| (in millions of USD, except per-share data) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 1,987.4 | 1,821.5 | 1,227.5 | 954.5 | 660.4 | 592.4 | 653.5 | 699.3 | 528.8 | 329.0 | 293.7 | 276.8 | 274.9 | 172.1 | 181.9 | |||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 84.0 | 63.3 | 50.7 | 38.1 | 45.4 | 54.8 | 28.1 | 37.6 | 30.0 | 32.8 | 25.9 | 23.3 | 18.1 | 12.9 | 14.3 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 2.36 | 2.03 | 2.29 | 2.53 | 2.97 | 3.26 | 1.93 | 2.41 | 2.22 | 1.67 | 1.77 | 1.49 | 1.13 | 1.38 | 1.37 | 1.07 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 4.9 | - | - | - | 3.2 | - | - | - | 3.0 | - | - | - | 3.4 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 15.4 | 17.7 | 18.1 | 18.4 | 5.4 | 5.6 | 5.8 | 6.0 | 1.9 | 2.1 | 2.2 | 2.2 | 2.3 | 2.4 | 2.5 | 2.9 | 3.0 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 471.7 | 501.8 | 503.4 | 510.4 | 305.8 | 319.2 | 324.5 | 320.9 | 262.9 | 259.5 | 247.2 | 230.2 | 217.5 | 202.1 | 171.2 | 148.8 | 138.5 | 147.5 | 146.4 | 150.9 | 147.7 | 161.8 | 157.4 | 162.9 | 171.3 | 174.2 | 178.3 | 181.1 | 165.7 | 140.6 | 131.4 | 132.4 | 124.4 | 87.0 | 84.5 | 80.9 | 76.6 | 75.8 | 74.4 | 72.8 |
| Interest Expense | - | - | - | - | - | - | - | - | 115.1 | 106.0 | 95.2 | 78.2 | 64.1 | 38.2 | 20.4 | 10.0 | 7.5 | 9.1 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 154.6 | 141.7 | 116.3 | 17.5 | 61.5 | 71.3 | 92.0 | 36.6 | 59.9 | 66.9 | 65.5 | 64.6 | 42.9 | 82.3 | 70.0 | 74.7 | 53.0 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 32.4 | 29.8 | 24.1 | (2.3) | 11.7 | 13.5 | 15.6 | 11.4 | 10.1 | 10.0 | 11.5 | 9.3 | 7.3 | 11.8 | 11.9 | 12.5 | 9.3 | 8.0 | 16.4 | 19.1 | 11.4 | 10.6 | 11.0 | 5.5 | 1.0 | 11.2 | 10.7 | 9.4 | 6.2 | 9.0 | 7.4 | 11.7 | 1.9 | 11.9 | 7.4 | 6.7 | 6.8 | 7.1 | 6.2 | 6.9 |
| Net Income From Continuing Ops | 122.2 | 112.0 | 92.1 | 19.8 | 49.8 | 57.8 | 76.4 | 25.2 | 49.8 | 56.9 | 54.0 | 55.2 | 35.7 | 70.5 | 58.1 | 62.2 | 43.7 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 122.2 | 112.0 | 92.1 | 19.8 | 49.8 | 57.8 | 76.4 | 25.2 | 49.8 | 56.9 | 54.0 | 55.2 | 35.7 | 70.5 | 58.1 | 62.2 | 43.7 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 122.2 | 112.0 | 92.1 | 19.8 | 49.8 | 57.8 | 76.4 | 25.2 | 49.8 | 56.9 | 54.0 | 55.2 | 35.7 | 70.5 | 58.1 | 62.2 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 119.2 | 109.0 | 89.2 | 16.8 | 46.9 | 54.8 | 73.4 | 22.2 | 46.8 | 53.9 | 51.1 | 52.3 | 32.7 | 67.6 | 55.1 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.84 | - | 0.63 | 0.12 | 0.53 | - | 0.82 | 0.25 | 0.62 | - | 0.68 | 0.70 | 0.44 | - | 0.74 | 0.79 | 0.54 | - | 0.94 | 1.05 | 0.67 | - | 0.74 | 0.39 | 0.09 | - | 0.65 | 0.59 | 0.47 | - | 0.58 | 0.72 | 0.25 | - | 0.47 | 0.41 | 0.44 | - | 0.47 | 0.44 |
| EPS Diluted | 0.84 | - | 0.63 | 0.12 | 0.52 | - | 0.82 | 0.25 | 0.62 | - | 0.68 | 0.70 | 0.44 | - | 0.74 | 0.79 | 0.54 | - | ||||||||||||||||||||||
| Shares Basic | 141.9 | - | 141.7 | 141.7 | 89.2 | - | 89.8 | 89.8 | 75.2 | - | 75.0 | 75.0 | 74.8 | - | 74.7 | 74.8 | 75.5 | - | ||||||||||||||||||||||
| Shares Diluted | 142.3 | - | 142.0 | 141.7 | 90.1 | - | 89.8 | 89.8 | 75.2 | - | 75.0 | 75.0 | 74.8 | - | 74.7 | 74.8 | 75.6 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 17.7 | 12.8 | 12.9 | 14.2 | 15.9 | 15.2 | 15.0 | 13.7 | 11.2 | 10.2 | 10.8 | 10.7 | 6.0 | - | - | - | - |
| Amortization of Intangibles | 69.7 | 59.7 | 19.3 | 8.8 | 10.8 | 13.9 | 16.6 | 18.5 | 12.8 | 6.1 | 7.2 | 8.4 | 9.8 | 3.8 | 5.3 | 6.5 | 13.6 | 4.4 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| 189.1 |
| 189.8 |
| 128.6 |
| Interest Expense | - | - | - | 343.4 | 76.2 | 41.1 | 98.2 | 161.5 | 102.1 | 50.0 | 29.8 | 24.9 | 19.9 | 20.5 | 27.5 | 32.7 | 38.2 | 48.8 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 430.1 | 337.0 | 259.8 | 239.9 | 280.0 | 318.8 | 186.3 | 231.3 | 179.4 | 105.0 | 101.8 | 90.4 | 70.3 | 47.3 | 49.7 | 41.7 | 31.5 | 9.3 |
| 11.3 |
| 8.6 |
| 0.9 |
| Net Income From Continuing Ops | 346.1 | 273.7 | 209.1 | 201.8 | 234.5 | 263.9 | 158.2 | 193.7 | 149.4 | 72.2 | 75.9 | 67.1 | 52.2 | 34.4 | 35.4 | 30.4 | 22.9 | 8.4 |
| Net Income From Discontinued Ops | - | - | - | - | - | 0.0 | 0.0 | (0.2) | (3.2) | - | - | - | - | - | - | - | - | - |
| Net Income | 346.1 | 273.7 | 209.1 | 201.8 | 234.5 | 263.9 | 158.2 | 193.5 | 146.2 | 72.9 | 77.5 | 67.1 | 52.2 | 34.4 | 35.4 | 30.4 | 22.9 | 8.4 |
| Net Income Attributable To Parent | 346.1 | 273.7 | 209.1 | 201.8 | 234.5 | 263.9 | 158.2 | 193.5 | 146.2 | 72.9 | 77.5 | 67.1 | 52.2 | 34.4 | 35.4 | 30.4 | 22.9 | 8.4 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 11.9 | 11.9 | 11.9 | 11.9 | 11.9 | 11.9 | 5.7 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 334.2 | 261.8 | 197.3 | 190.0 | 222.6 | 252.0 | 152.6 | 193.5 | 146.2 | 72.9 | 77.5 | 67.1 | 52.2 | 34.4 | 35.4 | 27.8 | 21.0 | 2.9 |
| 0.83 |
| 0.19 |
| EPS Diluted | 2.35 | 2.03 | 2.24 | 2.53 | 2.97 | 3.26 | 1.93 | 2.41 | 2.22 | 1.67 | 1.77 | 1.49 | 1.13 | 1.37 | 1.37 | 1.07 | 0.83 | 0.19 |
| Shares Basic | 141.9 | 128.8 | 86.1 | 75.0 | 74.9 | 77.4 | 78.9 | 80.2 | 65.9 | 43.7 | 43.8 | 45.1 | 46.0 | 25.0 | - | - | - | - |
| Shares Diluted | 142.3 | 129.2 | 87.9 | 75.0 | 75.0 | 77.4 | 78.9 | 80.3 | 65.9 | 43.8 | 43.9 | 45.1 | 46.1 | 25.0 | 25.9 | 26.0 | 0.0 | - |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| 3.5 |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 3.2 |
| 3.4 |
| 3.6 |
| 3.7 |
| 3.9 |
| 4.1 |
| 4.2 |
| 4.4 |
| 4.6 |
| 4.8 |
| 4.9 |
| 4.2 |
| 3.0 |
| 3.5 |
| 3.2 |
| 3.2 |
| 1.4 |
| 1.5 |
| 1.5 |
| 1.6 |
| 1.7 |
| 1.8 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.9 |
| 10.3 |
| 12.8 |
| 16.2 |
| 20.0 |
| 25.6 |
| 36.3 |
| 39.1 |
| 41.7 |
| 42.5 |
| 38.1 |
| 31.5 |
| 25.4 |
| 24.2 |
| 20.9 |
| 14.1 |
| 13.7 |
| 12.2 |
| 10.1 |
| 8.3 |
| 7.4 |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.8 |
| 90.9 |
| 104.5 |
| 67.6 |
| 70.0 |
| 72.0 |
| 36.2 |
| 8.1 |
| 67.1 |
| 63.9 |
| 58.3 |
| 42.0 |
| 53.3 |
| 46.2 |
| 61.5 |
| 18.5 |
| 27.1 |
| 27.8 |
| 24.2 |
| 25.9 |
| 26.3 |
| 26.6 |
| 26.2 |
| 47.8 |
| 74.6 |
| 85.4 |
| 56.2 |
| 59.4 |
| 61.0 |
| 30.7 |
| 7.1 |
| 55.9 |
| 53.2 |
| 48.9 |
| 35.7 |
| 44.3 |
| 38.8 |
| 49.8 |
| 16.6 |
| 15.2 |
| 20.4 |
| 17.5 |
| 19.1 |
| 19.2 |
| 20.4 |
| 19.3 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.0 |
| (0.1) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.8 |
| 74.6 |
| 85.4 |
| 56.2 |
| 59.4 |
| 61.0 |
| 30.7 |
| 7.1 |
| 55.8 |
| 53.2 |
| 48.8 |
| 35.6 |
| 44.1 |
| 38.2 |
| 47.3 |
| 16.6 |
| 15.2 |
| 20.7 |
| 18.0 |
| 19.1 |
| 20.8 |
| 20.4 |
| 19.3 |
| 43.7 |
| 47.8 |
| 74.6 |
| 85.4 |
| 56.2 |
| 59.4 |
| 61.0 |
| 30.7 |
| 7.1 |
| 55.8 |
| 53.2 |
| 48.8 |
| 35.6 |
| 44.1 |
| 38.2 |
| 47.3 |
| 16.6 |
| 15.2 |
| 20.7 |
| 18.0 |
| 19.1 |
| 20.8 |
| 20.4 |
| 19.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 2.7 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.3 |
| 40.7 |
| 44.8 |
| 71.6 |
| 82.4 |
| 53.2 |
| 56.5 |
| 58.3 |
| 30.7 |
| 7.1 |
| 55.8 |
| 53.2 |
| 48.8 |
| 35.6 |
| 44.1 |
| 38.2 |
| 47.3 |
| 16.6 |
| 15.2 |
| 20.7 |
| 18.0 |
| 19.1 |
| 20.8 |
| 20.4 |
| 19.3 |
| 0.94 |
| 1.05 |
| 0.67 |
| - |
| 0.74 |
| 0.39 |
| 0.09 |
| - |
| 0.65 |
| 0.59 |
| 0.47 |
| - |
| 0.58 |
| 0.72 |
| 0.25 |
| - |
| 0.47 |
| 0.41 |
| 0.44 |
| - |
| 0.47 |
| 0.44 |
| 76.3 |
| 78.8 |
| 78.9 |
| - |
| 78.7 |
| 78.7 |
| 79.3 |
| - |
| 81.8 |
| 82.1 |
| 76.5 |
| - |
| 66.0 |
| 65.9 |
| 65.6 |
| - |
| 43.7 |
| 43.7 |
| 43.7 |
| - |
| 43.6 |
| 43.7 |
| 76.3 |
| 78.8 |
| 78.9 |
| - |
| 78.7 |
| 78.7 |
| 79.3 |
| - |
| 81.8 |
| 82.1 |
| 76.5 |
| - |
| 66.0 |
| 66.0 |
| 65.6 |
| - |
| 43.8 |
| 43.8 |
| 43.7 |
| - |
| 43.8 |
| 43.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |