Kinder Morgan Financial Statements (KMI)
|
|
|
|
Report date
|
|
|
07.02.2022 |
08.02.2023 |
20.02.2024 |
13.02.2025 |
13.02.2026 |
|
24.04.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
17 533 |
19 554 |
15 156 |
15 073 |
16 950 |
|
17 524 |
|
Operating Income, bln rub |
|
|
5 284 |
4 426 |
4 045 |
4 383 |
4 812 |
|
5 013 |
|
EBITDA, bln rub |
? |
|
5 850 |
7 029 |
7 255 |
7 627 |
7 479 |
|
7 567 |
|
Net profit, bln rub |
? |
|
1 784 |
2 548 |
2 391 |
2 613 |
3 056 |
|
3 315 |
|
|
OCF, bln rub |
? |
|
5 708 |
4 967 |
6 491 |
5 635 |
6 247 |
|
6 307 |
|
CAPEX, bln rub |
? |
|
1 281 |
1 621 |
2 345 |
2 629 |
3 026 |
|
2 416 |
|
FCF, bln rub |
? |
|
4 427 |
3 346 |
4 146 |
3 006 |
3 221 |
|
3 891 |
|
Dividend payout, bln rub
|
|
|
2 443 |
2 504 |
2 529 |
2 557 |
2 604 |
|
2 616 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
|
|
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
136.9% |
98.3% |
105.8% |
97.9% |
85.2% |
|
78.9% |
|
|
OPEX, bln rub |
|
|
1 081 |
1 078 |
1 089 |
1 145 |
2 589 |
|
3 214 |
|
Cost of production, bln rub |
|
|
11 168 |
14 050 |
10 022 |
9 545 |
9 549 |
|
9 297 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
1 496 |
1 508 |
1 804 |
1 866 |
1 800 |
|
1 780 |
|
|
Assets, bln rub |
|
|
72 368 |
70 078 |
71 020 |
71 407 |
74 554 |
|
73 072 |
|
Net Assets, bln rub |
? |
|
30 823 |
30 742 |
30 306 |
30 531 |
31 162 |
|
31 322 |
|
Debt, bln rub |
|
|
33 905 |
32 315 |
32 631 |
32 336 |
32 386 |
|
32 056 |
|
Cash, bln rub |
|
|
1 140 |
745.0 |
83.0 |
88.0 |
109.0 |
|
72.0 |
|
Net debt, bln rub |
|
|
32 765 |
31 570 |
32 548 |
32 248 |
32 277 |
|
31 984 |
|
|
Ordinary share price, rub |
|
|
15.9 |
|
|
27.4 |
27.5 |
|
33.8 |
|
Number of ordinary shares, mln |
|
|
2 266 |
2 258 |
2 234 |
2 220 |
2 225 |
|
2 225 |
|
|
Market cap, bln rub |
|
|
35 939 |
0 |
0 |
60 828 |
61 165 |
|
75 172 |
|
EV, bln rub |
? |
|
68 704 |
31 570 |
32 548 |
93 076 |
93 442 |
|
107 156 |
|
Book value, bln rub |
|
|
9 231 |
8 968 |
8 228 |
8 687 |
9 348 |
|
9 552 |
|
|
EPS, rub |
? |
|
0.79 |
1.13 |
1.07 |
1.18 |
1.37 |
|
1.49 |
|
FCF/share, rub |
|
|
1.95 |
1.48 |
1.86 |
1.35 |
1.45 |
|
1.75 |
|
BV/share, rub |
|
|
4.07 |
3.97 |
3.68 |
3.91 |
4.20 |
|
4.29 |
|
|
EBITDA margin, % |
? |
|
33.4% |
35.9% |
47.9% |
50.6% |
44.1% |
|
43.2% |
|
Net margin, % |
? |
|
10.2% |
13.0% |
15.8% |
17.3% |
18.0% |
|
18.9% |
|
FCF yield, % |
? |
|
12.3% |
|
|
4.94% |
5.27% |
|
5.18% |
|
ROE, % |
? |
|
5.79% |
8.29% |
7.89% |
8.56% |
9.81% |
|
10.6% |
|
ROA, % |
? |
|
2.47% |
3.64% |
3.37% |
3.66% |
4.10% |
|
4.54% |
|
|
P/E |
? |
|
20.1 |
0.00 |
0.00 |
23.3 |
20.0 |
|
22.7 |
|
P/FCF |
|
|
8.12 |
0.00 |
0.00 |
20.2 |
19.0 |
|
19.3 |
|
P/S |
? |
|
2.05 |
0.00 |
0.00 |
4.04 |
3.61 |
|
4.29 |
|
P/BV |
? |
|
3.89 |
0.00 |
0.00 |
7.00 |
6.54 |
|
7.87 |
|
EV/EBITDA |
? |
|
11.7 |
4.49 |
4.49 |
12.2 |
12.5 |
|
14.2 |
|
Debt/EBITDA |
|
|
5.60 |
4.49 |
4.49 |
4.23 |
4.32 |
|
4.23 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
7.31% |
8.29% |
15.5% |
17.4% |
17.9% |
|
13.8% |
|
| Kinder Morgan shareholders |
