Block
Block debt and dilution79
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 | 5,720.57 | 6,427.33 | -706.76 | 0.26× | 14.61% | -0.46× | 1.47× | — | 2.21× | 608.85 | 597.83 | -2.46% | 64.95 |
| FY 2026 Q1 | Mar 31, 2026 | 7,292.52 | 6,858.36 | 434.16 | 0.34× | 18.24% | 0.27× | 2.24× | — | 1.99× | 597.59 | 597.59 | -3.52% | 635.99 |
| FY 2025 Q4 | Dec 31, 2025 | 7,289.02 | 6,564.09 | 724.93 | 0.33× | 18.43% | 0.35× | 3.01× | 6.66× | 2.2× | 615.66 | 606.68 | -1.75% | 790.13 |
| FY 2025 Q3 | Sep 30, 2025 | 7,285.5 | 8,335.93 | -1,050.43 | 0.32× | 18.59% | -0.66× | 3.98× | — | 2.18× | 621.66 | 610.2 | -1.01% | 403.03 |
| FY 2025 Q2 | Jun 30, 2025 | 5,110.87 | 6,384.22 | -1,273.36 | 0.23× | 13.87% | -0.84× | 4.82× | — | 1.96× | 618.93 | 612.88 | -0.77% | 692.2 |
| FY 2025 Q1 | Mar 31, 2025 | 5,108.39 | 7,088.83 | -1,980.45 | 0.24× | 14.04% | -1.48× | 4.27× | — | 2.27× | 635.34 | 619.37 | 0.48% | 445.3 |
| FY 2024 Q4 | Dec 31, 2024 | 6,105.44 | 8,075.25 | -1,969.81 | 0.29× | 16.6% | -1.55× | 3.93× | 5.39× | 2.33× | 639.28 | 617.48 | 0.39% | 183.16 |
| FY 2024 Q3 | Sep 30, 2024 | 6,102.19 | 8,299.8 | -2,197.62 | 0.31× | 16.78% | -1.93× | 8.51× | — | 2.07× | 632.76 | 616.43 | 0.84% | 345.58 |
| FY 2024 Q2 | Jun 30, 2024 | 6,098.98 | 7,799.09 | -1,700.11 | 0.32× | 16.24% | -2.05× | 11.25× | — | 1.82× | 634.22 | 617.67 | 1.81% | 389.51 |
| FY 2024 Q1 | Mar 31, 2024 | 4,122.65 | 5,753.44 | -1,630.78 | 0.22× | 11.58% | -4.18× | 28.42× | — | 1.64× | 637.36 | 616.4 | 2.35% | 252.1 |
| FY 2023 Q4 | Dec 31, 2023 | 4,120.09 | 4,996.47 | -876.37 | 0.22× | 12.09% | -6.76× | — | — | 1.9× | 635.56 | 615.05 | 2.7% | 156.81 |
| FY 2023 Q3 | Sep 30, 2023 | — | 5,112.29 | — | — | — | — | — | — | 1.91× | 611.28 | 611.28 | 3.14% | 0 |
| FY 2023 Q2 | Jun 30, 2023 | — | 4,745.88 | — | — | — | — | — | — | 1.92× | 606.69 | 606.69 | 4.36% | 0 |
| FY 2023 Q1 | Mar 31, 2023 | — | 5,061.09 | — | — | — | — | — | — | 1.83× | 602.23 | 602.23 | 11.23% | 0 |
| FY 2022 Q4 | Dec 31, 2022 | — | 4,544.2 | — | — | — | — | — | — | 1.85× | 598.88 | 598.88 | 29.47% | — |
| FY 2022 Q3 | Sep 30, 2022 | — | 4,331.79 | — | — | — | — | — | — | 1.86× | 592.67 | 592.67 | 28.66% | — |
| FY 2022 Q2 | Jun 30, 2022 | — | 4,020.47 | — | — | — | — | — | — | 1.8× | 581.35 | 581.35 | 27.65% | — |
| FY 2022 Q1 | Mar 31, 2022 | — | 3,993.57 | — | — | — | — | — | — | 1.97× | 541.44 | 541.44 | 19% | — |
| FY 2021 Q4 | Dec 31, 2021 | 4,559.66 | 4,443.67 | 115.99 | 1.38× | 32.74% | 0.39× | 6.39× | 2.77× | 1.94× | 447.1 | 462.57 | 2.14% | — |
| FY 2021 Q3 | Sep 30, 2021 | 4,742.47 | 4,514.61 | 227.86 | 1.58× | 34.1% | 0.6× | 7.37× | — | 1.9× | 504.12 | 460.65 | 3.64% | — |
| FY 2021 Q2 | Jun 30, 2021 | 4,845.96 | 4,581.23 | 264.72 | 1.77× | 35.08% | 0.68× | 7.1× | — | 1.95× | 522.58 | 455.43 | 3.48% | — |
| FY 2021 Q1 | Mar 31, 2021 | 2,984.89 | 3,022.49 | -37.6 | 1.29× | 26.3% | -0.16× | 184.8× | — | 1.68× | 501.35 | 454.97 | 4.61% | — |
| FY 2020 Q4 | Dec 31, 2020 | 2,586.92 | 3,158.06 | -571.13 | 0.96× | 26.21% | -8.73× | 10.64× | -0.25× | 1.88× | 608.18 | 452.87 | 5.26% | — |
| FY 2020 Q3 | Sep 30, 2020 | — | 2,118.81 | — | — | — | — | — | — | 1.7× | 488.07 | 444.46 | 4.06% | — |
| FY 2020 Q2 | Jun 30, 2020 | — | 1,972.76 | — | — | — | — | — | — | 1.7× | 440.12 | 440.12 | 3.97% | — |
| FY 2020 Q1 | Mar 31, 2020 | — | 1,962.32 | — | — | — | — | — | — | 2.19× | 434.94 | 434.94 | 3.73% | — |
| FY 2019 Q4 | Dec 31, 2019 | — | 1,047.12 | — | — | — | — | — | 0.59× | 1.9× | 593.19 | 430.22 | 3.94% | — |
| FY 2019 Q3 | Sep 30, 2019 | — | 612.05 | — | — | — | — | — | — | 1.68× | 466.1 | 427.12 | 4.26% | — |
| FY 2019 Q2 | Jun 30, 2019 | — | 617.28 | — | — | — | — | — | — | 1.49× | 423.31 | 423.31 | 4.96% | — |
| FY 2019 Q1 | Mar 31, 2019 | — | 521.68 | — | — | — | — | — | — | 1.5× | 419.29 | 419.29 | 5.89% | — |
| FY 2018 Q4 | Dec 31, 2018 | — | 583.17 | — | — | — | — | — | -0.97× | 2.07× | 413.89 | 413.89 | 6.12% | — |
| FY 2018 Q3 | Sep 30, 2018 | 1,023.95 | 721.74 | 302.21 | 0.91× | 25.77% | 209.87× | 14.14× | — | 1.54× | 474.92 | 409.69 | 6.7% | — |
| FY 2018 Q2 | Jun 30, 2018 | — | 1,387.98 | — | — | — | — | — | — | 2.18× | 403.3 | 403.3 | 7.16% | — |
| FY 2018 Q1 | Mar 31, 2018 | — | 738.59 | — | — | — | — | — | — | 1.76× | 395.95 | 395.95 | 7.97% | — |
| FY 2017 Q4 | Dec 31, 2017 | 358.57 | 696.47 | -337.9 | 0.46× | 16.39% | — | 3.53× | — | 1.83× | 390.03 | 390.03 | 9.46% | — |
| FY 2017 Q3 | Sep 30, 2017 | — | 658.41 | — | — | — | — | — | — | 1.81× | 383.95 | 383.95 | 11.65% | — |
| FY 2017 Q2 | Jun 30, 2017 | — | 716.99 | — | — | — | — | — | — | 2.3× | 376.36 | 376.36 | 12.52% | — |
| FY 2017 Q1 | Mar 31, 2017 | — | 704.49 | — | — | — | — | — | — | 2.42× | 366.74 | 366.74 | 10.69% | — |
| FY 2016 Q4 | Dec 31, 2016 | — | 452.03 | — | — | — | — | — | — | 1.73× | 356.33 | 356.33 | — | — |
| FY 2016 Q3 | Sep 30, 2016 | — | 437.9 | — | — | — | — | — | — | 1.73× | 343.89 | 343.89 | — | — |
| FY 2016 Q2 | Jun 30, 2016 | — | 342.44 | — | — | — | — | — | — | 1.75× | 334.49 | 334.49 | — | — |
| FY 2016 Q1 | Mar 31, 2016 | — | 370.65 | — | — | — | — | — | — | 1.6× | 331.32 | 331.32 | — | — |
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 · XYZ, 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.