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 (%)	17.57	3.67	8.85	4.35	0.66	1.59	0.08	4.4	6.5	0.37	5.73	8.28	7.83	8.59	9.91
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 (%)	3.65	3.51	1.64	1.45	1.09	1.94	0.45	3.81	4.83	0.09	2.6	3.84	3.61	3.94	4.62
Return on Invested Capital (%)	3.13	5.51	5.09	4.96	0.85	2.03	0.49	3.99	4.85	0.62	3.66	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	41.19	39.99	33.02	44.01	42.25	43.06	55.14	31.83	30.41	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	- -	95.44	3.21	29.09	21.34	- -	- -	- -	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 (%)	-8.7	0.37	5.43	2.37	-19.45	-1.48	-0.75	0.95	0.32	-3.33	-1.82	0.61	0.16	0.82	2

Credit (USD)

Credit Ratios 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	6.24	6.6	9.09	6.97	6.5	6.09	4.69	9.29	6.57	5.05	4.9	4.7	4.43
Net Debt/EBITDA	6.71	8.38	6.14	6.55	9.04	6.85	6.43	5.55	4.67	8.97	6.35	4.93	4.88	4.69	4.42
Total Debt/EBIT	12.14	13.27	9.07	9.63	17.67	11.32	10.66	9.78	7.01	22.17	11.39	7.77	7.48	7.22	6.73
Net Debt/EBIT	11.85	12.99	8.92	9.55	17.57	11.13	10.55	8.92	6.98	21.41	11	7.58	7.46	7.2	6.71
EBITDA to Interest Expense	3.58	2.82	3.46	3.61	2.32	3.18	3.16	3.18	4.04	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	3.58	2.82	3.46	3.61	2.32	3.18	3.16	3.17	4.04	- -	- -	- -	- -	- -	- -
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	10.81	20.32	17.41	41.03	41.76	42.88	42.55	42.7	45.5	43.68	43.77	43.87	42.67	42.76	42.84
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 (%)	55.54	54.7	52.56	51.91	53.93	49.9	47.84	46.64	46.05	47.69	46.93	44.26	43.77	46.68	47.57
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 (%)	66.85	58.8	56.13	55.43	54.98	53.51	51.72	51.33	49.49	51.5	50.99	49.57	50.13	49.84	49.48
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 (%)	66.31	58.3	55.72	55.25	54.84	53.08	51.38	49.01	49.35	50.63	50.12	48.97	50.07	49.77	49.43
EBITDA	2,515	4,019	5,796	6,488	4,756	5,747	5,790	6,091	7,284	3,724	5,051	6,251	6,513	6,738	7,177
EBITDA-CapEx	2,515	4,019	5,796	6,488	4,756	5,747	5,790	6,071	7,284	3,724	5,051	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)

Liquidity Ratios 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	10.81	20.32	17.41	41.03	41.76	42.88	42.55	42.7	45.5	43.68	43.77	43.87	42.67	42.76	42.84
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 (%)	55.54	54.7	52.56	51.91	53.93	49.9	47.84	46.64	46.05	47.69	46.93	44.26	43.77	46.68	47.57
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 (%)	66.85	58.8	56.13	55.43	54.98	53.51	51.72	51.33	49.49	51.5	50.99	49.57	50.13	49.84	49.48
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	0.45	0.42	0.53	0.57	0.75	0.85	0.74	0.74	1	0.61	0.85	0.93	0.78	1.16	1.23

Working Capital (USD)

Working Capital Ratios 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	- -	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	- -	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	- -	-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	- -	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)

Enterprise Value 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	2,577	4,879	4,953	8,991	33,260	46,185	40,063	34,792	47,949	30,952	35,961	40,638	39,156	60,873	61,159
- 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	24,691	48,800	55,740	51,840	76,542	85,922	78,920	70,145	82,168	65,477	69,129	72,833	72,391	93,790	94,165
Total Capital	25,846	58,501	64,478	77,240	78,630	74,852	72,757	72,311	69,071	67,145	65,131	63,682	63,624	63,536	64,231
Total Debt/Capital (%)	66.85	58.8	56.13	55.43	54.98	53.51	51.72	51.33	49.49	51.5	50.99	49.57	50.13	49.84	49.48
Total Debt / EV	0.7	0.7	0.65	0.83	0.56	0.47	0.48	0.53	0.42	0.53	0.48	0.43	0.44	0.34	0.34
EV/Sales	3.11	4.89	3.96	3.19	5.31	6.58	5.76	4.96	6.22	5.6	4.16	3.79	4.72	6.21	5.56
EV/EBITDA	9.82	12.14	9.62	7.99	16.09	14.95	13.63	11.52	11.28	17.58	13.69	11.65	11.11	13.92	13.12
EV/EBIT	17.35	18.82	13.97	11.65	31.28	24.29	22.36	18.49	16.86	41.97	23.71	17.92	16.98	21.39	19.93
EV/Cash Flow to Firm	8.96	11.94	10.25	8.8	13.05	15.47	16.48	10.77	13.64	14.39	12.11	14.66	11.15	16.64	15.91
EV/Free Cash Flow to Firm	8.96	11.94	10.25	8.8	13.05	15.47	16.48	10.81	13.64	14.39	12.11	14.66	11.2	16.64	15.91
Diluted Market Cap	2,278	4,784	3,730	4,811	32,719	46,183	40,296	34,082	47,928	30,935	35,938	40,824	39,407	60,827	61,110
Diluted Enterprise Value	24,392	48,705	54,517	47,660	76,001	85,920	79,153	69,435	82,147	65,460	69,106	73,019	72,642	93,744	94,116
EV per Share	30.82	35.34	40.51	24.39	34.34	38.53	35.6	31.01	36.28	28.92	30.49	32.4	32.61	42.22	42.33
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	5,796	6,488	4,756	5,747	5,790	6,091	7,284	3,724	5,051	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	6,491	6,022	4,550	5,708	4,967	6,463	5,635	5,917

Multiples (USD)

Valuation Multiples 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	0.96	1.7	0.9	1.08	6.16	9.71	8.76	6.79	10.09	6.8	6.3	8.22	6.1	10.79	10.33
EV/EBIT	17.35	18.82	13.97	11.65	31.28	24.29	22.36	18.49	16.86	41.97	23.71	17.92	16.98	21.39	19.93
Enterprise Value	24,691	48,800	55,740	51,840	76,542	85,922	78,920	70,145	82,168	65,477	69,129	72,833	72,391	93,790	94,165
Low Price	2.35	3.05	3.23	3.08	4.02	11.2	16.68	14.62	15.1	9.42	13.48	15.78	15.89	16.47	23.94
EV/Sales	3.11	4.89	3.96	3.19	5.31	6.58	5.76	4.96	6.22	5.6	4.16	3.79	4.72	6.21	5.56
EV/EBITDA	9.82	12.14	9.62	7.99	16.09	14.95	13.63	11.52	11.28	17.58	13.69	11.65	11.11	13.92	13.12
Price/Earnings	3.83	10.17	3.13	4.69	143.74	83.66	1,492.43	23.01	21.89	259.96	20.14	16.02	16.48	23.28	20
Price/Earnings Average	3.39	9.94	3.23	4.01	320.73	77.37	1,633.79	25.61	20.59	292.09	21.2	15.97	16.13	17.81	19.91
Price/Earnings High	3.84	11.59	3.6	4.79	430.75	94.37	1,900.44	29.67	22.22	429.4	24.5	17.9	17.84	24.48	22.9
Price/Earnings Low	2.8	8.78	2.8	3.41	38.75	45.25	1,377.63	21.88	15.61	179.14	17.12	13.98	14.85	13.99	17.41
Price/Book Value	0.78	0.35	0.38	0.26	0.95	1.34	1.19	1.03	1.42	0.98	1.17	1.32	1.29	1.99	1.96
Price/Book Value Average	0.69	0.34	0.39	0.23	2.11	1.24	1.3	1.15	1.34	1.11	1.23	1.32	1.26	1.53	1.95
Price/Book Value High	0.78	0.4	0.44	0.27	2.84	1.51	1.52	1.33	1.44	1.63	1.42	1.48	1.4	2.1	2.25
Price/Book Value Low	0.57	0.3	0.34	0.19	0.26	0.73	1.1	0.98	1.01	0.68	0.99	1.15	1.16	1.2	1.71
Price/Tangible Book Value	-0.88	-0.45	-0.36	1.26	4.28	5.15	4.78	3.94	4.99	3.39	3.9	4.53	4.76	7.01	6.54
Price/Tangible Book Value Average	-0.78	-0.44	-0.37	1.08	9.54	4.77	5.24	4.38	4.69	3.81	4.1	4.52	4.66	5.36	6.51
Price/Tangible Book Value High	-0.88	-0.51	-0.41	1.29	12.81	5.81	6.09	5.08	5.06	5.6	4.74	5.06	5.15	7.37	7.49
Price/Tangible Book Value Low	-0.64	-0.39	-0.32	0.92	1.15	2.79	4.42	3.74	3.56	2.34	3.31	3.95	4.29	4.21	5.7
Price/Sales	0.29	0.32	0.27	0.3	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	0.25	0.31	0.27	0.25	5.05	3.27	3.22	2.68	3.41	2.97	2.28	2.12	2.51	3.08	3.59
Price/Sales High	0.29	0.37	0.31	0.3	6.79	3.99	3.74	3.11	3.68	4.37	2.63	2.38	2.78	4.24	4.13
Price/Sales Low	0.21	0.28	0.24	0.22	0.61	1.91	2.71	2.29	2.59	1.82	1.84	1.86	2.31	2.42	3.14
Price/Cash Flow	0.96	1.14	0.9	1.08	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	0.85	1.12	0.93	0.92	13.7	8.98	9.59	7.52	9.5	7.64	6.63	8.19	5.94	8.26	10.28
Price/Cash Flow High	0.96	1.3	1.04	1.1	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	0.7	0.99	0.81	0.78	1.66	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	0.85	1.67	0.93	0.92	13.74	8.98	9.59	7.55	9.5	7.64	6.63	8.19	5.97	8.26	10.28
Price/Free Cash Flow High	0.97	1.94	1.04	1.1	18.45	10.95	11.15	8.75	10.25	11.23	7.66	9.18	6.6	11.35	11.83
Price/Free Cash Flow Low	0.7	1.47	0.81	0.78	1.66	5.25	8.08	6.45	7.2	4.69	5.35	7.17	5.49	6.49	8.99
EV/Sales Average	3.07	4.88	3.97	3.11	8.16	6.31	6.04	5.24	6.01	5.92	4.28	3.79	4.67	5.26	5.54
EV/Sales High	3.11	4.96	4.02	3.21	9.93	7.03	6.56	5.67	6.28	7.32	4.63	4.04	4.93	6.42	6.08
EV/Sales Low	3.02	4.83	3.93	3.04	3.63	4.96	5.53	4.84	5.18	4.77	3.84	3.52	4.47	4.6	5.09
EV/EBITDA Average	9.7	12.11	9.64	7.79	24.7	14.35	14.29	12.16	10.89	18.61	14.06	11.63	10.99	11.8	13.08
EV/EBITDA High	9.82	12.31	9.75	8.02	30.06	15.98	15.52	13.17	11.38	23	15.23	12.41	11.61	14.38	14.36
EV/EBITDA Low	9.54	11.98	9.53	7.61	10.99	11.26	13.1	11.23	9.39	15	12.62	10.82	10.52	10.32	12.02
EV/EBIT Average	17.14	18.78	14.01	11.36	48.02	23.3	23.44	19.52	16.28	44.43	24.36	17.88	16.78	18.13	19.88
EV/EBIT High	17.36	19.08	14.16	11.7	58.42	25.96	25.47	21.14	17.01	54.91	26.37	19.09	17.74	22.11	21.81
EV/EBIT Low	16.86	18.56	13.84	11.11	21.35	18.29	21.49	18.04	14.04	35.8	21.85	16.64	16.07	15.85	18.26
Last Price	3.22	3.53	3.6	4.23	14.92	20.71	18.07	15.38	21.17	13.67	15.86	18.08	17.64	27.4	27.49
High Price	3.23	4.03	4.15	4.32	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	24,393	48,689	55,898	50,543	117,493	82,447	82,715	74,075	79,323	69,303	71,020	72,697	71,551	79,497	93,908
Enterprise Value High	24,697	49,479	56,496	52,025	142,951	91,832	89,873	80,212	82,904	85,652	76,906	77,598	75,621	96,923	103,042
Enterprise Value Low	23,997	48,134	55,231	49,397	52,247	64,714	75,838	68,426	68,420	55,854	63,721	67,652	68,507	69,508	86,267

Shares Outstanding	801	1,381	1,376	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	5.59	5.71	2.17	2.58	2.6	2.75	3.22	1.65	2.23	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	0.51	0.52	0.43	0.15	0.1	0.31	0.12	1.45	0.49	0.52	0.5	0.33	0.04	0.04	0.03
Book Value per Share	4.15	10.04	9.52	16.03	15.75	15.44	15.17	14.89	14.9	13.88	13.59	13.68	13.65	13.74	14.01
Tangible Book Value per Share	-3.67	-7.92	-10.07	3.35	3.49	4.02	3.78	3.9	4.25	4.03	4.07	3.99	3.71	3.91	4.2

Kinder Morgan, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)