Kinder Morgan, Inc. Financial Ratios — KMI Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	23,760	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	1.99	0.64	1.66	1.3	0.3	0.86	0.23	2.04	2.86	0.16	2.51	3.63	3.39	3.67	4.24
Return on Capital (%)	4.22	4.48	2.15	2.26	2.17	4.19	1.02	8.88	11.66	0.22	6.94	10.71	10.19	11.13	13.03
Return on Invested Capital (%)	3.13	5.51	4.96	5.27	1.56	2.25	0.49	4.16	3.91	1.39	5.7	4.95	5.18	5.48	5.83
Gross Margin (%)	45.29	55.12	49.83	48.74	55.79	56.82	51.8	52.5	57.04	59.75	48.06	40.41	53.12	55.69	52.87
EBITDA Margin (%)	31.66	40.3	40.5	41.67	47.39	46.98	42.34	44.24	48.01	48.34	40.19	32.56	42.47	44.62	42.37
Operating Margin (%)	17.92	26	27.66	29.1	31.35	30.06	25.84	28	29.76	29.85	27.33	21.17	27.8	29.03	27.89
Incremental Operating Margin (%)	318.68	57.64	31.71	38.5	11.3	43.94	-59.2	95.44	3.21	29.09	21.34	-18.34	-5.12	-51.71	18.51
Pretax Margin (%)	10.2	13.47	24.43	19.05	5.36	12.54	15.77	17.72	23.96	5.65	13.36	17.37	20.88	22.56	23.57
Profit Margin (%)	7.48	3.16	8.48	6.32	1.76	5.42	1.34	11.38	16.58	1.02	10.74	13.27	15.59	17.3	18.04
Net Income to Common Margin (%)	7.48	3.16	8.48	6.32	1.58	4.23	0.2	10.47	16.58	1.02	10.74	13.27	15.59	17.3	18.04
Effective Tax Rate (%)	44.57	10.35	21.58	20.96	73.06	55.98	89.68	23.42	29.26	72.77	16.63	21.29	22.34	20.16	20.84
Dvd Payout Ratio (%)	149.51	89.97	38.67	45.6	3,064.23	193.08	1,046.73	78.34	95.02	1,012.86	131.78	92.67	97.99	90.45	79.78
Sustainable Growth Rate (%)	-11,764.66	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	17,278	34,401	36,193	42,814	43,227	40,050	37,633	37,114	34,182	34,579	33,210	31,568	31,895	31,669	31,782
ST Debt	2,922	2,401	2,306	2,717	821	2,696	2,828	3,388	2,377	2,558	2,646	3,385	4,049	2,009	1,226
LT Debt	14,356	32,000	33,887	40,097	42,406	37,354	34,805	33,726	31,805	32,021	30,564	28,183	27,846	29,660	30,556
Total Debt/EBITDA	6.87	8.56	6.35	6.33	6.33	6.53	6.49	5.93	5.39	6.11	4.98	5.05	4.9	4.7	4.43
Net Debt/EBITDA	6.71	8.38	6.25	6.28	6.3	6.42	6.42	5.41	5.36	5.9	4.8	4.93	4.88	4.69	4.42
Total Debt/EBIT	12.14	13.27	9.3	9.07	9.57	10.2	10.62	9.37	8.7	9.9	7.31	7.77	7.48	7.22	6.73
Net Debt/EBIT	11.85	12.99	9.15	9	9.52	10.03	10.51	8.54	8.65	9.56	7.06	7.58	7.46	7.2	6.71
EBITDA to Interest Expense	3.58	2.82	3.4	3.76	3.33	3.4	3.17	3.26	3.52	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	3.58	2.82	3.4	3.76	3.33	3.4	3.17	3.25	3.52	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	2.02	1.82	2.32	2.63	2.2	2.17	1.93	2.07	2.18	- -	- -	- -	- -	- -	- -
Interest Expense	703	1,427	1,675	1,798	2,051	1,806	1,832	1,917	1,801	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	0.02	-1.37	-1.81	-2.51	-7.23	-8.28	-9.78	-9.75	-10.34	-13.77	-15.01	-15.02	-15.02	-14.86	-13.96
Long-Term Debt/Equity (%)	167.55	132.78	119.81	116.47	119.78	107.33	99.09	95.82	91.16	98.33	95.75	87.76	87.76	93.07	94.17
Long-Term Debt/Capital (%)	63.72	73.22	67.74	97.61	113.29	110.6	110.88	109	114.99	124.13	128.77	125.76	122.93	132.45	133.37
Long-Term Debt/Total Assets (%)	46.74	46.89	45.07	48.28	50.42	46.52	44.03	42.76	42.89	44.49	43.4	40.22	39.21	41.54	42
Total Debt/Equity (%)	201.66	142.74	127.96	124.37	122.1	115.08	107.14	105.45	97.97	106.18	104.04	98.3	100.52	99.38	97.94
Total Debt/Capital (%)	76.69	78.72	72.35	104.22	115.49	118.58	119.89	119.95	123.58	134.05	139.91	140.86	140.81	141.42	138.73
Total Debt/Total Assets (%)	56.25	50.41	48.14	51.55	51.4	49.87	47.6	47.06	46.09	48.04	47.16	45.05	44.91	44.35	43.69
Net Debt to Equity	196.86	139.78	125.84	123.45	121.45	113.11	106.04	96.13	97.44	102.55	100.47	95.98	100.26	99.1	97.75
Net Debt/Capital (%)	76.26	78.36	72.02	104.26	115.58	118.97	119.66	122.32	123.74	135.69	141.93	142.26	140.96	141.58	138.83
EBITDA	2,515	4,019	5,698	6,762	6,825	6,134	5,803	6,258	6,342	5,656	6,675	6,251	6,513	6,738	7,177
EBITDA-CapEx	2,515	4,019	5,698	6,762	6,825	6,134	5,803	6,238	6,342	5,656	6,675	6,251	6,485	6,738	7,177
Operating Income (Loss)	1,423	2,593	3,892	4,722	4,516	3,925	3,542	3,961	3,931	3,492	4,540	4,065	4,263	4,384	4,724

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.09	0.14	0.1	0.05	0.06	0.12	0.04	0.43	0.22	0.23	0.2	0.11	0.01	0.02	0.01
Current Ratio	0.37	0.7	0.64	0.59	0.69	0.55	0.44	0.76	0.63	0.63	0.66	0.55	0.35	0.49	0.64
Quick Ratio	0.29	0.39	0.38	0.31	0.39	0.38	0.3	0.63	0.49	0.49	0.47	0.37	0.23	0.31	0.41
CFO/Avg Current Liab	0.58	0.58	0.73	0.72	1.02	0.95	0.76	0.73	0.75	0.89	1.05	0.78	0.92	0.91	1.26
Common Equity/Total Assets	0.02	-1.37	-1.81	-2.51	-7.23	-8.28	-9.78	-9.75	-10.34	-13.77	-15.01	-15.02	-15.02	-14.86	-13.96
Long-Term Debt/Equity (%)	167.55	132.78	119.81	116.47	119.78	107.33	99.09	95.82	91.16	98.33	95.75	87.76	87.76	93.07	94.17
Long-Term Debt/Capital (%)	63.72	73.22	67.74	97.61	113.29	110.6	110.88	109	114.99	124.13	128.77	125.76	122.93	132.45	133.37
Long-Term Debt/Total Assets (%)	46.74	46.89	45.07	48.28	50.42	46.52	44.03	42.76	42.89	44.49	43.4	40.22	39.21	41.54	42
Total Debt/Equity (%)	201.66	142.74	127.96	124.37	122.1	115.08	107.14	105.45	97.97	106.18	104.04	98.3	100.52	99.38	97.94
Total Debt/Capital (%)	76.69	78.72	72.35	104.22	115.49	118.58	119.89	119.95	123.58	134.05	139.91	140.86	140.81	141.42	138.73
Total Debt/Total Assets (%)	56.25	50.41	48.14	51.55	51.4	49.87	47.6	47.06	46.09	48.04	47.16	45.05	44.91	44.35	43.69
CFO/Total Liabilities	10.68	6.36	8.79	9.19	10.91	10.46	10.47	11.55	12.09	11.55	14.83	13.08	16.52	14.25	14.68
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	252.15	- -	- -	- -	- -	231.82	- -	- -
Altman's Z-Score	0.99	0.79	0.94	1.05	0.74	0.85	0.74	0.73	1	0.61	0.85	0.94	0.78	1.16	1.23

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	17.38	8.88	9.21	9.65	9.74	9.73	9.73	9.6	9.18	8.76	11.44	11.13	8.95	9.76	10.52
Days Sales Outstanding	21	41.12	39.61	37.81	37.46	37.53	37.53	38.01	39.75	41.68	31.91	32.8	40.8	37.39	34.7
Inventory Turnover	32.65	16.4	17.56	18.71	14.71	14.76	16.92	16.61	15.01	13.1	18.96	19.13	12.4	12.39	14.14
Days Inventory Outstanding	11.18	22.26	20.79	19.5	24.82	24.73	21.58	21.98	24.32	27.87	19.25	19.08	29.43	29.46	25.81
Accounts Payable Turnover	6.43	4.73	4.87	5.11	4.54	4.56	5.14	4.99	5.03	5.35	8.44	8.52	5.04	4.87	5.71
Accounts Payable Turnover Days	56.75	77.09	75	71.36	80.33	79.98	71.03	73.15	72.58	68.19	43.26	42.85	72.44	74.97	63.94
Cash Conversion Cycle	-24.57	-13.71	-14.6	-14.05	-18.05	-17.73	-11.92	-13.16	-8.52	1.35	7.89	9.03	-2.22	-8.12	-3.43
Inventory to Cash Days	9.82	18.86	18.83	18.31	12.64	12.8	15.95	16.04	15.43	13.81	12.66	13.72	11.37	7.94	8.88
Inventories	172	374	430	459	407	357	424	385	371	348	562	634	525	555	574
Raw Materials	62	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	110	374	430	459	407	357	424	385	371	348	562	634	525	555	574

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	22,744	32,044	37,296	48,106	32,630	46,183	40,296	34,082	47,929	30,935	35,939	40,825	39,408	60,828	61,110
- Cash & Cash Equivalents	411	714	598	315	229	684	264	3,280	185	1,184	1,140	745	83	88	63
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	5,247	10,234	15,192	350	284	371	1,488	1,519	1,147	1,130	1,098	1,372	1,423	1,336	1,287
+ Total Debt	17,278	34,401	36,193	42,814	43,227	40,050	37,633	37,114	34,182	34,579	33,210	31,568	31,895	31,669	31,782
Enterprise Value	44,858	75,965	88,083	90,955	75,912	85,920	79,153	69,435	82,148	65,460	69,107	73,020	72,643	93,745	94,116
Total Capital	22,530	43,702	50,023	41,079	37,430	33,774	31,389	30,940	27,659	25,796	23,736	22,411	22,651	22,394	22,910
Total Debt/Capital (%)	76.69	78.72	72.35	104.22	115.49	118.58	119.89	119.95	123.58	134.05	139.91	140.86	140.81	141.42	138.73
Total Debt / EV	0.39	0.45	0.41	0.47	0.57	0.47	0.48	0.53	0.42	0.53	0.48	0.43	0.44	0.34	0.34
EV/Sales	5.65	7.62	6.26	5.61	5.27	6.58	5.78	4.91	6.22	5.59	4.16	3.8	4.74	6.21	5.56
EV/EBITDA	17.84	18.9	15.46	13.45	11.12	14.01	13.64	11.1	12.95	11.57	10.35	11.68	11.15	13.91	13.11
EV/EBIT	31.52	29.3	22.63	19.26	16.81	21.89	22.35	17.53	20.9	18.75	15.22	17.96	17.04	21.38	19.92
EV/Cash Flow to Firm	16.28	18.59	16.21	15.45	12.94	15.47	16.52	10.66	13.64	14.39	12.11	14.7	11.19	16.64	15.91
EV/Free Cash Flow to Firm	16.28	18.59	16.21	15.45	12.94	15.47	16.52	10.63	13.64	14.39	12.11	14.7	11.14	16.64	15.91
Diluted Market Cap	22,776	47,837	37,296	48,106	32,720	46,183	40,296	34,082	47,929	30,935	35,939	40,825	39,408	60,828	61,110
Diluted Enterprise Value	44,890	91,758	88,083	90,955	76,002	85,920	79,153	69,435	83,073	65,460	69,107	73,020	72,643	93,745	94,116
EV per Share	63.45	83.75	85.02	80	34.71	38.53	35.49	31.33	36.28	28.93	30.5	32.34	32.52	42.23	42.34
TTM Sales	7,943	9,973	14,070	16,226	14,403	13,058	13,705	14,144	13,209	11,700	16,610	19,200	15,334	15,100	16,937
TTM EBITDA	2,515	4,019	5,698	6,762	6,825	6,134	5,803	6,258	6,342	5,656	6,675	6,251	6,513	6,738	7,177
TTM Operating Income	1,423	2,593	3,892	4,722	4,516	3,925	3,542	3,961	3,931	3,492	4,540	4,065	4,263	4,384	4,724
TTM Cash Flow to Firm	2,756	4,087	5,435	5,888	5,866	5,553	4,790	6,511	6,022	4,550	5,708	4,967	6,491	5,635	5,917
TTM Free Cash Flow to Firm	2,756	4,087	5,435	5,888	5,866	5,553	4,790	6,531	6,022	4,550	5,708	4,967	6,519	5,635	5,917

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	9.63	17.04	9.05	10.77	6.16	9.71	8.76	6.73	10.09	6.8	6.3	8.22	6.05	10.79	10.33
EV/EBIT	31.52	29.3	22.63	19.26	16.81	21.89	22.35	17.53	20.9	18.75	15.22	17.96	17.04	21.38	19.92
Enterprise Value	44,858	75,965	88,083	90,955	75,912	85,920	79,153	69,435	82,148	65,460	69,107	73,020	72,643	93,745	94,116
Low Price	23.51	30.51	32.3	30.81	14.22	11.2	16.68	14.62	15.1	9.42	13.48	15.78	15.89	16.47	23.94
EV/Sales	5.65	7.62	6.26	5.61	5.27	6.58	5.78	4.91	6.22	5.59	4.16	3.8	4.74	6.21	5.56
EV/EBITDA	17.84	18.9	15.46	13.45	11.12	14.01	13.64	11.1	12.95	11.57	10.35	11.68	11.15	13.91	13.11
Price/Earnings	38.29	101.73	31.26	46.89	143.74	83.67	1,492.45	23.01	21.89	259.96	20.15	16.02	16.48	23.28	20
Price/Earnings Average	33.87	99.43	32.26	40.12	336.45	77.37	1,633.81	25.61	20.59	292.09	21.2	15.97	16.13	17.81	19.91
Price/Earnings High	38.39	115.89	36.03	47.85	430.75	94.37	1,900.46	29.67	22.23	429.4	24.5	17.9	17.85	24.48	22.9
Price/Earnings Low	27.98	87.85	28.05	34.14	137	45.25	1,377.64	21.88	15.61	179.14	17.12	13.98	14.85	13.99	17.41
Price/Book Value	4,548.84	-34.35	-27.38	-23.07	-5.37	-6.95	-5.21	-4.43	-6.25	-3.12	-3.4	-3.88	-3.69	-5.73	-6.02
Price/Book Value Average	4,023.29	-33.57	-28.25	-19.74	-12.56	-6.43	-5.71	-4.93	-5.88	-3.51	-3.58	-3.86	-3.62	-4.39	-5.99
Price/Book Value High	4,560.15	-39.13	-31.56	-23.55	-16.08	-7.84	-6.64	-5.71	-6.35	-5.15	-4.13	-4.33	-4	-6.03	-6.89
Price/Book Value Low	3,324.31	-29.66	-24.57	-16.8	-5.11	-3.76	-4.81	-4.21	-4.46	-2.15	-2.89	-3.38	-3.33	-3.45	-5.24
Price/Tangible Book Value	9.85	-45.58	27.77	6.44	4.05	4.95	4.09	3.29	4.45	3.01	3.48	3.95	4.08	6.07	5.75
Price/Tangible Book Value Average	8.71	-44.55	28.65	5.51	9.47	4.58	4.47	3.66	4.19	3.39	3.66	3.94	4	4.64	5.72
Price/Tangible Book Value High	9.87	-51.93	32.01	6.57	12.13	5.58	5.2	4.24	4.52	4.98	4.23	4.41	4.42	6.38	6.58
Price/Tangible Book Value Low	7.2	-39.36	24.92	4.69	3.86	2.68	3.77	3.13	3.18	2.08	2.96	3.45	3.68	3.65	5
Price/Sales	2.86	3.21	2.65	2.96	2.27	3.54	2.94	2.41	3.63	2.64	2.16	2.13	2.57	4.03	3.61
Price/Sales Average	2.53	3.14	2.73	2.54	5.3	3.27	3.22	2.68	3.41	2.97	2.28	2.12	2.51	3.08	3.59
Price/Sales High	2.87	3.66	3.05	3.03	6.79	3.99	3.74	3.11	3.69	4.37	2.63	2.38	2.78	4.24	4.13
Price/Sales Low	2.09	2.77	2.38	2.16	2.16	1.91	2.71	2.29	2.59	1.82	1.84	1.86	2.32	2.42	3.14
Price/Cash Flow	9.61	11.41	9.05	10.77	6.14	9.71	8.76	6.76	10.09	6.8	6.3	8.22	6.07	10.79	10.33
Price/Cash Flow Average	8.5	11.15	9.34	9.21	14.37	8.98	9.59	7.52	9.5	7.64	6.63	8.19	5.94	8.26	10.28
Price/Cash Flow High	9.64	13	10.43	10.99	18.4	10.95	11.15	8.71	10.25	11.23	7.66	9.18	6.57	11.35	11.83
Price/Cash Flow Low	7.03	9.85	8.12	7.84	5.85	5.25	8.08	6.42	7.2	4.69	5.35	7.17	5.47	6.49	8.99
Price/Free Cash Flow Average	8.51	16.65	9.34	9.21	14.41	8.98	9.59	7.49	9.5	7.64	6.63	8.19	5.92	8.26	10.28
Price/Free Cash Flow High	9.65	19.41	10.43	10.99	18.45	10.95	11.15	8.68	10.25	11.23	7.66	9.18	6.55	11.35	11.83
Price/Free Cash Flow Low	7.04	14.71	8.12	7.84	5.87	5.25	8.08	6.4	7.2	4.69	5.35	7.17	5.45	6.49	8.99
EV/Sales Average	5.32	7.54	6.34	5.18	8.31	6.31	6.05	5.18	6.07	5.92	4.27	3.8	4.68	5.26	5.54
EV/Sales High	5.65	8.06	6.66	5.67	9.79	7.03	6.58	5.61	6.35	7.32	4.63	4.05	4.95	6.42	6.08
EV/Sales Low	4.88	7.18	5.99	4.8	5.16	4.96	5.55	4.79	5.25	4.77	3.84	3.53	4.48	4.6	5.09
EV/EBITDA Average	16.79	18.72	15.67	12.42	17.53	13.44	14.3	11.71	12.65	12.25	10.64	11.66	11.02	11.79	13.08
EV/EBITDA High	17.86	20.01	16.46	13.6	20.67	14.97	15.54	12.67	13.22	15.14	11.52	12.45	11.65	14.38	14.35
EV/EBITDA Low	15.4	17.81	14.79	11.52	10.9	10.55	13.11	10.83	10.93	9.87	9.55	10.85	10.55	10.31	12.01
EV/EBIT Average	29.68	29.02	22.94	17.79	26.5	21.01	23.42	18.5	20.41	19.84	15.64	17.93	16.84	18.13	19.87
EV/EBIT High	31.56	31.02	24.09	19.47	31.24	23.4	25.46	20.02	21.32	24.52	16.93	19.14	17.81	22.1	21.8
EV/EBIT Low	27.22	27.61	21.65	16.49	16.47	16.49	21.47	17.1	17.64	15.99	14.03	16.69	16.12	15.85	18.25
Last Price	32.17	35.33	36	42.31	14.92	20.71	18.07	15.38	21.17	13.67	15.86	18.08	17.64	27.4	27.49
High Price	32.25	40.25	41.49	43.18	44.71	23.36	23.01	19.83	21.5	22.58	19.29	20.2	19.1	28.81	31.48
Enterprise Value Average	42,230	75,241	89,267	84,012	119,656	82,445	82,970	73,284	80,229	69,284	70,996	72,883	71,798	79,463	93,859
Enterprise Value High	44,915	80,428	93,771	91,945	141,063	91,830	90,169	79,296	83,820	85,624	76,879	77,807	75,904	96,875	102,986
Enterprise Value Low	38,736	71,594	84,250	77,880	74,381	64,713	76,053	67,751	69,330	55,842	63,714	67,826	68,733	69,480	86,225

Shares Outstanding	801	1,036	1,031	2,125	2,229	2,230	2,217	2,262	2,265	2,264	2,267	2,248	2,220	2,222	2,225
Diluted Weighted Avg Shares	708	1,354	1,036	1,137	2,193	2,230	2,230	2,216	2,264	2,263	2,266	2,258	2,234	2,220	2,223
Basic Weighted Avg Shares	707	907	1,036	1,137	2,187	2,230	2,230	2,216	2,264	2,263	2,266	2,258	2,234	2,220	2,223
Revenue per Share	11.23	11	13.58	14.27	6.59	5.86	6.15	6.38	5.83	5.17	7.33	8.5	6.86	6.8	7.62
EBITDA per Share	3.56	4.43	5.5	5.95	3.12	2.75	2.6	2.82	2.8	2.5	2.95	2.77	2.92	3.04	3.23
Operating Income per Share	2.01	2.86	3.76	4.15	2.06	1.76	1.59	1.79	1.74	1.54	2	1.8	1.91	1.97	2.13
Basic EPS, GAAP	0.84	0.35	1.15	0.9	0.1	0.25	0.01	0.67	0.97	0.05	0.79	1.13	1.07	1.18	1.37
Basic EPS from Cont Ops	0.64	1.33	2.6	2.15	0.1	0.32	0.1	0.87	0.99	0.08	0.82	1.16	1.11	1.23	1.42
Diluted EPS, GAAP	0.84	0.23	1.15	0.9	0.1	0.25	0.01	0.67	0.97	0.05	0.79	1.13	1.07	1.18	1.37
Diluted EPS from Cont Ops	0.63	0.89	2.6	2.15	0.09	0.32	0.1	0.87	0.99	0.08	0.82	1.16	1.11	1.23	1.42
Dividend per Share	1.09	1.31	1.57	1.55	1.93	0.57	0.57	0.8	0.96	1.08	1.11	1.11	1.13	1.15	1.17
Cash Flow per Share	3.35	3.1	3.98	3.93	2.43	2.13	2.06	2.28	2.1	2.01	2.52	2.2	2.91	2.54	2.66
Free Cash Flow per Basic Share	3.35	3.1	3.98	3.93	2.43	2.13	2.06	2.27	2.1	2.01	2.52	2.2	2.89	2.54	2.66
Cash & Equivalents per Share	0.58	0.79	0.58	0.28	0.1	0.31	0.12	1.48	0.49	0.52	0.5	0.33	0.04	0.04	0.03
Book Value per Share	0.01	-1.03	-1.31	-1.83	-2.78	-2.98	-3.47	-3.47	-3.39	-4.38	-4.67	-4.66	-4.77	-4.78	-4.57
Tangible Book Value per Share	3.27	-0.78	1.3	6.57	3.69	4.18	4.42	4.67	4.75	4.53	4.56	4.58	4.32	4.51	4.78

Kinder Morgan, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)