Every figure this model derived for KMI, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 3,399,000,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 89,000,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 2,588,000,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 5,647,000,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 31,631,000,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 1,764,000,000 | InterestPaidNet |
2026-06-30 |
| ocf | 6,557,000,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 17,959,000,000 | Revenues |
2026-06-30 |
| sbc | 0 | ShareBasedCompensation |
2014-12-31 |
The figures themselves rather than their scores — what somebody looking up KMI on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 42.86 |
| current ratio | 0.46 |
| current ratio reported | 0.46 |
| deferred revenue growth | -6.33 |
| dilution pct | 0.14 |
| ebit cagr | 7.4 |
| ebit yoy | 18.03 |
| ev ebit | 19.16 |
| ev owner earnings | 31.65 |
| ev sales | 5.57 |
| fcf margin | 17.58 |
| growth cv | 2.13 |
| interest cover | 2.96 |
| net debt ebitda | 3.86 |
| operating margin | 29.05 |
| owner earnings margin | 17.58 |
| revenue growth | 12.46 |
| revenue growth per share | 12.31 |
| roic | 6.72 |
| rpo growth | 8.64 |
| rule of 40 | 41.51 |
| sbc pct revenue | 0.0 |
What this model itself distrusts about KMI's figures. Written by the derivation as it ran, not added afterwards.