IDEX
IDEX debt and dilution78
Borrowings, liquidity, share count and stock-based dilution.
Total debt
USD millions
Cash & equivalents
USD millions
Net debt
USD millions
Debt / equity
×
Debt / assets
%
Net debt / EBITDA
× · TTM
Debt / FCF
× · TTM
Interest coverage
× · TTM
Current ratio
×
Diluted shares
Million shares
Basic shares
Million shares
Share count growth
%
Share repurchases
USD millions
Quarterly data
| Fiscal period | Ended | Total debtUSD millions | Cash & equivalentsUSD millions | Net debtUSD millions | Debt / equity× | Debt / assets% | Net debt / EBITDA× | Debt / FCF× | Interest coverage× | Current ratio× | Diluted sharesMillion shares | Basic sharesMillion shares | Share count growth% | Share repurchasesUSD millions |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| FY 2026 Q2 | Jun 30, 2026 | 1,858.9 | 621.3 | 1,237.6 | 0.46× | 26.82% | 1.3× | 2.9× | — | 3.05× | 74.2 | 74 | -1.99% | 77.1 |
| FY 2026 Q1 | Mar 31, 2026 | 1,872.3 | 586.2 | 1,286.1 | 0.46× | 27.06% | 1.37× | 3.06× | — | 3.39× | 74.4 | 74.3 | -1.85% | 76.3 |
| FY 2025 Q4 | Dec 31, 2025 | 1,820.8 | 580 | 1,240.8 | 0.45× | 26.29% | 1.37× | 2.95× | — | 2.86× | 74.71 | 75 | -0.92% | 72.8 |
| FY 2025 Q3 | Sep 30, 2025 | 1,902.3 | 593.8 | 1,308.5 | 0.47× | 27.29% | 1.48× | 3.26× | — | 2.93× | 75.2 | 75.1 | -0.79% | 75 |
| FY 2025 Q2 | Jun 30, 2025 | 1,847.9 | 568.2 | 1,279.7 | 0.46× | 26.87% | 1.49× | 3.15× | — | 3.05× | 75.5 | 75.5 | -0.26% | 50 |
| FY 2025 Q1 | Mar 31, 2025 | 1,939.8 | 594.1 | 1,345.7 | 0.5× | 28.55% | 1.6× | 3.48× | — | 2.79× | 75.8 | 75.7 | 0% | 50 |
| FY 2024 Q4 | Dec 31, 2024 | 1,960.2 | 620.8 | 1,339.4 | 0.52× | 29.06% | 1.57× | 3.25× | — | 2.53× | 75.9 | 75.7 | 0.13% | 0 |
| FY 2024 Q3 | Sep 30, 2024 | 2,075.7 | 633.2 | 1,442.5 | 0.54× | 29.79% | 1.63× | 3.32× | 17.07× | 2.97× | 75.9 | 75.7 | 0.13% | 0 |
| FY 2024 Q2 | Jun 30, 2024 | 1,297.9 | 700.7 | 597.2 | 0.36× | 21.99% | 0.67× | 2.03× | 15.98× | 3.41× | 75.9 | 75.7 | 0.13% | 0 |
| FY 2024 Q1 | Mar 31, 2024 | 1,323.6 | 616.3 | 707.3 | 0.37× | 22.47% | 0.78× | 2.06× | 14.61× | 3.37× | 75.9 | 75.7 | 0.13% | 0 |
| FY 2023 Q4 | Dec 31, 2023 | 1,325.7 | 534.3 | 791.4 | 0.37× | 22.6% | 0.89× | 2.12× | 14.17× | 2.89× | 75.9 | 75.6 | 0.26% | 23.1 |
| FY 2023 Q3 | Sep 30, 2023 | 1,321.5 | 562.7 | 758.8 | 0.39× | 23.31% | 0.83× | 2.22× | 14.31× | 3.11× | 75.9 | 75.6 | 0.27% | 0.1 |
| FY 2023 Q2 | Jun 30, 2023 | 1,472 | 457 | 1,015 | 0.45× | 25.73% | 1.11× | 2.58× | 16× | 3.06× | 75.9 | 75.6 | -0.26% | 1 |
| FY 2023 Q1 | Mar 31, 2023 | 1,470.7 | 510.7 | 960 | 0.46× | 25.99% | 1.1× | 2.69× | 17.07× | 3.1× | 75.9 | 75.6 | -0.66% | 0 |
| FY 2022 Q4 | Dec 31, 2022 | 1,468.7 | 430.2 | 1,038.5 | 0.48× | 26.65% | 1.19× | 3× | 18.46× | 2.57× | 75.7 | 75.4 | -0.95% | 1.8 |
| FY 2022 Q3 | Sep 30, 2022 | 1,200.1 | 680.7 | 519.4 | 0.43× | 24.53% | 0.61× | 2.51× | 19.37× | 3.23× | 75.8 | 75.4 | -0.8% | 35.9 |
| FY 2022 Q2 | Jun 30, 2022 | 1,200.1 | 557.8 | 642.3 | 0.43× | 24.43% | 0.8× | 2.74× | 18.34× | 3.02× | 76.1 | 75.8 | -0.22% | 84.1 |
| FY 2022 Q1 | Mar 31, 2022 | 1,200.1 | 733.2 | 466.9 | 0.41× | 24% | 0.6× | 2.6× | 16.84× | 3.59× | 76.4 | 76.1 | 0.27% | 26.3 |
| FY 2021 Q4 | Dec 31, 2021 | 1,190.3 | 855.4 | 334.9 | 0.42× | 24.21% | 0.45× | 2.42× | 15.54× | 3.5× | 76.38 | 76.13 | 0.41% | 0 |
| FY 2021 Q3 | Sep 30, 2021 | 1,190.11 | 806.5 | 383.62 | 0.44× | 24.52% | 0.55× | 2.35× | 14.53× | 3.38× | 76.45 | 76.01 | 0.87% | 0 |
| FY 2021 Q2 | Jun 30, 2021 | 1,189.87 | 714.38 | 475.49 | 0.45× | 24.88% | 0.71× | 2.38× | 13.45× | 3.32× | 76.43 | 75.97 | 1.06% | 0 |
| FY 2021 Q1 | Mar 31, 2021 | 1,044.64 | 958.14 | 86.49 | 0.4× | 23.42% | 0.14× | 1.93× | 12.01× | 4.37× | 76.34 | 75.89 | 0.2% | 0 |
| FY 2020 Q4 | Dec 31, 2020 | 1,044.53 | 1,025.85 | 18.68 | 0.41× | 23.66% | 0.03× | 2.02× | 11.64× | 4.15× | 76.37 | 75.82 | 0.05% | 0 |
| FY 2020 Q3 | Sep 30, 2020 | 1,044.26 | 877.76 | 166.5 | 0.44× | 24.71% | 0.28× | 2.07× | 11.46× | 3.71× | 75.96 | 75.35 | -0.46% | 0 |
| FY 2020 Q2 | Jun 30, 2020 | 1,044.67 | 746.35 | 298.33 | 0.46× | 25.65% | 0.49× | 2.02× | 11.51× | 3.48× | 75.94 | 75.17 | -0.38% | 1.44 |
| FY 2020 Q1 | Mar 31, 2020 | 999.34 | 569.22 | 430.12 | 0.45× | 25.34% | 0.66× | 2.11× | 12.89× | 3.51× | 76.45 | 75.74 | 0.4% | 108.91 |
| FY 2019 Q4 | Dec 31, 2019 | 849.64 | 632.58 | 217.06 | 0.38× | 22.28% | 0.33× | 1.78× | 13.06× | 3.52× | 76.57 | 75.78 | -0.46% | 0 |
| FY 2019 Q3 | Sep 30, 2019 | 849.15 | 515.99 | 333.16 | 0.39× | 22.86% | 0.5× | 1.78× | 13.19× | 3.21× | 76.58 | 75.7 | -1.13% | 0 |
| FY 2019 Q2 | Jun 30, 2019 | 849.01 | 543.19 | 305.82 | 0.4× | 23.32% | 0.46× | 1.9× | 13.38× | 3.36× | 76.39 | 75.46 | -1.41% | 3.87 |
| FY 2019 Q1 | Mar 31, 2019 | 848.89 | 456.13 | 392.76 | 0.41× | 23.9% | 0.6× | 1.94× | 13.17× | 3.33× | 76.28 | 75.44 | -1.28% | 50.8 |
| FY 2018 Q4 | Dec 31, 2018 | 849.3 | 466.41 | 382.89 | 0.43× | 24.45% | 0.59× | 2.01× | 12.89× | 3× | 77.1 | 76.13 | -0.2% | 123.27 |
| FY 2018 Q3 | Sep 30, 2018 | 848.78 | 491.77 | 357.01 | 0.41× | 23.88% | 0.55× | 2.09× | 12.82× | 3.21× | 77.71 | 76.56 | 0.33% | 31.16 |
| FY 2018 Q2 | Jun 30, 2018 | 859.16 | 458.75 | 400.41 | 0.43× | 24.66% | 0.63× | 2.11× | 12.37× | 3.21× | 77.7 | 76.54 | 0.42% | 19.5 |
| FY 2018 Q1 | Mar 31, 2018 | 860.57 | 412.97 | 447.59 | 0.43× | 24.69% | 0.73× | 2.29× | 11.81× | 3.38× | 77.74 | 76.42 | 0.4% | 0 |
| FY 2017 Q4 | Dec 31, 2017 | 859.3 | 375.95 | 483.35 | 0.46× | 25.28% | 0.82× | 2.21× | 11.2× | 2.78× | 77.6 | 76.28 | 0.43% | 6.42 |
| FY 2017 Q3 | Sep 30, 2017 | 875.2 | 303.29 | 571.91 | 0.48× | 26.38% | 1.07× | 2.34× | 9.77× | 2.84× | 77.52 | 76.31 | 0.65% | 12.85 |
| FY 2017 Q2 | Jun 30, 2017 | 888.85 | 218.36 | 670.48 | 0.51× | 27.57% | 1.3× | 2.38× | 9.22× | 2.74× | 77.32 | 76.22 | 0.7% | 2.79 |
| FY 2017 Q1 | Mar 31, 2017 | 950.61 | 216.1 | 734.51 | 0.58× | 30.05% | 1.45× | 2.54× | 8.97× | 2.96× | 76.89 | 76.12 | 0.48% | 7.01 |
| FY 2016 Q4 | Dec 31, 2016 | 1,016.33 | 235.96 | 780.36 | 0.66× | 32.21% | 1.58× | 2.81× | 8.9× | 2.66× | 76.81 | 75.96 | -0.34% | 0 |
| FY 2016 Q3 | Sep 30, 2016 | 1,100.77 | 239.4 | 861.38 | 0.71× | 33.74% | 1.71× | 3.21× | 9.64× | 2.81× | 76.88 | 75.82 | -1.32% | 1.3 |
| FY 2016 Q2 | Jun 30, 2016 | 1,055.56 | 361.49 | 694.07 | 0.71× | 33.95% | 1.35× | 3.16× | 10.33× | 3.26× | 76.67 | 75.69 | -2.29% | 9.11 |
| FY 2016 Q1 | Mar 31, 2016 | 1,095.57 | 358.45 | 737.12 | 0.73× | 34.87% | 1.44× | 3.23× | 10.42× | 3.34× | 76.7 | 75.75 | -2.88% | 46.86 |
| FY 2015 Q4 | Dec 31, 2015 | 841.88 | 328.02 | 513.86 | 0.58× | 30.01% | 1.01× | 2.66× | 10.37× | 2.79× | 77.09 | 76.21 | -3.12% | 33.05 |
| FY 2015 Q3 | Sep 30, 2015 | 853.25 | 306.48 | 546.77 | 0.6× | 29.73% | 1.18× | 2.7× | 10.19× | 2.8× | 77.65 | 76.83 | -3.43% | 64.18 |
| FY 2015 Q2 | Jun 30, 2015 | 875.25 | 311.5 | 563.75 | 0.6× | 30.15% | 1.25× | 2.9× | 9.88× | 3.03× | 78.3 | 77.47 | -3.3% | 51.46 |
| FY 2015 Q1 | Mar 31, 2015 | 908.21 | 494.5 | 413.72 | 0.63× | 31.65% | 0.91× | 3.07× | 9.97× | 3× | 78.86 | 78 | -3.14% | 62.13 |
| FY 2014 Q4 | Dec 31, 2014 | 962.9 | 509.14 | 453.76 | 0.65× | 33.11% | 0.89× | 3.01× | 10.29× | 2.61× | 79.63 | 78.67 | -2.62% | 73.85 |
| FY 2014 Q3 | Sep 30, 2014 | 823.42 | 487.07 | 336.36 | 0.52× | 28.01% | 0.71× | 2.53× | 10.54× | 2.7× | 80.56 | 79.56 | -2.09% | 62.98 |
| FY 2014 Q2 | Jun 30, 2014 | 816.87 | 485.34 | 331.53 | 0.5× | 27.31% | 0.72× | 2.35× | 10.19× | 2.55× | 81.15 | 80.11 | -2.11% | 45.52 |
| FY 2014 Q1 | Mar 31, 2014 | 780.25 | 458.38 | 321.86 | 0.48× | 26.43% | 0.72× | 2.12× | 9.85× | 3.39× | 81.58 | 80.53 | -2.03% | 37.54 |
| FY 2013 Q4 | Dec 31, 2013 | 775.75 | 439.63 | 336.12 | 0.49× | 26.86% | 0.71× | 2.1× | 9.37× | 3.25× | 81.85 | 80.78 | -1.84% | 30.23 |
| FY 2013 Q3 | Sep 30, 2013 | 784.42 | 399.81 | 384.62 | 0.52× | 27.53% | 1.9× | 2.21× | 3.93× | 3.08× | 82.22 | 81.26 | -1.48% | 52.79 |
| FY 2013 Q2 | Jun 30, 2013 | 815.46 | 374.49 | 440.97 | 0.55× | 28.84% | 2.37× | 2.43× | 3.54× | 3.18× | 82.73 | 81.83 | -1.62% | 51.36 |
| FY 2013 Q1 | Mar 31, 2013 | 822.34 | 341.05 | 481.29 | 0.56× | 29.13% | 2.75× | 2.7× | 3.28× | 3.25× | 83.15 | 82.2 | -0.73% | 33.12 |
| FY 2012 Q4 | Dec 31, 2012 | 793.91 | 318.86 | 475.05 | 0.54× | 28.5% | 2.3× | 2.73× | 3.03× | 3.03× | 82.3 | 82.3 | -0.36% | 14.39 |
| FY 2012 Q3 | Sep 30, 2012 | 787.92 | 260.5 | 527.42 | 0.49× | 26.64% | 1.44× | 3.19× | 8.22× | 2.87× | 83.37 | 82.48 | 0.1% | 39.13 |
| FY 2012 Q2 | Jun 30, 2012 | 759.34 | 221.11 | 538.23 | 0.48× | 26.58% | 1.5× | 3.16× | 8.58× | 3.06× | 84.09 | 83.18 | 1.25% | 25.86 |
| FY 2012 Q1 | Mar 31, 2012 | 773.65 | 245.54 | 528.1 | 0.48× | 26.87% | 1.51× | 3.6× | 9.29× | 3.33× | 83.9 | 82.8 | 1.69% | 10.18 |
| FY 2011 Q4 | Dec 31, 2011 | 811.25 | 230.26 | 580.99 | 0.54× | 28.6% | 1.54× | 4.46× | 10.39× | 3.06× | 83.57 | 82.6 | 2.1% | — |
| FY 2011 Q3 | Sep 30, 2011 | 818.6 | 220.46 | 598.14 | 0.54× | 28.29% | 1.82× | 4.84× | 11.38× | 2.05× | 83.59 | 82.4 | 2.34% | — |
| FY 2011 Q2 | Jun 30, 2011 | 878.14 | 202.96 | 675.18 | 0.58× | 30.04% | 2.12× | 6.42× | 12.82× | 2.32× | 83.78 | 82.15 | 2.22% | — |
| FY 2011 Q1 | Mar 31, 2011 | — | 195.55 | — | — | — | — | — | 14.03× | 2.14× | 83.25 | 81.43 | — | — |
| FY 2010 Q4 | Dec 31, 2010 | 527.9 | 235.14 | 292.76 | 0.38× | 22.16% | 0.95× | 3.46× | 15.43× | 1.96× | 82.69 | 80.9 | — | — |
| FY 2010 Q3 | Sep 30, 2010 | — | 206.05 | — | — | — | — | — | — | 2.35× | 81.94 | 80.52 | — | — |
| FY 2010 Q2 | Jun 30, 2010 | — | 159.14 | — | — | — | — | — | — | 2.43× | 81.8 | 80.37 | — | — |
Sources and calculations
Financial inputs from company filings. Last checked Oct 18, 2026. A dash means missing inputs or an undefined calculation.
Period changes use the preceding fiscal quarter or year. Percentage changes divide by the absolute prior value; a zero or missing baseline has no percentage change. Percentage metrics show changes in percentage points.
The SBC option subtracts reported share-based compensation from FCF as an economic-cost scenario. Missing SBC never becomes zero.
Debt uses reported borrowings, with overlapping concepts treated as alternatives. Cash excludes restricted cash and short-term investments. Dilution compares split-normalized weighted average basic shares year over year. Share buyback spending does not by itself measure shares retired.
Market prices: Yahoo Finance · IEX, USD. Latest completed close Sep 25, 2026. Price data retrieved Sep 28, 2026.
- Total debt
- Reported borrowing balances. Uses an aggregate including current maturities, or current plus noncurrent debt. Adds separately disclosed short-term borrowings, with commercial paper as a fallback, unless the selected current/aggregate concept already includes them. Finance leases are included when part of the reported debt concept; undisclosed components are not estimated.
- Cash & equivalents
- Unrestricted reported cash and cash equivalents. Excludes short-term investments and restricted cash.
- Net debt
- Total debt − cash and equivalents. Negative means net cash.
- Debt / equity
- Total debt / equity including noncontrolling interests. Nonpositive equity yields unavailable.
- Debt / assets
- Total debt / total assets × 100.
- Net debt / EBITDA
- Period-end net debt / (TTM operating income + TTM depreciation and amortization). Negative net debt is retained.
- Debt / FCF
- Period-end reported debt / positive TTM free cash flow. Reflects the selected reported capex scope and SBC option.
- Interest coverage
- TTM operating income / positive TTM interest expense. IFRS finance costs can include more than interest.
- Current ratio
- Current assets / positive current liabilities.
- Diluted shares
- Reported weighted average diluted shares, normalized for subsequent recorded stock splits. Fourth-quarter counts use a day-weighted annual/nine-month reconstruction where possible.
- Basic shares
- Reported weighted average basic shares, normalized for subsequent recorded stock splits.
- Share count growth
- Year-over-year change in split-normalized weighted average basic shares × 100. A dilution proxy; negative means a lower share count.
- Share repurchases
- Reported cash payments for repurchase of common shares. This is spending, not a buyback yield.