KMI Dividend: Kinder Morgan Inc Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	16,416	15,100	15,334	19,200	16,610	11,700
Revenue Growth (YoY)	8%	-2%	-20%	16%	42%	-11%
Cost of Revenue	8,352	7,309	7,745	11,910	8,861	5,020
Gross Profit	8,064	7,791	7,589	7,290	7,749	6,680
Selling, General & Admin	1,180	1,145	1,089	1,078	1,081	1,026
Research & Development	--	--	--	--	--	--
Operating Expenses	3,597	3,407	3,341	3,257	3,415	3,188
Other Non Operating Income (Expenses)	36	-23	-103	-20	204	-84
Pretax Income	3,578	3,407	3,201	3,335	2,219	661
Income Tax Expense	745	687	715	710	369	481
Net Income	2,715	2,598	2,377	2,535	1,770	106
Net Income Growth	7%	9%	-6%	43%	1,570%	-95%
Shares Outstanding (Diluted)	2,224	2,220	2,234	2,258	2,266	2,263
Shares Change (YoY)	0%	-1%	-1%	0%	0%	0%
EPS (Diluted)	1.22	1.17	1.06	1.12	0.78	0.05
EPS Growth	7%	10%	-5%	44%	1,460%	-95%
Free Cash Flow	2,167	3,006	4,174	3,346	4,427	2,843
Free Cash Flow Per Share	0.97	1.35	1.86	1.48	1.95	1.25
Gross Margin	49.12%	51.59%	49.49%	37.96%	46.65%	57.09%
Operating Margin	27.21%	29.03%	27.7%	21%	26.09%	29.84%
Profit Margin	16.53%	17.2%	15.5%	13.2%	10.65%	0.9%
Free Cash Flow Margin	13.2%	19.9%	27.22%	17.42%	26.65%	24.29%
EBITDA	6,898	6,738	6,498	6,219	6,469	5,656
EBITDA Margin	42.01%	44.62%	42.37%	32.39%	38.94%	48.34%
D&A For EBITDA	2,431	2,354	2,250	2,186	2,135	2,164
EBIT	4,467	4,384	4,248	4,033	4,334	3,492
EBIT Margin	27.21%	29.03%	27.7%	21%	26.09%	29.84%
Effective Tax Rate	20.82%	20.16%	22.33%	21.28%	16.62%	72.76%

Follow-Up Questions











