($4.0m) | ($16.0m) | $202.0m | $183.0m | ($188.0m) | $12.0m | $21.0m | |
| Increase (Decrease) in Accounts Payable | $144.0m | $73.0m | $21.0m | ($198.0m) | ($19.0m) | $387.0m | $161.0m | ($201.0m) | ($5.0m) | $96.0m | |
| Asset Retirement Obligation, Accretion Expense | — | — | — | — | — | — | $12.0m | $12.0m | $13.0m | $14.0m | |
| General and Administrative Expense | $669.0m | $673.0m | $601.0m | $590.0m | $648.0m | $655.0m | $637.0m | $668.0m | $712.0m | $744.0m | |
| Goodwill | $22.2b | $22.2b | $22.0b | $21.5b | $19.9b | $19.9b | $20.0b | $20.1b | $20.1b | $20.1b | |
| Marketable Securities, Unrealized Gain (Loss) | — | ($40.0m) | — | — | — | — | — | — | — | — | |
| Nonoperating Income (Expense) | ($1.9b) | ($1.4b) | ($1.3b) | ($1.7b) | ($899.0m) | ($697.0m) | ($730.0m) | ($1.1b) | ($977.0m) | ($732.0m) | |
| Operating Costs and Expenses | $2.3b | $2.5b | $2.5b | $2.6b | $2.5b | $2.4b | $2.7b | $2.8b | $3.0b | $3.1b | |
| Operating Expenses | — | — | — | — | — | — | — | $759.0m | $736.0m | $746.0m | |
| Proceeds from Contributions from Parent | — | — | — | $0 | — | — | — | — | — | — | |
| Unrealized Gain (Loss) on Derivatives | — | — | ($77.0m) | $22.0m | $5.0m | — | — | $126.0m | ($72.0m) | $23.0m | |
| Other Comprehensive Income (Loss), Reclassification Adjustment from AOCI on Derivatives, Net of Tax | $116.0m | $171.0m | ($84.0m) | ($6.0m) | — | — | — | — | — | — | |
| Other Operating Income (Expense), Net | $1.0m | $1.0m | $3.0m | $3.0m | $2.0m | $7.0m | $7.0m | ($2.0m) | $92.0m | $15.0m | |
| Net Cash Provided by (Used in) Operating Activities | $4.8b | $4.6b | $5.0b | $4.7b | $4.5b | $5.7b | $5.0b | $6.5b | $5.6b | $5.9b | |
| Cash flows from investing activities: | |||||||||||
| Payments to Acquire Property, Plant, and Equipment | $2.9b | $3.2b | $2.9b | $2.3b | $1.7b | $1.3b | $1.6b | $2.3b | $2.6b | $3.0b | |
| Payments to Acquire Businesses, Net of Cash Acquired | $333.0m | $4.0m | $39.0m | $79.0m | $16.0m | — | — | — | — | — | |
| Payments for (Proceeds from) Other Investing Activities | $44.0m | ($22.0m) | $0 | ($23.0m) | $25.0m | $8.0m | $0 | $4.0m | ($6.0m) | $39.0m | |
| Net Cash Provided by (Used in) Investing Activities | ($1.7b) | ($3.4b) | ($68.0m) | ($1.7b) | ($911.0m) | ($2.3b) | ($2.2b) | ($4.2b) | ($2.6b) | ($3.2b) | |
| Cash flows from financing activities: | |||||||||||
| Proceeds from Issuance of Common Stock | $0 | $0 | — | — | — | — | — | — | — | — | |
| Payments for Repurchase of Common Stock | — | — | $273.0m | $2.0m | $50.0m | $0 | $368.0m | $522.0m | $7.0m | $0 | |
| Payments of Ordinary Dividends, Common Stock | $1.1b | $1.1b | $1.6b | $2.2b | $2.4b | $2.4b | $2.5b | $2.5b | $2.6b | $2.6b | |
| Proceeds from Noncontrolling Interests | $117.0m | $12.0m | $19.0m | $3.0m | $0 | $0 | — | $3.0m | $0 | $0 | |
| Proceeds from (Payments for) Other Financing Activities | $0 | ($9.0m) | ($17.0m) | ($28.0m) | ($13.0m) | ($25.0m) | ($14.0m) | ($29.0m) | ($20.0m) | ($29.0m) | |
| Net Cash Provided by (Used in) Financing Activities | ($2.6b) | ($1.7b) | ($1.8b) | ($6.2b) | ($2.6b) | ($3.5b) | ($3.1b) | ($3.0b) | ($2.9b) | ($2.8b) | |
| Effect of Exchange Rate on Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents | $2.0m | $22.0m | ($146.0m) | $29.0m | ($1.0m) | $0 | $0 | $0 | ($1.0m) | $0 | |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect | $2.0m | $22.0m | $3.0b | ($3.1b) | $1.0b | ($62.0m) | ($353.0m) | ($698.0m) | $118.0m | ($105.0m) | |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents | $2.0m | $22.0m | $3.3b | $209.0m | $1.2b | $1.1b | $794.0m | $96.0m | $214.0m | $109.0m | |
| Restricted Cash and Investments, Current | $103.0m | $62.0m | $51.0m | $24.0m | $25.0m | $7.0m | $49.0m | $13.0m | $126.0m | $46.0m | |
| Supplemental disclosure of cash flow information: | |||||||||||
| Interest Paid, Excluding Capitalized Interest, Operating Activities | $2.0b | $1.9b | $1.9b | $1.9b | $1.7b | $1.5b | $1.5b | $1.8b | $1.8b | $1.8b | |
| Income Taxes Paid, Net | $4.0m | ($140.0m) | ($109.0m) | $372.0m | $227.0m | $10.0m | $13.0m | $11.0m | $33.0m | $47.0m |
Values abbreviated: b = billions, m = millions, k = thousands. Per share data in USD.