Kinder Morgan Reports Second Quarter 2025 Financial Results
Earnings per share (EPS) up
Added
Placed
KMI is reporting:
-
Second quarter net income attributable to KMI of
, up$715 million 24% versus in the second quarter of 2024; and Adjusted Net Income Attributable to KMI of$575 million ,$619 million 13% higher than the second quarter of 2024. -
Adjusted EBITDA of
, up$1,972 million 6% versus the second quarter of 2024.
“We are truly in an age of American global energy leadership.
“With historic growing natural gas demand forecasts, a positive federal regulatory environment, and highly supportive federal permitting agencies, the future for our company is very bright. We will continue to reap the benefit of a business model structured around long-term take-or-pay, fee-based contracts with credit-worthy customers,� Kinder concluded.
“T³ó±ð company generated strong second quarter net income attributable to KMI and record Adjusted EBITDA, with increased financial contributions from our Natural Gas Pipelines and Terminals business segments versus the second quarter of 2024, very strong operational performance and project execution,â€� said Chief Executive Officer Kim Dang.
“We continued to internally fund high-quality capital projects while generating cash flow from operations of
“A well-respected energy analyst recently noted that it’s ‘shaping up to be an incredible year for
“Overall, total demand for natural gas is expected to grow by
“Our project backlog reflects this strong natural gas demand. At the end of the second quarter of 2025, the backlog stood at
“In calculating backlog Project EBITDA multiples, we exclude both the capital and EBITDA from our CO2 enhanced oil recovery projects and our gathering and processing projects, where first-full-year multiples are more favorable but the earnings are more uneven than with our other business segments. We expect the remaining
“In contrast to the supportive federal permitting atmosphere, the application of escalating tariffs presents some challenges. However, at this point we do not believe that tariffs will have a significant impact on project economics. On existing projects, we have successfully reduced the potential impact by preordering critical project components, negotiating caps on cost increases, and securing domestic steel and mill capacity for our larger projects, which total two-thirds of our project backlog. For these projects, we currently estimate the impact of tariffs to be roughly one percent of project costs.
“Additionally, we expect favorable tax benefits due to the recently passed budget reconciliation bill. The reinstatement of bonus depreciation and greater interest expense deductibility will lower our projected cash tax liability beginning in 2025 and we expect meaningful benefits in 2026 and 2027 as we put new projects into operation,� Dang concluded.
2025 Outlook
We currently expect to exceed budget by at least the amount of contributions from the Outrigger Energy II acquisition that closed in the first quarter of 2025. For 2025, KMI budgeted net income attributable to KMI of
The budget assumes average annual prices for West Texas Intermediate (WTI) crude oil and Henry Hub natural gas of
This press release includes Adjusted Net Income Attributable to KMI, Adjusted EPS, Adjusted Segment EBDA, Adjusted EBITDA, Net Debt, FCF, and Project EBITDA, all of which are non-GAAP financial measures. For descriptions of these non-GAAP financial measures and reconciliations to the most comparable measures prepared in accordance with generally accepted accounting principles, please see “Non-GAAP Financial Measures� and the tables accompanying our preliminary financial statements.
Overview of Business Segments
“T³ó±ð Natural Gas Pipelines business segment’s improved financial performance in the second quarter of 2025 relative to the second quarter of 2024 was due primarily to continued higher contributions from both our Texas Intrastate system and Tennessee Gas Pipeline (TGP),â€� said KMI President Tom Martin.
“Natural gas transport volumes were up
“While volumes were up across all commodities handled by the Products Pipelines business segment, contributions from the business segment were down compared to the second quarter of 2024 due to weak commodity prices and the expiration of legacy contracts in advance of our Double H pipeline conversion to natural gas liquids service. Both of these impacts were partially offset by higher transport rates and volumes. Total refined products volumes and crude and condensate volumes were both up
�Terminals business segment earnings were up compared to the second quarter of 2024. The increase was led by our Jones Act tanker fleet, which benefited from higher rates and remains fully contracted under term charter agreements. Our liquids terminals benefited from expansion projects placed into service as well as higher rates, primarily at our Houston Ship Channel facilities. While tonnage at our bulk terminals was down slightly due to higher coal tons handled in the prior year period resulting from the
�CO2 business segment earnings, which include Energy Transition Ventures (ETV), were down compared to the second quarter of 2024 due to lower CO2 and D3 RIN prices, partially offset by higher D3 RIN volumes generated through increased renewable natural gas sales,� said Martin.
Other News
Corporate
- On June 16, 2025, Moody’s changed Kinder Morgan’s rating outlook to positive, joining the positive outlook announced by S&P earlier in the year. Moody’s and S&P have KMI’s senior unsecured rating at Baa2 and BBB, respectively. The announcements were based on Kinder Morgan’s continued earnings growth, conservative approach for funding investments, and favorable leverage levels.
-
On May 1, 2025, KMI issued
of$1.1 billion 5.15% senior notes due June 2030 and of$750 million 5.85% senior notes due June 2035 to repay outstanding commercial paper and maturing debt and for general corporate purposes. The interest rates on the notes were favorable compared to budgeted rates.
Natural Gas Pipelines
-
With an additional 500 million standard cubic feet commitment from an LNG customer, KMI’s Trident Intrastate Pipeline project has been expanded from 1.5 Bcf/d to 2.0 Bcf/d of capacity, increasing the total project cost to approximately
. The roughly 216-mile project is designed to provide high-demand natural gas transportation service from$1.8 billion Katy, Texas , to the industrial corridor nearPort Arthur, Texas . Assuming the timely receipt of all required permits and approvals, KMI expects the project to be in service in the first quarter of 2027. -
Kinder Morgan Louisiana Pipeline (KMLP) entered into binding agreements with a new LNG customer for 1.0 Bcf/d of firm transportation that will underpin its approximately
Texas Access Project (TAP). TAP is designed to provide KMLP shippers with firm transportation from$112 million Texas , including firm receipts from Trident, to new and existing markets inSouth Louisiana . KMLP has begun preliminary permitting work on the project, and assuming the timely receipt of all required permits and approvals, the project is expected to be placed in service in the fourth quarter of 2028. -
KMI plans to invest more than
in its KinderHawk gathering system, backed by life-of-lease acreage dedications, to support projected production growth from the$500 million Haynesville Basin to meet increasing LNG capacity demands along the Gulf Coast. -
Natural Gas Pipeline Company of America (NGPL) signed a binding agreement with a third-party shipper to develop the North Extension project to expand its natural gas transportation capacity from its existing Iowa-Illinois Receipt Zones to a new proposed interconnect in NGPL’s Market Delivery Zone. The approximately
project (KM-share$454 million ) is designed to provide up to 210,000 dekatherms per day (Dth/d) of incremental firm transportation service. Assuming the timely receipt of all required permits and approvals, KMI expects the project to be placed in service in the fourth quarter of 2028.$170 million -
NGPL has entered into a binding transaction with a third-party shipper to develop a project to expand its natural gas transportation capacity from its existing Texok and Iowa-Illinois Receipt Zones to new proposed interconnects along its Gulf Coast system in
Texas andArkansas . The approximately (KM-share approximately$250 million ) Texas Arkansas Power project is designed to combine existing capacity with expansion capacity to provide up to 488,000 Dth/d of incremental firm transportation service. Assuming the timely receipt of all required permits and approvals, KMI expects the project to be placed in service in the first quarter of 2028.$94 million -
On June 30, 2025, TGP filed a certificate application with the FERC for the construction of its Mississippi Crossing (MSX) project after a successful pre-filing application earlier this year. The approximately
project is designed to transport up to 2.1 Bcf/d of natural gas to Southeast markets through the construction of approximately 208 miles of 42-inch and 36-inch pipeline and three new compressor stations. MSX will originate near$1.7 billion Greenville, Mississippi , and connect to the existing TGP system and multiple third-party pipelines to provide critical access to natural gas sourced from multiple supply basins for delivery to Southern Natural Gas (SNG) and Transco nearButler, Alabama . Assuming the timely receipt of all required permits and approvals, the project is expected to be placed in service in the fourth quarter of 2028. -
SNG and Elba Express Company (EEC) filed a certificate application with the FERC on June 30, 2025, for authorization to construct and operate the South System Expansion 4 (SSE4) project. The approximately
project (KM-share approximately$3.5 billion , including EEC) is designed to increase SNG’s South Main Line capacity by approximately 1.3 Bcf/d. SSE4 will be completed in two phases and is almost entirely comprised of brownfield looping and horsepower compression additions on the SNG and EEC pipeline systems. Assuming the timely receipt of all required permits and approvals, KMI expects to place the first phase of the project in service in the fourth quarter of 2028 and the second phase in the fourth quarter of 2029.$1.8 billion -
Construction is progressing on the fully contracted Gulf Coast Express Pipeline expansion project. The
expansion project (KM-share approximately$455 million ) is designed to increase natural gas deliveries from the Permian Basin to$161 million South Texas markets by 570 MMcf/d. The project is expected to be in service in mid-2026. -
The second phase of the approximately
Evangeline Pass project was placed in service earlier this month. The project involved modifications and enhancements to portions of the TGP and SNG systems in$700 million Mississippi andLouisiana , resulting in the delivery of approximately 2 Bcf/d of natural gas to Venture Global’s Plaquemines LNG facility.
Products Pipelines
-
On July 1, 2025, KMI placed in service its most recent SFPP East Line Expansion project to
Tucson, Arizona . The project created an additional 2,500 barrels per day of capacity toTucson , and involved modifying valving and adding a drag reducing agent skid at SFPP’s existing Deming pump station. The expansion is fully supported by a five-year take-or-pay agreement for all of the additional capacity.
Kinder Morgan, Inc. (NYSE: KMI) is one of the largest energy infrastructure companies in
Please join Kinder Morgan, Inc. at 4:30 p.m. ET on Wednesday, July 16, at for a LIVE webcast conference call on the company’s second quarter earnings.
Non-GAAP Financial Measures
As described in further detail below, our management evaluates our performance primarily using Net income attributable to Kinder Morgan, Inc. and Segment earnings before DD&A expenses (EBDA), along with the non-GAAP financial measures of Adjusted Net income attributable to Common Stock, in the aggregate and per share, Adjusted Segment EBDA, Adjusted Net income attributable to Kinder Morgan, Inc., Adjusted earnings before interest, income taxes, DD&A expenses and amortization of basis differences (previously known as amortization of excess cost of equity investments) related to our joint ventures (EBITDA), and Net Debt.
Our non-GAAP financial measures described below should not be considered alternatives to GAAP net income attributable to Kinder Morgan, Inc. or other GAAP measures and have important limitations as analytical tools. Our computations of these non-GAAP financial measures may differ from similarly titled measures used by others. You should not consider these non-GAAP financial measures in isolation or as substitutes for an analysis of our results as reported under GAAP. Management compensates for the limitations of our consolidated non-GAAP financial measures by reviewing our comparable GAAP measures identified in the descriptions of consolidated non-GAAP measures below, understanding the differences between the measures and taking this information into account in its analysis and its decision-making processes.
Certain Items, as adjustments used to calculate our non-GAAP financial measures, are items that are required by GAAP to be reflected in net income attributable to Kinder Morgan, Inc., but typically either (1) do not have a cash impact (for example, unsettled commodity hedges and asset impairments), or (2) by their nature are separately identifiable from our normal business operations and in most cases are likely to occur only sporadically (for example, certain legal settlements, enactment of new tax legislation and casualty losses). (See the accompanying Tables 2, 3, 5 and 6.) We also include adjustments related to joint ventures (see �Amounts associated with Joint Ventures� below).
The following table summarizes our Certain Items for the three and six months ended June 30, 2025 and 2024.
Ìý |
Three Months
|
Ìý |
Six Months
|
||||||||||||
Ìý |
Ìý |
2025 |
Ìý |
Ìý |
Ìý |
2024 |
Ìý |
Ìý |
Ìý |
2025 |
Ìý |
Ìý |
Ìý |
2024 |
Ìý |
Ìý |
(In millions) |
||||||||||||||
Certain Items |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
Change in fair value of derivative contracts (1) |
$ |
(95 |
) |
Ìý |
$ |
2 |
Ìý |
Ìý |
$ |
(11 |
) |
Ìý |
$ |
52 |
Ìý |
Gain on divestitures (2) |
Ìý |
� |
Ìý |
Ìý |
Ìý |
(41 |
) |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
(70 |
) |
Income tax Certain Items (3) |
Ìý |
(2 |
) |
Ìý |
Ìý |
10 |
Ìý |
Ìý |
Ìý |
(37 |
) |
Ìý |
Ìý |
1 |
Ìý |
Other |
Ìý |
1 |
Ìý |
Ìý |
Ìý |
2 |
Ìý |
Ìý |
Ìý |
1 |
Ìý |
Ìý |
Ìý |
2 |
Ìý |
Total Certain Items (4)(5) |
$ |
(96 |
) |
Ìý |
$ |
(27 |
) |
Ìý |
$ |
(47 |
) |
Ìý |
$ |
(15 |
) |
Notes |
||
(1) |
Gains or losses are reflected within non-GAAP financial measures when realized. |
|
(2) |
Three and six-month periods ended June 30, 2024 include a |
|
(3) |
Represents the income tax provision on Certain Items plus discrete income tax items. Includes the impact of KMI’s income tax provision on Certain Items affecting earnings from equity investments and is separate from the related tax provision recognized at the investees by the joint ventures which are also taxable entities. |
|
(4) |
Amount for the three-month period ended June 30, 2025 includes |
|
(5) |
Amounts for the periods ended June 30, 2025 and 2024 include |
Adjusted Net Income Attributable to Kinder Morgan, Inc. (KMI) is calculated by adjusting net income attributable to Kinder Morgan, Inc. for Certain Items. Adjusted Net Income Attributable to Kinder Morgan, Inc. is used by us, investors and other external users of our financial statements as a supplemental measure that provides decision-useful information regarding our period-over-period performance and ability to generate earnings that are core to our ongoing operations. We believe the GAAP measure most directly comparable to Adjusted Net Income Attributable to Kinder Morgan, Inc. is net income attributable to Kinder Morgan, Inc. (See the accompanying Tables 1 and 2.)
Adjusted Net Income Attributable to Common Stock is calculated by adjusting Net income attributable to Kinder Morgan, Inc., the most comparable GAAP measure, for Certain Items, and further for net income allocated to participating securities and adjusted net income in excess of distributions for participating securities. We believe Adjusted Net Income Attributable to Common Stock allows for calculation of adjusted earnings per share (Adjusted EPS) on the most comparable basis with earnings per share, the most comparable GAAP measure to Adjusted EPS. Adjusted EPS is calculated as Adjusted Net Income Attributable to Common Stock divided by our weighted average shares outstanding. Adjusted EPS applies the same two-class method used in arriving at basic earnings per share. Adjusted EPS is used by us, investors and other external users of our financial statements as a per-share supplemental measure that provides decision-useful information regarding our period-over-period performance and ability to generate earnings that are core to our ongoing operations. (See the accompanying Table 2.)
Adjusted Segment EBDA is calculated by adjusting segment earnings before DD&A, general and administrative expenses and corporate charges, interest expense, and income taxes (Segment EBDA) for Certain Items attributable to the segment. Adjusted Segment EBDA is used by management in its analysis of segment performance and management of our business. We believe Adjusted Segment EBDA is a useful performance metric because it provides management, investors and other external users of our financial statements additional insight into performance trends across our business segments, our segments� relative contributions to our consolidated performance and the ability of our segments to generate earnings on an ongoing basis. Adjusted Segment EBDA is also used as a factor in determining compensation under our annual incentive compensation program for our business segment presidents and other business segment employees. We believe it is useful to investors because it is a measure that management uses to allocate resources to our segments and assess each segment’s performance. (See the accompanying Table 3.)
Adjusted EBITDA is calculated by adjusting net income attributable to Kinder Morgan, Inc. for Certain Items and further for DD&A, amortization of basis differences related to our joint ventures, income tax expense, and interest. We also include amounts from joint ventures for income taxes and DD&A (see �Amounts associated with Joint Ventures� below). Adjusted EBITDA (on a rolling 12-months basis) is used by management, investors and other external users, in conjunction with our Net Debt (as described further below), to evaluate our leverage. Management and external users also use Adjusted EBITDA as an important metric to compare the valuations of companies across our industry. Our ratio of Net Debt-to-Adjusted EBITDA is used as a supplemental performance target for purposes of our annual incentive compensation program. We believe the GAAP measure most directly comparable to Adjusted EBITDA is net income attributable to Kinder Morgan, Inc. (See the accompanying Tables 2 and 5.)
Amounts associated with Joint Ventures - Certain Items and Adjusted EBITDA reflect amounts from unconsolidated joint ventures (JVs) and consolidated JVs utilizing the same recognition and measurement methods used to record “Earnings from equity investments� and “Noncontrolling interests (NCI),� respectively. The calculation of Adjusted EBITDA related to our unconsolidated and consolidated JVs include the same adjustments (DD&A, amortization of basis differences, and income tax expense) with respect to the JVs as those included in the calculation of Adjusted EBITDA for our wholly-owned consolidated subsidiaries; further, we remove the portion of these adjustments attributable to non-controlling interests. (See Tables 2, 5 and 6.) Although these amounts related to our unconsolidated JVs are included in the calculation of Adjusted EBITDA, such inclusion should not be understood to imply that we have control over the operations and resulting revenues, expenses or cash flows of such unconsolidated JVs.
Net Debt is calculated by subtracting from debt (1) cash and cash equivalents, (2) debt fair value adjustments, and (3) the foreign exchange impact on Euro-denominated bonds for which we have entered into currency swaps to convert that debt to
Project EBITDA is calculated for an individual capital project as earnings before interest expense, taxes, DD&A, and general and administrative expenses attributable to such project, or for JV projects, consistent with the methods described above under “Amounts associated with Joint Ventures,� and in conjunction with capital expenditures for the project, is the basis for our Project EBITDA multiple. Management, investors, and others use Project EBITDA to evaluate our return on investment for capital projects before expenses that are generally not controllable by operating managers in our business segments. We believe the GAAP measure most directly comparable to Project EBITDA is the portion of net income attributable to a capital project. We do not provide the portion of budgeted net income attributable to individual capital projects (the GAAP financial measure most directly comparable to Project EBITDA) due to the impracticality of predicting, on a project-by-project basis through the second full year of operations, certain amounts required by GAAP, such as projected commodity prices, unrealized gains and losses on derivatives marked to market, and potential estimates for certain contingent liabilities associated with the project completion.
FCF is calculated by reducing cash flow from operations for capital expenditures (sustaining and expansion), and FCF after dividends is calculated by further reducing FCF for dividends paid during the period. FCF is used by management, investors, and other external users as an additional leverage metric, and FCF after dividends provides additional insight into cash flow generation. Therefore, we believe FCF is useful to our investors. We believe the GAAP measure most directly comparable to FCF is cash flow from operations. (See the accompanying Table 6.)
Important Information Relating to Forward-Looking Statements
This news release includes forward-looking statements within the meaning of the
Table 1 |
|||||||||||||||||||||
Kinder Morgan, Inc. and Subsidiaries |
|||||||||||||||||||||
Preliminary Consolidated Statements of Income |
|||||||||||||||||||||
(In millions, except per share amounts, unaudited) |
|||||||||||||||||||||
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||||
Ìý |
Three Months Ended
|
Ìý |
%
|
Ìý |
Six Months Ended
|
Ìý |
%
|
||||||||||||||
Ìý |
Ìý |
2025 |
Ìý |
Ìý |
Ìý |
2024 |
Ìý |
Ìý |
Ìý |
Ìý |
2025 |
Ìý |
Ìý |
Ìý |
2024 |
Ìý |
Ìý |
||||
Revenues |
$ |
4,042 |
Ìý |
Ìý |
$ |
3,572 |
Ìý |
Ìý |
Ìý |
Ìý |
$ |
8,283 |
Ìý |
Ìý |
$ |
7,414 |
Ìý |
Ìý |
Ìý |
||
Operating costs, expenses and other |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||||
Costs of sales (exclusive of items shown separately below) |
Ìý |
1,211 |
Ìý |
Ìý |
Ìý |
967 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
2,687 |
Ìý |
Ìý |
Ìý |
2,074 |
Ìý |
Ìý |
Ìý |
||
Operations and maintenance |
Ìý |
773 |
Ìý |
Ìý |
Ìý |
741 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
1,484 |
Ìý |
Ìý |
Ìý |
1,421 |
Ìý |
Ìý |
Ìý |
||
Depreciation, depletion and amortization |
Ìý |
616 |
Ìý |
Ìý |
Ìý |
584 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
1,226 |
Ìý |
Ìý |
Ìý |
1,171 |
Ìý |
Ìý |
Ìý |
||
General and administrative |
Ìý |
188 |
Ìý |
Ìý |
Ìý |
179 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
375 |
Ìý |
Ìý |
Ìý |
354 |
Ìý |
Ìý |
Ìý |
||
Taxes, other than income taxes |
Ìý |
111 |
Ìý |
Ìý |
Ìý |
109 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
223 |
Ìý |
Ìý |
Ìý |
220 |
Ìý |
Ìý |
Ìý |
||
Other income, net |
Ìý |
(9 |
) |
Ìý |
Ìý |
(46 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
(9 |
) |
Ìý |
Ìý |
(87 |
) |
Ìý |
Ìý |
||
Total operating costs, expenses and other |
Ìý |
2,890 |
Ìý |
Ìý |
Ìý |
2,534 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
5,986 |
Ìý |
Ìý |
Ìý |
5,153 |
Ìý |
Ìý |
Ìý |
||
Operating income |
Ìý |
1,152 |
Ìý |
Ìý |
Ìý |
1,038 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
2,297 |
Ìý |
Ìý |
Ìý |
2,261 |
Ìý |
Ìý |
Ìý |
||
Other income (expense) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||||
Earnings from equity investments (1) |
Ìý |
206 |
Ìý |
Ìý |
Ìý |
195 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
426 |
Ìý |
Ìý |
Ìý |
426 |
Ìý |
Ìý |
Ìý |
||
Interest, net |
Ìý |
(452 |
) |
Ìý |
Ìý |
(464 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
(903 |
) |
Ìý |
Ìý |
(936 |
) |
Ìý |
Ìý |
||
Other, net |
Ìý |
13 |
Ìý |
Ìý |
Ìý |
1 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
28 |
Ìý |
Ìý |
Ìý |
1 |
Ìý |
Ìý |
Ìý |
||
Income before income taxes |
Ìý |
919 |
Ìý |
Ìý |
Ìý |
770 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
1,848 |
Ìý |
Ìý |
Ìý |
1,752 |
Ìý |
Ìý |
Ìý |
||
Income tax expense |
Ìý |
(177 |
) |
Ìý |
Ìý |
(168 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
(363 |
) |
Ìý |
Ìý |
(377 |
) |
Ìý |
Ìý |
||
Net income |
Ìý |
742 |
Ìý |
Ìý |
Ìý |
602 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
1,485 |
Ìý |
Ìý |
Ìý |
1,375 |
Ìý |
Ìý |
Ìý |
||
Net income attributable to NCI |
Ìý |
(27 |
) |
Ìý |
Ìý |
(27 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
(53 |
) |
Ìý |
Ìý |
(54 |
) |
Ìý |
Ìý |
||
Net income attributable to Kinder Morgan, Inc. |
$ |
715 |
Ìý |
Ìý |
$ |
575 |
Ìý |
Ìý |
Ìý |
Ìý |
$ |
1,432 |
Ìý |
Ìý |
$ |
1,321 |
Ìý |
Ìý |
Ìý |
||
Class P Shares |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||||
Basic and diluted earnings per share |
$ |
0.32 |
Ìý |
Ìý |
$ |
0.26 |
Ìý |
Ìý |
23 |
% |
Ìý |
$ |
0.64 |
Ìý |
Ìý |
$ |
0.59 |
Ìý |
Ìý |
8 |
% |
Basic and diluted weighted average shares outstanding |
Ìý |
2,222 |
Ìý |
Ìý |
Ìý |
2,219 |
Ìý |
Ìý |
� |
% |
Ìý |
Ìý |
2,222 |
Ìý |
Ìý |
Ìý |
2,219 |
Ìý |
Ìý |
� |
% |
Declared dividends per share |
$ |
0.2925 |
Ìý |
Ìý |
$ |
0.2875 |
Ìý |
Ìý |
2 |
% |
Ìý |
$ |
0.585 |
Ìý |
Ìý |
$ |
0.575 |
Ìý |
Ìý |
2 |
% |
Adjusted Net Income Attributable to Kinder Morgan, Inc. (2) |
$ |
619 |
Ìý |
Ìý |
$ |
548 |
Ìý |
Ìý |
13 |
% |
Ìý |
$ |
1,385 |
Ìý |
Ìý |
$ |
1,306 |
Ìý |
Ìý |
6 |
% |
Adjusted EPS (2) |
$ |
0.28 |
Ìý |
Ìý |
$ |
0.25 |
Ìý |
Ìý |
12 |
% |
Ìý |
$ |
0.62 |
Ìý |
Ìý |
$ |
0.59 |
Ìý |
Ìý |
5 |
% |
Notes |
||
(1) |
Includes basis differences related to our JVs (previously known as and presented separately as amortization of excess cost of equity investments). |
|
(2) |
Adjusted Net Income Attributable to Kinder Morgan, Inc. is Net income attributable to Kinder Morgan, Inc. adjusted for Certain Items. Adjusted EPS calculation uses Adjusted Net Income Attributable to Common Stock. See Table 2 for reconciliations. |
|
Ìý |
Table 2 |
|||||||||||||||||||||
Kinder Morgan, Inc. and Subsidiaries |
|||||||||||||||||||||
Preliminary Net Income Attributable to Kinder Morgan, Inc. to Adjusted Net Income Attributable to Kinder Morgan, Inc., to Adjusted Net Income Attributable to Common Stock and to Adjusted EBITDA Reconciliations |
|||||||||||||||||||||
(In millions, unaudited) |
|||||||||||||||||||||
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||||
Ìý |
Three Months Ended June 30, |
Ìý |
%
|
Ìý |
Six Months Ended June 30, |
Ìý |
%
|
||||||||||||||
Ìý |
Ìý |
2025 |
Ìý |
Ìý |
Ìý |
2024 |
Ìý |
Ìý |
Ìý |
Ìý |
2025 |
Ìý |
Ìý |
Ìý |
2024 |
Ìý |
Ìý |
||||
Net income attributable to Kinder Morgan, Inc. |
$ |
715 |
Ìý |
Ìý |
$ |
575 |
Ìý |
Ìý |
24 |
% |
Ìý |
$ |
1,432 |
Ìý |
Ìý |
$ |
1,321 |
Ìý |
Ìý |
8 |
% |
Certain Items (1) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||||
Change in fair value of derivative contracts |
Ìý |
(95 |
) |
Ìý |
Ìý |
2 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
(11 |
) |
Ìý |
Ìý |
52 |
Ìý |
Ìý |
Ìý |
||
Gain on divestiture |
Ìý |
� |
Ìý |
Ìý |
Ìý |
(41 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
(70 |
) |
Ìý |
Ìý |
||
Income tax Certain Items |
Ìý |
(2 |
) |
Ìý |
Ìý |
10 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
(37 |
) |
Ìý |
Ìý |
1 |
Ìý |
Ìý |
Ìý |
||
Other |
Ìý |
1 |
Ìý |
Ìý |
Ìý |
2 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
1 |
Ìý |
Ìý |
Ìý |
2 |
Ìý |
Ìý |
Ìý |
||
Total Certain Items |
Ìý |
(96 |
) |
Ìý |
Ìý |
(27 |
) |
Ìý |
(256 |
)% |
Ìý |
Ìý |
(47 |
) |
Ìý |
Ìý |
(15 |
) |
Ìý |
(213 |
)% |
Adjusted Net Income Attributable to Kinder Morgan, Inc. |
$ |
619 |
Ìý |
Ìý |
$ |
548 |
Ìý |
Ìý |
13 |
% |
Ìý |
$ |
1,385 |
Ìý |
Ìý |
$ |
1,306 |
Ìý |
Ìý |
6 |
% |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||||
Net income attributable to Kinder Morgan, Inc. |
$ |
715 |
Ìý |
Ìý |
$ |
575 |
Ìý |
Ìý |
24 |
% |
Ìý |
$ |
1,432 |
Ìý |
Ìý |
$ |
1,321 |
Ìý |
Ìý |
8 |
% |
Total Certain Items (2) |
Ìý |
(96 |
) |
Ìý |
Ìý |
(27 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
(47 |
) |
Ìý |
Ìý |
(15 |
) |
Ìý |
Ìý |
||
Net income allocated to participating securities |
Ìý |
(4 |
) |
Ìý |
Ìý |
(3 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
(8 |
) |
Ìý |
Ìý |
(7 |
) |
Ìý |
Ìý |
||
Adjusted Net Income Attributable to Common Stock |
$ |
615 |
Ìý |
Ìý |
$ |
545 |
Ìý |
Ìý |
13 |
% |
Ìý |
$ |
1,377 |
Ìý |
Ìý |
$ |
1,299 |
Ìý |
Ìý |
6 |
% |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||||
Net income attributable to Kinder Morgan, Inc. |
$ |
715 |
Ìý |
Ìý |
$ |
575 |
Ìý |
Ìý |
24 |
% |
Ìý |
$ |
1,432 |
Ìý |
Ìý |
$ |
1,321 |
Ìý |
Ìý |
8 |
% |
Total Certain Items (2) |
Ìý |
(96 |
) |
Ìý |
Ìý |
(27 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
(47 |
) |
Ìý |
Ìý |
(15 |
) |
Ìý |
Ìý |
||
DD&A |
Ìý |
616 |
Ìý |
Ìý |
Ìý |
584 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
1,226 |
Ìý |
Ìý |
Ìý |
1,171 |
Ìý |
Ìý |
Ìý |
||
Income tax expense (3) |
Ìý |
179 |
Ìý |
Ìý |
Ìý |
158 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
400 |
Ìý |
Ìý |
Ìý |
376 |
Ìý |
Ìý |
Ìý |
||
Interest, net (4) |
Ìý |
453 |
Ìý |
Ìý |
Ìý |
465 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
902 |
Ìý |
Ìý |
Ìý |
935 |
Ìý |
Ìý |
Ìý |
||
Amounts associated with joint ventures |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||||
Unconsolidated JV DD&A (5) |
Ìý |
100 |
Ìý |
Ìý |
Ìý |
99 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
200 |
Ìý |
Ìý |
Ìý |
197 |
Ìý |
Ìý |
Ìý |
||
Remove consolidated JV partners' DD&A |
Ìý |
(16 |
) |
Ìý |
Ìý |
(15 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
(31 |
) |
Ìý |
Ìý |
(31 |
) |
Ìý |
Ìý |
||
Unconsolidated JV income tax expense (6) |
Ìý |
21 |
Ìý |
Ìý |
Ìý |
19 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
47 |
Ìý |
Ìý |
Ìý |
41 |
Ìý |
Ìý |
Ìý |
||
Adjusted EBITDA |
$ |
1,972 |
Ìý |
Ìý |
$ |
1,858 |
Ìý |
Ìý |
6 |
% |
Ìý |
$ |
4,129 |
Ìý |
Ìý |
$ |
3,995 |
Ìý |
Ìý |
3 |
% |
Notes |
||
(1) |
Ìý |
See table included in “Non-GAAP Financial Measures—Certain Items.� |
(2) |
Ìý |
For a detailed listing, see the above reconciliation of Net Income Attributable to Kinder Morgan, Inc. to Adjusted Net Income Attributable to Kinder Morgan, Inc. |
(3) |
Ìý |
To avoid duplication, adjustments for income tax expense for the periods ended June 30, 2025 and 2024 exclude |
(4) |
Ìý |
To avoid duplication, adjustments for interest, net for the periods ended June 30, 2025 and 2024 exclude |
(5) |
Ìý |
Includes amortization of basis differences related to our JVs which was previously presented separately as amortization of excess cost of equity investments. |
(6) |
Ìý |
Includes the tax provision on Certain Items recognized by the investees that are taxable entities associated with our Citrus, NGPL and Products (SE) Pipe Line equity investments. The impact of KMI’s income tax provision on Certain Items affecting earnings from equity investments is included within “Certain Items� above. |
Ìý |
Table 3 |
|||||||||||||||
Kinder Morgan, Inc. and Subsidiaries |
|||||||||||||||
Preliminary Reconciliation of Segment EBDA to Adjusted Segment EBDA |
|||||||||||||||
(In millions, unaudited) |
|||||||||||||||
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
Ìý |
Three Months Ended
|
Ìý |
Six Months Ended
|
||||||||||||
Ìý |
Ìý |
2025 |
Ìý |
Ìý |
Ìý |
2024 |
Ìý |
Ìý |
Ìý |
2025 |
Ìý |
Ìý |
Ìý |
2024 |
Ìý |
Segment EBDA (1)(2) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
Natural Gas Pipelines Segment EBDA |
$ |
1,436 |
Ìý |
Ìý |
$ |
1,219 |
Ìý |
Ìý |
$ |
2,889 |
Ìý |
Ìý |
$ |
2,725 |
Ìý |
Certain Items (3) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
Change in fair value of derivative contracts |
Ìý |
(89 |
) |
Ìý |
Ìý |
4 |
Ìý |
Ìý |
Ìý |
(9 |
) |
Ìý |
Ìý |
43 |
Ìý |
Gain on divestiture |
Ìý |
� |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
(29 |
) |
Natural Gas Pipelines Adjusted Segment EBDA |
$ |
1,347 |
Ìý |
Ìý |
$ |
1,223 |
Ìý |
Ìý |
$ |
2,880 |
Ìý |
Ìý |
$ |
2,739 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
Products Pipelines Segment EBDA |
$ |
289 |
Ìý |
Ìý |
$ |
298 |
Ìý |
Ìý |
$ |
562 |
Ìý |
Ìý |
$ |
588 |
Ìý |
Certain Items (3) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
Change in fair value of derivative contracts |
Ìý |
� |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
1 |
Ìý |
Ìý |
Ìý |
1 |
Ìý |
Products Pipelines Adjusted Segment EBDA |
$ |
289 |
Ìý |
Ìý |
$ |
298 |
Ìý |
Ìý |
$ |
563 |
Ìý |
Ìý |
$ |
589 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
Terminals Segment EBDA |
$ |
300 |
Ìý |
Ìý |
$ |
281 |
Ìý |
Ìý |
$ |
575 |
Ìý |
Ìý |
$ |
550 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
CO2 Segment EBDA |
$ |
150 |
Ìý |
Ìý |
$ |
204 |
Ìý |
Ìý |
$ |
331 |
Ìý |
Ìý |
$ |
360 |
Ìý |
Certain Items (3) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
Change in fair value of derivative contracts |
Ìý |
(5 |
) |
Ìý |
Ìý |
(1 |
) |
Ìý |
Ìý |
(4 |
) |
Ìý |
Ìý |
7 |
Ìý |
Gain on divestiture, net |
Ìý |
� |
Ìý |
Ìý |
Ìý |
(41 |
) |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
(41 |
) |
CO2 Adjusted Segment EBDA |
$ |
145 |
Ìý |
Ìý |
$ |
162 |
Ìý |
Ìý |
$ |
327 |
Ìý |
Ìý |
$ |
326 |
Ìý |
Notes |
||
(1) |
Includes revenues, earnings from equity investments, operating expenses, other (income) expense, net, and other, net. Operating expenses include costs of sales, operations and maintenance expenses, and taxes, other than income taxes. The composition of Segment EBDA is not addressed nor prescribed by generally accepted accounting principles. |
|
(2) |
Effective January 1, 2025, amortization of basis differences related to our joint ventures (previously known as amortization of excess cost of equity investments) is included within “Earnings from equity investments� in our accompanying consolidated statements of income for the periods ended June 30, 2025 and 2024, and therefore is included within Segment EBDA. As a result, Segment EBDA for the periods ended June 30, 2024 has been adjusted to conform to the current presentation which decreased Segment EBDA for the three-month period by |
|
(3) |
See “Non-GAAP Financial Measures—Certain Items.� |
|
Ìý |
Table 4 |
|||||||||||||||
Segment Volume and CO2 Segment Hedges Highlights |
|||||||||||||||
(Historical data is pro forma for acquired and divested assets, JV volumes at KMI share (1)) |
|||||||||||||||
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
Ìý |
Three Months Ended
|
Ìý |
Six Months Ended
|
||||||||||||
Ìý |
Ìý |
2025 |
Ìý |
Ìý |
Ìý |
2024 |
Ìý |
Ìý |
Ìý |
2025 |
Ìý |
Ìý |
Ìý |
2024 |
Ìý |
Natural Gas Pipelines |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
Transport volumes (BBtu/d) |
Ìý |
44,585 |
Ìý |
Ìý |
Ìý |
43,123 |
Ìý |
Ìý |
Ìý |
45,277 |
Ìý |
Ìý |
Ìý |
43,832 |
Ìý |
Sales volumes (BBtu/d) |
Ìý |
2,832 |
Ìý |
Ìý |
Ìý |
2,459 |
Ìý |
Ìý |
Ìý |
2,716 |
Ìý |
Ìý |
Ìý |
2,528 |
Ìý |
Gathering volumes (BBtu/d) |
Ìý |
3,931 |
Ìý |
Ìý |
Ìý |
4,203 |
Ìý |
Ìý |
Ìý |
3,953 |
Ìý |
Ìý |
Ìý |
4,194 |
Ìý |
NGLs (MBbl/d) |
Ìý |
39 |
Ìý |
Ìý |
Ìý |
42 |
Ìý |
Ìý |
Ìý |
35 |
Ìý |
Ìý |
Ìý |
39 |
Ìý |
Products Pipelines (MBbl/d) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
Gasoline (2) |
Ìý |
1,016 |
Ìý |
Ìý |
Ìý |
1,009 |
Ìý |
Ìý |
Ìý |
975 |
Ìý |
Ìý |
Ìý |
965 |
Ìý |
Diesel fuel |
Ìý |
369 |
Ìý |
Ìý |
Ìý |
354 |
Ìý |
Ìý |
Ìý |
353 |
Ìý |
Ìý |
Ìý |
345 |
Ìý |
Jet fuel |
Ìý |
325 |
Ìý |
Ìý |
Ìý |
313 |
Ìý |
Ìý |
Ìý |
314 |
Ìý |
Ìý |
Ìý |
295 |
Ìý |
Total refined product volumes |
Ìý |
1,710 |
Ìý |
Ìý |
Ìý |
1,676 |
Ìý |
Ìý |
Ìý |
1,642 |
Ìý |
Ìý |
Ìý |
1,605 |
Ìý |
Crude and condensate |
Ìý |
503 |
Ìý |
Ìý |
Ìý |
493 |
Ìý |
Ìý |
Ìý |
490 |
Ìý |
Ìý |
Ìý |
475 |
Ìý |
Total delivery volumes (MBbl/d) |
Ìý |
2,213 |
Ìý |
Ìý |
Ìý |
2,169 |
Ìý |
Ìý |
Ìý |
2,132 |
Ìý |
Ìý |
Ìý |
2,080 |
Ìý |
Terminals |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
Liquids leasable capacity (MMBbl) |
Ìý |
78.7 |
Ìý |
Ìý |
Ìý |
78.6 |
Ìý |
Ìý |
Ìý |
78.7 |
Ìý |
Ìý |
Ìý |
78.6 |
Ìý |
Liquids leased capacity % |
Ìý |
94.4 |
% |
Ìý |
Ìý |
94.3 |
% |
Ìý |
Ìý |
94.3 |
% |
Ìý |
Ìý |
94.1 |
% |
Bulk transload tonnage (MMtons) |
Ìý |
12.8 |
Ìý |
Ìý |
Ìý |
14.1 |
Ìý |
Ìý |
Ìý |
25.3 |
Ìý |
Ìý |
Ìý |
27.7 |
Ìý |
CO2 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
SACROC oil production |
Ìý |
18.42 |
Ìý |
Ìý |
Ìý |
18.91 |
Ìý |
Ìý |
Ìý |
18.84 |
Ìý |
Ìý |
Ìý |
19.01 |
Ìý |
Yates oil production |
Ìý |
6.01 |
Ìý |
Ìý |
Ìý |
6.09 |
Ìý |
Ìý |
Ìý |
5.98 |
Ìý |
Ìý |
Ìý |
6.17 |
Ìý |
Other |
Ìý |
1.09 |
Ìý |
Ìý |
Ìý |
1.20 |
Ìý |
Ìý |
Ìý |
1.09 |
Ìý |
Ìý |
Ìý |
1.22 |
Ìý |
Total oil production - net (MBbl/d) (3) |
Ìý |
25.52 |
Ìý |
Ìý |
Ìý |
26.20 |
Ìý |
Ìý |
Ìý |
25.91 |
Ìý |
Ìý |
Ìý |
26.40 |
Ìý |
NGL sales volumes - net (MBbl/d) (3) |
Ìý |
9.03 |
Ìý |
Ìý |
Ìý |
7.97 |
Ìý |
Ìý |
Ìý |
9.16 |
Ìý |
Ìý |
Ìý |
8.39 |
Ìý |
CO2 sales volumes - net (Bcf/d) |
Ìý |
0.291 |
Ìý |
Ìý |
Ìý |
0.316 |
Ìý |
Ìý |
Ìý |
0.301 |
Ìý |
Ìý |
Ìý |
0.326 |
Ìý |
RNG sales volumes (BBtu/d) |
Ìý |
12 |
Ìý |
Ìý |
Ìý |
9 |
Ìý |
Ìý |
Ìý |
10 |
Ìý |
Ìý |
Ìý |
8 |
Ìý |
AGÕæÈ˹ٷ½ized weighted average oil price ($ per Bbl) |
$ |
67.60 |
Ìý |
Ìý |
$ |
69.47 |
Ìý |
Ìý |
$ |
67.99 |
Ìý |
Ìý |
$ |
69.08 |
Ìý |
AGÕæÈ˹ٷ½ized weighted average NGL price ($ per Bbl) |
$ |
32.08 |
Ìý |
Ìý |
$ |
27.29 |
Ìý |
Ìý |
$ |
33.74 |
Ìý |
Ìý |
$ |
27.78 |
Ìý |
CO2 Segment Hedges |
Remaining 2025 |
Ìý |
Ìý |
2026 |
Ìý |
Ìý |
2027 |
Ìý |
Ìý |
2028 |
|
Crude Oil (4) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||
Price ($ per Bbl) |
$ |
66.98 |
Ìý |
$ |
64.63 |
Ìý |
$ |
65.37 |
Ìý |
$ |
64.51 |
Volume (MBbl/d) |
Ìý |
23.15 |
Ìý |
Ìý |
20.20 |
Ìý |
Ìý |
9.40 |
Ìý |
Ìý |
4.00 |
NGLs |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||
Price ($ per Bbl) |
$ |
47.64 |
Ìý |
$ |
46.74 |
Ìý |
Ìý |
Ìý |
Ìý |
||
Volume (MBbl/d) |
Ìý |
4.79 |
Ìý |
Ìý |
1.26 |
Ìý |
Ìý |
Ìý |
Ìý |
Notes |
||
(1) |
Volumes for acquired assets are included for all periods. However, EBDA contributions from acquisitions are included only for periods subsequent to their acquisition. Volumes for assets divested, idled and/or held for sale are excluded for all periods presented. |
|
(2) |
Gasoline volumes include ethanol pipeline volumes. |
|
(3) |
Net of royalties and outside working interests. |
|
(4) |
Includes West Texas Intermediate hedges. |
|
Ìý |
Table 5 |
|||||||
Kinder Morgan, Inc. and Subsidiaries |
|||||||
Preliminary Consolidated Balance Sheets |
|||||||
(In millions, unaudited) |
|||||||
Ìý |
Ìý |
Ìý |
Ìý |
||||
Ìý |
June 30, |
Ìý |
December 31, |
||||
Ìý |
Ìý |
2025 |
Ìý |
Ìý |
Ìý |
2024 |
Ìý |
Assets |
Ìý |
Ìý |
Ìý |
||||
Cash and cash equivalents |
$ |
82 |
Ìý |
Ìý |
$ |
88 |
Ìý |
Other current assets |
Ìý |
2,404 |
Ìý |
Ìý |
Ìý |
2,433 |
Ìý |
Property, plant and equipment, net |
Ìý |
38,818 |
Ìý |
Ìý |
Ìý |
38,013 |
Ìý |
Investments |
Ìý |
7,854 |
Ìý |
Ìý |
Ìý |
7,845 |
Ìý |
Goodwill |
Ìý |
20,084 |
Ìý |
Ìý |
Ìý |
20,084 |
Ìý |
Deferred charges and other assets |
Ìý |
3,129 |
Ìý |
Ìý |
Ìý |
2,944 |
Ìý |
Total assets |
$ |
72,371 |
Ìý |
Ìý |
$ |
71,407 |
Ìý |
Liabilities and Stockholders' Equity |
Ìý |
Ìý |
Ìý |
||||
Short-term debt |
$ |
788 |
Ìý |
Ìý |
$ |
2,009 |
Ìý |
Other current liabilities |
Ìý |
2,845 |
Ìý |
Ìý |
Ìý |
3,092 |
Ìý |
Long-term debt |
Ìý |
31,688 |
Ìý |
Ìý |
Ìý |
29,779 |
Ìý |
Debt fair value adjustments |
Ìý |
183 |
Ìý |
Ìý |
Ìý |
102 |
Ìý |
Other |
Ìý |
4,786 |
Ìý |
Ìý |
Ìý |
4,558 |
Ìý |
Total liabilities |
Ìý |
40,290 |
Ìý |
Ìý |
Ìý |
39,540 |
Ìý |
Other stockholders' equity |
Ìý |
30,794 |
Ìý |
Ìý |
Ìý |
30,626 |
Ìý |
Accumulated other comprehensive loss |
Ìý |
(24 |
) |
Ìý |
Ìý |
(95 |
) |
Total KMI stockholders' equity |
Ìý |
30,770 |
Ìý |
Ìý |
Ìý |
30,531 |
Ìý |
Noncontrolling interests |
Ìý |
1,311 |
Ìý |
Ìý |
Ìý |
1,336 |
Ìý |
Total stockholders' equity |
Ìý |
32,081 |
Ìý |
Ìý |
Ìý |
31,867 |
Ìý |
Total liabilities and stockholders' equity |
$ |
72,371 |
Ìý |
Ìý |
$ |
71,407 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||
Net Debt (1) |
$ |
32,348 |
Ìý |
Ìý |
$ |
31,725 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||
Ìý |
Adjusted EBITDA Twelve Months Ended (2) |
||||||
Reconciliation of Net Income Attributable to Kinder Morgan, Inc. to Last Twelve Months Adjusted EBITDA |
June 30, |
Ìý |
December 31, |
||||
Ìý |
2025 |
Ìý |
Ìý |
Ìý |
2024 |
Ìý |
|
Net income attributable to Kinder Morgan, Inc. |
$ |
2,724 |
Ìý |
Ìý |
$ |
2,613 |
Ìý |
Total Certain Items (3) |
Ìý |
(74 |
) |
Ìý |
Ìý |
(42 |
) |
DD&A |
Ìý |
2,409 |
Ìý |
Ìý |
Ìý |
2,354 |
Ìý |
Income tax expense (4) |
Ìý |
764 |
Ìý |
Ìý |
Ìý |
739 |
Ìý |
Interest, net (4) |
Ìý |
1,816 |
Ìý |
Ìý |
Ìý |
1,849 |
Ìý |
Amounts associated with joint ventures |
Ìý |
Ìý |
Ìý |
||||
Unconsolidated JV DD&A (5) |
Ìý |
412 |
Ìý |
Ìý |
Ìý |
409 |
Ìý |
Less: Consolidated JV partners' DD&A |
Ìý |
(62 |
) |
Ìý |
Ìý |
(62 |
) |
Unconsolidated JV income tax expense |
Ìý |
83 |
Ìý |
Ìý |
Ìý |
78 |
Ìý |
Adjusted EBITDA |
$ |
8,072 |
Ìý |
Ìý |
$ |
7,938 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||
Net Debt-to-Adjusted EBITDA |
Ìý |
4.0 |
Ìý |
Ìý |
Ìý |
4.0 |
Ìý |
Notes |
||
(1) |
Amounts calculated as total debt, less (i) cash and cash equivalents; (ii) debt fair value adjustments; and (ii) the foreign exchange impact on our Euro denominated debt of |
|
(2) |
Reflects the rolling 12-month amounts for each period above. |
|
(3) |
See table included in “Non-GAAP Financial Measures—Certain Items.� |
|
(4) |
Amounts are adjusted for Certain Items. See “Non-GAAP Financial Measures—Certain Items� for more information. |
|
(5) |
Includes amortization of basis differences related to our JVs which was previously presented separately as amortization of excess cost of equity investments. |
|
Ìý |
Table 6 |
|||||||||||||||
Kinder Morgan, Inc. and Subsidiaries |
|||||||||||||||
Preliminary Supplemental Information |
|||||||||||||||
(In millions, unaudited) |
|||||||||||||||
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
Ìý |
Three Months Ended
|
Ìý |
Six Months Ended
|
||||||||||||
Ìý |
Ìý |
2025 |
Ìý |
Ìý |
Ìý |
2024 |
Ìý |
Ìý |
Ìý |
2025 |
Ìý |
Ìý |
Ìý |
2024 |
Ìý |
KMI FCF |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
Net income attributable to Kinder Morgan, Inc. |
$ |
715 |
Ìý |
Ìý |
$ |
575 |
Ìý |
Ìý |
$ |
1,432 |
Ìý |
Ìý |
$ |
1,321 |
Ìý |
Net income attributable to noncontrolling interests |
Ìý |
27 |
Ìý |
Ìý |
Ìý |
27 |
Ìý |
Ìý |
Ìý |
53 |
Ìý |
Ìý |
Ìý |
54 |
Ìý |
DD&A |
Ìý |
616 |
Ìý |
Ìý |
Ìý |
584 |
Ìý |
Ìý |
Ìý |
1,226 |
Ìý |
Ìý |
Ìý |
1,171 |
Ìý |
Deferred income taxes |
Ìý |
160 |
Ìý |
Ìý |
Ìý |
159 |
Ìý |
Ìý |
Ìý |
327 |
Ìý |
Ìý |
Ìý |
357 |
Ìý |
Earnings from equity investments |
Ìý |
(206 |
) |
Ìý |
Ìý |
(195 |
) |
Ìý |
Ìý |
(426 |
) |
Ìý |
Ìý |
(426 |
) |
Distribution of equity investment earnings (1) |
Ìý |
212 |
Ìý |
Ìý |
Ìý |
233 |
Ìý |
Ìý |
Ìý |
397 |
Ìý |
Ìý |
Ìý |
416 |
Ìý |
Working capital and other items |
Ìý |
125 |
Ìý |
Ìý |
Ìý |
304 |
Ìý |
Ìý |
Ìý |
(198 |
) |
Ìý |
Ìý |
(17 |
) |
Cash flow from operations |
Ìý |
1,649 |
Ìý |
Ìý |
Ìý |
1,687 |
Ìý |
Ìý |
Ìý |
2,811 |
Ìý |
Ìý |
Ìý |
2,876 |
Ìý |
Capital expenditures (GAAP) |
Ìý |
(647 |
) |
Ìý |
Ìý |
(581 |
) |
Ìý |
Ìý |
(1,413 |
) |
Ìý |
Ìý |
(1,200 |
) |
FCF |
Ìý |
1,002 |
Ìý |
Ìý |
Ìý |
1,106 |
Ìý |
Ìý |
Ìý |
1,398 |
Ìý |
Ìý |
Ìý |
1,676 |
Ìý |
Dividends paid |
Ìý |
(654 |
) |
Ìý |
Ìý |
(641 |
) |
Ìý |
Ìý |
(1,296 |
) |
Ìý |
Ìý |
(1,272 |
) |
FCF after dividends |
$ |
348 |
Ìý |
Ìý |
$ |
465 |
Ìý |
Ìý |
$ |
102 |
Ìý |
Ìý |
$ |
404 |
Ìý |
Notes |
||
(1) |
Periods ended June 30, 2025 and 2024 exclude distributions from equity investments in excess of cumulative earnings of |
Ìý
View source version on businesswire.com:
Dave Conover
Media Relations
[email protected]
Investor Relations
(800) 348-7320
[email protected]
Source: Kinder Morgan, Inc.