
Talos Energy Inc.
TALONYSECIK 1724965EnergyFiscal 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 | 383Revenue, Q3 FY2023, three months to 2023-09-30$383.1m. XBRL concept us-gaap:Revenues. 10-Q filed 2024-11-12, accession 0000950170-24-125580.Report this figure | 385Revenue, Q4 FY2023, three months to 2023-12-31$385.0m. XBRL concept us-gaap:Revenues. 10-K filed 2026-02-25, accession 0001193125-26-067807. Derived: 12-month figure less the 9-month figure.Report this figure | 430Revenue, Q1 FY2024, three months to 2024-03-31$429.9m. XBRL concept us-gaap:Revenues. 10-Q filed 2025-05-06, accession 0000950170-25-063785.Report this figure | 549Revenue, Q2 FY2024, three months to 2024-06-30$549.2m. XBRL concept us-gaap:Revenues. 10-Q filed 2025-08-07, accession 0000950170-25-104296.Report this figure | 509Revenue, Q3 FY2024, three months to 2024-09-30$509.3m. XBRL concept us-gaap:Revenues. 10-Q filed 2025-11-06, accession 0001193125-25-267455.Report this figure | 485Revenue, Q4 FY2024, three months to 2024-12-31$485.2m. XBRL concept us-gaap:Revenues. 10-K filed 2026-02-25, accession 0001193125-26-067807. Derived: 12-month figure less the 9-month figure.Report this figure | 513Revenue, Q1 FY2025, three months to 2025-03-31$513.1m. XBRL concept us-gaap:Revenues. 10-Q filed 2026-05-06, accession 0001193125-26-207039.Report this figure | 425Revenue, Q2 FY2025, three months to 2025-06-30$424.7m. XBRL concept us-gaap:Revenues. 10-Q filed 2026-08-05, accession 0001193125-26-333290.Report this figure | 450Revenue, Q3 FY2025, three months to 2025-09-30$450.1m. XBRL concept us-gaap:Revenues. 10-Q filed 2025-11-06, accession 0001193125-25-267455.Report this figure | 392Revenue, Q4 FY2025, three months to 2025-12-31$392.2m. XBRL concept us-gaap:Revenues. 10-K filed 2026-02-25, accession 0001193125-26-067807. Derived: 12-month figure less the 9-month figure.Report this figure | 472Revenue, Q1 FY2026, three months to 2026-03-31$472.3m. XBRL concept us-gaap:Revenues. 10-Q filed 2026-05-06, accession 0001193125-26-207039.Report this figure | 665Revenue, Q2 FY2026, three months to 2026-06-30$664.8m. XBRL concept us-gaap:Revenues. 10-Q filed 2026-08-05, accession 0001193125-26-333290.Report this figure |
| Operating income | $m | 127Operating income, Q3 FY2023, three months to 2023-09-30$126.8m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2024-11-12, accession 0000950170-24-125580.Report this figure | 34.7Operating income, Q4 FY2023, three months to 2023-12-31$34.7m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-02-25, accession 0001193125-26-067807. Derived: 12-month figure less the 9-month figure.Report this figure | 67.8Operating income, Q1 FY2024, three months to 2024-03-31$67.8m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-05-06, accession 0000950170-25-063785.Report this figure | 54.4Operating income, Q2 FY2024, three months to 2024-06-30$54.4m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-08-07, accession 0000950170-25-104296.Report this figure | 23.5Operating income, Q3 FY2024, three months to 2024-09-30$23.5m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-06, accession 0001193125-25-267455.Report this figure | 27.2Operating income, Q4 FY2024, three months to 2024-12-31$27.2m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-02-25, accession 0001193125-26-067807. Derived: 12-month figure less the 9-month figure.Report this figure | 43.5Operating income, Q1 FY2025, three months to 2025-03-31$43.5m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-06, accession 0001193125-26-207039.Report this figure | (274)Operating income, Q2 FY2025, three months to 2025-06-30−$273.6m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-08-05, accession 0001193125-26-333290.Report this figure | (86.2)Operating income, Q3 FY2025, three months to 2025-09-30−$86.2m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-06, accession 0001193125-25-267455.Report this figure | (244)Operating income, Q4 FY2025, three months to 2025-12-31−$244.0m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-02-25, accession 0001193125-26-067807. Derived: 12-month figure less the 9-month figure.Report this figure | (119)Operating income, Q1 FY2026, three months to 2026-03-31−$119.4m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-06, accession 0001193125-26-207039.Report this figure | 198Operating income, Q2 FY2026, three months to 2026-06-30$198.2m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-08-05, accession 0001193125-26-333290.Report this figure |
| Interest expense | $m | 45.6Interest expense, Q3 FY2023, three months to 2023-09-30$45.6m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2024-11-12, accession 0000950170-24-125580.Report this figure | 44.3Interest expense, Q4 FY2023, three months to 2023-12-31$44.3m. XBRL concept us-gaap:InterestExpense. 10-K filed 2026-02-25, accession 0001193125-26-067807. Derived: 12-month figure less the 9-month figure.Report this figure | 50.8Interest expense, Q1 FY2024, three months to 2024-03-31$50.8m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2025-05-06, accession 0000950170-25-063785.Report this figure | 49.0Interest expense, Q2 FY2024, three months to 2024-06-30$49.0m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2025-08-07, accession 0000950170-25-104296.Report this figure | 46.3Interest expense, Q3 FY2024, three months to 2024-09-30$46.3m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2025-11-06, accession 0001193125-25-267455.Report this figure | 41.5Interest expense, Q4 FY2024, three months to 2024-12-31$41.5m. XBRL concept us-gaap:InterestExpense. 10-K filed 2026-02-25, accession 0001193125-26-067807. Derived: 12-month figure less the 9-month figure.Report this figure | 40.9Interest expense, Q1 FY2025, three months to 2025-03-31$40.9m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2026-05-06, accession 0001193125-26-207039.Report this figure | 40.8Interest expense, Q2 FY2025, three months to 2025-06-30$40.8m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2026-08-05, accession 0001193125-26-333290.Report this figure | 40.8Interest expense, Q3 FY2025, three months to 2025-09-30$40.8m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2025-11-06, accession 0001193125-25-267455.Report this figure | 40.8Interest expense, Q4 FY2025, three months to 2025-12-31$40.8m. XBRL concept us-gaap:InterestExpense. 10-K filed 2026-02-25, accession 0001193125-26-067807. Derived: 12-month figure less the 9-month figure.Report this figure | 39.2Interest expense, Q1 FY2026, three months to 2026-03-31$39.2m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2026-05-06, accession 0001193125-26-207039.Report this figure | 39.2Interest expense, Q2 FY2026, three months to 2026-06-30$39.2m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2026-08-05, accession 0001193125-26-333290.Report this figure |
| Income tax | $m | (15.9)Income tax, Q3 FY2023, three months to 2023-09-30−$15.9m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2024-11-12, accession 0000950170-24-125580.Report this figure | (5.1)Income tax, Q4 FY2023, three months to 2023-12-31−$5.1m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2026-02-25, accession 0001193125-26-067807. Derived: 12-month figure less the 9-month figure.Report this figure | (21.6)Income tax, Q1 FY2024, three months to 2024-03-31−$21.6m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-05-06, accession 0000950170-25-063785.Report this figure | (1.0)Income tax, Q2 FY2024, three months to 2024-06-30−$983.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-08-07, accession 0000950170-25-104296.Report this figure | 18.1Income tax, Q3 FY2024, three months to 2024-09-30$18.1m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-11-06, accession 0001193125-25-267455.Report this figure | 9.4Income tax, Q4 FY2024, three months to 2024-12-31$9.4m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2026-02-25, accession 0001193125-26-067807. Derived: 12-month figure less the 9-month figure.Report this figure | (0.1)Income tax, Q1 FY2025, three months to 2025-03-31−$91.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-05-06, accession 0001193125-26-207039.Report this figure | (36.4)Income tax, Q2 FY2025, three months to 2025-06-30−$36.4m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-08-05, accession 0001193125-26-333290.Report this figure | (24.2)Income tax, Q3 FY2025, three months to 2025-09-30−$24.2m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-11-06, accession 0001193125-25-267455.Report this figure | (48.4)Income tax, Q4 FY2025, three months to 2025-12-31−$48.4m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2026-02-25, accession 0001193125-26-067807. Derived: 12-month figure less the 9-month figure.Report this figure | (65.3)Income tax, Q1 FY2026, three months to 2026-03-31−$65.3m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-05-06, accession 0001193125-26-207039.Report this figure | 44.8Income tax, Q2 FY2026, three months to 2026-06-30$44.8m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-08-05, accession 0001193125-26-333290.Report this figure |
| Net income | $m | (2.1)Net income, Q3 FY2023, three months to 2023-09-30−$2.1m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2024-11-12, accession 0000950170-24-125580.Report this figure | 85.9Net income, Q4 FY2023, three months to 2023-12-31$85.9m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-02-25, accession 0001193125-26-067807. Derived: 12-month figure less the 9-month figure.Report this figure | (112)Net income, Q1 FY2024, three months to 2024-03-31−$112.4m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-05-06, accession 0000950170-25-063785.Report this figure | 12.4Net income, Q2 FY2024, three months to 2024-06-30$12.4m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-08-07, accession 0000950170-25-104296.Report this figure | 88.2Net income, Q3 FY2024, three months to 2024-09-30$88.2m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-06, accession 0001193125-25-267455.Report this figure | (64.5)Net income, Q4 FY2024, three months to 2024-12-31−$64.5m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-02-25, accession 0001193125-26-067807. Derived: 12-month figure less the 9-month figure.Report this figure | (9.9)Net income, Q1 FY2025, three months to 2025-03-31−$9.9m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-05-06, accession 0001193125-26-207039.Report this figure | (186)Net income, Q2 FY2025, three months to 2025-06-30−$185.9m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-05, accession 0001193125-26-333290.Report this figure | (95.9)Net income, Q3 FY2025, three months to 2025-09-30−$95.9m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-06, accession 0001193125-25-267455.Report this figure | (203)Net income, Q4 FY2025, three months to 2025-12-31−$202.6m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-02-25, accession 0001193125-26-067807. Derived: 12-month figure less the 9-month figure.Report this figure | (256)Net income, Q1 FY2026, three months to 2026-03-31−$256.2m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-05-06, accession 0001193125-26-207039.Report this figure | 150Net income, Q2 FY2026, three months to 2026-06-30$149.7m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-05, accession 0001193125-26-333290.Report this figure |
| Diluted EPS | $ per share | (0.02)Diluted EPS, Q3 FY2023, three months to 2023-09-30−$0.02 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2024-11-12, accession 0000950170-24-125580.Report this figure | not reported | (0.71)Diluted EPS, Q1 FY2024, three months to 2024-03-31−$0.71 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-05-06, accession 0000950170-25-063785.Report this figure | 0.07Diluted EPS, Q2 FY2024, three months to 2024-06-30$0.07 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-08-07, accession 0000950170-25-104296.Report this figure | 0.49Diluted EPS, Q3 FY2024, three months to 2024-09-30$0.49 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-11-06, accession 0001193125-25-267455.Report this figure | not reported | (0.05)Diluted EPS, Q1 FY2025, three months to 2025-03-31−$0.05 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-05-06, accession 0001193125-26-207039.Report this figure | (1.05)Diluted EPS, Q2 FY2025, three months to 2025-06-30−$1.05 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-08-05, accession 0001193125-26-333290.Report this figure | (0.55)Diluted EPS, Q3 FY2025, three months to 2025-09-30−$0.55 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-11-06, accession 0001193125-25-267455.Report this figure | not reported | (1.52)Diluted EPS, Q1 FY2026, three months to 2026-03-31−$1.52 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-05-06, accession 0001193125-26-207039.Report this figure | 0.88Diluted EPS, Q2 FY2026, three months to 2026-06-30$0.88 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-08-05, accession 0001193125-26-333290.Report this figure |
| Basic EPS | $ per share | (0.02)Basic EPS, Q3 FY2023, three months to 2023-09-30−$0.02 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2024-11-12, accession 0000950170-24-125580.Report this figure | not reported | (0.71)Basic EPS, Q1 FY2024, three months to 2024-03-31−$0.71 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-05-06, accession 0000950170-25-063785.Report this figure | 0.07Basic EPS, Q2 FY2024, three months to 2024-06-30$0.07 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-08-07, accession 0000950170-25-104296.Report this figure | 0.49Basic EPS, Q3 FY2024, three months to 2024-09-30$0.49 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-11-06, accession 0001193125-25-267455.Report this figure | not reported | (0.05)Basic EPS, Q1 FY2025, three months to 2025-03-31−$0.05 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-05-06, accession 0001193125-26-207039.Report this figure | (1.05)Basic EPS, Q2 FY2025, three months to 2025-06-30−$1.05 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-08-05, accession 0001193125-26-333290.Report this figure | (0.55)Basic EPS, Q3 FY2025, three months to 2025-09-30−$0.55 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-11-06, accession 0001193125-25-267455.Report this figure | not reported | (1.52)Basic EPS, Q1 FY2026, three months to 2026-03-31−$1.52 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-05-06, accession 0001193125-26-207039.Report this figure | 0.90Basic EPS, Q2 FY2026, three months to 2026-06-30$0.90 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-08-05, accession 0001193125-26-333290.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 | $m | 13.6Cash and equivalents, Q3 FY2023, at 2023-09-30$13.6m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2023-11-07, accession 0000950170-23-059561.Report this figure | 33.6Cash and equivalents, FY2023, at 2023-12-31$33.6m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2025-02-27, accession 0000950170-25-028223.Report this figure | 21.0Cash and equivalents, Q1 FY2024, at 2024-03-31$21.0m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-05-07, accession 0000950170-24-053731.Report this figure | 37.8Cash and equivalents, Q2 FY2024, at 2024-06-30$37.8m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-08-08, accession 0000950170-24-093063.Report this figure | 45.5Cash and equivalents, Q3 FY2024, at 2024-09-30$45.5m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-11-12, accession 0000950170-24-125580.Report this figure | 108Cash and equivalents, FY2024, at 2024-12-31$108.2m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2026-02-25, accession 0001193125-26-067807.Report this figure | 203Cash and equivalents, Q1 FY2025, at 2025-03-31$202.9m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-05-06, accession 0000950170-25-063785.Report this figure | 357Cash and equivalents, Q2 FY2025, at 2025-06-30$357.3m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-08-07, accession 0000950170-25-104296.Report this figure | 333Cash and equivalents, Q3 FY2025, at 2025-09-30$332.7m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-11-06, accession 0001193125-25-267455.Report this figure | 363Cash and equivalents, FY2025, at 2025-12-31$362.8m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-08-05, accession 0001193125-26-333290.Report this figure | 386Cash and equivalents, Q1 FY2026, at 2026-03-31$386.4m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-05-06, accession 0001193125-26-207039.Report this figure | 578Cash and equivalents, Q2 FY2026, at 2026-06-30$577.6m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-08-05, accession 0001193125-26-333290.Report this figure |
| Current assets | $m | 412Current assets, Q3 FY2023, at 2023-09-30$411.6m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2023-11-07, accession 0000950170-23-059561.Report this figure | 422Current assets, FY2023, at 2023-12-31$422.2m. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2025-02-27, accession 0000950170-25-028223.Report this figure | 541Current assets, Q1 FY2024, at 2024-03-31$540.9m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-05-07, accession 0000950170-24-053731.Report this figure | 566Current assets, Q2 FY2024, at 2024-06-30$565.8m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-08-08, accession 0000950170-24-093063.Report this figure | 656Current assets, Q3 FY2024, at 2024-09-30$655.6m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-11-12, accession 0000950170-24-125580.Report this figure | 659Current assets, FY2024, at 2024-12-31$659.4m. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2026-02-25, accession 0001193125-26-067807.Report this figure | 709Current assets, Q1 FY2025, at 2025-03-31$708.8m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-05-06, accession 0000950170-25-063785.Report this figure | 871Current assets, Q2 FY2025, at 2025-06-30$870.6m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-08-07, accession 0000950170-25-104296.Report this figure | 811Current assets, Q3 FY2025, at 2025-09-30$810.9m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-11-06, accession 0001193125-25-267455.Report this figure | 841Current assets, FY2025, at 2025-12-31$841.3m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-08-05, accession 0001193125-26-333290.Report this figure | 847Current assets, Q1 FY2026, at 2026-03-31$847.5m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-05-06, accession 0001193125-26-207039.Report this figure | 1,096Current assets, Q2 FY2026, at 2026-06-30$1.10bn. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-08-05, accession 0001193125-26-333290.Report this figure |
| Total assets | $m | 4,753Total assets, Q3 FY2023, at 2023-09-30$4.75bn. XBRL concept us-gaap:Assets. 10-Q filed 2023-11-07, accession 0000950170-23-059561.Report this figure | 4,816Total assets, FY2023, at 2023-12-31$4.82bn. XBRL concept us-gaap:Assets. 10-K filed 2025-02-27, accession 0000950170-25-028223.Report this figure | 6,434Total assets, Q1 FY2024, at 2024-03-31$6.43bn. XBRL concept us-gaap:Assets. 10-Q filed 2024-05-07, accession 0000950170-24-053731.Report this figure | 6,362Total assets, Q2 FY2024, at 2024-06-30$6.36bn. XBRL concept us-gaap:Assets. 10-Q filed 2024-08-08, accession 0000950170-24-093063.Report this figure | 6,399Total assets, Q3 FY2024, at 2024-09-30$6.40bn. XBRL concept us-gaap:Assets. 10-Q filed 2024-11-12, accession 0000950170-24-125580.Report this figure | 6,192Total assets, FY2024, at 2024-12-31$6.19bn. XBRL concept us-gaap:Assets. 10-K filed 2026-02-25, accession 0001193125-26-067807.Report this figure | 6,133Total assets, Q1 FY2025, at 2025-03-31$6.13bn. XBRL concept us-gaap:Assets. 10-Q filed 2025-05-06, accession 0000950170-25-063785.Report this figure | 5,925Total assets, Q2 FY2025, at 2025-06-30$5.92bn. XBRL concept us-gaap:Assets. 10-Q filed 2025-08-07, accession 0000950170-25-104296.Report this figure | 5,699Total assets, Q3 FY2025, at 2025-09-30$5.70bn. XBRL concept us-gaap:Assets. 10-Q filed 2025-11-06, accession 0001193125-25-267455.Report this figure | 5,552Total assets, FY2025, at 2025-12-31$5.55bn. XBRL concept us-gaap:Assets. 10-Q filed 2026-08-05, accession 0001193125-26-333290.Report this figure | 5,273Total assets, Q1 FY2026, at 2026-03-31$5.27bn. XBRL concept us-gaap:Assets. 10-Q filed 2026-05-06, accession 0001193125-26-207039.Report this figure | 5,433Total assets, Q2 FY2026, at 2026-06-30$5.43bn. XBRL concept us-gaap:Assets. 10-Q filed 2026-08-05, accession 0001193125-26-333290.Report this figure |
| Current liabilities | $m | 630Current liabilities, Q3 FY2023, at 2023-09-30$629.8m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2023-11-07, accession 0000950170-23-059561.Report this figure | 579Current liabilities, FY2023, at 2023-12-31$578.6m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2025-02-27, accession 0000950170-25-028223.Report this figure | 697Current liabilities, Q1 FY2024, at 2024-03-31$696.9m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-05-07, accession 0000950170-24-053731.Report this figure | 712Current liabilities, Q2 FY2024, at 2024-06-30$711.6m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-08-08, accession 0000950170-24-093063.Report this figure | 678Current liabilities, Q3 FY2024, at 2024-09-30$677.9m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-11-12, accession 0000950170-24-125580.Report this figure | 723Current liabilities, FY2024, at 2024-12-31$723.1m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2026-02-25, accession 0001193125-26-067807.Report this figure | 673Current liabilities, Q1 FY2025, at 2025-03-31$672.8m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-05-06, accession 0000950170-25-063785.Report this figure | 712Current liabilities, Q2 FY2025, at 2025-06-30$712.1m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-08-07, accession 0000950170-25-104296.Report this figure | 637Current liabilities, Q3 FY2025, at 2025-09-30$637.1m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-11-06, accession 0001193125-25-267455.Report this figure | 645Current liabilities, FY2025, at 2025-12-31$644.7m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-08-05, accession 0001193125-26-333290.Report this figure | 707Current liabilities, Q1 FY2026, at 2026-03-31$707.0m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-05-06, accession 0001193125-26-207039.Report this figure | 679Current liabilities, Q2 FY2026, at 2026-06-30$679.5m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-08-05, accession 0001193125-26-333290.Report this figure |
| Total liabilities | $m | 2,691Total liabilities, Q3 FY2023, at 2023-09-30$2.69bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2023-11-07, accession 0000950170-23-059561.Report this figure | 2,661Total liabilities, FY2023, at 2023-12-31$2.66bn. XBRL concept us-gaap:Liabilities. 10-K filed 2025-02-27, accession 0000950170-25-028223.Report this figure | 3,682Total liabilities, Q1 FY2024, at 2024-03-31$3.68bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-05-07, accession 0000950170-24-053731.Report this figure | 3,636Total liabilities, Q2 FY2024, at 2024-06-30$3.64bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-08-08, accession 0000950170-24-093063.Report this figure | 3,581Total liabilities, Q3 FY2024, at 2024-09-30$3.58bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-11-12, accession 0000950170-24-125580.Report this figure | 3,432Total liabilities, FY2024, at 2024-12-31$3.43bn. XBRL concept us-gaap:Liabilities. 10-K filed 2026-02-25, accession 0001193125-26-067807.Report this figure | 3,401Total liabilities, Q1 FY2025, at 2025-03-31$3.40bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-05-06, accession 0000950170-25-063785.Report this figure | 3,406Total liabilities, Q2 FY2025, at 2025-06-30$3.41bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-08-07, accession 0000950170-25-104296.Report this figure | 3,318Total liabilities, Q3 FY2025, at 2025-09-30$3.32bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-11-06, accession 0001193125-25-267455.Report this figure | 3,384Total liabilities, FY2025, at 2025-12-31$3.38bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-08-05, accession 0001193125-26-333290.Report this figure | 3,398Total liabilities, Q1 FY2026, at 2026-03-31$3.40bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-05-06, accession 0001193125-26-207039.Report this figure | 3,400Total liabilities, Q2 FY2026, at 2026-06-30$3.40bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-08-05, accession 0001193125-26-333290.Report this figure |
| Long-term debt | $m | 1,019Long-term debt, Q3 FY2023, at 2023-09-30$1.02bn. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2023-11-07, accession 0000950170-23-059561.Report this figure | 993Long-term debt, FY2023, at 2023-12-31$992.6m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-K filed 2025-02-27, accession 0000950170-25-028223.Report this figure | 1,534Long-term debt, Q1 FY2024, at 2024-03-31$1.53bn. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2024-05-07, accession 0000950170-24-053731.Report this figure | 1,436Long-term debt, Q2 FY2024, at 2024-06-30$1.44bn. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2024-08-08, accession 0000950170-24-093063.Report this figure | 1,338Long-term debt, Q3 FY2024, at 2024-09-30$1.34bn. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2024-11-12, accession 0000950170-24-125580.Report this figure | 1,221Long-term debt, FY2024, at 2024-12-31$1.22bn. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-K filed 2026-02-25, accession 0001193125-26-067807.Report this figure | 1,223Long-term debt, Q1 FY2025, at 2025-03-31$1.22bn. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2025-05-06, accession 0000950170-25-063785.Report this figure | 1,224Long-term debt, Q2 FY2025, at 2025-06-30$1.22bn. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2025-08-07, accession 0000950170-25-104296.Report this figure | 1,225Long-term debt, Q3 FY2025, at 2025-09-30$1.22bn. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2025-11-06, accession 0001193125-25-267455.Report this figure | 1,226Long-term debt, FY2025, at 2025-12-31$1.23bn. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2026-08-05, accession 0001193125-26-333290.Report this figure | 1,227Long-term debt, Q1 FY2026, at 2026-03-31$1.23bn. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2026-05-06, accession 0001193125-26-207039.Report this figure | 1,229Long-term debt, Q2 FY2026, at 2026-06-30$1.23bn. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2026-08-05, accession 0001193125-26-333290.Report this figure |
| Current portion of debt | $m | 33.1Current portion of debt, Q3 FY2023, at 2023-09-30$33.1m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2023-11-07, accession 0000950170-23-059561.Report this figure | 33.1Current portion of debt, FY2023, at 2023-12-31$33.1m. XBRL concept us-gaap:LongTermDebtCurrent. 10-K filed 2025-02-27, accession 0000950170-25-028223.Report this figure | 0.0Current portion of debt, Q1 FY2024, at 2024-03-31$0. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2024-05-07, accession 0000950170-24-053731.Report this figure | 0.0Current portion of debt, Q2 FY2024, at 2024-06-30$0. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2024-08-08, accession 0000950170-24-093063.Report this figure | 0.0Current portion of debt, Q3 FY2024, at 2024-09-30$0. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2024-11-12, accession 0000950170-24-125580.Report this figure | 0.0Current portion of debt, FY2024, at 2024-12-31$0. XBRL concept us-gaap:LongTermDebtCurrent. 10-K filed 2025-02-27, accession 0000950170-25-028223.Report this figure | not reported | not reported | not reported | not reported | not reported | not reported |
| Shareholders' equity | $m | 2,062Shareholders' equity, Q3 FY2023, at 2023-09-30$2.06bn. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2024-11-12, accession 0000950170-24-125580.Report this figure | 2,155Shareholders' equity, FY2023, at 2023-12-31$2.16bn. XBRL concept us-gaap:StockholdersEquity. 10-K filed 2026-02-25, accession 0001193125-26-067807.Report this figure | 2,752Shareholders' equity, Q1 FY2024, at 2024-03-31$2.75bn. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-08-07, accession 0000950170-25-104296.Report this figure | 2,726Shareholders' equity, Q2 FY2024, at 2024-06-30$2.73bn. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-06, accession 0001193125-25-267455.Report this figure | 2,818Shareholders' equity, Q3 FY2024, at 2024-09-30$2.82bn. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-06, accession 0001193125-25-267455.Report this figure | 2,760Shareholders' equity, FY2024, at 2024-12-31$2.76bn. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-05, accession 0001193125-26-333290.Report this figure | 2,731Shareholders' equity, Q1 FY2025, at 2025-03-31$2.73bn. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-05, accession 0001193125-26-333290.Report this figure | 2,519Shareholders' equity, Q2 FY2025, at 2025-06-30$2.52bn. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-05, accession 0001193125-26-333290.Report this figure | 2,380Shareholders' equity, Q3 FY2025, at 2025-09-30$2.38bn. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-06, accession 0001193125-25-267455.Report this figure | 2,168Shareholders' equity, FY2025, at 2025-12-31$2.17bn. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-05, accession 0001193125-26-333290.Report this figure | 1,875Shareholders' equity, Q1 FY2026, at 2026-03-31$1.87bn. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-05-06, accession 0001193125-26-207039.Report this figure | 2,033Shareholders' equity, Q2 FY2026, at 2026-06-30$2.03bn. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-05, accession 0001193125-26-333290.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 | 65.7Operating cash flow, Q3 FY2023, three months to 2023-09-30$65.7m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2024-11-12, accession 0000950170-24-125580. Derived: 9-month figure less the 6-month figure.Report this figure | 176Operating cash flow, Q4 FY2023, three months to 2023-12-31$176.3m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-02-25, accession 0001193125-26-067807. Derived: 12-month figure less the 9-month figure.Report this figure | 96.4Operating cash flow, Q1 FY2024, three months to 2024-03-31$96.4m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-05-06, accession 0000950170-25-063785.Report this figure | 289Operating cash flow, Q2 FY2024, three months to 2024-06-30$289.4m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-08-07, accession 0000950170-25-104296. Derived: 6-month figure less the 3-month figure.Report this figure | 227Operating cash flow, Q3 FY2024, three months to 2024-09-30$227.5m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-06, accession 0001193125-25-267455. Derived: 9-month figure less the 6-month figure.Report this figure | 349Operating cash flow, Q4 FY2024, three months to 2024-12-31$349.3m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-02-25, accession 0001193125-26-067807. Derived: 12-month figure less the 9-month figure.Report this figure | 268Operating cash flow, Q1 FY2025, three months to 2025-03-31$268.2m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-06, accession 0001193125-26-207039.Report this figure | 352Operating cash flow, Q2 FY2025, three months to 2025-06-30$351.6m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-08-05, accession 0001193125-26-333290. Derived: 6-month figure less the 3-month figure.Report this figure | 114Operating cash flow, Q3 FY2025, three months to 2025-09-30$114.2m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-06, accession 0001193125-25-267455. Derived: 9-month figure less the 6-month figure.Report this figure | 202Operating cash flow, Q4 FY2025, three months to 2025-12-31$201.8m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-02-25, accession 0001193125-26-067807. Derived: 12-month figure less the 9-month figure.Report this figure | 174Operating cash flow, Q1 FY2026, three months to 2026-03-31$174.0m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-06, accession 0001193125-26-207039.Report this figure | 301Operating cash flow, Q2 FY2026, three months to 2026-06-30$300.6m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-08-05, accession 0001193125-26-333290. 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 2024-11-12, accession 0000950170-24-125580. 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 2026-02-25, accession 0001193125-26-067807. Derived: 12-month figure less the 9-month figure.Report this figure | 0.0Share repurchases, Q1 FY2024, three months to 2024-03-31$0. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-Q filed 2025-05-06, accession 0000950170-25-063785.Report this figure | 39.3Share repurchases, Q2 FY2024, three months to 2024-06-30$39.3m. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-Q filed 2025-08-07, accession 0000950170-25-104296. Derived: 6-month figure less the 3-month figure.Report this figure | 5.9Share repurchases, Q3 FY2024, three months to 2024-09-30$5.9m. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-Q filed 2025-11-06, accession 0001193125-25-267455. Derived: 9-month figure less the 6-month figure.Report this figure | 0.0Share repurchases, Q4 FY2024, three months to 2024-12-31$0. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-K filed 2026-02-25, accession 0001193125-26-067807. Derived: 12-month figure less the 9-month figure.Report this figure | 17.3Share repurchases, Q1 FY2025, three months to 2025-03-31$17.3m. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-Q filed 2026-05-06, accession 0001193125-26-207039.Report this figure | 37.4Share repurchases, Q2 FY2025, three months to 2025-06-30$37.4m. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-Q filed 2026-08-05, accession 0001193125-26-333290. Derived: 6-month figure less the 3-month figure.Report this figure | 48.3Share repurchases, Q3 FY2025, three months to 2025-09-30$48.3m. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-Q filed 2025-11-06, accession 0001193125-25-267455. Derived: 9-month figure less the 6-month figure.Report this figure | 16.5Share repurchases, Q4 FY2025, three months to 2025-12-31$16.5m. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-K filed 2026-02-25, accession 0001193125-26-067807. Derived: 12-month figure less the 9-month figure.Report this figure | 38.2Share repurchases, Q1 FY2026, three months to 2026-03-31$38.2m. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-Q filed 2026-05-06, accession 0001193125-26-207039.Report this figure | 0.0Share repurchases, Q2 FY2026, three months to 2026-06-30$0. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-Q filed 2026-08-05, accession 0001193125-26-333290. 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 | 83.8 | 107 | 126 | 124 | 158 | 184 | 181 | 180 | 177 | 173 | 168 | 170 |
Shares outstanding: 166.97m at Jul 28, 2026, from the cover of the 10-Q filed Aug 5, 2026.
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.