| (in millions of USD, except per-share data) | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 276.3 | 173.1 | 186.7 | 195.8 | 274.8 | 182.6 | 179.5 | 188.6 | 257.6 | 171.7 | 184.2 | 165.2 | 228.4 | 149.8 | 123.2 | 126.1 | ||||||||||||||||||||||||
| (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 | 831.9 | 839.9 | 797.4 | 727.7 | 601.1 | 549.9 | 498.8 | 486.8 | - | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 505.1 | 523.4 | 519.1 | 422.0 | 329.4 | 285.9 | 292.8 | 325.7 | 158.5 | 108.1 | 81.4 | 61.6 | 48.7 | 39.0 | 37.3 | |||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 35.5 | 36.3 | 34.1 | 9.6 | 26.2 | 10.7 | 5.7 | (3.4) | 5.1 | 10.2 | 5.6 | 1.4 | 2.9 | 3.7 | 9.7 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 8.73 | 7.91 | 7.21 | 5.26 | 5.09 | 4.38 | 2.94 | 2.49 | 1.68 | 1.62 | 1.31 | 2.68 | 2.57 | 2.40 | 4.94 | 1.49 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| 193.6 |
| 158.2 |
| 120.2 |
| 130.9 |
| 187.3 |
| 111.5 |
| 105.3 |
| 103.2 |
| 188.3 |
| 102.1 |
| 101.6 |
| 110.8 |
| 176.4 |
| 98.0 |
| - |
| 61.6 |
| 124.8 |
| 55.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 0.0 | 0.0 | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | 1.0 | 0.7 | 0.8 | 0.8 | 1.1 | 0.8 | 0.9 | 1.0 | 1.2 | 1.0 | 1.1 | 1.2 | 1.4 | 1.3 | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 130.9 | 121.2 | 129.4 | 123.6 | 142.0 | 128.4 | 131.3 | 125.8 | 137.1 | 124.8 | 132.9 | 99.3 | 104.7 | 85.1 | 97.5 | 73.9 | 85.2 | 72.9 | 72.1 | 70.0 | 75.7 | 68.1 | 68.4 | 67.4 | 79.4 | 77.6 | 80.8 | 81.6 | 88.3 | 75.0 | 60.2 | 34.1 | 33.4 | 30.9 | 28.9 | 28.9 | 27.7 | 22.6 | 21.7 | 20.8 |
| Interest Expense | - | - | - | - | - | - | - | - | 8.5 | 5.9 | 4.7 | 1.9 | 3.3 | 1.0 | 0.5 | 1.8 | 1.4 | 1.3 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 87.2 | 42.7 | 48.4 | 47.2 | 91.4 | 36.2 | 37.5 | 51.2 | 87.1 | 42.9 | 6.7 | 48.8 | 64.5 | 35.0 | 15.8 | 30.8 | 58.1 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 14.2 | 7.2 | 9.3 | 4.8 | 16.2 | 6.0 | 3.4 | 6.1 | 16.9 | 7.7 | (9.4) | 3.2 | 9.2 | 6.6 | (3.0) | 7.0 | 8.0 | 14.3 | 1.1 | 4.9 | 1.1 | 3.5 | 1.8 | (2.4) | 5.6 | 0.7 | (0.1) | (1.2) | (0.4) | (1.7) | (7.6) | 0.5 | 6.5 | 5.7 | (1.0) | 2.5 | 8.4 | 0.3 | 1.3 | 1.1 |
| Net Income From Continuing Ops | 73.1 | 35.5 | 39.1 | 42.4 | 75.2 | 30.2 | 34.1 | 45.1 | 70.2 | 35.2 | 16.1 | 45.6 | 55.4 | 28.4 | 18.9 | 23.8 | 50.1 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 73.1 | 35.5 | 39.1 | 42.4 | 75.2 | 30.2 | 34.1 | 45.1 | 70.2 | 35.2 | 16.1 | 45.6 | 55.4 | 28.4 | 18.9 | 23.8 | 50.1 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 72.9 | 35.2 | 38.8 | 42.1 | 75.0 | 30.0 | 33.5 | 44.9 | 69.9 | 34.9 | 15.6 | 45.1 | 54.8 | 27.8 | 18.2 | 22.4 | ||||||||||||||||||||||||
| Less: Minority Interest | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.6 | 0.2 | 0.2 | 0.3 | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | 1.4 | 0.9 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 72.8 | 35.1 | 38.7 | 42.0 | 74.7 | 29.8 | 33.2 | 44.4 | 69.4 | 34.6 | 15.3 | 44.4 | 53.9 | 27.4 | 17.8 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 3.37 | 1.57 | - | 1.83 | 3.16 | 1.23 | - | 1.78 | 2.74 | 1.34 | - | 1.69 | 1.99 | 0.98 | - | 0.76 | 1.66 | 2.00 | - | 1.21 | 1.84 | 0.84 | - | 0.53 | 1.45 | 0.56 | - | 0.75 | 0.81 | 0.39 | - | 0.23 | 1.08 | 0.16 | - | 1.05 | 3.44 | 0.14 | - | 1.04 |
| EPS Diluted | 3.35 | 1.57 | - | 1.81 | 3.14 | 1.23 | - | 1.78 | 2.74 | 1.34 | - | 1.68 | 1.99 | 0.98 | - | 0.76 | 1.66 | 2.00 | ||||||||||||||||||||||
| Shares Basic | 21.6 | 22.3 | - | 23.0 | 23.7 | 24.2 | - | 24.9 | 25.3 | 25.8 | - | 26.3 | 27.1 | 28.0 | - | 28.9 | 29.2 | 30.2 | ||||||||||||||||||||||
| Shares Diluted | 21.7 | 22.4 | - | 23.1 | 23.8 | 24.3 | - | 25.0 | 25.3 | 25.8 | - | 26.4 | 27.2 | 28.1 | - | 28.9 | 29.2 | 30.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 9.6 | 10.2 | 11.1 | 11.3 | 9.6 | 9.2 | 8.6 | 5.7 | 5.5 | 5.4 | 4.6 | 3.5 | 3.3 | 3.5 | 3.8 | 3.7 | - |
| Amortization of Intangibles | 3.3 | 3.5 | 4.1 | 5.0 | 6.6 | 8.5 | 11.0 | 17.7 | 9.6 | 12.4 | 4.8 | 1.6 | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| 39.1 |
| 39.1 |
| 36.7 |
| Interest Expense | - | - | - | 10.9 | 4.9 | 6.9 | 33.8 | 61.5 | 28.0 | 14.9 | 4.1 | 2.4 | 2.4 | 3.0 | 3.6 | 4.7 | 6.0 | 8.9 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 225.4 | 223.1 | 218.6 | 155.0 | 180.3 | 156.4 | 115.0 | 97.9 | 57.4 | 55.2 | 38.8 | 19.4 | 18.6 | 17.1 | 26.8 | 8.3 | 19.8 | (2.0) |
| 3.6 |
| 7.4 |
| (0.5) |
| Net Income From Continuing Ops | 190.0 | 186.8 | 184.5 | 145.5 | 154.1 | 145.7 | 109.3 | 97.9 | 57.4 | 55.2 | 38.8 | 19.4 | 18.6 | 17.1 | 26.8 | 8.3 | 19.8 | (1.5) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 190.0 | 186.8 | 184.5 | 145.5 | 154.1 | 145.7 | 109.3 | 101.3 | 52.3 | 44.9 | 33.2 | 18.1 | 15.7 | 13.4 | 17.1 | 4.6 | 12.4 | (1.5) |
| Net Income Attributable To Parent | 189.0 | 185.9 | 183.2 | 143.3 | 151.1 | 141.7 | 104.7 | 97.0 | 51.6 | 44.9 | 33.2 | 18.1 | 15.7 | 13.4 | 17.1 | 4.6 | 12.4 | (1.5) |
| Less: Minority Interest | 0.9 | 0.9 | 1.3 | 2.2 | 3.0 | 4.0 | 4.6 | 4.3 | 0.7 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | 30.7 | 27.7 | 25.3 | 6.7 | - | - | - | - | - | - |
| Net Income To Common Shareholders | 188.6 | 185.2 | 181.5 | 141.1 | 148.7 | 139.0 | 102.3 | 94.6 | 0.1 | 0.2 | 0.2 | 0.1 | 15.7 | 13.4 | 17.1 | 4.6 | 12.4 | (1.5) |
| 4.23 |
| (0.56) |
| EPS Diluted | 8.68 | 7.87 | 7.20 | 5.24 | 5.09 | 4.38 | 2.94 | 2.49 | 1.67 | 1.61 | 1.30 | 2.66 | 2.53 | 2.38 | 4.92 | 1.49 | 4.11 | (0.56) |
| Shares Basic | 21.6 | 23.4 | 25.2 | 26.8 | 29.2 | 31.7 | 34.8 | 37.9 | 30.7 | 27.7 | 25.5 | 6.8 | 6.1 | 5.6 | 3.5 | 3.1 | 2.9 | - |
| Shares Diluted | 21.7 | 23.5 | 25.2 | 26.9 | 29.2 | 31.8 | 34.8 | 38.0 | 30.9 | 27.9 | 8.5 | 6.8 | 6.2 | 5.6 | 3.5 | 3.1 | 3.0 | - |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| 4.4 |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.5 |
| 1.8 |
| 2.1 |
| 3.9 |
| 5.3 |
| 11.7 |
| 13.0 |
| 15.2 |
| 14.7 |
| 16.9 |
| 14.7 |
| 11.7 |
| 5.7 |
| 6.0 |
| 4.7 |
| 4.5 |
| 3.9 |
| 3.8 |
| 2.7 |
| 1.8 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 75.6 |
| 17.8 |
| 44.8 |
| 61.0 |
| 32.8 |
| 16.0 |
| 16.9 |
| 59.2 |
| 22.9 |
| 21.3 |
| 29.2 |
| 32.8 |
| 14.6 |
| 1.8 |
| 7.3 |
| 38.0 |
| 10.4 |
| 0.7 |
| 12.3 |
| 40.5 |
| 1.6 |
| 7.4 |
| 10.0 |
| 61.3 |
| 13.2 |
| 39.9 |
| 59.9 |
| 32.8 |
| 10.3 |
| 16.9 |
| 59.2 |
| 22.9 |
| 21.3 |
| 29.2 |
| 32.8 |
| 14.6 |
| 1.8 |
| 7.3 |
| 38.0 |
| 10.4 |
| 12.0 |
| 9.8 |
| 32.1 |
| 1.2 |
| 7.4 |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.3 |
| 16.7 |
| 39.9 |
| 59.9 |
| 29.3 |
| 14.2 |
| 19.3 |
| 53.6 |
| 22.2 |
| 21.5 |
| 30.3 |
| 33.2 |
| 16.3 |
| 9.4 |
| 6.8 |
| 31.4 |
| 4.7 |
| 1.7 |
| 9.8 |
| 32.1 |
| 1.2 |
| 6.0 |
| 8.9 |
| 49.3 |
| 61.3 |
| 15.9 |
| 38.7 |
| 59.1 |
| 28.0 |
| 13.2 |
| 18.2 |
| 52.3 |
| 21.1 |
| 20.2 |
| 29.3 |
| 32.1 |
| 15.4 |
| 8.7 |
| 6.8 |
| 31.4 |
| 4.7 |
| 1.7 |
| 9.8 |
| 32.1 |
| 1.2 |
| 6.0 |
| 8.9 |
| (0.0) |
| 0.8 |
| 1.2 |
| 0.8 |
| 1.2 |
| 1.1 |
| 1.1 |
| 1.3 |
| 1.2 |
| 1.3 |
| 1.0 |
| 1.1 |
| 0.9 |
| 0.7 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 22.0 |
| 48.4 |
| 60.4 |
| 15.6 |
| 38.0 |
| 58.0 |
| 27.5 |
| 12.9 |
| 17.8 |
| 51.1 |
| 20.6 |
| 17.8 |
| 29.3 |
| 32.1 |
| 15.4 |
| (42.8) |
| 6.8 |
| 31.4 |
| 4.7 |
| (41.8) |
| 9.8 |
| 30.9 |
| 1.2 |
| (25.9) |
| 8.9 |
| - |
| 1.21 |
| 1.84 |
| 0.84 |
| - |
| 0.53 |
| 1.45 |
| 0.56 |
| - |
| 0.75 |
| 0.81 |
| 0.39 |
| - |
| 0.23 |
| 1.08 |
| 0.16 |
| - |
| 1.04 |
| 3.42 |
| 0.14 |
| - |
| 1.04 |
| - |
| 31.3 |
| 31.5 |
| 32.8 |
| - |
| 33.8 |
| 35.1 |
| 36.6 |
| - |
| 38.9 |
| 39.4 |
| 39.3 |
| - |
| 29.1 |
| 29.1 |
| 29.0 |
| - |
| 9.3 |
| 9.3 |
| 8.9 |
| - |
| 8.5 |
| - |
| 31.3 |
| 31.5 |
| 32.8 |
| - |
| 33.8 |
| 35.1 |
| 36.6 |
| - |
| 39.0 |
| 39.5 |
| 39.4 |
| - |
| 29.2 |
| 29.2 |
| 29.1 |
| - |
| 9.4 |
| 9.4 |
| 9.0 |
| - |
| 8.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |