Every figure this model derived for WM, 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 | 2,944,000,000 | PaymentsToAcquireProductiveAssets |
2026-06-30 |
| cash | 734,000,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 5,397,000,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 5,948,000,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 9,925,000,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 927,000,000 | InterestPaidNet |
2025-12-31 |
| ocf | 6,517,000,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 25,667,000,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 175,000,000 | ShareBasedCompensation |
2026-06-30 |
The figures themselves rather than their scores — what somebody looking up WM on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 29.98 |
| current ratio | 1.04 |
| current ratio reported | 0.91 |
| deferred revenue growth | 11.32 |
| dilution pct | 0.2 |
| ebit cagr | 8.74 |
| ebit yoy | 7.33 |
| ev ebit | 24.32 |
| ev owner earnings | 32.27 |
| ev sales | 4.27 |
| fcf margin | 13.92 |
| growth cv | 0.46 |
| interest cover | 4.87 |
| net debt ebitda | 3.01 |
| operating margin | 17.57 |
| owner earnings margin | 13.24 |
| revenue growth | 7.17 |
| revenue growth per share | 6.96 |
| roic | 10.95 |
| rule of 40 | 24.74 |
| sbc pct revenue | 0.68 |
What this model itself distrusts about WM's figures. Written by the derivation as it ran, not added afterwards.