Camping World Holdings, Inc.
CWHNYSECIK 1669779Consumer discretionaryFiscal year ends Dec 31
Income statement
| Line item | Unit | Q3 FY20232023-09-30 | Q4 FY20232023-12-31 | Q1 FY20242024-03-31 | Q2 FY20242024-06-30 | Q3 FY20242024-09-30 | Q4 FY20242024-12-31 | Q1 FY20252025-03-31 | Q2 FY20252025-06-30 | Q3 FY20252025-09-30 | Q4 FY20252025-12-31 | Q1 FY20262026-03-31 | Q2 FY20262026-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $m | 1,730Revenue, Q3 FY2023, three months to 2023-09-30$1.73bn. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2024-10-29, accession 0001558370-24-013838.Report this figure | 1,109Revenue, Q4 FY2023, three months to 2023-12-31$1.11bn. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-K filed 2026-02-27, accession 0001104659-26-021548. Derived: 12-month figure less the 9-month figure.Report this figure | 1,364Revenue, Q1 FY2024, three months to 2024-03-31$1.36bn. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-05-01, accession 0001558370-25-006122.Report this figure | 1,807Revenue, Q2 FY2024, three months to 2024-06-30$1.81bn. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-07-30, accession 0001558370-25-009795.Report this figure | 1,725Revenue, Q3 FY2024, three months to 2024-09-30$1.72bn. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-10-30, accession 0001104659-25-104366.Report this figure | 1,204Revenue, Q4 FY2024, three months to 2024-12-31$1.20bn. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-K filed 2026-02-27, accession 0001104659-26-021548. Derived: 12-month figure less the 9-month figure.Report this figure | 1,414Revenue, Q1 FY2025, three months to 2025-03-31$1.41bn. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-04-30, accession 0001104659-26-053079.Report this figure | 1,976Revenue, Q2 FY2025, three months to 2025-06-30$1.98bn. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure | 1,806Revenue, Q3 FY2025, three months to 2025-09-30$1.81bn. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-10-30, accession 0001104659-25-104366.Report this figure | 1,174Revenue, Q4 FY2025, three months to 2025-12-31$1.17bn. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-K filed 2026-02-27, accession 0001104659-26-021548. Derived: 12-month figure less the 9-month figure.Report this figure | 1,355Revenue, Q1 FY2026, three months to 2026-03-31$1.35bn. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-04-30, accession 0001104659-26-053079.Report this figure | 1,934Revenue, Q2 FY2026, three months to 2026-06-30$1.93bn. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure |
| Cost of revenue | $m | 1,207Cost of revenue, Q3 FY2023, three months to 2023-09-30$1.21bn. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2024-10-29, accession 0001558370-24-013838.Report this figure | 766Cost of revenue, Q4 FY2023, three months to 2023-12-31$765.9m. XBRL concept us-gaap:CostOfRevenue. 10-K filed 2026-02-27, accession 0001104659-26-021548. Derived: 12-month figure less the 9-month figure.Report this figure | 962Cost of revenue, Q1 FY2024, three months to 2024-03-31$961.6m. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2025-05-01, accession 0001558370-25-006122.Report this figure | 1,259Cost of revenue, Q2 FY2024, three months to 2024-06-30$1.26bn. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2025-07-30, accession 0001558370-25-009795.Report this figure | 1,226Cost of revenue, Q3 FY2024, three months to 2024-09-30$1.23bn. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2025-10-30, accession 0001104659-25-104366.Report this figure | 828Cost of revenue, Q4 FY2024, three months to 2024-12-31$827.5m. XBRL concept us-gaap:CostOfRevenue. 10-K filed 2026-02-27, accession 0001104659-26-021548. Derived: 12-month figure less the 9-month figure.Report this figure | 984Cost of revenue, Q1 FY2025, three months to 2025-03-31$983.9m. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2026-04-30, accession 0001104659-26-053079.Report this figure | 1,384Cost of revenue, Q2 FY2025, three months to 2025-06-30$1.38bn. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure | 1,289Cost of revenue, Q3 FY2025, three months to 2025-09-30$1.29bn. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2025-10-30, accession 0001104659-25-104366.Report this figure | 835Cost of revenue, Q4 FY2025, three months to 2025-12-31$835.3m. XBRL concept us-gaap:CostOfRevenue. 10-K filed 2026-02-27, accession 0001104659-26-021548. Derived: 12-month figure less the 9-month figure.Report this figure | 951Cost of revenue, Q1 FY2026, three months to 2026-03-31$951.3m. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2026-04-30, accession 0001104659-26-053079.Report this figure | 1,396Cost of revenue, Q2 FY2026, three months to 2026-06-30$1.40bn. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure |
| Selling, general and administrative | $m | 415Selling, general and administrative, Q3 FY2023, three months to 2023-09-30$415.3m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2024-10-29, accession 0001558370-24-013838.Report this figure | 337Selling, general and administrative, Q4 FY2023, three months to 2023-12-31$337.1m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-K filed 2026-02-27, accession 0001104659-26-021548. Derived: 12-month figure less the 9-month figure.Report this figure | 371Selling, general and administrative, Q1 FY2024, three months to 2024-03-31$371.5m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2025-05-01, accession 0001558370-25-006122.Report this figure | 420Selling, general and administrative, Q2 FY2024, three months to 2024-06-30$419.7m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2025-07-30, accession 0001558370-25-009795.Report this figure | 414Selling, general and administrative, Q3 FY2024, three months to 2024-09-30$414.2m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2025-10-30, accession 0001104659-25-104366.Report this figure | 368Selling, general and administrative, Q4 FY2024, three months to 2024-12-31$367.8m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-K filed 2026-02-27, accession 0001104659-26-021548. Derived: 12-month figure less the 9-month figure.Report this figure | 387Selling, general and administrative, Q1 FY2025, three months to 2025-03-31$387.4m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2026-04-30, accession 0001104659-26-053079.Report this figure | 437Selling, general and administrative, Q2 FY2025, three months to 2025-06-30$437.5m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure | 411Selling, general and administrative, Q3 FY2025, three months to 2025-09-30$411.0m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2025-10-30, accession 0001104659-25-104366.Report this figure | 367Selling, general and administrative, Q4 FY2025, three months to 2025-12-31$367.3m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-K filed 2026-02-27, accession 0001104659-26-021548. Derived: 12-month figure less the 9-month figure.Report this figure | 358Selling, general and administrative, Q1 FY2026, three months to 2026-03-31$358.3m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2026-04-30, accession 0001104659-26-053079.Report this figure | 411Selling, general and administrative, Q2 FY2026, three months to 2026-06-30$410.9m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure |
| Operating income | $m | 87.9Operating income, Q3 FY2023, three months to 2023-09-30$87.9m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2024-10-29, accession 0001558370-24-013838.Report this figure | (12.1)Operating income, Q4 FY2023, three months to 2023-12-31−$12.1m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-02-27, accession 0001104659-26-021548. Derived: 12-month figure less the 9-month figure.Report this figure | 4.2Operating income, Q1 FY2024, three months to 2024-03-31$4.2m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-05-01, accession 0001558370-25-006122.Report this figure | 95.4Operating income, Q2 FY2024, three months to 2024-06-30$95.4m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-07-30, accession 0001558370-25-009795.Report this figure | 64.4Operating income, Q3 FY2024, three months to 2024-09-30$64.4m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-10-30, accession 0001104659-25-104366.Report this figure | (15.5)Operating income, Q4 FY2024, three months to 2024-12-31−$15.5m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-02-27, accession 0001104659-26-021548. Derived: 12-month figure less the 9-month figure.Report this figure | 20.8Operating income, Q1 FY2025, three months to 2025-03-31$20.8m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-04-30, accession 0001104659-26-053079.Report this figure | 130Operating income, Q2 FY2025, three months to 2025-06-30$130.3m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure | 79.1Operating income, Q3 FY2025, three months to 2025-09-30$79.1m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-10-30, accession 0001104659-25-104366.Report this figure | (50.0)Operating income, Q4 FY2025, three months to 2025-12-31−$50.0m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-02-27, accession 0001104659-26-021548. Derived: 12-month figure less the 9-month figure.Report this figure | 22.1Operating income, Q1 FY2026, three months to 2026-03-31$22.1m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-04-30, accession 0001104659-26-053079.Report this figure | 91.8Operating income, Q2 FY2026, three months to 2026-06-30$91.8m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure |
| Income tax | $m | 3.7Income tax, Q3 FY2023, three months to 2023-09-30$3.7m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2024-10-29, accession 0001558370-24-013838.Report this figure | (21.1)Income tax, Q4 FY2023, three months to 2023-12-31−$21.1m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2026-02-27, accession 0001104659-26-021548. Derived: 12-month figure less the 9-month figure.Report this figure | (9.0)Income tax, Q1 FY2024, three months to 2024-03-31−$9.0m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-05-01, accession 0001558370-25-006122.Report this figure | 7.9Income tax, Q2 FY2024, three months to 2024-06-30$7.9m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-07-30, accession 0001558370-25-009795.Report this figure | (2.0)Income tax, Q3 FY2024, three months to 2024-09-30−$2.0m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-10-30, accession 0001104659-25-104366.Report this figure | (8.2)Income tax, Q4 FY2024, three months to 2024-12-31−$8.2m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2026-02-27, accession 0001104659-26-021548. Derived: 12-month figure less the 9-month figure.Report this figure | (3.5)Income tax, Q1 FY2025, three months to 2025-03-31−$3.5m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-04-30, accession 0001104659-26-053079.Report this figure | 18.3Income tax, Q2 FY2025, three months to 2025-06-30$18.3m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure | 207Income tax, Q3 FY2025, three months to 2025-09-30$207.5m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-10-30, accession 0001104659-25-104366.Report this figure | 3.5Income tax, Q4 FY2025, three months to 2025-12-31$3.5m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2026-02-27, accession 0001104659-26-021548. Derived: 12-month figure less the 9-month figure.Report this figure | (0.1)Income tax, Q1 FY2026, three months to 2026-03-31−$84.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-04-30, accession 0001104659-26-053079.Report this figure | 1.4Income tax, Q2 FY2026, three months to 2026-06-30$1.4m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure |
| Net income | $m | 16.0Net income, Q3 FY2023, three months to 2023-09-30$16.0m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2024-10-29, accession 0001558370-24-013838.Report this figure | (14.5)Net income, Q4 FY2023, three months to 2023-12-31−$14.5m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-02-27, accession 0001104659-26-021548. Derived: 12-month figure less the 9-month figure.Report this figure | (22.3)Net income, Q1 FY2024, three months to 2024-03-31−$22.3m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-05-01, accession 0001558370-25-006122.Report this figure | 9.8Net income, Q2 FY2024, three months to 2024-06-30$9.8m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-07-30, accession 0001558370-25-009795.Report this figure | 5.5Net income, Q3 FY2024, three months to 2024-09-30$5.5m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-10-30, accession 0001104659-25-104366.Report this figure | (31.6)Net income, Q4 FY2024, three months to 2024-12-31−$31.6m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-02-27, accession 0001104659-26-021548. Derived: 12-month figure less the 9-month figure.Report this figure | (12.3)Net income, Q1 FY2025, three months to 2025-03-31−$12.3m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-04-30, accession 0001104659-26-053079.Report this figure | 30.2Net income, Q2 FY2025, three months to 2025-06-30$30.2m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure | (40.4)Net income, Q3 FY2025, three months to 2025-09-30−$40.4m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-10-30, accession 0001104659-25-104366.Report this figure | (67.3)Net income, Q4 FY2025, three months to 2025-12-31−$67.3m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-02-27, accession 0001104659-26-021548. Derived: 12-month figure less the 9-month figure.Report this figure | (16.4)Net income, Q1 FY2026, three months to 2026-03-31−$16.4m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-04-30, accession 0001104659-26-053079.Report this figure | 26.9Net income, Q2 FY2026, three months to 2026-06-30$26.9m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure |
| Diluted EPS | $ per share | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported |
| Basic EPS | $ per share | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported |
Balance sheet
| Line item | Unit | Q3 FY20232023-09-30 | FY20232023-12-31 | Q1 FY20242024-03-31 | Q2 FY20242024-06-30 | Q3 FY20242024-09-30 | FY20242024-12-31 | Q1 FY20252025-03-31 | Q2 FY20252025-06-30 | Q3 FY20252025-09-30 | FY20252025-12-31 | Q1 FY20262026-03-31 | Q2 FY20262026-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $m | 53.3Cash and equivalents, Q3 FY2023, at 2023-09-30$53.3m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-10-29, accession 0001558370-24-013838.Report this figure | 39.6Cash and equivalents, FY2023, at 2023-12-31$39.6m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2025-02-28, accession 0001558370-25-001939.Report this figure | 29.7Cash and equivalents, Q1 FY2024, at 2024-03-31$29.7m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-05-01, accession 0001558370-25-006122.Report this figure | 23.7Cash and equivalents, Q2 FY2024, at 2024-06-30$23.7m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-07-30, accession 0001558370-25-009795.Report this figure | 28.4Cash and equivalents, Q3 FY2024, at 2024-09-30$28.4m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-10-30, accession 0001104659-25-104366.Report this figure | 208Cash and equivalents, FY2024, at 2024-12-31$208.4m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2026-02-27, accession 0001104659-26-021548.Report this figure | 20.9Cash and equivalents, Q1 FY2025, at 2025-03-31$20.9m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-04-30, accession 0001104659-26-053079.Report this figure | 118Cash and equivalents, Q2 FY2025, at 2025-06-30$118.1m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure | 231Cash and equivalents, Q3 FY2025, at 2025-09-30$230.5m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-10-30, accession 0001104659-25-104366.Report this figure | 215Cash and equivalents, FY2025, at 2025-12-31$215.0m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure | 200Cash and equivalents, Q1 FY2026, at 2026-03-31$199.8m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-04-30, accession 0001104659-26-053079.Report this figure | 224Cash and equivalents, Q2 FY2026, at 2026-06-30$224.1m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure |
| Current assets | $m | 2,203Current assets, Q3 FY2023, at 2023-09-30$2.20bn. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-10-29, accession 0001558370-24-013838.Report this figure | 2,349Current assets, FY2023, at 2023-12-31$2.35bn. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2025-02-28, accession 0001558370-25-001939.Report this figure | 2,437Current assets, Q1 FY2024, at 2024-03-31$2.44bn. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-05-01, accession 0001558370-25-006122.Report this figure | 2,409Current assets, Q2 FY2024, at 2024-06-30$2.41bn. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-07-30, accession 0001558370-25-009795.Report this figure | 2,108Current assets, Q3 FY2024, at 2024-09-30$2.11bn. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-10-30, accession 0001104659-25-104366.Report this figure | 2,271Current assets, FY2024, at 2024-12-31$2.27bn. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2026-02-27, accession 0001104659-26-021548.Report this figure | 2,503Current assets, Q1 FY2025, at 2025-03-31$2.50bn. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-04-30, accession 0001104659-26-053079.Report this figure | 2,554Current assets, Q2 FY2025, at 2025-06-30$2.55bn. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure | 2,586Current assets, Q3 FY2025, at 2025-09-30$2.59bn. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-10-30, accession 0001104659-25-104366.Report this figure | 2,618Current assets, FY2025, at 2025-12-31$2.62bn. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure | 2,716Current assets, Q1 FY2026, at 2026-03-31$2.72bn. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-04-30, accession 0001104659-26-053079.Report this figure | 2,454Current assets, Q2 FY2026, at 2026-06-30$2.45bn. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure |
| Total assets | $m | 4,657Total assets, Q3 FY2023, at 2023-09-30$4.66bn. XBRL concept us-gaap:Assets. 10-Q filed 2024-10-29, accession 0001558370-24-013838.Report this figure | 4,889Total assets, FY2023, at 2023-12-31$4.89bn. XBRL concept us-gaap:Assets. 10-K filed 2025-02-28, accession 0001558370-25-001939.Report this figure | 5,067Total assets, Q1 FY2024, at 2024-03-31$5.07bn. XBRL concept us-gaap:Assets. 10-Q filed 2025-05-01, accession 0001558370-25-006122.Report this figure | 5,006Total assets, Q2 FY2024, at 2024-06-30$5.01bn. XBRL concept us-gaap:Assets. 10-Q filed 2025-07-30, accession 0001558370-25-009795.Report this figure | 4,689Total assets, Q3 FY2024, at 2024-09-30$4.69bn. XBRL concept us-gaap:Assets. 10-Q filed 2025-10-30, accession 0001104659-25-104366.Report this figure | 4,863Total assets, FY2024, at 2024-12-31$4.86bn. XBRL concept us-gaap:Assets. 10-K filed 2026-02-27, accession 0001104659-26-021548.Report this figure | 5,147Total assets, Q1 FY2025, at 2025-03-31$5.15bn. XBRL concept us-gaap:Assets. 10-Q filed 2026-04-30, accession 0001104659-26-053079.Report this figure | 5,192Total assets, Q2 FY2025, at 2025-06-30$5.19bn. XBRL concept us-gaap:Assets. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure | 4,999Total assets, Q3 FY2025, at 2025-09-30$5.00bn. XBRL concept us-gaap:Assets. 10-Q filed 2025-10-30, accession 0001104659-25-104366.Report this figure | 5,044Total assets, FY2025, at 2025-12-31$5.04bn. XBRL concept us-gaap:Assets. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure | 5,136Total assets, Q1 FY2026, at 2026-03-31$5.14bn. XBRL concept us-gaap:Assets. 10-Q filed 2026-04-30, accession 0001104659-26-053079.Report this figure | 4,859Total assets, Q2 FY2026, at 2026-06-30$4.86bn. XBRL concept us-gaap:Assets. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure |
| Current liabilities | $m | 1,679Current liabilities, Q3 FY2023, at 2023-09-30$1.68bn. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-10-29, accession 0001558370-24-013838.Report this figure | 1,948Current liabilities, FY2023, at 2023-12-31$1.95bn. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2025-02-28, accession 0001558370-25-001939.Report this figure | 2,055Current liabilities, Q1 FY2024, at 2024-03-31$2.06bn. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-05-01, accession 0001558370-25-006122.Report this figure | 2,030Current liabilities, Q2 FY2024, at 2024-06-30$2.03bn. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-07-30, accession 0001558370-25-009795.Report this figure | 1,711Current liabilities, Q3 FY2024, at 2024-09-30$1.71bn. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-10-30, accession 0001104659-25-104366.Report this figure | 1,681Current liabilities, FY2024, at 2024-12-31$1.68bn. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2026-02-27, accession 0001104659-26-021548.Report this figure | 1,994Current liabilities, Q1 FY2025, at 2025-03-31$1.99bn. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-04-30, accession 0001104659-26-053079.Report this figure | 2,029Current liabilities, Q2 FY2025, at 2025-06-30$2.03bn. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure | 2,045Current liabilities, Q3 FY2025, at 2025-09-30$2.04bn. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-10-30, accession 0001104659-25-104366.Report this figure | 2,183Current liabilities, FY2025, at 2025-12-31$2.18bn. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure | 2,326Current liabilities, Q1 FY2026, at 2026-03-31$2.33bn. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-04-30, accession 0001104659-26-053079.Report this figure | 2,009Current liabilities, Q2 FY2026, at 2026-06-30$2.01bn. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure |
| Total liabilities | $m | 4,386Total liabilities, Q3 FY2023, at 2023-09-30$4.39bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-10-29, accession 0001558370-24-013838.Report this figure | 4,631Total liabilities, FY2023, at 2023-12-31$4.63bn. XBRL concept us-gaap:Liabilities. 10-K filed 2025-02-28, accession 0001558370-25-001939.Report this figure | 4,871Total liabilities, Q1 FY2024, at 2024-03-31$4.87bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-05-01, accession 0001558370-25-006122.Report this figure | 4,795Total liabilities, Q2 FY2024, at 2024-06-30$4.80bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-07-30, accession 0001558370-25-009795.Report this figure | 4,473Total liabilities, Q3 FY2024, at 2024-09-30$4.47bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-10-30, accession 0001104659-25-104366.Report this figure | 4,378Total liabilities, FY2024, at 2024-12-31$4.38bn. XBRL concept us-gaap:Liabilities. 10-K filed 2026-02-27, accession 0001104659-26-021548.Report this figure | 4,688Total liabilities, Q1 FY2025, at 2025-03-31$4.69bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-04-30, accession 0001104659-26-053079.Report this figure | 4,675Total liabilities, Q2 FY2025, at 2025-06-30$4.68bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure | 4,516Total liabilities, Q3 FY2025, at 2025-09-30$4.52bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-10-30, accession 0001104659-25-104366.Report this figure | 4,673Total liabilities, FY2025, at 2025-12-31$4.67bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure | 4,787Total liabilities, Q1 FY2026, at 2026-03-31$4.79bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-04-30, accession 0001104659-26-053079.Report this figure | 4,460Total liabilities, Q2 FY2026, at 2026-06-30$4.46bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure |
| Long-term debt | $m | 1,522Long-term debt, Q3 FY2023, at 2023-09-30$1.52bn. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2024-10-29, accession 0001558370-24-013838.Report this figure | 1,499Long-term debt, FY2023, at 2023-12-31$1.50bn. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-K filed 2025-02-28, accession 0001558370-25-001939.Report this figure | 1,545Long-term debt, Q1 FY2024, at 2024-03-31$1.55bn. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2025-05-01, accession 0001558370-25-006122.Report this figure | 1,514Long-term debt, Q2 FY2024, at 2024-06-30$1.51bn. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2025-07-30, accession 0001558370-25-009795.Report this figure | 1,506Long-term debt, Q3 FY2024, at 2024-09-30$1.51bn. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2025-10-30, accession 0001104659-25-104366.Report this figure | 1,493Long-term debt, FY2024, at 2024-12-31$1.49bn. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-K filed 2026-02-27, accession 0001104659-26-021548.Report this figure | 1,488Long-term debt, Q1 FY2025, at 2025-03-31$1.49bn. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2026-04-30, accession 0001104659-26-053079.Report this figure | 1,483Long-term debt, Q2 FY2025, at 2025-06-30$1.48bn. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure | 1,459Long-term debt, Q3 FY2025, at 2025-09-30$1.46bn. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2025-10-30, accession 0001104659-25-104366.Report this figure | 1,414Long-term debt, FY2025, at 2025-12-31$1.41bn. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure | 1,389Long-term debt, Q1 FY2026, at 2026-03-31$1.39bn. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2026-04-30, accession 0001104659-26-053079.Report this figure | 1,378Long-term debt, Q2 FY2026, at 2026-06-30$1.38bn. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure |
| Current portion of debt | $m | 23.3Current portion of debt, Q3 FY2023, at 2023-09-30$23.3m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2024-10-29, accession 0001558370-24-013838.Report this figure | 22.1Current portion of debt, FY2023, at 2023-12-31$22.1m. XBRL concept us-gaap:LongTermDebtCurrent. 10-K filed 2025-02-28, accession 0001558370-25-001939.Report this figure | 25.7Current portion of debt, Q1 FY2024, at 2024-03-31$25.7m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2025-05-01, accession 0001558370-25-006122.Report this figure | 24.1Current portion of debt, Q2 FY2024, at 2024-06-30$24.1m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2025-07-30, accession 0001558370-25-009795.Report this figure | 23.8Current portion of debt, Q3 FY2024, at 2024-09-30$23.8m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2025-10-30, accession 0001104659-25-104366.Report this figure | 23.3Current portion of debt, FY2024, at 2024-12-31$23.3m. XBRL concept us-gaap:LongTermDebtCurrent. 10-K filed 2026-02-27, accession 0001104659-26-021548.Report this figure | 23.1Current portion of debt, Q1 FY2025, at 2025-03-31$23.1m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2026-04-30, accession 0001104659-26-053079.Report this figure | 23.0Current portion of debt, Q2 FY2025, at 2025-06-30$23.0m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure | 22.7Current portion of debt, Q3 FY2025, at 2025-09-30$22.7m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2025-10-30, accession 0001104659-25-104366.Report this figure | 57.9Current portion of debt, FY2025, at 2025-12-31$57.9m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure | 27.8Current portion of debt, Q1 FY2026, at 2026-03-31$27.8m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2026-04-30, accession 0001104659-26-053079.Report this figure | 27.8Current portion of debt, Q2 FY2026, at 2026-06-30$27.8m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure |
| Shareholders' equity | $m | 149Shareholders' equity, Q3 FY2023, at 2023-09-30$149.3m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2024-10-29, accession 0001558370-24-013838.Report this figure | 168Shareholders' equity, FY2023, at 2023-12-31$168.4m. XBRL concept us-gaap:StockholdersEquity. 10-K filed 2025-02-28, accession 0001558370-25-001939.Report this figure | 143Shareholders' equity, Q1 FY2024, at 2024-03-31$142.8m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-05-01, accession 0001558370-25-006122.Report this figure | 150Shareholders' equity, Q2 FY2024, at 2024-06-30$149.7m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-07-30, accession 0001558370-25-009795.Report this figure | 152Shareholders' equity, Q3 FY2024, at 2024-09-30$151.6m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-10-30, accession 0001104659-25-104366.Report this figure | 327Shareholders' equity, FY2024, at 2024-12-31$326.6m. XBRL concept us-gaap:StockholdersEquity. 10-K filed 2026-02-27, accession 0001104659-26-021548.Report this figure | 311Shareholders' equity, Q1 FY2025, at 2025-03-31$310.5m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-04-30, accession 0001104659-26-053079.Report this figure | 341Shareholders' equity, Q2 FY2025, at 2025-06-30$340.5m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure | 296Shareholders' equity, Q3 FY2025, at 2025-09-30$296.2m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-10-30, accession 0001104659-25-104366.Report this figure | 229Shareholders' equity, FY2025, at 2025-12-31$228.6m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure | 215Shareholders' equity, Q1 FY2026, at 2026-03-31$215.0m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-04-30, accession 0001104659-26-053079.Report this figure | 246Shareholders' equity, Q2 FY2026, at 2026-06-30$245.7m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-07-31, accession 0001104659-26-088835.Report this figure |
Cash flow
| Line item | Unit | Q3 FY20232023-09-30 | Q4 FY20232023-12-31 | Q1 FY20242024-03-31 | Q2 FY20242024-06-30 | Q3 FY20242024-09-30 | Q4 FY20242024-12-31 | Q1 FY20252025-03-31 | Q2 FY20252025-06-30 | Q3 FY20252025-09-30 | Q4 FY20252025-12-31 | Q1 FY20262026-03-31 | Q2 FY20262026-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $m | 315Operating cash flow, Q3 FY2023, three months to 2023-09-30$315.3m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2024-10-29, accession 0001558370-24-013838. Derived: 9-month figure less the 6-month figure.Report this figure | (232)Operating cash flow, Q4 FY2023, three months to 2023-12-31−$232.5m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-02-27, accession 0001104659-26-021548. Derived: 12-month figure less the 9-month figure.Report this figure | (68.0)Operating cash flow, Q1 FY2024, three months to 2024-03-31−$68.0m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-05-01, accession 0001558370-25-006122.Report this figure | 152Operating cash flow, Q2 FY2024, three months to 2024-06-30$152.3m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-07-30, accession 0001558370-25-009795. Derived: 6-month figure less the 3-month figure.Report this figure | 324Operating cash flow, Q3 FY2024, three months to 2024-09-30$324.2m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-10-30, accession 0001104659-25-104366. Derived: 9-month figure less the 6-month figure.Report this figure | (163)Operating cash flow, Q4 FY2024, three months to 2024-12-31−$163.4m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-02-27, accession 0001104659-26-021548. Derived: 12-month figure less the 9-month figure.Report this figure | (232)Operating cash flow, Q1 FY2025, three months to 2025-03-31−$232.5m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-04-30, accession 0001104659-26-053079.Report this figure | 188Operating cash flow, Q2 FY2025, three months to 2025-06-30$187.9m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-07-31, accession 0001104659-26-088835. Derived: 6-month figure less the 3-month figure.Report this figure | 140Operating cash flow, Q3 FY2025, three months to 2025-09-30$139.8m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-10-30, accession 0001104659-25-104366. Derived: 9-month figure less the 6-month figure.Report this figure | (227)Operating cash flow, Q4 FY2025, three months to 2025-12-31−$227.2m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-02-27, accession 0001104659-26-021548. Derived: 12-month figure less the 9-month figure.Report this figure | (65.6)Operating cash flow, Q1 FY2026, three months to 2026-03-31−$65.6m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-04-30, accession 0001104659-26-053079.Report this figure | 399Operating cash flow, Q2 FY2026, three months to 2026-06-30$398.8m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-07-31, accession 0001104659-26-088835. Derived: 6-month figure less the 3-month figure.Report this figure |
| Dividends paid | $m | 5.6Dividends paid, Q3 FY2023, three months to 2023-09-30$5.6m. XBRL concept us-gaap:PaymentsOfDividends. 10-Q filed 2024-10-29, accession 0001558370-24-013838. Derived: 9-month figure less the 6-month figure.Report this figure | 5.6Dividends paid, Q4 FY2023, three months to 2023-12-31$5.6m. XBRL concept us-gaap:PaymentsOfDividends. 10-K filed 2026-02-27, accession 0001104659-26-021548. Derived: 12-month figure less the 9-month figure.Report this figure | 5.6Dividends paid, Q1 FY2024, three months to 2024-03-31$5.6m. XBRL concept us-gaap:PaymentsOfDividends. 10-Q filed 2025-05-01, accession 0001558370-25-006122.Report this figure | 5.6Dividends paid, Q2 FY2024, three months to 2024-06-30$5.6m. XBRL concept us-gaap:PaymentsOfDividends. 10-Q filed 2025-07-30, accession 0001558370-25-009795. Derived: 6-month figure less the 3-month figure.Report this figure | 5.7Dividends paid, Q3 FY2024, three months to 2024-09-30$5.7m. XBRL concept us-gaap:PaymentsOfDividends. 10-Q filed 2025-10-30, accession 0001104659-25-104366. Derived: 9-month figure less the 6-month figure.Report this figure | 7.8Dividends paid, Q4 FY2024, three months to 2024-12-31$7.8m. XBRL concept us-gaap:PaymentsOfDividends. 10-K filed 2026-02-27, accession 0001104659-26-021548. Derived: 12-month figure less the 9-month figure.Report this figure | 7.8Dividends paid, Q1 FY2025, three months to 2025-03-31$7.8m. XBRL concept us-gaap:PaymentsOfDividends. 10-Q filed 2026-04-30, accession 0001104659-26-053079.Report this figure | 7.8Dividends paid, Q2 FY2025, three months to 2025-06-30$7.8m. XBRL concept us-gaap:PaymentsOfDividends. 10-Q filed 2026-07-31, accession 0001104659-26-088835. Derived: 6-month figure less the 3-month figure.Report this figure | 7.9Dividends paid, Q3 FY2025, three months to 2025-09-30$7.9m. XBRL concept us-gaap:PaymentsOfDividends. 10-Q filed 2025-10-30, accession 0001104659-25-104366. Derived: 9-month figure less the 6-month figure.Report this figure | 7.9Dividends paid, Q4 FY2025, three months to 2025-12-31$7.9m. XBRL concept us-gaap:PaymentsOfDividends. 10-K filed 2026-02-27, accession 0001104659-26-021548. Derived: 12-month figure less the 9-month figure.Report this figure | 0.0Dividends paid, Q1 FY2026, three months to 2026-03-31$0. XBRL concept us-gaap:PaymentsOfDividends. 10-Q filed 2026-04-30, accession 0001104659-26-053079.Report this figure | 0.0Dividends paid, Q2 FY2026, three months to 2026-06-30$0. XBRL concept us-gaap:PaymentsOfDividends. 10-Q filed 2026-07-31, accession 0001104659-26-088835. Derived: 6-month figure less the 3-month figure.Report this figure |
| Share repurchases | $m | 0.0Share repurchases, Q3 FY2023, three months to 2023-09-30$0. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-Q filed 2023-11-02, accession 0001558370-23-017437. Derived: 9-month figure less the 6-month figure.Report this figure | 0.0Share repurchases, Q4 FY2023, three months to 2023-12-31$0. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-K filed 2025-02-28, accession 0001558370-25-001939. Derived: 12-month figure less the 9-month figure.Report this figure | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported |
Shares
| Line item | Unit | Q1 FY20192019-03-31 | Q2 FY20192019-06-30 | Q3 FY20192019-09-30 | Q1 FY20202020-03-31 | Q2 FY20202020-06-30 | Q3 FY20202020-09-30 | Q1 FY20212021-03-31 | Q2 FY20212021-06-30 | Q3 FY20212021-09-30 | Q1 FY20222022-03-31 | Q2 FY20222022-06-30 | Q3 FY20222022-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Diluted shares (weighted) | m shares | 37.2 | 88.9 | 37.4 | 37.5 | 89.7 | 40.9 | 90.2 | 47.6 | 47.0 | 44.2 | 42.1 | 42.5 |
Source: SEC EDGAR, XBRL company facts. Last ingested by Listed: Oct 24, 2026, 15:45 ET. Listed shows no prices and gives no investment advice.