Starwood Real Estate Income Trust, Inc.
SWDROTCCIK 1711929Real estateFiscal 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 | 433Revenue, Q3 FY2023, three months to 2023-09-30$433.0m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2024-11-13, accession 0000950170-24-126402.Report this figure | 423Revenue, Q4 FY2023, three months to 2023-12-31$423.2m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-K filed 2026-03-20, accession 0001193125-26-117060. Derived: 12-month figure less the 9-month figure.Report this figure | 424Revenue, Q1 FY2024, three months to 2024-03-31$424.1m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-05-09, accession 0000950170-25-067723.Report this figure | 422Revenue, Q2 FY2024, three months to 2024-06-30$421.8m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-08-13, accession 0000950170-25-107771.Report this figure | 425Revenue, Q3 FY2024, three months to 2024-09-30$424.8m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-11-12, accession 0001193125-25-277275.Report this figure | 417Revenue, Q4 FY2024, three months to 2024-12-31$417.1m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-K filed 2026-03-20, accession 0001193125-26-117060. Derived: 12-month figure less the 9-month figure.Report this figure | 400Revenue, Q1 FY2025, three months to 2025-03-31$400.3m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-05-11, accession 0001193125-26-216496.Report this figure | 395Revenue, Q2 FY2025, three months to 2025-06-30$394.5m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-08-12, accession 0001193125-26-346339.Report this figure | 394Revenue, Q3 FY2025, three months to 2025-09-30$393.9m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-11-12, accession 0001193125-25-277275.Report this figure | 392Revenue, Q4 FY2025, three months to 2025-12-31$392.2m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-K filed 2026-03-20, accession 0001193125-26-117060. Derived: 12-month figure less the 9-month figure.Report this figure | 392Revenue, Q1 FY2026, three months to 2026-03-31$392.3m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-05-11, accession 0001193125-26-216496.Report this figure | 398Revenue, Q2 FY2026, three months to 2026-06-30$398.0m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-08-12, accession 0001193125-26-346339.Report this figure |
| Cost of revenue | $m | 189Cost of revenue, Q3 FY2023, three months to 2023-09-30$189.1m. XBRL concept us-gaap:CostOfGoodsAndServicesSold. 10-Q filed 2024-11-13, accession 0000950170-24-126402.Report this figure | 177Cost of revenue, Q4 FY2023, three months to 2023-12-31$177.1m. XBRL concept us-gaap:CostOfGoodsAndServicesSold. 10-K filed 2026-03-20, accession 0001193125-26-117060. Derived: 12-month figure less the 9-month figure.Report this figure | 180Cost of revenue, Q1 FY2024, three months to 2024-03-31$179.7m. XBRL concept us-gaap:CostOfGoodsAndServicesSold. 10-Q filed 2025-05-09, accession 0000950170-25-067723.Report this figure | 181Cost of revenue, Q2 FY2024, three months to 2024-06-30$180.5m. XBRL concept us-gaap:CostOfGoodsAndServicesSold. 10-Q filed 2025-08-13, accession 0000950170-25-107771.Report this figure | 184Cost of revenue, Q3 FY2024, three months to 2024-09-30$183.6m. XBRL concept us-gaap:CostOfGoodsAndServicesSold. 10-Q filed 2025-11-12, accession 0001193125-25-277275.Report this figure | 171Cost of revenue, Q4 FY2024, three months to 2024-12-31$171.2m. XBRL concept us-gaap:CostOfGoodsAndServicesSold. 10-K filed 2026-03-20, accession 0001193125-26-117060. Derived: 12-month figure less the 9-month figure.Report this figure | 171Cost of revenue, Q1 FY2025, three months to 2025-03-31$171.1m. XBRL concept us-gaap:CostOfGoodsAndServicesSold. 10-Q filed 2026-05-11, accession 0001193125-26-216496.Report this figure | 167Cost of revenue, Q2 FY2025, three months to 2025-06-30$166.9m. XBRL concept us-gaap:CostOfGoodsAndServicesSold. 10-Q filed 2026-08-12, accession 0001193125-26-346339.Report this figure | 172Cost of revenue, Q3 FY2025, three months to 2025-09-30$172.4m. XBRL concept us-gaap:CostOfGoodsAndServicesSold. 10-Q filed 2025-11-12, accession 0001193125-25-277275.Report this figure | 166Cost of revenue, Q4 FY2025, three months to 2025-12-31$166.3m. XBRL concept us-gaap:CostOfGoodsAndServicesSold. 10-K filed 2026-03-20, accession 0001193125-26-117060. Derived: 12-month figure less the 9-month figure.Report this figure | 160Cost of revenue, Q1 FY2026, three months to 2026-03-31$160.1m. XBRL concept us-gaap:CostOfGoodsAndServicesSold. 10-Q filed 2026-05-11, accession 0001193125-26-216496.Report this figure | 165Cost of revenue, Q2 FY2026, three months to 2026-06-30$165.1m. XBRL concept us-gaap:CostOfGoodsAndServicesSold. 10-Q filed 2026-08-12, accession 0001193125-26-346339.Report this figure |
| Operating income | $m | 286Operating income, Q3 FY2023, three months to 2023-09-30$286.0m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2024-11-13, accession 0000950170-24-126402.Report this figure | 243Operating income, Q4 FY2023, three months to 2023-12-31$242.5m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-03-20, accession 0001193125-26-117060. Derived: 12-month figure less the 9-month figure.Report this figure | 281Operating income, Q1 FY2024, three months to 2024-03-31$280.9m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-05-09, accession 0000950170-25-067723.Report this figure | 252Operating income, Q2 FY2024, three months to 2024-06-30$251.9m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-08-13, accession 0000950170-25-107771.Report this figure | 258Operating income, Q3 FY2024, three months to 2024-09-30$258.1m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-12, accession 0001193125-25-277275.Report this figure | 264Operating income, Q4 FY2024, three months to 2024-12-31$264.1m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-03-20, accession 0001193125-26-117060. Derived: 12-month figure less the 9-month figure.Report this figure | 247Operating income, Q1 FY2025, three months to 2025-03-31$247.0m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-11, accession 0001193125-26-216496.Report this figure | 242Operating income, Q2 FY2025, three months to 2025-06-30$241.6m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-08-12, accession 0001193125-26-346339.Report this figure | 234Operating income, Q3 FY2025, three months to 2025-09-30$234.4m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-12, accession 0001193125-25-277275.Report this figure | 242Operating income, Q4 FY2025, three months to 2025-12-31$242.5m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-03-20, accession 0001193125-26-117060. Derived: 12-month figure less the 9-month figure.Report this figure | 249Operating income, Q1 FY2026, three months to 2026-03-31$249.4m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-11, accession 0001193125-26-216496.Report this figure | 252Operating income, Q2 FY2026, three months to 2026-06-30$252.2m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-08-12, accession 0001193125-26-346339.Report this figure |
| Interest expense | $m | 145Interest expense, Q3 FY2023, three months to 2023-09-30$145.3m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2024-11-13, accession 0000950170-24-126402.Report this figure | 146Interest expense, Q4 FY2023, three months to 2023-12-31$145.6m. XBRL concept us-gaap:InterestExpense. 10-K filed 2026-03-20, accession 0001193125-26-117060. Derived: 12-month figure less the 9-month figure.Report this figure | 154Interest expense, Q1 FY2024, three months to 2024-03-31$154.0m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2025-05-09, accession 0000950170-25-067723.Report this figure | (158)Interest expense, Q2 FY2024, three months to 2024-06-30−$158.2m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2025-08-13, accession 0000950170-25-107771.Report this figure | (166)Interest expense, Q3 FY2024, three months to 2024-09-30−$165.5m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2025-11-12, accession 0001193125-25-277275.Report this figure | 1,119Interest expense, Q4 FY2024, three months to 2024-12-31$1.12bn. XBRL concept us-gaap:InterestExpense. 10-K filed 2026-03-20, accession 0001193125-26-117060. Derived: 12-month figure less the 9-month figure.Report this figure | (152)Interest expense, Q1 FY2025, three months to 2025-03-31−$152.2m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2026-05-11, accession 0001193125-26-216496.Report this figure | (151)Interest expense, Q2 FY2025, three months to 2025-06-30−$150.9m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2026-08-12, accession 0001193125-26-346339.Report this figure | (160)Interest expense, Q3 FY2025, three months to 2025-09-30−$159.9m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2025-11-12, accession 0001193125-25-277275.Report this figure | 1,099Interest expense, Q4 FY2025, three months to 2025-12-31$1.10bn. XBRL concept us-gaap:InterestExpense. 10-K filed 2026-03-20, accession 0001193125-26-117060. Derived: 12-month figure less the 9-month figure.Report this figure | (172)Interest expense, Q1 FY2026, three months to 2026-03-31−$172.3m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2026-05-11, accession 0001193125-26-216496.Report this figure | (183)Interest expense, Q2 FY2026, three months to 2026-06-30−$182.8m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2026-08-12, accession 0001193125-26-346339.Report this figure |
| Income tax | $m | 1.1Income tax, Q3 FY2023, three months to 2023-09-30$1.1m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2024-11-13, accession 0000950170-24-126402.Report this figure | (7.9)Income tax, Q4 FY2023, three months to 2023-12-31−$7.9m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2026-03-20, accession 0001193125-26-117060. Derived: 12-month figure less the 9-month figure.Report this figure | 4.4Income tax, Q1 FY2024, three months to 2024-03-31$4.4m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-05-09, accession 0000950170-25-067723.Report this figure | 1.8Income tax, Q2 FY2024, three months to 2024-06-30$1.8m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-08-13, accession 0000950170-25-107771.Report this figure | 1.9Income tax, Q3 FY2024, three months to 2024-09-30$1.9m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-11-12, accession 0001193125-25-277275.Report this figure | (18.3)Income tax, Q4 FY2024, three months to 2024-12-31−$18.3m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2026-03-20, accession 0001193125-26-117060. Derived: 12-month figure less the 9-month figure.Report this figure | (0.4)Income tax, Q1 FY2025, three months to 2025-03-31−$400.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-05-11, accession 0001193125-26-216496.Report this figure | (0.7)Income tax, Q2 FY2025, three months to 2025-06-30−$700.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-08-12, accession 0001193125-26-346339.Report this figure | (1.7)Income tax, Q3 FY2025, three months to 2025-09-30−$1.7m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-11-12, accession 0001193125-25-277275.Report this figure | (2.6)Income tax, Q4 FY2025, three months to 2025-12-31−$2.6m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2026-03-20, accession 0001193125-26-117060. Derived: 12-month figure less the 9-month figure.Report this figure | (0.7)Income tax, Q1 FY2026, three months to 2026-03-31−$700.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-05-11, accession 0001193125-26-216496.Report this figure | (0.3)Income tax, Q2 FY2026, three months to 2026-06-30−$300.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-08-12, accession 0001193125-26-346339.Report this figure |
| Net income | $m | (55.1)Net income, Q3 FY2023, three months to 2023-09-30−$55.1m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2024-11-13, accession 0000950170-24-126402.Report this figure | (252)Net income, Q4 FY2023, three months to 2023-12-31−$251.8m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-03-20, accession 0001193125-26-117060. Derived: 12-month figure less the 9-month figure.Report this figure | (81.3)Net income, Q1 FY2024, three months to 2024-03-31−$81.3m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-05-09, accession 0000950170-25-067723.Report this figure | (146)Net income, Q2 FY2024, three months to 2024-06-30−$145.7m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-08-13, accession 0000950170-25-107771.Report this figure | (317)Net income, Q3 FY2024, three months to 2024-09-30−$317.0m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-12, accession 0001193125-25-277275.Report this figure | (141)Net income, Q4 FY2024, three months to 2024-12-31−$140.9m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-03-20, accession 0001193125-26-117060. Derived: 12-month figure less the 9-month figure.Report this figure | (177)Net income, Q1 FY2025, three months to 2025-03-31−$177.2m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-05-11, accession 0001193125-26-216496.Report this figure | (194)Net income, Q2 FY2025, three months to 2025-06-30−$193.9m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-12, accession 0001193125-26-346339.Report this figure | (169)Net income, Q3 FY2025, three months to 2025-09-30−$168.5m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-12, accession 0001193125-25-277275.Report this figure | (152)Net income, Q4 FY2025, three months to 2025-12-31−$152.0m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-03-20, accession 0001193125-26-117060. Derived: 12-month figure less the 9-month figure.Report this figure | (113)Net income, Q1 FY2026, three months to 2026-03-31−$112.9m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-05-11, accession 0001193125-26-216496.Report this figure | (144)Net income, Q2 FY2026, three months to 2026-06-30−$144.2m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-12, accession 0001193125-26-346339.Report this figure |
| Diluted EPS | $ per share | (0.12)Diluted EPS, Q3 FY2023, three months to 2023-09-30−$0.12 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2024-11-13, accession 0000950170-24-126402.Report this figure | not reported | (0.19)Diluted EPS, Q1 FY2024, three months to 2024-03-31−$0.19 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-05-09, accession 0000950170-25-067723.Report this figure | (0.36)Diluted EPS, Q2 FY2024, three months to 2024-06-30−$0.36 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-08-13, accession 0000950170-25-107771.Report this figure | (0.79)Diluted EPS, Q3 FY2024, three months to 2024-09-30−$0.79 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-11-12, accession 0001193125-25-277275.Report this figure | not reported | (0.44)Diluted EPS, Q1 FY2025, three months to 2025-03-31−$0.44 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-05-11, accession 0001193125-26-216496.Report this figure | (0.49)Diluted EPS, Q2 FY2025, three months to 2025-06-30−$0.49 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-08-12, accession 0001193125-26-346339.Report this figure | (0.42)Diluted EPS, Q3 FY2025, three months to 2025-09-30−$0.42 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-11-12, accession 0001193125-25-277275.Report this figure | not reported | (0.29)Diluted EPS, Q1 FY2026, three months to 2026-03-31−$0.29 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-05-11, accession 0001193125-26-216496.Report this figure | (0.37)Diluted EPS, Q2 FY2026, three months to 2026-06-30−$0.37 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-08-12, accession 0001193125-26-346339.Report this figure |
| Basic EPS | $ per share | (0.12)Basic EPS, Q3 FY2023, three months to 2023-09-30−$0.12 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2024-11-13, accession 0000950170-24-126402.Report this figure | not reported | (0.19)Basic EPS, Q1 FY2024, three months to 2024-03-31−$0.19 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-05-09, accession 0000950170-25-067723.Report this figure | (0.36)Basic EPS, Q2 FY2024, three months to 2024-06-30−$0.36 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-08-13, accession 0000950170-25-107771.Report this figure | (0.79)Basic EPS, Q3 FY2024, three months to 2024-09-30−$0.79 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-11-12, accession 0001193125-25-277275.Report this figure | not reported | (0.44)Basic EPS, Q1 FY2025, three months to 2025-03-31−$0.44 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-05-11, accession 0001193125-26-216496.Report this figure | (0.49)Basic EPS, Q2 FY2025, three months to 2025-06-30−$0.49 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-08-12, accession 0001193125-26-346339.Report this figure | (0.42)Basic EPS, Q3 FY2025, three months to 2025-09-30−$0.42 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-11-12, accession 0001193125-25-277275.Report this figure | not reported | (0.29)Basic EPS, Q1 FY2026, three months to 2026-03-31−$0.29 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-05-11, accession 0001193125-26-216496.Report this figure | (0.37)Basic EPS, Q2 FY2026, three months to 2026-06-30−$0.37 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-08-12, accession 0001193125-26-346339.Report this figure |
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 | $bn | 0.3Cash and equivalents, Q3 FY2023, at 2023-09-30$287.6m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-11-13, accession 0000950170-24-126402.Report this figure | 0.3Cash and equivalents, FY2023, at 2023-12-31$295.0m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2026-03-20, accession 0001193125-26-117060.Report this figure | 0.3Cash and equivalents, Q1 FY2024, at 2024-03-31$316.1m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-05-09, accession 0000950170-25-067723.Report this figure | 0.3Cash and equivalents, Q2 FY2024, at 2024-06-30$293.8m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-08-13, accession 0000950170-25-107771.Report this figure | 0.3Cash and equivalents, Q3 FY2024, at 2024-09-30$262.9m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-11-12, accession 0001193125-25-277275.Report this figure | 0.3Cash and equivalents, FY2024, at 2024-12-31$281.5m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2026-03-20, accession 0001193125-26-117060.Report this figure | 0.3Cash and equivalents, Q1 FY2025, at 2025-03-31$270.4m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-05-11, accession 0001193125-26-216496.Report this figure | 0.2Cash and equivalents, Q2 FY2025, at 2025-06-30$240.2m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-08-12, accession 0001193125-26-346339.Report this figure | 0.2Cash and equivalents, Q3 FY2025, at 2025-09-30$243.8m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-11-12, accession 0001193125-25-277275.Report this figure | 0.2Cash and equivalents, FY2025, at 2025-12-31$200.8m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-08-12, accession 0001193125-26-346339.Report this figure | 0.2Cash and equivalents, Q1 FY2026, at 2026-03-31$211.1m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-05-11, accession 0001193125-26-216496.Report this figure | 0.2Cash and equivalents, Q2 FY2026, at 2026-06-30$207.3m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-08-12, accession 0001193125-26-346339.Report this figure |
| Total assets | $bn | 24.2Total assets, Q3 FY2023, at 2023-09-30$24.22bn. XBRL concept us-gaap:Assets. 10-Q filed 2023-11-13, accession 0000950170-23-062865.Report this figure | 23.1Total assets, FY2023, at 2023-12-31$23.11bn. XBRL concept us-gaap:Assets. 10-K filed 2025-03-21, accession 0000950170-25-043128.Report this figure | 22.7Total assets, Q1 FY2024, at 2024-03-31$22.69bn. XBRL concept us-gaap:Assets. 10-Q filed 2024-05-13, accession 0000950170-24-058750.Report this figure | 22.0Total assets, Q2 FY2024, at 2024-06-30$21.97bn. XBRL concept us-gaap:Assets. 10-Q filed 2024-08-14, accession 0000950170-24-097234.Report this figure | 21.7Total assets, Q3 FY2024, at 2024-09-30$21.68bn. XBRL concept us-gaap:Assets. 10-Q filed 2024-11-13, accession 0000950170-24-126402.Report this figure | 21.0Total assets, FY2024, at 2024-12-31$20.99bn. XBRL concept us-gaap:Assets. 10-K filed 2026-03-20, accession 0001193125-26-117060.Report this figure | 19.6Total assets, Q1 FY2025, at 2025-03-31$19.62bn. XBRL concept us-gaap:Assets. 10-Q filed 2025-05-09, accession 0000950170-25-067723.Report this figure | 19.4Total assets, Q2 FY2025, at 2025-06-30$19.37bn. XBRL concept us-gaap:Assets. 10-Q filed 2025-08-13, accession 0000950170-25-107771.Report this figure | 19.2Total assets, Q3 FY2025, at 2025-09-30$19.17bn. XBRL concept us-gaap:Assets. 10-Q filed 2025-11-12, accession 0001193125-25-277275.Report this figure | 18.9Total assets, FY2025, at 2025-12-31$18.92bn. XBRL concept us-gaap:Assets. 10-Q filed 2026-08-12, accession 0001193125-26-346339.Report this figure | 18.7Total assets, Q1 FY2026, at 2026-03-31$18.74bn. XBRL concept us-gaap:Assets. 10-Q filed 2026-05-11, accession 0001193125-26-216496.Report this figure | 18.6Total assets, Q2 FY2026, at 2026-06-30$18.60bn. XBRL concept us-gaap:Assets. 10-Q filed 2026-08-12, accession 0001193125-26-346339.Report this figure |
| Total liabilities | $bn | 15.8Total liabilities, Q3 FY2023, at 2023-09-30$15.79bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2023-11-13, accession 0000950170-23-062865.Report this figure | 15.5Total liabilities, FY2023, at 2023-12-31$15.52bn. XBRL concept us-gaap:Liabilities. 10-K filed 2025-03-21, accession 0000950170-25-043128.Report this figure | 15.7Total liabilities, Q1 FY2024, at 2024-03-31$15.68bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-05-13, accession 0000950170-24-058750.Report this figure | 15.5Total liabilities, Q2 FY2024, at 2024-06-30$15.46bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-08-14, accession 0000950170-24-097234.Report this figure | 15.7Total liabilities, Q3 FY2024, at 2024-09-30$15.66bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-11-13, accession 0000950170-24-126402.Report this figure | 15.3Total liabilities, FY2024, at 2024-12-31$15.30bn. XBRL concept us-gaap:Liabilities. 10-K filed 2026-03-20, accession 0001193125-26-117060.Report this figure | 14.2Total liabilities, Q1 FY2025, at 2025-03-31$14.23bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-05-09, accession 0000950170-25-067723.Report this figure | 14.3Total liabilities, Q2 FY2025, at 2025-06-30$14.28bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-08-13, accession 0000950170-25-107771.Report this figure | 14.5Total liabilities, Q3 FY2025, at 2025-09-30$14.45bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-11-12, accession 0001193125-25-277275.Report this figure | 14.6Total liabilities, FY2025, at 2025-12-31$14.55bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-08-12, accession 0001193125-26-346339.Report this figure | 14.7Total liabilities, Q1 FY2026, at 2026-03-31$14.68bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-05-11, accession 0001193125-26-216496.Report this figure | 14.8Total liabilities, Q2 FY2026, at 2026-06-30$14.80bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-08-12, accession 0001193125-26-346339.Report this figure |
| Long-term debt | $bn | 13.2Long-term debt, Q3 FY2023, at 2023-09-30$13.21bn. XBRL concept us-gaap:LongTermDebt. 10-Q filed 2023-11-13, accession 0000950170-23-062865.Report this figure | 13.0Long-term debt, FY2023, at 2023-12-31$13.03bn. XBRL concept us-gaap:LongTermDebt. 10-K filed 2025-03-21, accession 0000950170-25-043128.Report this figure | 13.0Long-term debt, Q1 FY2024, at 2024-03-31$12.98bn. XBRL concept us-gaap:LongTermDebt. 10-Q filed 2024-05-13, accession 0000950170-24-058750.Report this figure | 13.0Long-term debt, Q2 FY2024, at 2024-06-30$12.96bn. XBRL concept us-gaap:LongTermDebt. 10-Q filed 2024-08-14, accession 0000950170-24-097234.Report this figure | 13.0Long-term debt, Q3 FY2024, at 2024-09-30$12.98bn. XBRL concept us-gaap:LongTermDebt. 10-Q filed 2024-11-13, accession 0000950170-24-126402.Report this figure | 12.7Long-term debt, FY2024, at 2024-12-31$12.74bn. XBRL concept us-gaap:LongTermDebt. 10-K filed 2026-03-20, accession 0001193125-26-117060.Report this figure | 11.9Long-term debt, Q1 FY2025, at 2025-03-31$11.92bn. XBRL concept us-gaap:LongTermDebt. 10-Q filed 2025-05-09, accession 0000950170-25-067723.Report this figure | 12.0Long-term debt, Q2 FY2025, at 2025-06-30$11.97bn. XBRL concept us-gaap:LongTermDebt. 10-Q filed 2025-08-13, accession 0000950170-25-107771.Report this figure | 12.0Long-term debt, Q3 FY2025, at 2025-09-30$11.98bn. XBRL concept us-gaap:LongTermDebt. 10-Q filed 2025-11-12, accession 0001193125-25-277275.Report this figure | 12.0Long-term debt, FY2025, at 2025-12-31$11.96bn. XBRL concept us-gaap:LongTermDebt. 10-Q filed 2026-08-12, accession 0001193125-26-346339.Report this figure | 12.0Long-term debt, Q1 FY2026, at 2026-03-31$11.97bn. XBRL concept us-gaap:LongTermDebt. 10-Q filed 2026-05-11, accession 0001193125-26-216496.Report this figure | 12.0Long-term debt, Q2 FY2026, at 2026-06-30$12.02bn. XBRL concept us-gaap:LongTermDebt. 10-Q filed 2026-08-12, accession 0001193125-26-346339.Report this figure |
| Shareholders' equity | $bn | 7.9Shareholders' equity, Q3 FY2023, at 2023-09-30$7.88bn. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2023-11-13, accession 0000950170-23-062865.Report this figure | 7.1Shareholders' equity, FY2023, at 2023-12-31$7.09bn. XBRL concept us-gaap:StockholdersEquity. 10-K filed 2025-03-21, accession 0000950170-25-043128.Report this figure | 6.5Shareholders' equity, Q1 FY2024, at 2024-03-31$6.51bn. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2024-05-13, accession 0000950170-24-058750.Report this figure | 6.0Shareholders' equity, Q2 FY2024, at 2024-06-30$6.01bn. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2024-08-14, accession 0000950170-24-097234.Report this figure | 5.5Shareholders' equity, Q3 FY2024, at 2024-09-30$5.54bn. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2024-11-13, accession 0000950170-24-126402.Report this figure | 5.2Shareholders' equity, FY2024, at 2024-12-31$5.19bn. XBRL concept us-gaap:StockholdersEquity. 10-K filed 2026-03-20, accession 0001193125-26-117060.Report this figure | 4.9Shareholders' equity, Q1 FY2025, at 2025-03-31$4.90bn. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-05-09, accession 0000950170-25-067723.Report this figure | 4.6Shareholders' equity, Q2 FY2025, at 2025-06-30$4.59bn. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-08-13, accession 0000950170-25-107771.Report this figure | 4.2Shareholders' equity, Q3 FY2025, at 2025-09-30$4.23bn. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-12, accession 0001193125-25-277275.Report this figure | 3.9Shareholders' equity, FY2025, at 2025-12-31$3.89bn. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-12, accession 0001193125-26-346339.Report this figure | 3.6Shareholders' equity, Q1 FY2026, at 2026-03-31$3.58bn. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-05-11, accession 0001193125-26-216496.Report this figure | 3.3Shareholders' equity, Q2 FY2026, at 2026-06-30$3.33bn. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-12, accession 0001193125-26-346339.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 | 170Operating cash flow, Q3 FY2023, three months to 2023-09-30$169.8m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2024-11-13, accession 0000950170-24-126402. Derived: 9-month figure less the 6-month figure.Report this figure | 126Operating cash flow, Q4 FY2023, three months to 2023-12-31$125.8m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-03-20, accession 0001193125-26-117060. Derived: 12-month figure less the 9-month figure.Report this figure | 118Operating cash flow, Q1 FY2024, three months to 2024-03-31$118.2m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-05-09, accession 0000950170-25-067723.Report this figure | 88.3Operating cash flow, Q2 FY2024, three months to 2024-06-30$88.3m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-08-13, accession 0000950170-25-107771. Derived: 6-month figure less the 3-month figure.Report this figure | 146Operating cash flow, Q3 FY2024, three months to 2024-09-30$146.1m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-12, accession 0001193125-25-277275. Derived: 9-month figure less the 6-month figure.Report this figure | 76.6Operating cash flow, Q4 FY2024, three months to 2024-12-31$76.6m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-03-20, accession 0001193125-26-117060. Derived: 12-month figure less the 9-month figure.Report this figure | 85.2Operating cash flow, Q1 FY2025, three months to 2025-03-31$85.2m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-11, accession 0001193125-26-216496.Report this figure | 112Operating cash flow, Q2 FY2025, three months to 2025-06-30$112.4m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-08-12, accession 0001193125-26-346339. Derived: 6-month figure less the 3-month figure.Report this figure | 98.6Operating cash flow, Q3 FY2025, three months to 2025-09-30$98.6m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-12, accession 0001193125-25-277275. Derived: 9-month figure less the 6-month figure.Report this figure | 49.3Operating cash flow, Q4 FY2025, three months to 2025-12-31$49.3m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-03-20, accession 0001193125-26-117060. Derived: 12-month figure less the 9-month figure.Report this figure | 54.2Operating cash flow, Q1 FY2026, three months to 2026-03-31$54.2m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-11, accession 0001193125-26-216496.Report this figure | 106Operating cash flow, Q2 FY2026, three months to 2026-06-30$106.0m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-08-12, accession 0001193125-26-346339. Derived: 6-month figure less the 3-month figure.Report this figure |
| Dividends paid | $m | 87.4Dividends paid, Q3 FY2023, three months to 2023-09-30$87.4m. XBRL concept us-gaap:PaymentsOfDividends. 10-Q filed 2024-11-13, accession 0000950170-24-126402. Derived: 9-month figure less the 6-month figure.Report this figure | 84.7Dividends paid, Q4 FY2023, three months to 2023-12-31$84.7m. XBRL concept us-gaap:PaymentsOfDividends. 10-K filed 2026-03-20, accession 0001193125-26-117060. Derived: 12-month figure less the 9-month figure.Report this figure | 80.0Dividends paid, Q1 FY2024, three months to 2024-03-31$80.0m. XBRL concept us-gaap:PaymentsOfDividends. 10-Q filed 2025-05-09, accession 0000950170-25-067723.Report this figure | 78.1Dividends paid, Q2 FY2024, three months to 2024-06-30$78.1m. XBRL concept us-gaap:PaymentsOfDividends. 10-Q filed 2025-08-13, accession 0000950170-25-107771. Derived: 6-month figure less the 3-month figure.Report this figure | 83.0Dividends paid, Q3 FY2024, three months to 2024-09-30$83.0m. XBRL concept us-gaap:PaymentsOfDividends. 10-Q filed 2025-11-12, accession 0001193125-25-277275. Derived: 9-month figure less the 6-month figure.Report this figure | 84.3Dividends paid, Q4 FY2024, three months to 2024-12-31$84.3m. XBRL concept us-gaap:PaymentsOfDividends. 10-K filed 2026-03-20, accession 0001193125-26-117060. Derived: 12-month figure less the 9-month figure.Report this figure | 84.7Dividends paid, Q1 FY2025, three months to 2025-03-31$84.7m. XBRL concept us-gaap:PaymentsOfDividends. 10-Q filed 2026-05-11, accession 0001193125-26-216496.Report this figure | 85.1Dividends paid, Q2 FY2025, three months to 2025-06-30$85.1m. XBRL concept us-gaap:PaymentsOfDividends. 10-Q filed 2026-08-12, accession 0001193125-26-346339. Derived: 6-month figure less the 3-month figure.Report this figure | 85.9Dividends paid, Q3 FY2025, three months to 2025-09-30$85.9m. XBRL concept us-gaap:PaymentsOfDividends. 10-Q filed 2025-11-12, accession 0001193125-25-277275. Derived: 9-month figure less the 6-month figure.Report this figure | 86.1Dividends paid, Q4 FY2025, three months to 2025-12-31$86.1m. XBRL concept us-gaap:PaymentsOfDividends. 10-K filed 2026-03-20, accession 0001193125-26-117060. Derived: 12-month figure less the 9-month figure.Report this figure | 86.8Dividends paid, Q1 FY2026, three months to 2026-03-31$86.8m. XBRL concept us-gaap:PaymentsOfDividends. 10-Q filed 2026-05-11, accession 0001193125-26-216496.Report this figure | 71.7Dividends paid, Q2 FY2026, three months to 2026-06-30$71.7m. XBRL concept us-gaap:PaymentsOfDividends. 10-Q filed 2026-08-12, accession 0001193125-26-346339. Derived: 6-month figure less the 3-month figure.Report this figure |
| Share repurchases | $m | 639Share repurchases, Q3 FY2023, three months to 2023-09-30$638.7m. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-Q filed 2024-11-13, accession 0000950170-24-126402. Derived: 9-month figure less the 6-month figure.Report this figure | 606Share repurchases, Q4 FY2023, three months to 2023-12-31$606.4m. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-K filed 2026-03-20, accession 0001193125-26-117060. Derived: 12-month figure less the 9-month figure.Report this figure | 515Share repurchases, Q1 FY2024, three months to 2024-03-31$514.5m. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-Q filed 2025-05-09, accession 0000950170-25-067723.Report this figure | 346Share repurchases, Q2 FY2024, three months to 2024-06-30$346.5m. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-Q filed 2025-08-13, accession 0000950170-25-107771. Derived: 6-month figure less the 3-month figure.Report this figure | 104Share repurchases, Q3 FY2024, three months to 2024-09-30$104.1m. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-Q filed 2025-11-12, accession 0001193125-25-277275. Derived: 9-month figure less the 6-month figure.Report this figure | 101Share repurchases, Q4 FY2024, three months to 2024-12-31$100.7m. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-K filed 2026-03-20, accession 0001193125-26-117060. Derived: 12-month figure less the 9-month figure.Report this figure | 87.3Share repurchases, Q1 FY2025, three months to 2025-03-31$87.3m. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-Q filed 2026-05-11, accession 0001193125-26-216496.Report this figure | 115Share repurchases, Q2 FY2025, three months to 2025-06-30$114.8m. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-Q filed 2026-08-12, accession 0001193125-26-346339. Derived: 6-month figure less the 3-month figure.Report this figure | 138Share repurchases, Q3 FY2025, three months to 2025-09-30$138.0m. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-Q filed 2025-11-12, accession 0001193125-25-277275. Derived: 9-month figure less the 6-month figure.Report this figure | 133Share repurchases, Q4 FY2025, three months to 2025-12-31$132.8m. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-K filed 2026-03-20, accession 0001193125-26-117060. Derived: 12-month figure less the 9-month figure.Report this figure | 120Share repurchases, Q1 FY2026, three months to 2026-03-31$120.3m. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-Q filed 2026-05-11, accession 0001193125-26-216496.Report this figure | 65.2Share repurchases, Q2 FY2026, three months to 2026-06-30$65.2m. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-Q filed 2026-08-12, accession 0001193125-26-346339. Derived: 6-month figure less the 3-month figure.Report this figure |
Shares
| Line item | Unit | Q3 FY20222022-09-30 | Q1 FY20232023-03-31 | Q2 FY20232023-06-30 | Q3 FY20232023-09-30 | Q1 FY20242024-03-31 | Q2 FY20242024-06-30 | Q3 FY20242024-09-30 | Q1 FY20252025-03-31 | Q2 FY20252025-06-30 | Q3 FY20252025-09-30 | Q1 FY20262026-03-31 | Q2 FY20262026-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Diluted shares (weighted) | m shares | 503 | 497 | 477 | 458 | 421 | 406 | 404 | 401 | 400 | 397 | 390 | 387 |
Shares outstanding: 10,000 at Nov 13, 2018, from the cover of the 10-Q filed Nov 13, 2018.
Source: SEC EDGAR, XBRL company facts. Last ingested by Listed: Oct 24, 2026, 15:46 ET. Listed shows no prices and gives no investment advice.