Financial Analysis
Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data
Filing evidence summary
Mixed evidenceCoverage 5/5 core metricsOperating margin changed -1.4 percentage points from the prior annual period.
Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.
Evidence signals
- Operating margin compressed
Operating margin changed -1.4 percentage points from the prior annual period.
Why this surfaced
Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.
- 4 filing risk checks flagged
Flagged areas: Solvency & liquidity.
Why this surfaced
The full financial analysis shows each value, threshold, and sector limitation.
- Revenue expanded
Latest reported annual revenue changed +12.7% from the prior reported annual observation.
Why this surfaced
Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.
- Free cash flow was positive
Latest reported free cash flow was $2.9B.
Why this surfaced
Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-31.
Core trend metrics
Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.
Where to look next
Risk checks
- Solvency & liquidity
Financial movement
- Cash→ flat
- Long-term debt→ flat
- Inventory→ flat
- Receivables→ flat
- Current assets→ flat
Source & freshness
- Source
- SEC EDGAR XBRL
- Fetched
- 2026-09-06
- Latest period end
- 2025-12-31
- Filings
- EDGAR ↗
Reported segment mix
figures as filed · share of the filed sum · change vs the prior period in the same filing- Natural Gas Pipelines$11Bshare n/a+23.1% yoy
- Products Pipelines$2.69Bshare n/a-9.1% yoy
- Terminals$2.09Bshare n/a+4.0% yoy
- Co2$1.17Bshare n/a-2.9% yoy
member sum exceeds the consolidated figure: this axis carries more than one breakdown, so shares are not computed.
- Service$8.06Bshare n/a+6.7% yoy
- Product$7.14Bshare n/a+20.4% yoy
- Firm Services$5.34Bshare n/a+7.8% yoy
- Natural Gas Sales$3.95Bshare n/a+68.8% yoy
- Product Other Than Natural Gas$3.06Bshare n/a-12.1% yoy
- Feebasedservices$2.72Bshare n/a+4.7% yoy
- Other Commodity$129Mshare n/a+25.2% yoy
member sum exceeds the consolidated figure: this axis carries more than one breakdown, so shares are not computed.
- United States$16.9Bshare n/a+12.4% yoy
- Mexico$11Mshare n/a-74.4% yoy
member sum exceeds the consolidated figure: this axis carries more than one breakdown, so shares are not computed.
- Natural Gas Pipelines$2.66B59.5%+5.3% yoy
- Products Pipelines$902M20.1%+30.5% yoy
- Terminals$556M12.4%+4.7% yoy
- Co2$355M7.9%+22.8% yoy
Change is against the same quarter a year earlier, as reported in the same 10-Q.
Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.
Peer percentiles
latest fiscal year ending 2025-12-31 · among 3,990 US-listed filers · 114 in Utilities| Metric | Value | vs all filers | vs sector |
|---|---|---|---|
Revenue latest fiscal-year revenue as filed | $15.2B | 91stof 3,301 top third | 81stof 102 top third |
Revenue growth latest fiscal-year revenue vs the prior fiscal year | 12.8% | 67thof 3,137 top third | 63rdof 97 middle third |
Operating margin operating income ÷ revenue | 31.1% | 93rdof 2,819 top third | 85thof 97 top third |
Net margin net income ÷ revenue | 20.1% | 85thof 3,263 top third | 82ndof 101 top third |
Free-cash-flow margin (operating cash flow − |capex|) ÷ revenue | 19.0% | 82ndof 2,679 top third | 91stof 83 top third |
Return on equity net income ÷ stockholders' equity (positive equity only) | 9.8% | 66thof 3,576 middle third | 62ndof 104 middle third |
Net debt ÷ operating cash flow net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher | 5.2× | 26thof 1,546 bottom third | 53rdof 81 middle third |
Cash conversion operating cash flow ÷ net income (net income > 0) | 1.9× | 65thof 1,118 middle third | 33rdof 71 bottom third |
Cash-flow accrual ratio (net income − operating cash flow) ÷ average total assets · lower is ranked higher | -4.0% | 49thof 1,333 middle third | 61stof 70 middle third |
Balance-sheet accrual ratio change in net operating assets ÷ average net operating assets · lower is ranked higher | 2.4% | 61stof 1,073 middle third | 83rdof 32 top third |
Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.
Earnings quality
latest fiscal year ending 2025-12-31 · accruals and cash conversion as filedPer fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.
Point-in-time ledger
first-reported vs latest filing · periods since 2020-01-01 · 0 changed periodsNo period on file has changed between its first report and the latest filing carrying it.
First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.
Notes by disclosure type
debt, leases, revenue, segments, contingencies, taxes and more · the filer's own wordsDebt · 5,812 characters as filed
3. Debt The following table provides information on the principal amount of our outstanding debt balances: June 30, 2026 December 31, 2025 (In millions, unless otherwise stated) Current portion of debt $3.5 billion credit facility due May 21, 2031 $ $ Commercial paper notes(a) 338 13 Current portion of senior notes 4.15%, due August 2026 375 375 1.75%, due November 2026 500 500 7.50%, due November 2026 200 200 6.70%, due February 2027 7 2.25%, due March 2027(b) 571 7.00%, due March 2027 300 Trust I preferred securities, 4.75%, due March 2028(c) 111 111 Current portion of other debt 41 27 Total current portion of debt 2,443 1,226 Long-term debt (excluding current portion) Senior notes 29,171 30,065 EPC Building, LLC, promissory note, 3.967%, due 2026 through 2035 257 268 Trust I preferred securities, 4.75%, due March 2028 109 110 Other 164 154 Total long-term debt 29,701 30,597 Total debt(d) $ 32,144 $ 31,823 (a) Weighted average interest rate on borrowings at June 30, 2026 and December 31, 2025 was 3.92% and 3.85%, respectively. (b) Consists of senior notes denominated in Euros that have been converted to U.S. dollars and are respectively reported above at the June 30, 2026 exchange rate of $1.1422 U.S. dollars per Euro and at the December 31, 2025 exchange rate of $1.1746 U.S. dollars per Euro. As of June 30, 2026 and December 31, 2025, the cumulative changes in the exchange rate of U.S. dollars per Euro since issuance had resulted in an increase of $28 million and $44 milli …
DebtDisclosureTextBlock · excerpt; the full note is in the filing
Revenue disaggregation · 3,838 characters as filed
The following tables present our revenues disaggregated by segment, revenue source, and type of revenue for each revenue source: Three Months Ended June 30, 2026 Natural Gas Pipelines Products Pipelines Terminals CO 2 Corporate and Eliminations Total (In millions) Revenues from contracts with customers(a) Services Firm services $ 1,078 $ 63 $ 224 $ 1 $ (1) $ 1,365 Fee-based services 343 272 108 11 (2) 732 Total services 1,421 335 332 12 (3) 2,097 Commodity sales Natural gas sales 799 8 (1) 806 Product sales 287 517 28 336 (6) 1,162 Other sales 1 31 1 33 Total commodity sales 1,087 517 28 375 (6) 2,001 Total revenues from contracts with customers 2,508 852 360 387 (9) 4,098 Other revenues Leasing services(b) 112 43 198 13 366 Derivatives adjustments on commodity sales 24 (50) (26) Other 27 7 5 39 Total other revenues 163 50 198 (32) 379 Total revenues $ 2,671 $ 902 $ 558 $ 355 $ (9) $ 4,477 Three Months Ended June 30, 2025 Natural Gas Pipelines Products Pipelines Terminals CO 2 Corporate and Eliminations Total (In millions) Revenues from contracts with customers(a) Services Firm services $ 1,018 $ 47 $ 228 $ 1 $ (1) $ 1,293 Fee-based services 281 278 99 10 (2) 666 Total services 1,299 325 327 11 (3) 1,959 Commodity sales Natural gas sales 870 11 (2) 879 Product sales 211 305 16 210 (2) 740 Other sales 7 22 (1) 28 Total commodity sales 1,088 305 16 243 (5) 1,647 Total revenues from contracts with customers 2,387 630 343 254 (8) 3,606 Other revenues Leasing services(b) 113 55 19 …
DisaggregationOfRevenueTableTextBlock · excerpt; the full note is in the filing
Income taxes · 1,573 characters as filed
8. Income Taxes Income tax expense included on our accompanying consolidated statements of income is as follows: Three Months Ended June 30, Six Months Ended June 30, 2026 2025 2026 2025 (In millions, except percentages) Income tax expense $ 272 $ 177 $ 559 $ 363 Effective tax rate 23.3 % 19.3 % 22.8 % 19.6 % The effective tax rate for the three and six months ended June 30, 2026 is higher than the statutory federal rate of 21% primarily due to (i) an increase in deferred tax liability for Texas Margin Tax as a result of the enactment of changes to tax rules and (ii) state income taxes, partially offset by dividend-received deductions from our investments in Florida Gas Pipeline (Citrus), NGPL Holdings LLC, and Products (SE) Pipe Line Company (PPL). The effective tax rate for the three months ended June 30, 2025 is lower than the statutory federal tax rate of 21% primarily due to (i) a reduction of our deferred tax liability as a result of changes in state income allocations and (ii) dividend-received deductions from our investments in Citrus, NGPL Holdings LLC, and PPL, partially offset by state income taxes. The effective tax rate for the six months ended June 30, 2025 is lower than the statutory federal tax rate of 21% primarily due to (i) the recognition of investment tax credits generated by a biogas project; (ii) a reduction of our deferred tax liability as a result of changes in state income allocations; and (iii) dividend-received deductions from our investments in Ci …
IncomeTaxDisclosureTextBlock · excerpt; the full note is in the filing
Legal matters · 20,429 characters as filed
9. Litigation and Environmental We and our subsidiaries are parties to various legal, regulatory, and other matters arising from the day-to-day operations of our businesses or certain predecessor operations that may result in claims against the Company. Although no assurance can be given, we believe, based on our experiences to date and taking into account accrued liabilities and insurance, that the ultimate resolution of such items will not have a material adverse impact to our financial position, cash flows, or operating results, unless otherwise indicated below. We believe we have numerous and substantial defenses to the matters to which we are a party and intend to vigorously defend the Company. When we determine a loss is probable of occurring and is reasonably estimable, we accrue an undiscounted liability for such contingencies based on our best estimate using information available at that time. If the estimated loss is a range of potential outcomes and there is no better estimate within the range, we accrue the amount at the low end of the range. We disclose the following contingencies where an adverse outcome may be material or, in the judgment of management, we conclude the matter should otherwise be disclosed. Gulf LNG Facility Disputes Gulf LNG Energy, LLC and Gulf LNG Pipeline, LLC (GLNG) filed a lawsuit in 2018 against Eni S.p.A. in the Supreme Court of the State of New York to enforce a Guarantee Agreement (Guarantee) entered into by Eni S.p.A. in 2007 in conne …
LegalMattersAndContingenciesTextBlock · excerpt; the full note is in the filing
Revenue recognition · 5,411 characters as filed
6. Revenue Recognition Disaggregation of Revenues The following tables present our revenues disaggregated by segment, revenue source, and type of revenue for each revenue source: Three Months Ended June 30, 2026 Natural Gas Pipelines Products Pipelines Terminals CO 2 Corporate and Eliminations Total (In millions) Revenues from contracts with customers(a) Services Firm services $ 1,078 $ 63 $ 224 $ 1 $ (1) $ 1,365 Fee-based services 343 272 108 11 (2) 732 Total services 1,421 335 332 12 (3) 2,097 Commodity sales Natural gas sales 799 8 (1) 806 Product sales 287 517 28 336 (6) 1,162 Other sales 1 31 1 33 Total commodity sales 1,087 517 28 375 (6) 2,001 Total revenues from contracts with customers 2,508 852 360 387 (9) 4,098 Other revenues Leasing services(b) 112 43 198 13 366 Derivatives adjustments on commodity sales 24 (50) (26) Other 27 7 5 39 Total other revenues 163 50 198 (32) 379 Total revenues $ 2,671 $ 902 $ 558 $ 355 $ (9) $ 4,477 Three Months Ended June 30, 2025 Natural Gas Pipelines Products Pipelines Terminals CO 2 Corporate and Eliminations Total (In millions) Revenues from contracts with customers(a) Services Firm services $ 1,018 $ 47 $ 228 $ 1 $ (1) $ 1,293 Fee-based services 281 278 99 10 (2) 666 Total services 1,299 325 327 11 (3) 1,959 Commodity sales Natural gas sales 870 11 (2) 879 Product sales 211 305 16 210 (2) 740 Other sales 7 22 (1) 28 Total commodity sales 1,088 305 16 243 (5) 1,647 Total revenues from contracts with customers 2,387 630 343 254 (8) …
RevenueFromContractWithCustomerTextBlock · excerpt; the full note is in the filing
Segment reporting · 6,518 characters as filed
7. Reportable Segments Our reportable segments are strategic business units that offer different products and services, have different marketing strategies, and are managed separately. The Companys chief operating decision maker (CODM) is represented by the Office of the Chairman which consists of our Executive Chairman, Chief Executive Officer, and President. Our CODM evaluates performance principally based on each reportable segments earnings before DD&A expenses (EBDA), which excludes general and administrative expenses and corporate charges, interest expense, net, and income tax expense. The CODM uses budgeted Segment EBDA compared to actual results to evaluate performance and allocate certain resources for each segment. We consider each periods earnings before all non-cash DD&A expenses to be an important measure of business segment performance for our reporting segments. We account for intersegment sales at market prices, while we account for asset transfers at book value. Financial information by segment follows: Three Months Ended June 30, 2026 Reportable Segments Natural Gas Pipelines Products Pipelines Terminals CO 2 Corporate and Eliminations Total (In millions) Revenues Revenues from external customers $ 2,664 $ 902 $ 556 $ 355 $ $ 4,477 Intersegment revenues 7 2 (9) Total revenues 2,671 902 558 355 (9) 4,477 Costs of sales (906) (464) (20) (24) Labor (88) (34) (71) (14) Fuel and power (25) (21) (5) (33) Field - non-labor(a) (258) (49) (141) (64) Taxes, ot …
SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing
Stockholders' equity · 1,771 characters as filed
4. Stockholders Equity Class P Common Stock Dividends The following table provides information about our per share dividends: Three Months Ended June 30, Six Months Ended June 30, 2026 2025 2026 2025 Per share cash dividend declared for the period $ 0.2975 $ 0.2925 $ 0.595 $ 0.585 Per share cash dividend paid in the period 0.2975 0.2925 0.590 0.580 On July 22, 2026, our board of directors declared a cash dividend of $0.2975 per share for the quarterly period ended June 30, 2026, which is payable on August 17, 2026 to shareholders of record as of the close of business on August 3, 2026. Accumulated Other Comprehensive Income (Loss ) Changes in the components of our Accumulated other comprehensive income (loss) not including noncontrolling interests are summarized as follows: Net unrealized gains/(losses) on cash flow hedge derivatives Pension and other postretirement liability adjustments Total accumulated other comprehensive income (loss) (In millions) Balance as of December 31, 2025 $ 67 $ (22) $ 45 Other comprehensive loss before reclassifications (160) (6) (166) Loss reclassified from accumulated other comprehensive loss 71 71 Net current-period change in accumulated other comprehensive loss (89) (6) (95) Balance as of June 30, 2026 $ (22) $ (28) $ (50) Net unrealized gains/(losses) on cash flow hedge derivatives Pension and other postretirement liability adjustments Total accumulated other comprehensive loss (In millions) Balance as of December 31, 2024 $ (33) $ (62) $ (9 …
StockholdersEquityNoteDisclosureTextBlock · excerpt; the full note is in the filing
Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.
Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.