| (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 | 213.3 | 215.5 | 207.1 | 199.3 | 196.2 | 196.3 | 188.9 | 183.8 | 177.3 | - | - | - | - | 678.6 | 0.2 | 0.3 | ||||||||||||||||||||||||
| (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 | 835.0 | 818.0 | 746.3 | 652.1 | 679.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 711.6 | 699.3 | 643.5 | 541.4 | 443.7 | 387.4 | 389.3 | 385.7 | 362.7 | 329.5 | 285.2 | 259.6 | 256.2 | 264.2 | 281.4 | |||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 67.7 | 64.9 | 54.2 | 36.3 | 52.2 | 51.7 | 41.4 | 40.3 | 44.3 | 9.2 | 50.8 | 41.0 | 38.3 | 32.2 | 31.7 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 4.12 | 3.98 | 3.44 | 2.45 | 3.48 | 3.51 | 3.10 | 3.26 | 3.28 | 3.07 | 2.34 | 2.21 | 2.24 | 1.96 | 1.95 | 2.03 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 5.3 | 4.4 | 3.9 | 3.7 | 3.6 | 3.6 | 3.4 | 3.4 | 3.3 | - | - | - | 3.3 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 4.2 | 3.7 | 3.3 | 3.4 | 3.5 | 3.4 | 3.4 | 3.9 | 3.6 | 3.6 | 3.6 | 3.7 | 3.7 | 3.8 | 3.8 | 3.9 | 3.7 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | 116.4 | 112.8 | 108.3 | 110.3 | 102.4 | 103.9 | 102.2 | 95.8 | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 180.0 | 181.5 | 177.3 | 172.9 | 167.6 | 169.9 | 163.9 | 157.0 | 152.7 | 146.3 | 137.6 | 131.6 | 125.9 | 124.0 | 115.9 | 106.2 | 97.7 | 98.7 | 95.7 | 95.4 | 97.7 | 97.6 | 97.5 | 97.2 | 97.0 | 100.0 | 98.6 | 94.4 | 92.7 | 92.4 | 90.9 | 91.0 | 88.4 | 89.6 | 88.5 | 81.4 | 70.0 | 73.0 | 71.3 | 71.1 |
| Interest Expense | 45.3 | 48.0 | 49.1 | 48.1 | 47.4 | 50.0 | 51.2 | 47.6 | 45.7 | 37.1 | 29.8 | 22.3 | 14.9 | 11.8 | 5.5 | 3.0 | 2.8 | 3.0 | ||||||||||||||||||||||
| Income From Equity Investments | (0.3) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 74.6 | 71.9 | 73.2 | 66.0 | 64.3 | 64.5 | 57.0 | 62.1 | 53.0 | 43.8 | 56.0 | 61.5 | 7.0 | 67.3 | 62.4 | 50.8 | 59.8 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 17.4 | 17.5 | 18.1 | 14.7 | 14.7 | 14.7 | 13.1 | 14.2 | 12.2 | 10.1 | 11.9 | 13.2 | 1.2 | 14.8 | 13.7 | 11.0 | 12.8 | 13.0 | 12.1 | 14.4 | 12.1 | 12.2 | 10.9 | 9.0 | 9.3 | 8.9 | 10.5 | 11.4 | 9.5 | 10.7 | 11.4 | 10.2 | 12.0 | (24.4) | 16.0 | 7.7 | 9.9 | 13.2 | 13.2 | 12.6 |
| Net Income From Continuing Ops | 57.2 | 54.4 | 55.1 | 51.3 | 49.6 | 49.8 | 43.9 | 47.9 | 40.9 | 33.7 | 44.1 | 48.3 | 5.8 | 52.5 | 48.7 | 39.8 | 47.1 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 57.2 | 54.4 | 55.1 | 51.3 | 49.6 | 49.8 | 43.9 | 47.9 | 40.9 | 33.7 | 44.1 | 48.3 | 5.8 | 52.5 | 48.7 | 39.8 | 47.1 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 57.2 | 54.4 | 55.1 | 51.3 | 49.6 | 49.8 | 43.9 | 47.9 | 40.9 | 33.7 | 44.1 | 48.3 | 5.8 | 52.5 | 48.7 | 39.8 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 57.0 | 54.2 | 54.8 | 51.1 | 49.4 | 49.5 | 43.7 | 47.7 | 40.8 | 33.6 | 44.0 | 48.1 | 5.8 | 52.4 | 48.5 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.08 | - | 1.04 | 0.97 | 0.94 | - | 0.83 | 0.91 | 0.77 | - | 0.82 | 0.90 | 0.11 | - | 0.90 | 0.74 | 0.87 | - | 0.84 | 0.89 | 0.98 | - | 0.80 | 0.67 | 0.77 | - | 0.76 | 0.87 | 0.81 | - | 0.84 | 0.87 | 0.78 | - | 0.69 | 0.35 | 0.58 | - | 0.61 | 0.58 |
| EPS Diluted | 1.08 | - | 1.04 | 0.97 | 0.93 | - | 0.83 | 0.91 | 0.76 | - | 0.82 | 0.89 | 0.11 | - | 0.90 | 0.73 | 0.86 | - | ||||||||||||||||||||||
| Shares Basic | 52.7 | - | 52.7 | 52.8 | 52.7 | - | 52.5 | 52.7 | 53.2 | - | 53.5 | 53.7 | 53.8 | - | 53.8 | 53.9 | 54.0 | - | ||||||||||||||||||||||
| Shares Diluted | 52.8 | - | 52.8 | 52.9 | 52.9 | - | 52.7 | 52.7 | 53.3 | - | 53.6 | 53.8 | 54.1 | - | 54.1 | 54.2 | 54.4 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 17.2 | 15.6 | 13.7 | 13.0 | 14.4 | 15.6 | 16.0 | 15.9 | 15.7 | 16.0 | 14.4 | 13.1 | 13.1 | 12.2 | 11.5 | 11.4 | 10.2 | 10.3 |
| Amortization of Intangibles | 14.6 | 13.8 | 14.3 | 14.5 | 15.2 | 14.1 | 14.3 | 16.0 | 18.2 | 16.9 | 5.5 | 3.7 | 4.3 | 4.5 | 4.6 | 4.4 | 6.0 | 8.2 |
| Other Operating Expenses | - | - | - | 447.9 | 404.3 | 373.2 | 357.3 | 347.5 | 327.9 | 304.2 | 259.7 | 222.4 | 222.3 | 216.8 | 207.2 | 186.0 | 170.9 | 174.9 |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | 266.8 | 233.1 | 226.6 | 221.3 | 211.8 | 190.4 | 176.9 | - |
| - |
| - |
| - |
| - |
| 271.0 |
| 248.3 |
| 248.8 |
| Interest Expense | 190.6 | 192.7 | 194.4 | 104.1 | 23.1 | 13.0 | 20.9 | 26.6 | 17.7 | 13.8 | 11.3 | 11.2 | 11.8 | 26.1 | 51.0 | 61.6 | 66.6 | 83.3 |
| Income From Equity Investments | - | (0.3) | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 285.7 | 275.4 | 236.7 | 168.2 | 240.3 | 241.3 | 206.1 | 209.3 | 213.0 | 160.0 | 154.6 | 132.2 | 129.7 | 111.0 | 108.8 | 103.5 | 86.4 | 53.1 |
| 30.4 |
| 23.1 |
| 11.6 |
| Net Income From Continuing Ops | 218.1 | 210.5 | 182.5 | 131.9 | 188.1 | 189.7 | 164.7 | 169.1 | 168.6 | 150.7 | 103.8 | 91.2 | 91.4 | 78.8 | 77.1 | 73.1 | 63.3 | 41.4 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 218.1 | 210.5 | 182.5 | 131.9 | 188.1 | 189.7 | 164.7 | 169.1 | 168.6 | 150.7 | 103.8 | 91.2 | 91.4 | 78.8 | 77.1 | 73.1 | 63.3 | 41.4 |
| Net Income Attributable To Parent | 218.1 | 210.5 | 182.5 | 131.9 | 188.1 | 189.7 | 164.7 | 169.1 | 168.6 | 150.7 | 103.8 | 91.2 | 91.4 | 78.8 | 77.1 | 73.1 | 63.3 | 41.4 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 217.2 | 209.6 | 181.7 | 131.5 | 187.5 | 189.2 | 164.2 | 168.7 | 167.9 | 150.1 | 103.3 | 90.8 | 90.9 | 78.4 | 76.6 | 72.6 | 62.8 | 41.2 |
| 1.91 |
| 1.26 |
| EPS Diluted | 4.11 | 3.97 | 3.44 | 2.45 | 3.46 | 3.48 | 3.08 | 3.23 | 3.24 | 3.03 | 2.32 | 2.19 | 2.22 | 1.94 | 1.93 | 2.01 | 1.89 | 1.26 |
| Shares Basic | 52.7 | 52.7 | 52.8 | 53.6 | 53.9 | 54.0 | 53.0 | 51.7 | 51.2 | 48.8 | 44.1 | 41.0 | 40.5 | 40.0 | 39.2 | 35.8 | 0.0 | 32.7 |
| Shares Diluted | 52.8 | 52.8 | 52.9 | 53.7 | 54.2 | 54.4 | 53.3 | 52.2 | 51.7 | 49.5 | 44.5 | 41.4 | 41.0 | 40.5 | 39.7 | 36.2 | 0.0 | 32.8 |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.7 |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| 4.1 |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| 3.7 |
| - |
| - |
| - |
| 3.8 |
| 3.7 |
| 3.2 |
| 3.4 |
| 3.5 |
| 3.6 |
| 3.5 |
| 3.7 |
| 4.0 |
| 4.0 |
| 3.9 |
| 4.1 |
| 4.4 |
| 4.4 |
| 4.6 |
| 4.8 |
| 5.0 |
| 4.9 |
| 4.3 |
| 2.8 |
| 1.3 |
| 1.4 |
| 1.4 |
| 96.4 |
| 96.6 |
| 90.3 |
| 89.9 |
| 91.1 |
| 92.6 |
| 84.0 |
| 89.6 |
| 90.5 |
| 86.9 |
| 86.1 |
| 84.0 |
| 83.2 |
| 81.6 |
| 81.5 |
| 81.5 |
| 81.2 |
| 78.2 |
| 75.7 |
| 69.1 |
| 64.0 |
| 64.9 |
| 64.7 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.6 |
| 66.2 |
| 66.4 |
| 3.1 |
| 3.3 |
| 3.7 |
| 4.2 |
| 4.5 |
| 5.2 |
| 6.9 |
| 7.3 |
| 7.4 |
| 6.1 |
| 5.8 |
| 5.0 |
| 4.7 |
| 4.2 |
| 3.8 |
| 3.6 |
| 4.1 |
| 3.4 |
| 2.7 |
| 2.8 |
| 2.9 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.6 |
| 57.4 |
| 62.4 |
| 65.0 |
| 58.7 |
| 53.7 |
| 44.2 |
| 49.4 |
| 51.7 |
| 49.7 |
| 56.4 |
| 51.5 |
| 51.5 |
| 54.5 |
| 54.8 |
| 52.1 |
| 47.6 |
| 51.2 |
| 24.9 |
| 36.2 |
| 39.6 |
| 40.4 |
| 38.4 |
| 43.6 |
| 45.3 |
| 47.9 |
| 52.9 |
| 46.5 |
| 42.8 |
| 35.2 |
| 40.1 |
| 42.9 |
| 39.2 |
| 45.0 |
| 41.9 |
| 40.8 |
| 43.1 |
| 44.6 |
| 40.1 |
| 72.0 |
| 35.2 |
| 17.2 |
| 26.3 |
| 26.4 |
| 27.2 |
| 25.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.6 |
| 45.3 |
| 47.9 |
| 52.9 |
| 46.5 |
| 42.8 |
| 35.2 |
| 40.1 |
| 42.9 |
| 39.2 |
| 45.0 |
| 41.9 |
| 40.8 |
| 43.1 |
| 44.6 |
| 40.1 |
| 72.0 |
| 35.2 |
| 17.2 |
| 26.3 |
| 26.4 |
| 27.2 |
| 25.9 |
| 47.1 |
| 43.6 |
| 45.3 |
| 47.9 |
| 52.9 |
| 46.5 |
| 42.8 |
| 35.2 |
| 40.1 |
| 42.9 |
| 39.2 |
| 45.0 |
| 41.9 |
| 40.8 |
| 43.1 |
| 44.6 |
| 40.1 |
| 72.0 |
| 35.2 |
| 17.2 |
| 26.3 |
| 26.4 |
| 27.2 |
| 25.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.7 |
| 46.9 |
| 43.5 |
| 45.2 |
| 47.8 |
| 52.7 |
| 46.4 |
| 42.7 |
| 35.1 |
| 40.0 |
| 42.8 |
| 39.1 |
| 44.9 |
| 41.8 |
| 40.6 |
| 42.9 |
| 44.4 |
| 40.0 |
| 71.8 |
| 35.1 |
| 17.1 |
| 26.1 |
| 26.2 |
| 27.0 |
| 25.7 |
| 0.83 |
| 0.88 |
| 0.97 |
| - |
| 0.79 |
| 0.66 |
| 0.76 |
| - |
| 0.75 |
| 0.86 |
| 0.80 |
| - |
| 0.83 |
| 0.86 |
| 0.78 |
| - |
| 0.68 |
| 0.35 |
| 0.57 |
| - |
| 0.61 |
| 0.58 |
| 54.0 |
| 54.0 |
| 53.8 |
| - |
| 53.7 |
| 52.5 |
| 52.0 |
| - |
| 51.8 |
| 51.7 |
| 51.5 |
| - |
| 51.3 |
| 51.1 |
| 50.9 |
| - |
| 50.7 |
| 48.5 |
| 45.3 |
| - |
| 44.2 |
| 44.0 |
| 54.4 |
| 54.5 |
| 54.3 |
| - |
| 54.0 |
| 52.8 |
| 52.5 |
| - |
| 52.2 |
| 52.2 |
| 52.1 |
| - |
| 51.9 |
| 51.7 |
| 51.5 |
| - |
| 51.3 |
| 49.2 |
| 46.0 |
| - |
| 44.6 |
| 44.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |