Kinder Morgan Inc
NYSE:KMI
Balance Sheet
Balance Sheet Decomposition
Kinder Morgan Inc
Kinder Morgan Inc
Balance Sheet
Kinder Morgan Inc
| Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & Cash Equivalents |
149
|
119
|
166
|
502
|
409
|
643
|
482
|
315
|
229
|
684
|
264
|
3 280
|
185
|
1 184
|
1 140
|
745
|
83
|
88
|
63
|
|
| Cash Equivalents |
149
|
119
|
166
|
502
|
409
|
643
|
482
|
315
|
229
|
684
|
264
|
3 280
|
185
|
1 184
|
1 140
|
745
|
83
|
88
|
63
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
925
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
975
|
993
|
916
|
971
|
914
|
1 333
|
1 721
|
1 641
|
1 315
|
1 550
|
1 613
|
1 521
|
1 370
|
1 293
|
1 611
|
1 840
|
1 588
|
1 506
|
1 714
|
|
| Accounts Receivables |
975
|
993
|
916
|
971
|
914
|
1 333
|
1 721
|
1 641
|
1 315
|
1 370
|
1 448
|
1 498
|
1 370
|
1 293
|
1 611
|
1 840
|
1 588
|
1 506
|
1 714
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
180
|
165
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
38
|
44
|
72
|
92
|
172
|
374
|
513
|
459
|
407
|
357
|
424
|
385
|
371
|
348
|
562
|
634
|
525
|
555
|
574
|
|
| Other Current Assets |
3 522
|
162
|
227
|
221
|
168
|
1 324
|
1 152
|
1 337
|
873
|
638
|
414
|
536
|
387
|
378
|
516
|
584
|
346
|
372
|
403
|
|
| Total Current Assets |
4 684
|
1 317
|
1 380
|
1 787
|
1 663
|
3 674
|
3 868
|
3 752
|
2 824
|
3 229
|
2 715
|
5 722
|
3 238
|
3 203
|
3 829
|
3 803
|
2 542
|
2 521
|
2 754
|
|
| PP&E Net |
14 804
|
16 110
|
16 804
|
17 071
|
17 926
|
30 996
|
35 847
|
38 564
|
40 547
|
38 705
|
40 155
|
37 897
|
36 748
|
36 139
|
35 968
|
35 886
|
37 582
|
38 266
|
39 547
|
|
| PP&E Gross |
14 804
|
16 110
|
16 804
|
17 071
|
0
|
0
|
0
|
0
|
40 547
|
38 705
|
40 155
|
37 897
|
36 748
|
36 139
|
35 968
|
35 886
|
37 582
|
38 266
|
39 547
|
|
| Accumulated Depreciation |
277
|
979
|
2 003
|
2 954
|
0
|
0
|
0
|
0
|
10 851
|
12 306
|
14 175
|
15 359
|
16 950
|
17 818
|
18 792
|
20 412
|
22 075
|
22 182
|
24 062
|
|
| Intangible Assets |
321
|
252
|
260
|
339
|
1 185
|
1 171
|
2 438
|
2 302
|
3 551
|
3 318
|
3 099
|
2 880
|
2 676
|
2 453
|
1 678
|
1 809
|
1 957
|
1 760
|
1 730
|
|
| Goodwill |
8 269
|
4 699
|
4 744
|
4 831
|
5 074
|
23 632
|
24 504
|
24 654
|
23 790
|
22 152
|
22 162
|
21 965
|
21 451
|
19 851
|
19 914
|
19 965
|
20 121
|
20 084
|
20 084
|
|
| Note Receivable |
88
|
178
|
191
|
115
|
165
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
1 996
|
1 827
|
3 696
|
4 291
|
3 744
|
5 804
|
5 951
|
6 036
|
6 040
|
7 027
|
7 298
|
7 481
|
7 759
|
7 917
|
7 578
|
7 653
|
7 874
|
7 845
|
7 532
|
|
| Other Long-Term Assets |
6 034
|
1 062
|
507
|
474
|
960
|
2 968
|
2 577
|
7 741
|
7 352
|
5 874
|
3 626
|
2 921
|
2 285
|
2 410
|
1 449
|
962
|
944
|
931
|
1 101
|
|
| Other Assets |
8 269
|
4 699
|
4 744
|
4 831
|
5 074
|
23 632
|
24 504
|
24 654
|
23 790
|
22 152
|
22 162
|
21 965
|
21 451
|
19 851
|
19 914
|
19 965
|
20 121
|
20 084
|
20 084
|
|
| Total Assets |
36 196
N/A
|
25 445
-30%
|
27 581
+8%
|
28 908
+5%
|
30 717
+6%
|
68 245
+122%
|
75 185
+10%
|
83 049
+10%
|
84 104
+1%
|
80 305
-5%
|
79 055
-2%
|
78 866
0%
|
74 157
-6%
|
71 973
-3%
|
70 416
-2%
|
70 078
0%
|
71 020
+1%
|
71 407
+1%
|
72 748
+2%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
944
|
850
|
621
|
648
|
728
|
1 248
|
1 676
|
1 588
|
1 324
|
1 257
|
1 340
|
1 337
|
914
|
837
|
1 259
|
1 444
|
1 366
|
1 395
|
1 408
|
|
| Accrued Liabilities |
305
|
647
|
545
|
571
|
758
|
1 579
|
1 149
|
1 020
|
993
|
886
|
912
|
667
|
588
|
872
|
833
|
562
|
568
|
603
|
583
|
|
| Short-Term Debt |
919
|
45
|
37
|
34
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
|
| Current Portion of Long-Term Debt |
80
|
303
|
769
|
2 013
|
2 899
|
2 401
|
2 306
|
2 717
|
821
|
2 696
|
2 828
|
3 388
|
2 477
|
2 558
|
2 646
|
3 385
|
4 049
|
2 009
|
1 213
|
|
| Other Current Liabilities |
1 693
|
171
|
348
|
378
|
121
|
0
|
944
|
1 037
|
927
|
1 085
|
1 101
|
2 165
|
1 121
|
807
|
1 083
|
1 539
|
1 238
|
1 094
|
1 105
|
|
| Total Current Liabilities |
3 940
|
2 015
|
2 319
|
3 644
|
4 529
|
5 228
|
6 075
|
6 362
|
4 065
|
5 924
|
6 181
|
7 557
|
5 100
|
5 074
|
5 821
|
6 930
|
7 221
|
5 101
|
4 322
|
|
| Long-Term Debt |
15 297
|
12 127
|
13 241
|
13 813
|
14 356
|
32 000
|
33 887
|
40 097
|
42 406
|
37 354
|
35 015
|
33 936
|
31 915
|
32 131
|
30 674
|
28 403
|
28 067
|
29 881
|
30 777
|
|
| Deferred Income Tax |
1 944
|
2 081
|
2 036
|
2 093
|
2 199
|
4 071
|
4 651
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
623
|
1 388
|
2 070
|
2 891
|
|
| Minority Interest |
3 314
|
4 073
|
4 675
|
5 100
|
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
|
|
| Other Liabilities |
3 879
|
745
|
1 140
|
819
|
1 065
|
2 846
|
2 287
|
2 164
|
2 230
|
2 225
|
2 735
|
2 176
|
2 253
|
2 202
|
2 000
|
2 008
|
2 615
|
2 488
|
2 309
|
|
| Total Liabilities |
28 374
N/A
|
21 041
-26%
|
23 411
+11%
|
25 469
+9%
|
27 396
+8%
|
54 379
+98%
|
62 092
+14%
|
48 973
-21%
|
48 985
+0%
|
45 874
-6%
|
45 419
-1%
|
45 188
-1%
|
40 415
-11%
|
40 537
+0%
|
39 593
-2%
|
39 336
-1%
|
40 714
+4%
|
40 876
+0%
|
41 586
+2%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
8 069
|
4 458
|
4 338
|
3 576
|
8
|
10
|
10
|
21
|
22
|
22
|
22
|
23
|
23
|
23
|
23
|
22
|
22
|
22
|
22
|
|
| Retained Earnings |
0
|
0
|
0
|
0
|
3
|
943
|
1 372
|
2 106
|
6 103
|
6 669
|
7 754
|
7 716
|
7 693
|
9 936
|
10 595
|
10 551
|
10 689
|
10 633
|
10 181
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
3 431
|
14 917
|
14 479
|
36 178
|
41 661
|
41 739
|
41 909
|
41 701
|
41 745
|
41 756
|
41 806
|
41 673
|
41 190
|
41 237
|
41 276
|
|
| Other Equity |
248
|
53
|
168
|
137
|
115
|
118
|
24
|
17
|
461
|
661
|
541
|
330
|
333
|
407
|
411
|
402
|
217
|
95
|
45
|
|
| Total Equity |
7 822
N/A
|
4 404
-44%
|
4 171
-5%
|
3 439
-18%
|
3 321
-3%
|
13 866
+318%
|
13 093
-6%
|
34 076
+160%
|
35 119
+3%
|
34 431
-2%
|
33 636
-2%
|
33 678
+0%
|
33 742
+0%
|
31 436
-7%
|
30 823
-2%
|
30 742
0%
|
30 306
-1%
|
30 531
+1%
|
31 162
+2%
|
|
| Total Liabilities & Equity |
36 196
N/A
|
25 445
-30%
|
27 581
+8%
|
28 908
+5%
|
30 717
+6%
|
68 245
+122%
|
75 185
+10%
|
83 049
+10%
|
84 104
+1%
|
80 305
-5%
|
79 055
-2%
|
78 866
0%
|
74 157
-6%
|
71 973
-3%
|
70 416
-2%
|
70 078
0%
|
71 020
+1%
|
71 407
+1%
|
72 748
+2%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
707
|
707
|
707
|
707
|
96
|
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
|
|